{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["1.Background & Instructions","2.Flow chart of life cycle","3a.User input-Purchasing","3b.User Input-Use&EOL","3c.Alt user input-Purchasing","4.Data comparisons","5a. RESULTS-savings","5b. RESULTS-explanations","6. GRAPHICAL RESULTS-savings","7. Equivalents","8a. Assumptions-Baseline","8b1.Assumptions-EPEATFECdefault","8b2.Assumption-EPEAT tiers","8c.Assumptions-Calculations","8d.EnergyStar CPU-Calcs","8e.EnergyStar monitor-Calcs","8f.EnergyStar notebook-Calcs","9.Revisions"],"not_rendered":{"charts":30,"images":109,"macros":1,"external_links":1,"defined_names":64,"comments":11,"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":"1.Background & Instructions","index":0,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":false,"merged":[[18,3,18,11],[42,2,42,13],[31,3,31,11],[33,3,33,11],[27,3,27,11],[29,3,29,11],[28,3,28,11],[1,10,1,11],[0,1,0,12],[30,3,30,11],[32,3,32,11],[5,1,5,10],[17,3,17,11],[19,3,19,11],[21,3,21,11],[25,3,25,11],[22,3,22,11],[24,3,24,11],[23,3,23,11],[26,3,26,11],[2,1,2,10],[4,1,4,11],[20,3,20,11]]}
[null,"Electronics Environmental Benefits Calculator -- Version 3.1"]
[null,null,null,null,null,null,null,null,null,null,"2012-07-24"]
[null,"Note, to begin calculations, proceed to Sheet 3a:  \"User Input-Purchasing.\"  "]
[null,"Background"]
[null,"The Electronics Environmental Benefits Calculator is intended to assist institutional purchasers in quantifying the benefits of environmentally sound management of electronic equipment. The calculator estimates the environmental and economic benefits of purchasing environmentally preferable (including EPEAT registered) products, in addition to making improvements in equipment operation and end-of-life management practices. "]
[null,"Best electronic stewardship practices specify product design criteria and management activities based on environmental attributes (e.g., the elimination of toxic chemicals, the use of recycled materials, power consumption) or product management activity (e.g., power management, equipment reuse and recycling). This calculator translates attributes and activities into environmental benefits, including:"]
[null,"♦ Savings in energy use;"]
[null,"♦ Savings in virgin material use (increase in recycled materials);"]
[null,"♦ Savings in CO2/Greenhouse gas emissions;"]
[null,"♦ Savings in air emissions; "]
[null,"♦ Savings in water emissions;"]
[null,"♦ Savings in toxic materials;"]
[null,"♦ Savings in municipal solid waste generation;"]
[null,"♦ Savings in hazardous waste generation;"]
[null,"♦ Savings in cost. "]
[]
[null,"BELOW ARE EXPLANATIONS OF THE REMAINING SHEETS IN THIS WORKBOOK:"]
[null,null,"Sheet 2:","\"Flow chart of life cycle\" provides an overview of the life-cycle of a desktop computer as an example.  Along with the major processes, superimposed on various processes within the life-cycle are what parts of the calculator apply to each."]
[null,null,"Sheet 3a:","\"User input-Purchasing\" is where the user begins by providing information for product(s) purchased. Currently, up to 3 different computer products can be entered. The calculator can be used for purchases only, or combined with data entry for product use and end-of-life (see Sheet 3b).  "]
[null,null,"Sheet 3b:  Use&EOL","\"User input-Use&EOL\" allows for use and end-of-life (EOL) data to be entered for computers, monitors, mobile telephones, and mixed electronics. Sheet 3b can be used in conjunction with Sheet 3a (purchases), or separately."]
[null,null,"Sheet 3c:","\"Alt user input-Purchasing\" allows customization of EPEAT registration data on products selected for purchase in Sheet 3a."]
[null,null,"Sheet 4:","\"Data comparisons\" provides a list of all data associated with products selected and as defined by the user in the User Input sheets (3a, 3b, and 3c).  Also lists baseline comparison data alongside user selected product data."]
[null,null,"Sheet 5a:","\"RESULTS-Savings\" provides the values for the environmental savings for each inventory metric as defined above (e.g., energy savings, CO2/greenhouse gas emissions)."]
[null,null,"Sheet 5b:","\"RESULTS-Explanations\" provides a description for each of the savings calculated in Sheet 5a."]
[null,null,"Sheet 6:","\"GRAPHICAL RESULTS-savings\" provides a graphical representation of the savings in Sheet 5a."]
[null,null,"Sheet 7:","\"Equivalents\" puts each metric into perspective using common references or comparisons."]
[null,null,"Sheet 8a:","\"Assumptions-Baseline\" provides data and assumptions for the baseline products (e.g., non-EPEAT registered) which are compared to the user defined products to calculate environmental benefits. "]
[null,null,"Sheet 8b1:","\"Assumptions-EPEATFECdefault\" provides the assumptions for all EPEAT-registered products and management practices.  "]
[null,null,"Sheet 8b2:","\"Assumptions-EPEAT tiers\" provides the assumptions for Bronze, Silver and Gold registered products if data not specified in Sheet 3c. "]
[null,null,"Sheet 8c:","\"Assumptions-Calculations\" provides miscellaneous supporting data and assumptions for calculations in the calculator."]
[null,null,"Sheet 8d:","\"EnergyStar CPU-calcs\" provides the assumptions and calculations from the ENERGY STAR website calculator and is used to calculate CPU unit energy consumption values."]
[null,null,"Sheet 8e:","\"EnergyStar monitor-calcs\" provides the assumptions and calculations from the ENERGY STAR website calculator and is used to calculate monitor unit energy consumption values."]
[null,null,"Sheet 8f:","\"EnergyStar notebook-calcs\" provides the assumptions and calculations used to calculate notebook unit energy consumption values."]
[null,null,"Sheet 9:","\"Revisions\" lists the changes that have been made from Version 2.0 to Version 3.0, and Version 3.0 and 3.1."]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Calculator Development:"]
[null,null,"Version 1.0 of the EEBC Calculator (released December 2006) was co-developed by Maria Leet Socolof of Abt Associates, Inc. and Patricia Dillon of Dillon Environmental Associates, in coordination with Jack Geibig of the University of Tennessee (UT) Center for Clean Products and Clean Technologies.  Abt Associates and Dillon Environmental Associates were subcontracted by UT who was funded through a grant from the U.S. EPA Region 10 to develop the calculator.  Version 1.1 (released April 2007) was developed through a contract between U.S. EPA and the Eastern Research Group (ERG), with subcontracts to Abt Associates, Inc. and Dillon Environmental Associates.  Version 2.0 (released March 2009) was developed under a contract between U.S. EPA and Abt Associates, Inc., with subcontracts to Dillon Environmental Associates and UT.  Version 3.0  (released April 2012) was developed by the U.S. EPA.  Version 3.1 (released July 2012) was developed under a contract between U.S. EPA and ERG.\n \nEEBC Version 3.1 Copyright © July 2012 "]

{"sheet":"2.Flow chart of life cycle","index":1,"n_rows":3,"n_cols":15,"rows_kept":3,"cut":false,"hidden":false,"merged":[[0,1,0,15],[1,1,1,15]]}
[null,"BACKGROUND INFORMATION"]
[null,"Example schematic showing where the product characteristics and management practices (yellow ovals) fall within the life-cycle of a computer system."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"3a.User input-Purchasing","index":2,"n_rows":41,"n_cols":12,"rows_kept":41,"cut":false,"hidden":false,"merged":[[25,3,25,4],[22,3,22,4],[18,3,18,4],[19,3,19,4],[1,0,1,6],[7,0,7,4],[4,0,4,4],[5,0,5,4],[3,0,3,6],[8,3,8,4],[12,3,12,4],[13,3,13,4],[10,3,10,4],[16,3,16,4],[24,3,24,4]]}
[]
["USER INPUT - GENERAL PURCHASING"]
["INSTRUCTIONS:"]
["Enter information on computer product purchases to calculate the environmental benefits of an EPEAT-registered product compared to a nonregistered product.  If more than one product type is purchased, enter information for up to 3 products (i.e., Product 1, Product 2, etc., as designated below). \n\nTo clear entered data, click the \"RESET\" button.\n\nMore specific purchasing data may optionally be entered in Sheet 3c.  This calculator can also calculate the environmental benefits of equipment use and end-of-life options by entering data in Sheet 3b.   Additional navigation options are provided at the bottom of this Sheet."]
["     Yellow cells indicate mandatory data inputs for each product."]
["     White cells indicate optional data inputs for each product. ",null,null,null,null,null,null,null,null,null,null," "]
[]
["PURCHASING INFORMATION",null,null,null,null,null,"Note: To completely re-set calculator, be sure Sheet 3b and 3c are also reset."]
["User Input","Ref","Type","Input data or click answer",null,null,null,"Values used","Units",null," "]
["Product 1:               Enter a product ID, if desired:",null,null,null,null,null," "]
["Choose product type"]
["Number of products purchased",null,null,null," ",null,null,{"$f":"IF(ISNUMBER(D12),D12,1)","v":1},{"$f":"IF(ISBLANK(H11),\"\",H11)","v":""}]
["Is the product EPEAT registered?","EPEAT"]
["     If yes, which EPEAT registration tier?","EPEAT"]
[]
["Product 2:               Enter a product ID, if desired:"]
["Choose product type"]
["Number of products purchased",null,null,null," ",null,null,{"$f":"IF(ISNUMBER(D18),D18,1)","v":1},{"$f":"IF(ISBLANK(H17),\"\",H17)","v":""}]
["Is the product EPEAT registered?","EPEAT"]
["     If yes, which EPEAT registration tier?","EPEAT",null,null,null,null,{"$f":"IF(AND(OR(H19=\"Not EPEAT Registered\",H19=\"Not applicable to EPEAT\"),OR(H20=\"bronze\",H20=\"silver\",H20=\"gold\")),\"inconsistent answer, defaults to tier selection\",\"\")","v":""}]
[]
["Product 3:               Enter a product ID, if desired:"]
["Choose product type"]
["Number of products purchased",null,null,null,null,null,null,{"$f":"IF(ISNUMBER(D24),D24,1)","v":1},{"$f":"IF(ISBLANK(H23),\"\",H23)","v":""}]
["Is the product EPEAT registered?","EPEAT"]
["     If yes, which EPEAT registration tier?","EPEAT",null,null,null,null,{"$f":"IF(AND(OR(H25=\"Not EPEAT Registered\",H25=\"Not applicable to EPEAT\"),OR(H26=\"bronze\",H26=\"silver\",H26=\"gold\")),\"inconsistent answer, defaults to tier selection\",\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,1]
[" ",null,null,null,null,0]
[]
[]
[]
[null,null,null,null,null,0]
[null,null,null,null,null,0]

{"sheet":"3b.User Input-Use&EOL","index":3,"n_rows":41,"n_cols":15,"rows_kept":41,"cut":false,"hidden":false,"merged":[[1,0,1,9],[3,0,3,9],[12,3,12,4],[22,0,22,3],[15,5,17,7],[4,0,4,5],[5,0,5,7],[6,3,6,7],[14,5,14,7],[15,0,15,3]]}
[]
["USER INPUT - USE AND END-OF-LIFE MANAGEMENT"]
["INSTRUCTIONS:  "]
["This sheet is OPTIONAL.  Enter information on computers and monitors in use, power management practices, and extending the lifespan to calculate the benefits of enabling power management over the default percentage or extending the life of equipment beyond the default lifespan.  Enter information on the reuse and recycling of computers, monitors, cell phones and mixed loads of electronics to calculate the environmental benefit of reusing and recycling.  For this optional data analysis, enter data into the white fields below.  \n\nTo clear entered data, click the \"RESET\" button.\n\nPurchasing data may be entered in Sheet 3a (general) and Sheet 3c (specific).  Additional navigation options are provided at the bottom of this Sheet."]
[]
["USE AND END-OF-LIFE INFORMATION",null,null,null,null,null,null,null,null,"Note: To completely re-set calculator, be sure Sheet 3a and Sheet 3c are also reset."]
["User Input","Ref","Type","Input data",null,null,null,null,null,null,"Values used","Units",null," "]
["Use:             ",null,null,"Total number of ENERGY STAR® 4.* units","Total number of ENERGY STAR® 5.* units","Percentage of COMPUTERS with power management  features enabled\n(%)","Percentage of DISPLAYS with power management  features enabled\n(%)","Average lifespan of units \n(Months)",null,null,"Products as % of total units",null,"Computer enabling rate","Display enabling rate","Average lifespan (Months)"]
["          Desktop computers (CPUs)","FEC",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISNUMBER(D9),ISNUMBER(E9)),SUM(D9:E9)/$D$13,IF(ISNUMBER($D$13),0,\"no input\"))","v":"no input"},null,{"$f":"IF(OR(ISNUMBER(D9),ISNUMBER(E9)),IF(ISNUMBER(F9),F9,0),0)","v":0},null,{"$f":"IF(ISNUMBER(H9),H9,'8a. Assumptions-Baseline'!D39)","v":51}]
["          Cathode ray tube monitors (CRTs)","FEC",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISNUMBER(D10),ISNUMBER(E10)),SUM(D10:E10)/$D$13,IF(ISNUMBER($D$13),0,\"no input\"))","v":"no input"},null,null,{"$f":"IF(ISNUMBER(D10),IF(ISNUMBER(G10),G10,0),0)","v":0},{"$f":"IF(ISNUMBER(H10),H10,'8a. Assumptions-Baseline'!D83)","v":51}]
["          Liquid crystal display monitors (LCDs)","FEC",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISNUMBER(D11),ISNUMBER(E11)),SUM(D11:E11)/$D$13,IF(ISNUMBER($D$13),0,\"no input\"))","v":"no input"},null,null,{"$f":"IF(OR(ISNUMBER(D11),ISNUMBER(E11)),IF(ISNUMBER(G11),G11,0),0)","v":0},{"$f":"IF(ISNUMBER(H11),H11,'8a. Assumptions-Baseline'!D128)","v":51}]
["          Notebook computers","FEC",null,null,null,null,null,null,null,null,{"$f":"IF(OR(ISNUMBER(D12),ISNUMBER(E12)),SUM(D12:E12)/$D$13,IF(ISNUMBER($D$13),0,\"no input\"))","v":"no input"},null,{"$f":"IF(OR(ISNUMBER(D12),ISNUMBER(E12)),IF(ISNUMBER(F12),F12,0),0)","v":0},{"$f":"IF(OR(ISNUMBER(D12),ISNUMBER(E12)),IF(ISNUMBER(G12),G12,0),0)","v":0},{"$f":"IF(ISNUMBER(H12),H12,'8a. Assumptions-Baseline'!D174)","v":38}]
["Total number of units in service (4.* and 5.*)","FEC",null,{"$f":"IF(SUM(D9:E12)>0,SUM(D9:E12),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(D13),D13,\"no input\")","v":"no input"},null,null,"Weighted average lifespan:",{"$f":"IF(ISNUMBER(D13),K9*O9+K10*O10+K11*O11+K12*O12,'8c.Assumptions-Calculations'!B14*O9+'8c.Assumptions-Calculations'!B15*O10+'8c.Assumptions-Calculations'!B16*O11+'8c.Assumptions-Calculations'!B17*O12)","v":48.327838940779237}]
[]
["End-of-Life:  ",null,null,"Total number of units",null,{"$f":"IF(OR(AND(ISNUMBER(F9),AND(ISBLANK(D9),ISBLANK(E9))),AND(ISNUMBER(G10),ISBLANK(D10)),AND(ISNUMBER(G11),AND(ISBLANK(D11),ISBLANK(E11))),AND(OR(ISNUMBER(F12),ISNUMBER(G12)),AND(ISBLANK(D12),ISBLANK(E12)))),\"Please enter total number of units\",\"\")","v":""}]
["     Reused:  ",null,null,null,null,{"$f":"IF(OR(F9>1,F12>1,G10>1,G11>1,G12>1),\"Enabling rate cannot be greater than 100%.  The calculator will not calculate benefits for the applicable product type if not changed.\",\"\")","v":""}]
["          Desktop computers (CPUs)","FEC",null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(D17),D17,\"no input\")","v":"no input"}]
["          Cathode ray tube monitors (CRTs)","FEC",null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(D18),D18,\"no input\")","v":"no input"}]
["          Liquid crystal display monitors (LCDs)","FEC",null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(D19),D19,\"no input\")","v":"no input"}]
["          Notebook computers","FEC",null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(D20),D20,\"no input\")","v":"no input"}]
["          Mobile telephones","FEC",null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(D21),D21,\"no input\")","v":"no input"}]
["Total number of units reused",null,null,{"$f":"IF(SUM(D17:D21)>0,SUM(D17:D21),\"\")","v":""}]
["    Recycled:"]
["          Desktop computers (CPUs)","FEC",null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(D24),D24,\"no input\")","v":"no input"}]
["          Cathode ray tube monitors (CRTs)","FEC",null,null,null,null,null,null,null,null,"no input"]
["          Liquid crystal display monitors (LCDs)","FEC",null,null,null,null,null,null,null,null,"no input"]
["          Notebook computers","FEC",null,null,null,null,null,null,null,null,"no input"]
["          Mobile telephones","FEC",null,null,null,null,null,null,null,null,"no input"]
["          Weight (kg) of mixed office electronics","FEC",null,null,null,null,null,null,null,null,"no input"]
["Total number of units recycled (excluding mixed electronics)",null,null,{"$f":"IF(SUM(D24:D28)>0,SUM(D24:D28),\"\")","v":""}]
["Conversions:  1 ton = 907 kg; 1 metric ton (MT)=1000 kg; 1 kg=2.205 lb"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" "]

{"sheet":"3c.Alt user input-Purchasing","index":4,"n_rows":114,"n_cols":12,"rows_kept":114,"cut":false,"hidden":false,"merged":[[0,0,0,7],[2,0,2,7],[25,4,25,5],[4,8,4,9],[6,8,6,9],[10,8,10,9],[4,0,4,5],[5,4,5,5],[39,8,39,9],[43,8,43,9],[72,8,72,9],[45,0,45,5],[51,0,51,5],[60,0,60,5],[65,0,65,5],[78,0,78,5],[84,0,84,5],[93,0,93,5],[98,0,98,5],[10,0,10,5],[12,0,12,5],[18,0,18,5],[27,0,27,5],[32,0,32,5],[43,0,43,5],[76,0,76,5]]}
["USER INPUT - SPECIFIC PURCHASING"]
["INSTRUCTIONS:  "]
["This data sheet is OPTIONAL.  It allows the user to customize EPEAT registration data (i.e., override default values used to calculate benefits from Sheet 3a) for products.  \n\nTo clear entered data, click the \"RESET\" button.\n\nMore general purchasing data must be entered in Sheet 3a to use this Sheet.  This calculator can also calculate the environmental benefits of equipment use and end-of-life options by entering data in Sheet 3b.   Additional navigation options are provided at the bottom of this Sheet."]
[]
["ADDITIONAL PURCHASING INFORMATION",null,null,null,null,null,null,"Note: To completely re-set calculator, be sure Sheet 3a and Sheet 3b are also reset."]
["User Input","Ref","Type","Input data or click answer","Units",null,null,null,"Values used ","Units"]
["Product 1 (Must be selected in Sheet 3a)",null,null,{"$f":"IF(ISTEXT('3a.User input-Purchasing'!H11),'3a.User input-Purchasing'!H11,\"Please provide in Sheet 3a\")","v":"Please provide in Sheet 3a"},null,{"$f":"IF(ISBLANK('3a.User input-Purchasing'!D10),\"\",'3a.User input-Purchasing'!D10)","v":""},null,null,{"$f":"D7","v":"Please provide in Sheet 3a"}]
["Number of products purchased",null,null,null,null,null,null,{"$f":"IF(AND(ISNUMBER(D8),NOT(I8='3a.User input-Purchasing'!$H$12)),\"Inconsistent with Sheet 3a; defaults to entered value\",\"\")","v":""},{"$f":"IF(ISNUMBER(D8),D8,'3a.User input-Purchasing'!H12)","v":1},{"$f":"IF(ISBLANK(I7),'3a.User input-Purchasing'!H11,I7)","v":"Please provide in Sheet 3a"}]
["Initial cost per unit",null,null,null,null,"US$",null,null,{"$f":"IF(ISNUMBER(D9),D9,IF(I7=\"CPU\",'8c.Assumptions-Calculations'!$B$7,IF(I7=\"Notebook\",'8c.Assumptions-Calculations'!$B$10,IF(I7=\"CRT\",'8c.Assumptions-Calculations'!$B$8,IF(I7=\"LCD\",'8c.Assumptions-Calculations'!$B$9,0)))))","v":0},"US$"]
["Unit energy cost",null,null,null,null,"$/kWh",null," ",{"$f":"IF(ISNUMBER(D10),D10,'8c.Assumptions-Calculations'!$B$23)","v":0.10190859859936},{"$f":"IF(ISTEXT(F10),F10,\"default\")","v":"$/kWh"}]
["EPEAT REGISTRATION CRITERIA (Note: Not all criteria are specified below)"]
["EPEAT registration tier ",null,null,{"$f":"IF(ISTEXT('3a.User input-Purchasing'!H14),'3a.User input-Purchasing'!H14,\"Please provide in Sheet 3a\")","v":"Please provide in Sheet 3a"},null,null,null,null,{"$f":"D12","v":"Please provide in Sheet 3a"}]
["    Reduced Toxicity"]
["          Compliance with provisions of European RoHS Directive","E 4.1.1.1","E-Req",null,null,null,null,{"$f":"IF(AND(I14=\"non-RoHS\",'3a.User input-Purchasing'!H13=\"EPEAT registered\"),\"Inconsistent with Sheet 3a; assuming does not meet RoHS\",\"\")","v":""}]
["          Reporting on amount of mercury used in light sources\n          (Enter number of lamps with Hg)","E 4.1.3.1","E-Req",null,null,"lamps",null,{"$f":"IF(AND(ISNUMBER(D15),OR($D$7=\"CPU\",$D$7=\"CRT\")),\"Inconsistent with product entered, no benefit calculated\",\"\")","v":""},{"$f":"IF(ISNUMBER(D15),ROUND(D15,0),\"not given\")","v":"not given"},{"$f":"IF(ISNUMBER(D15),F15,\"\")","v":""}]
["          Reporting on amount of mercury used in light sources\n          (Enter maximum average Hg content per lamp)","E 4.1.3.1","E-Req",null,null,"mg Hg/lamp",null,{"$f":"IF(AND(ISNUMBER(D16),OR($D$7=\"CPU\",$D$7=\"CRT\")),\"Inconsistent with product entered, no benefit calculated\",\"\")","v":""},{"$f":"IF(ISNUMBER(D16),D16/1000,\"not given\")","v":"not given"},{"$f":"IF(ISNUMBER(D16),\"g Hg/lamp\",\"\")","v":""}]
["          Low threshold for amount of mercury used in light sources \n          (Max average of 3 mg Hg/lamp)","E 4.1.3.2","E-Opt",null,null,null,null,{"$f":"IF(ISBLANK(I18),IF(I16=\"not given\",\"\",IF(AND(I17=\"max 3 mg\",I16>0.003),\"Inconsistent with earlier entry; assuming 3 mg\",\"\")),\"\")","v":""}]
["          Elimination of intentionally added mercury used in light sources","E 4.1.3.3","E-Opt",null,null,null,null,{"$f":"IF(AND(OR(I15=\"not given\",I15=0),OR(I16=\"not given\",I16=0)),\"\",IF(AND(I18=\"hg-free\",I16>0),\"Inconsistent with earlier entry; assuming Hg-free\",\"\"))","v":""}]
["    Material Use"]
["          Declaration of postconsumer recycled plastic content","E 4.2.1.1","E-Req",null,null," "]
["              Enter manufacturer's declared percent recycled content for product","E 4.2.1.1","E-Req",null,null,"percentage",null,{"$f":"IF(AND(ISBLANK(I23),ISBLANK(I22)),IF(AND(ISNUMBER(I21),I20=\"no\"),\"Inconsistent with earlier entry; defaults to entered value\",\"\"),\"\")","v":""},{"$f":"IF(ISNUMBER(D21),D21,\"not given\")","v":"not given"}]
["          Minimum content of postconsumer recycled plastic (>=10%)","E 4.2.1.2","E-Opt",null," ",null,null,{"$f":"IF(ISBLANK(I23),IF(AND(I22=10%,I21<10%),\"Inconsistent with earlier entry; assuming 10%\",IF(AND(ISNUMBER(I22),ISNUMBER(I21),I22<I21),\"Using higher amount entered above\",\"\")),\"\")","v":""}]
["          Higher content of postconsumer recycled plastic (>=25%)","E 4.2.1.3","E-Opt",null," ",null,null,{"$f":"IF(AND(I23=25%,I21<25%),\"Inconsistent with earlier entry; assuming 25%\",IF(AND(ISNUMBER(I23),ISNUMBER(I21),I23<I21),\"Using higher amount entered above\",\"\"))","v":""}]
["          Declaration of renewable/bio-based plastic materials content ","E 4.2.2.1","E-Req",null,null," "]
["              Enter manufacturer's declared percent biobased content for product","E 4.2.2.1","E-Req",null,null,"percentage",null,{"$f":"IF(AND(ISNUMBER(I25),I24=\"no\"),\"Inconsistent with earlier entry; defaults to entered value\",\"\")","v":""},{"$f":"IF(ISNUMBER(D25),D25,\"not given\")","v":"not given"}]
["          Minimum content of renewable/bio-based plastic material (>=10%)","E 4.2.2.2","E-Opt",null,null,null,null,{"$f":"IF(AND(I26=10%,I25<10%),\"Inconsistent with earlier entry; assuming 10%\",IF(AND(ISNUMBER(I26),ISNUMBER(I25),I26<I25),\"Using higher amount entered above\",\"\"))","v":""}]
["          Declaration of product weight (1 kilogram = 2.205 lb)","E 4.2.3.1 ","E-Req",null,null,"kilograms",null,null,{"$f":"IF(ISNUMBER(D27),D27,\"not given\")","v":"not given"},{"$f":"IF(ISNUMBER(D27),F27,\"\")","v":""}]
["    Energy   ",null,null,null,null,null,null," "]
["          ENERGY STAR® version","E 4.5.1.1","E-Req",null,null," ",null,{"$f":"IF(AND(I29=3,'3a.User input-Purchasing'!H13=\"EPEAT registered\"),\"Inconsistent with Sheet 3a; assuming ES 4.0/4.1\",\"\")","v":""}]
["          Early adoption of new ENERGY STAR® specification","E 4.5.1.2","E-Opt"]
["          Percentage of computers with power management enabled",null,null,null,null,"percentage",null,{"$f":"IF(AND(ISNUMBER(D31),OR($D$7=\"LCD\",$D$7=\"CRT\")),\"Inconsistent with product entered, no benefit calculated\",\"\")","v":""},{"$f":"IF(ISNUMBER(D31),D31,IF(I7=\"CPU\",'8c.Assumptions-Calculations'!$C$37,IF(I7=\"Notebook\",'8c.Assumptions-Calculations'!$G$37,IF(I7=\"CRT\",\"NA\",IF(I7=\"LCD\",\"NA\",\"not given\")))))","v":"not given"}]
["          Percentage of displays with power management enabled",null,null,null,null,"percentage",null,{"$f":"IF(AND(ISNUMBER(D32),$D$7=\"CPU\"),\"Inconsistent with product entered, no benefit calculated\",\"\")","v":""},{"$f":"IF(ISNUMBER(D32),D32,IF(I7=\"CPU\",\"NA\",IF(I7=\"Notebook\",'8c.Assumptions-Calculations'!$F$37,IF(I7=\"CRT\",'8c.Assumptions-Calculations'!$D$37,IF(I7=\"LCD\",'8c.Assumptions-Calculations'!$E$37,\"not given\")))))","v":"not given"}]
["    Packaging"]
["          Declaration of recycled content in packaging\n          Enter range of % recycled content for corrugated/paper fiber packaging","E 4.8.3.1","E-Req",null,"to",null,null,{"$f":"IF(OR(AND(ISNUMBER(D34),ISBLANK(F34)),AND(ISBLANK(D34),ISNUMBER(F34))),\"Please enter a number in both boxes\",\"\")","v":""},{"$f":"IF(AND(ISNUMBER(D34),ISNUMBER(F34)),AVERAGE(D34,F34),\"not given\")","v":"not given"}]
["          Declaration of recycled content in packaging\n          Enter range of % recycled content for plastic/foam/resin packaging","E 4.8.3.1","E-Req",null,"to",null,null,{"$f":"IF(OR(AND(ISNUMBER(D35),ISBLANK(F35)),AND(ISBLANK(D35),ISNUMBER(F35))),\"Please enter a number in both boxes\",\"\")","v":""},{"$f":"IF(AND(ISNUMBER(D35),ISNUMBER(F35)),AVERAGE(D35,F35),\"not given\")","v":"not given"}]
["          Declaration of recycled content in packaging\n          Enter range of % recycled content for other or additional packaging types","E 4.8.3.1","E-Req",null,"to",null,null,{"$f":"IF(OR(AND(ISNUMBER(D36),ISBLANK(F36)),AND(ISBLANK(D36),ISNUMBER(F36))),\"Please enter a number in both boxes\",\"\")","v":""},{"$f":"IF(AND(ISNUMBER(D36),ISNUMBER(F36)),AVERAGE(D36,F36),\"not given\")","v":"not given"}]
["          Minimum postconsumer content guidelines (CPG) \n          (Recycled content of corrugated packaging >=25% )","E 4.8.3.2","E-Opt",null,null,null,null,{"$f":"IF(I37=\"\",\"\",IF(I34=\"not given\",\"\",IF(I37>I34,\"Inconsistent with earlier entry; assuming 25%\",IF(I37<I34,\"Assuming higher amount entered above\",\"\"))))","v":""}]
["          Reusable packaging","E 4.8.5.1","E-Opt"]
[]
["Product 2 (Must be selected in Sheet 3a)",null,null,{"$f":"IF(ISTEXT('3a.User input-Purchasing'!H17),'3a.User input-Purchasing'!H17,\"Please provide in Sheet 3a\")","v":"Please provide in Sheet 3a"},null,{"$f":"IF(ISBLANK('3a.User input-Purchasing'!D16),\"\",'3a.User input-Purchasing'!D16)","v":""},null,null,{"$f":"D40","v":"Please provide in Sheet 3a"}]
["Number of products purchased",null,null,null,null,null,null,{"$f":"IF(AND(ISNUMBER(D41),NOT(I41='3a.User input-Purchasing'!H$18)),\"Inconsistent with Sheet 3a; defaults to entered value\",\"\")","v":""},{"$f":"IF(ISNUMBER(D41),D41,'3a.User input-Purchasing'!$H$18)","v":1},{"$f":"IF(ISBLANK(I40),'3a.User input-Purchasing'!H17,I40)","v":"Please provide in Sheet 3a"}]
["Initial cost per unit",null,null,null,null,"US$",null,null,{"$f":"IF(ISNUMBER(D42),D42,IF(I40=\"CPU\",'8c.Assumptions-Calculations'!$B$7,IF(I40=\"Notebook\",'8c.Assumptions-Calculations'!$B$10,IF(I40=\"CRT\",'8c.Assumptions-Calculations'!$B$8,IF(I40=\"LCD\",'8c.Assumptions-Calculations'!$B$9,0)))))","v":0},"US$"]
["Unit energy cost",null,null,null,null,"$/kWh",null," ",{"$f":"IF(ISNUMBER(D43),D43,'8c.Assumptions-Calculations'!$B$23)","v":0.10190859859936},{"$f":"IF(ISTEXT(F43),F43,\"default\")","v":"$/kWh"}]
["EPEAT REGISTRATION CRITERIA (Note: Not all criteria are specified below)"]
["EPEAT registration tier ",null,null,{"$f":"IF(ISTEXT('3a.User input-Purchasing'!H20),'3a.User input-Purchasing'!H20,\"Please provide in Sheet 3a\")","v":"Please provide in Sheet 3a"},null,null,null,null,{"$f":"D45","v":"Please provide in Sheet 3a"}]
["    Reduced Toxicity"]
["          Compliance with provisions of European RoHS Directive","E 4.1.1.1","E-Req",null,null,null,null,{"$f":"IF(AND(I47=\"non-RoHS\",'3a.User input-Purchasing'!H19=\"EPEAT registered\"),\"Inconsistent with Sheet 3a; assuming does not meet RoHS\",\"\")","v":""}]
["          Reporting on amount of mercury used in light sources\n          (Enter number of lamps with Hg)","E 4.1.3.1","E-Req",null,null,"lamps",null,{"$f":"IF(AND(ISNUMBER(D48),OR($D$40=\"CPU\",$D$40=\"CRT\")),\"Inconsistent with product entered, no benefit calculated\",\"\")","v":""},{"$f":"IF(ISNUMBER(D48),ROUND(D48,0),\"not given\")","v":"not given"},{"$f":"IF(ISNUMBER(D48),F48,\"\")","v":""}]
["          Reporting on amount of mercury used in light sources\n          (Enter maximum average Hg content per lamp)","E 4.1.3.1","E-Req",null,null,"mg Hg/lamp",null,{"$f":"IF(AND(ISNUMBER(D49),OR($D$40=\"CPU\",$D$40=\"CRT\")),\"Inconsistent with product entered, no benefit calculated\",\"\")","v":""},{"$f":"IF(ISNUMBER(D49),D49/1000,\"not given\")","v":"not given"},{"$f":"IF(ISNUMBER(D49),\"g Hg/lamp\",\"\")","v":""}]
["          Low threshold for amount of mercury used in light sources \n          (Max average of 3 mg Hg/lamp)","E 4.1.3.2","E-Opt",null,null,null,null,{"$f":"IF(ISBLANK(I51),IF(I49=\"not given\",\"\",IF(AND(I50=\"max 3 mg\",I49>0.003),\"Inconsistent with earlier entry; assuming 3 mg\",\"\")),\"\")","v":""}]
["          Elimination of intentionally added mercury used in light sources","E 4.1.3.3","E-Opt",null,null,null,null,{"$f":"IF(AND(OR(I48=\"not given\",I48=0),OR(I49=\"not given\",I49=0)),\"\",IF(AND(I51=\"hg-free\",I49>0),\"Inconsistent with earlier entry, assuming Hg-free\",\"\"))","v":""}]
["    Material Use"]
["          Declaration of postconsumer recycled plastic content","E 4.2.1.1","E-Req",null,null," "]
["              Enter manufacturer's declared percent recycled content for product","E 4.2.1.1","E-Req",null,null,"percentage",null,{"$f":"IF(AND(ISBLANK(I56),ISBLANK(I55)),IF(AND(ISNUMBER(I54),I53=\"no\"),\"Inconsistent with earlier entry; defaults to entered value\",\"\"),\"\")","v":""},{"$f":"IF(ISNUMBER(D54),D54,\"not given\")","v":"not given"}]
["          Minimum content of postconsumer recycled plastic (>=10%)","E 4.2.1.2","E-Opt",null," ",null,null,{"$f":"IF(ISBLANK(I56),IF(AND(I55=10%,I54<10%),\"Inconsistent with earlier entry; assuming 10%\",IF(AND(ISNUMBER(I55),ISNUMBER(I54),I55<I54),\"Using higher amount entered above\",\"\")),\"\")","v":""}]
["          Higher content of postconsumer recycled plastic (>=25%)","E 4.2.1.3","E-Opt",null," ",null,null,{"$f":"IF(AND(I56=25%,I54<25%),\"Inconsistent with earlier entry; assuming 25%\",IF(AND(ISNUMBER(I56),ISNUMBER(I54),I56<I54),\"Using higher amount entered above\",\"\"))","v":""}]
["          Declaration of renewable/bio-based plastic materials content ","E 4.2.2.1","E-Req",null,null," "]
["              Enter manufacturer's declared percent biobased content for product","E 4.2.2.1","E-Req",null,null,"percentage",null,{"$f":"IF(ISBLANK(I59),IF(AND(ISNUMBER(I58),I57=\"no\"),\"Inconsistent with earlier entry; defaults to entered value\",\"\"),\"\")","v":""},{"$f":"IF(ISNUMBER(D58),D58,\"not given\")","v":"not given"}]
["          Minimum content of renewable/bio-based plastic material (>=10%)","E 4.2.2.2","E-Opt",null,null,null,null,{"$f":"IF(AND(I59=10%,I58<10%),\"Inconsistent with earlier entry; assuming 10%\",IF(AND(ISNUMBER(I59),ISNUMBER(I58),I59<I58),\"Using higher amount entered above\",\"\"))","v":""}]
["          Declaration of product weight (1 kilogram = 2.205 lb)","E 4.2.3.1 ","E-Req",null,null,"kilograms",null,null,{"$f":"IF(ISNUMBER(D60),D60,\"not given\")","v":"not given"},{"$f":"IF(ISNUMBER(D60),F60,\"\")","v":""}]
["    Energy",null,null,null,null,null,null," "]
["          ENERGY STAR® version","E 4.5.1.1","E-Req",null,null,null,null,{"$f":"IF(AND(I62=3,'3a.User input-Purchasing'!H19=\"EPEAT registered\"),\"Inconsistent with Sheet 3a; assuming ES 4.0/4.1\",\"\")","v":""}]
["          Early adoption of new ENERGY STAR® specification","E 4.5.1.2","E-Opt"]
["          Percentage of computers with power management enabled",null,null,null,null,"percentage",null,{"$f":"IF(AND(ISNUMBER(D64),OR($D$40=\"LCD\",$D$40=\"CRT\")),\"Inconsistent with product entered, no benefit calculated\",\"\")","v":""},{"$f":"IF(ISNUMBER(D64),D64,IF(I40=\"CPU\",'8c.Assumptions-Calculations'!$C$37,IF(I40=\"Notebook\",'8c.Assumptions-Calculations'!$G$37,IF(I40=\"CRT\",\"NA\",IF(I40=\"LCD\",\"NA\",\"not given\")))))","v":"not given"}]
["          Percentage of displays with power management enabled",null,null,null,null,"percentage",null,{"$f":"IF(AND(ISNUMBER(D65),$D$40=\"CPU\"),\"Inconsistent with product entered, no benefit calculated\",\"\")","v":""},{"$f":"IF(ISNUMBER(D65),D65,IF(I40=\"CPU\",\"NA\",IF(I40=\"Notebook\",'8c.Assumptions-Calculations'!$F$37,IF(I40=\"CRT\",'8c.Assumptions-Calculations'!$D$37,IF(I40=\"LCD\",'8c.Assumptions-Calculations'!$E$37,\"not given\")))))","v":"not given"}]
["    Packaging"]
["          Declaration of recycled content in packaging\n          Enter range of % recycled content for corrugated/paper fiber packaging","E 4.8.3.1","E-Req",null,"to",null,null,{"$f":"IF(OR(AND(ISNUMBER(D67),ISBLANK(F67)),AND(ISBLANK(D67),ISNUMBER(F67))),\"Please enter a number in both boxes\",\"\")","v":""},{"$f":"IF(AND(ISNUMBER(D67),ISNUMBER(F67)),AVERAGE(D67,F67),\"not given\")","v":"not given"}]
["          Declaration of recycled content in packaging\n          Enter range of % recycled content for plastic/foam/resin packaging","E 4.8.3.1","E-Req",null,"to",null,null,{"$f":"IF(OR(AND(ISNUMBER(D68),ISBLANK(F68)),AND(ISBLANK(D68),ISNUMBER(F68))),\"Please enter a number in both boxes\",\"\")","v":""},{"$f":"IF(AND(ISNUMBER(D68),ISNUMBER(F68)),AVERAGE(D68,F68),\"not given\")","v":"not given"}]
["          Declaration of recycled content in packaging\n          Enter range of % recycled content for other or additional packaging types","E 4.8.3.1","E-Req",null,"to",null,null,{"$f":"IF(OR(AND(ISNUMBER(D69),ISBLANK(F69)),AND(ISBLANK(D69),ISNUMBER(F69))),\"Please enter a number in both boxes\",\"\")","v":""},{"$f":"IF(AND(ISNUMBER(D69),ISNUMBER(F69)),AVERAGE(D69,F69),\"not given\")","v":"not given"}]
["          Minimum postconsumer content guidelines (CPG) \n          (Recycled content of corrugated packaging >=25% )","E 4.8.3.2","E-Opt",null,null,null,null,{"$f":"IF(I70=\"\",\"\",IF(I67=\"not given\",\"\",IF(I70>I67,\"Inconsistent with earlier entry; assuming 25%\",IF(I70<I67,\"Assuming higher amount entered above\",\"\"))))","v":""}]
["          Reusable packaging","E 4.8.5.1","E-Opt"]
[]
["Product 3 (Must be selected in Sheet 3a)",null,null,{"$f":"IF(ISTEXT('3a.User input-Purchasing'!H23),'3a.User input-Purchasing'!H23,\"Please provide in Sheet 3a\")","v":"Please provide in Sheet 3a"},null,{"$f":"IF(ISBLANK('3a.User input-Purchasing'!D22),\"\",'3a.User input-Purchasing'!D22)","v":""},null,null,{"$f":"D73","v":"Please provide in Sheet 3a"}]
["Number of products purchased",null,null,null,null,null,null,{"$f":"IF(AND(ISNUMBER(D74),NOT(I74='3a.User input-Purchasing'!H$18)),\"Inconsistent with Sheet 3a; defaults to entered value\",\"\")","v":""},{"$f":"IF(ISNUMBER(D74),D74,'3a.User input-Purchasing'!$H$24)","v":1},{"$f":"IF(ISBLANK(I73),'3a.User input-Purchasing'!$H$23,I73)","v":"Please provide in Sheet 3a"}]
["Initial cost per unit",null,null,null,null,"US$",null,null,{"$f":"IF(ISNUMBER(D75),D75,IF(I73=\"CPU\",'8c.Assumptions-Calculations'!$B$7,IF(I73=\"Notebook\",'8c.Assumptions-Calculations'!$B$10,IF(I73=\"CRT\",'8c.Assumptions-Calculations'!$B$8,IF(I73=\"LCD\",'8c.Assumptions-Calculations'!$B$9,0)))))","v":0},"US$"]
["Unit energy cost",null,null,null,null,"$/kWh",null," ",{"$f":"IF(ISNUMBER(D76),D76,'8c.Assumptions-Calculations'!$B$23)","v":0.10190859859936},{"$f":"IF(ISTEXT(F76),F76,\"default\")","v":"$/kWh"},null," "]
["EPEAT REGISTRATION CRITERIA (Note: Not all criteria are specified below)"]
["EPEAT registration tier ",null,null,{"$f":"IF(ISTEXT('3a.User input-Purchasing'!H26),'3a.User input-Purchasing'!H26,\"Please provide in Sheet 3a\")","v":"Please provide in Sheet 3a"},null,null,null,null,{"$f":"D78","v":"Please provide in Sheet 3a"},null,null," "]
["    Reduced Toxicity"]
["          Compliance with provisions of European RoHS Directive","E 4.1.1.1","E-Req",null,null,null,null,{"$f":"IF(AND(I80=\"non-RoHS\",'3a.User input-Purchasing'!H25=\"EPEAT registered\"),\"Inconsistent with Sheet 3a, assuming does not meet RoHS\",\"\")","v":""}]
["          Reporting on amount of mercury used in light sources\n          (Enter number of lamps with Hg)","E 4.1.3.1","E-Req",null,null,"lamps",null,{"$f":"IF(AND(ISNUMBER(D81),OR($D$73=\"CPU\",$D$73=\"CRT\")),\"Inconsistent with product entered, no benefit calculated\",\"\")","v":""},{"$f":"IF(ISNUMBER(D81),ROUND(D81,0),\"not given\")","v":"not given"},{"$f":"IF(ISNUMBER(D81),F81,\"\")","v":""}]
["          Reporting on amount of mercury used in light sources\n          (Enter maximum average Hg content per lamp)","E 4.1.3.1","E-Req",null,null,"mg Hg/lamp",null,{"$f":"IF(AND(ISNUMBER(D82),OR($D$73=\"CPU\",$D$73=\"CRT\")),\"Inconsistent with product entered, no benefit calculated\",\"\")","v":""},{"$f":"IF(ISNUMBER(D82),D82/1000,\"not given\")","v":"not given"},{"$f":"IF(ISNUMBER(D82),\"g Hg/lamp\",\"\")","v":""}]
["          Low threshold for amount of mercury used in light sources \n          (Max average of 3 mg Hg/lamp)","E 4.1.3.2","E-Opt",null,null,null,null,{"$f":"IF(ISBLANK(I84),IF(I82=\"not given\",\"\",IF(AND(I83=\"max 3 mg\",I82>0.003),\"Inconsistent with earlier entry; assuming 3 mg\",\"\")),\"\")","v":""}]
["          Elimination of intentionally added mercury used in light sources","E 4.1.3.3","E-Opt",null,null,null,null,{"$f":"IF(AND(OR(I81=\"not given\",I81=0),OR(I82=\"not given\",I82=0)),\"\",IF(AND(I84=\"hg-free\",I82>0),\"Inconsistent with earlier entry, assuming Hg-free\",\"\"))","v":""}]
["    Material Use",null,null,null,null,null,null,null,null,null,null," "]
["          Declaration of postconsumer recycled plastic content","E 4.2.1.1","E-Req",null,null," "]
["              Enter manufacturer's declared percent recycled content for product","E 4.2.1.1","E-Req",null,null,"percentage",null,{"$f":"IF(AND(ISBLANK(I89),ISBLANK(I88)),IF(AND(ISNUMBER(I87),I86=\"no\"),\"Inconsistent with earlier entry; defaults to entered value\",\"\"),\"\")","v":""},{"$f":"IF(ISNUMBER(D87),D87,\"not given\")","v":"not given"}]
["          Minimum content of postconsumer recycled plastic (>=10%)","E 4.2.1.2","E-Opt",null," ",null,null,{"$f":"IF(ISBLANK(I89),IF(AND(I88=10%,I87<10%),\"Inconsistent with earlier entry; assuming 10%\",IF(AND(ISNUMBER(I88),ISNUMBER(I87),I88<I87),\"Using higher amount entered above\",\"\")),\"\")","v":""}]
["          Higher content of postconsumer recycled plastic (>=25%)","E 4.2.1.3","E-Opt",null," ",null,null,{"$f":"IF(AND(I89=25%,I87<25%),\"Inconsistent with earlier entry; assuming 25%\",IF(AND(ISNUMBER(I89),ISNUMBER(I87),I89<I87),\"Using higher amount entered above\",\"\"))","v":""}]
["          Declaration of renewable/bio-based plastic materials content ","E 4.2.2.1","E-Req",null,null," "]
["              Enter manufacturer's declared percent biobased content for product","E 4.2.2.1","E-Req",null,null,"percentage",null,{"$f":"IF(ISBLANK(I92),IF(AND(ISNUMBER(I91),I90=\"no\"),\"Inconsistent with earlier entry; defaults to entered value\",\"\"),\"\")","v":""},{"$f":"IF(ISNUMBER(D91),D91,\"not given\")","v":"not given"}]
["          Minimum content of renewable/bio-based plastic material (>=10%)","E 4.2.2.2","E-Opt",null,null,null,null,{"$f":"IF(AND(I92=10%,I91<10%),\"Inconsistent with earlier entry; assuming 10%\",IF(AND(ISNUMBER(I92),ISNUMBER(I91),I92<I91),\"Using higher amount entered above\",\"\"))","v":""}]
["          Declaration of product weight (1 kilogram = 2.205 lb)","E 4.2.3.1 ","E-Req",null,null,"kilograms",null,null,{"$f":"IF(ISNUMBER(D93),D93,\"not given\")","v":"not given"},{"$f":"IF(ISNUMBER(D93),F93,\"\")","v":""},null," "]
["    Energy",null,null,null,null,null,null," ",null,null,null," "]
["          ENERGY STAR® version","E 4.5.1.1","E-Req",null,null,null,null,{"$f":"IF(AND(I95=3,'3a.User input-Purchasing'!H25=\"EPEAT registered\"),\"Inconsistent with Sheet 3a; assuming ES 4.0/4.1\",\"\")","v":""}]
["          Early adoption of new ENERGY STAR® specification","E 4.5.1.2","E-Opt"]
["          Percentage of computers with power management enabled",null,null,null,null,null,null,{"$f":"IF(AND(ISNUMBER(D97),OR($D$73=\"LCD\",$D$73=\"CRT\")),\"Inconsistent with product entered, no benefit calculated\",\"\")","v":""},{"$f":"IF(ISNUMBER(D97),D97,IF(I73=\"CPU\",'8c.Assumptions-Calculations'!$C$37,IF(I73=\"Notebook\",'8c.Assumptions-Calculations'!$G$37,IF(I73=\"CRT\",\"NA\",IF(I73=\"LCD\",\"NA\",\"not given\")))))","v":"not given"}]
["          Percentage of displays with power management enabled",null,null,null,null,null,null,{"$f":"IF(AND(ISNUMBER(D98),$D$73=\"CPU\"),\"Inconsistent with product entered, no benefit calculated\",\"\")","v":""},{"$f":"IF(ISNUMBER(D98),D98,IF(I73=\"CPU\",\"NA\",IF(I73=\"Notebook\",'8c.Assumptions-Calculations'!$F$37,IF(I73=\"CRT\",'8c.Assumptions-Calculations'!$D$37,IF(I73=\"LCD\",'8c.Assumptions-Calculations'!$E$37,\"not given\")))))","v":"not given"},null,null," "]
["    Packaging"]
["          Declaration of recycled content in packaging\n          Enter range of % recycled content for corrugated/paper fiber packaging","E 4.8.3.1","E-Req",null,"to",null,null,{"$f":"IF(OR(AND(ISNUMBER(D100),ISBLANK(F100)),AND(ISBLANK(D100),ISNUMBER(F100))),\"Please enter a number in both boxes\",\"\")","v":""},{"$f":"IF(AND(ISNUMBER(D100),ISNUMBER(F100)),AVERAGE(D100,F100),\"not given\")","v":"not given"}]
["          Declaration of recycled content in packaging\n          Enter range of % recycled content for plastic/foam/resin packaging","E 4.8.3.1","E-Req",null,"to",null,null,{"$f":"IF(OR(AND(ISNUMBER(D101),ISBLANK(F101)),AND(ISBLANK(D101),ISNUMBER(F101))),\"Please enter a number in both boxes\",\"\")","v":""},{"$f":"IF(AND(ISNUMBER(D101),ISNUMBER(F101)),AVERAGE(D101,F101),\"not given\")","v":"not given"},null,null," "]
["          Declaration of recycled content in packaging\n          Enter range of % recycled content for other or additional packaging types","E 4.8.3.1","E-Req",null,"to",null,null,{"$f":"IF(OR(AND(ISNUMBER(D102),ISBLANK(F102)),AND(ISBLANK(D102),ISNUMBER(F102))),\"Please enter a number in both boxes\",\"\")","v":""},{"$f":"IF(AND(ISNUMBER(D102),ISNUMBER(F102)),AVERAGE(D102,F102),\"not given\")","v":"not given"}]
["          Minimum postconsumer content guidelines (CPG) \n          (Recycled content of corrugated packaging >=25% )","E 4.8.3.2","E-Opt",null,null,null,null,{"$f":"IF(I103=\"\",\"\",IF(I100=\"not given\",\"\",IF(I103>I100,\"Inconsistent with earlier entry; assuming 25%\",IF(I103<I100,\"Assuming higher amount entered above\",\"\"))))","v":""}]
["          Reusable packaging","E 4.8.5.1","E-Opt"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" "]

{"sheet":"4.Data comparisons","index":5,"n_rows":163,"n_cols":30,"rows_kept":163,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,0,1,14],[86,18,86,20],[92,18,92,20],[92,21,92,24],[18,21,18,24],[49,18,49,20],[55,18,55,20],[55,21,55,24],[44,18,44,20],[81,18,81,20],[80,11,80,12],[73,16,74,16],[43,13,43,14],[80,13,80,14],[43,9,43,10],[43,11,43,12],[75,13,75,14],[72,13,72,14],[75,11,75,12],[75,9,75,10],[79,2,79,3],[7,18,7,20],[12,18,12,20],[18,18,18,20],[43,2,43,3],[43,5,43,6],[43,7,43,8],[38,5,38,6],[38,7,38,8],[38,9,38,10],[2,0,2,3],[27,16,28,16],[6,2,6,3],[2,5,2,14],[25,5,25,6],[25,7,25,8],[25,9,25,10],[25,11,25,12],[25,13,25,14],[20,5,20,6],[17,2,17,3],[126,7,126,8],[126,9,126,10],[126,11,126,12],[126,13,126,14],[109,5,109,6],[109,7,109,8],[109,9,109,10],[109,11,109,12],[109,13,109,14],[112,5,112,6],[62,13,62,14],[38,11,38,12],[121,5,121,6],[121,7,121,8],[121,9,121,10],[121,11,121,12],[121,13,121,14],[112,7,112,8],[112,9,112,10],[112,11,112,12],[112,13,112,14],[94,13,94,14],[99,5,99,6],[99,7,99,8],[99,9,99,10],[99,11,99,12],[99,13,99,14],[94,5,94,6],[94,7,94,8],[80,5,80,6],[80,7,80,8],[80,9,80,10],[75,5,75,6],[75,7,75,8],[150,5,150,6],[150,7,150,8],[150,9,150,10],[150,11,150,12],[150,13,150,14],[156,5,156,6],[156,7,156,8],[156,9,156,10],[156,11,156,12],[156,13,156,14],[144,5,144,6],[144,7,144,8],[5,16,5,25],[42,16,42,25],[79,16,79,25],[116,16,116,25],[138,9,138,10],[138,11,138,12],[138,13,138,14],[144,9,144,10],[144,11,144,12],[144,13,144,14],[20,7,20,8],[20,9,20,10],[20,11,20,12],[20,13,20,14],[57,13,57,14],[94,9,94,10],[94,11,94,12],[133,7,133,8],[133,13,133,14],[38,13,38,14],[57,5,57,6],[57,7,57,8],[138,7,138,8],[3,5,4,14],[6,5,6,6],[6,7,6,8],[6,9,6,10],[6,11,6,12],[6,13,6,14],[133,5,133,6],[133,9,133,10],[133,11,133,12],[57,9,57,10],[57,11,57,12],[72,5,72,6],[72,7,72,8],[72,9,72,10],[72,11,72,12],[35,7,35,8],[35,9,35,10],[35,11,35,12],[35,13,35,14],[62,5,62,6],[62,7,62,8],[62,9,62,10],[62,11,62,12],[54,2,54,3],[91,2,91,3],[3,0,3,3],[42,2,42,3],[138,5,138,6],[5,2,5,3],[35,5,35,6],[126,5,126,6],[80,2,80,3]]}
["DATA COMPARISONS"]
["These tables display the data used by the calculator to calculate benefits.  Data for products and activities entered by the user are displayed in the orange table on the left.  Data for product and activity baselines are displayed in the blue table on the right.  Information in these tables can not be edited."]
[null,null,null,null,null,"REFERENCE ONLY (LINKED TO DATA IN SHEETS 8A, 8B AND 8C)"]
["DATA FROM USER INPUT",null,null,null,"Selected product:","DATA FROM BASELINES"]
["Ref","Criteria/Attribute","Quantity","Units"]
[null,"Purchasing, Product 1",{"$f":"IF(ISTEXT('3c.Alt user input-Purchasing'!$I$7),'3c.Alt user input-Purchasing'!$I$7,IF(ISTEXT('3a.User input-Purchasing'!$H$11),'3a.User input-Purchasing'!$H$11, \"no input given\"))","v":"Please provide in Sheet 3a"},null,null,"Quantity","Units","Quantity","Units","Quantity","Units","Quantity","Units","Quantity","Units",null,"INTERIM CALCULATIONS"]
[null,"Reduced Toxicity",null,null,{"$f":"IF($C$6=\"Please provide in Sheet 3a\",\"no input\",$C$6)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone"]
["E 4.1.1.1","Mass of Pb",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$13=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$14=\"\"),'3c.Alt user input-Purchasing'!$I$14=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$9,IF(C6=\"CPU\",F8,IF(C6=\"CRT\",H8,IF(C6=\"LCD\",J8,IF(C6=\"Notebook\",L8,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C8),\"g\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$8","v":47.3},{"$f":"'8a. Assumptions-Baseline'!$E$8","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$52","v":30.7},{"$f":"'8a. Assumptions-Baseline'!$E$52","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$96","v":25.2},{"$f":"'8a. Assumptions-Baseline'!$E$96","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$141","v":8.7100000000000009},{"$f":"'8a. Assumptions-Baseline'!$E$141","v":"g"},"n/a",null,null,null,null,"Number of lamps"]
["E 4.1.1.1","Mass of Hg",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$13=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$14=\"\"),'3c.Alt user input-Purchasing'!$I$14=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$10/1000,IF(C6=\"CPU\",F9,IF(C6=\"CRT\",H9,IF(C6=\"LCD\",J9,IF(C6=\"Notebook\",L9,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C9),\"g\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$9","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$9","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$53","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$53","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$97","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$97","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$142","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$142","v":"g"},"n/a",null,null,null,"Mercury in lamps:","Bronze","Silver","Gold"]
["E 4.1.3.1","Number of lamps",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$15),'3c.Alt user input-Purchasing'!$I$15,V12))","v":"no input"},{"$f":"IF(ISNONTEXT(C10),\"lamps\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$10","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$54","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$99","v":4},{"$f":"'8a. Assumptions-Baseline'!$E$99","v":"lamps"},{"$f":"'8a. Assumptions-Baseline'!$D$144","v":2},{"$f":"'8a. Assumptions-Baseline'!$E$144","v":"lamp"},"n/a",null,null,null,"LCD",{"$f":"IF(C6=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$E$8),'3c.Alt user input-Purchasing'!$I$12=\"Bronze\"),'8b2.Assumption-EPEAT tiers'!$E$8,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C6=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$I$8),'3c.Alt user input-Purchasing'!$I$12=\"Silver\"),'8b2.Assumption-EPEAT tiers'!$I$8,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C6=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$M$8),'3c.Alt user input-Purchasing'!$I$12=\"Gold\"),'8b2.Assumption-EPEAT tiers'!$M$8,\"n/a\"),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null," "]
["E 4.1.3.1-3","Mass of Hg/lamp",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$18=\"hg-free\",0,IF(AND('3c.Alt user input-Purchasing'!$I$16>0.003,'3c.Alt user input-Purchasing'!$I$17=\"max 3 mg\"),0.003,IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$16),'3c.Alt user input-Purchasing'!$I$16,V17))))","v":"no input"},{"$f":"IF(ISNONTEXT(C11),\"g\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$11","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$55","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$100","v":3.5000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$100","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$145","v":3.0000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$145","v":"g"},"n/a",null,null,null,"Notebook",{"$f":"IF(C6=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$F$8),'3c.Alt user input-Purchasing'!$I$12=\"Bronze\"),'8b2.Assumption-EPEAT tiers'!$F$8,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C6=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$J$8),'3c.Alt user input-Purchasing'!$I$12=\"Silver\"),'8b2.Assumption-EPEAT tiers'!$J$8,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C6=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$N$8),'3c.Alt user input-Purchasing'!$I$12=\"Gold\"),'8b2.Assumption-EPEAT tiers'!$N$8,\"n/a\"),\"n/a\")","v":"n/a"}]
["E 4.1.3.1-3","Total mass of Hg in lamps",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(AND(ISNUMBER(C10),ISNUMBER(C11)),C10*C11,\"n/a\"))","v":"no input"}," ",null,"n/a",null,"n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$98","v":1.4E-2},{"$f":"'8a. Assumptions-Baseline'!$E$98","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$143","v":6.0000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$143","v":"g"},"n/a",null,null,null,"MAX",{"$f":"IF(AND(S10=\"n/a\",S11=\"n/a\"),\"n/a\",MAX(S10:S11))","v":"n/a"},{"$f":"IF(AND(T10=\"n/a\",T11=\"n/a\"),\"n/a\",MAX(T10:T11))","v":"n/a"},{"$f":"IF(AND(U10=\"n/a\",U11=\"n/a\"),\"n/a\",MAX(U10:U11))","v":"n/a"},{"$f":"IF(AND(S12=\"n/a\",T12=\"n/a\",U12=\"n/a\"),IF(C6=\"LCD\",J10,IF(C6=\"Notebook\",L10, \"n/a\")),MAX(S12:U12))","v":"n/a"},null,null,null,null,null,null,null," "]
["E 4.1.1.1","Mass of Cd",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$13=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$14=\"\"),'3c.Alt user input-Purchasing'!$I$14=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$14/1000,IF(C6=\"CPU\",F13,IF(C6=\"CRT\",H13,IF(C6=\"LCD\",J13,IF(C6=\"Notebook\",L13,\"error\"))))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$12","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$12","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$56","v":5.876E-2},{"$f":"'8a. Assumptions-Baseline'!$E$56","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$101","v":2.8709999999999999E-2},{"$f":"'8a. Assumptions-Baseline'!$E$101","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$146","v":7.6000000000000004E-4},{"$f":"'8a. Assumptions-Baseline'!$E$146","v":"g"},"n/a",null,null,null,null,"Mass of Hg (g)/lamp"]
["E4.1.1.1","Mass of Cr6+",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$13=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$14=\"\"),'3c.Alt user input-Purchasing'!$I$14=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$15/1000,IF(C6=\"CPU\",F14,IF(C6=\"CRT\",H14,IF(C6=\"LCD\",J14,IF(C6=\"Notebook\",L14,\"error\"))))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$13","v":1.3},{"$f":"'8a. Assumptions-Baseline'!$E$13","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$57","v":0.13900000000000001},{"$f":"'8a. Assumptions-Baseline'!$E$57","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$102","v":0.53},{"$f":"'8a. Assumptions-Baseline'!$E$102","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$147","v":8.0000000000000002E-3},{"$f":"'8a. Assumptions-Baseline'!$E$147","v":"g"},"n/a",null,null,null,"Mercury in lamps:","Bronze","Silver","Gold"]
["E 4.1.1.1","Mass of PBB",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$13=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$14=\"\"),'3c.Alt user input-Purchasing'!$I$14=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$16/1000,IF(C6=\"CPU\",F15,IF(C6=\"CRT\",H15,IF(C6=\"LCD\",J15,IF(C6=\"Notebook\",L15,\"error\"))))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$14","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$14","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$58","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$58","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$103","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$103","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$148","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$148","v":"g"},"n/a",null,null,null,"LCD",{"$f":"IF(C6=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$E$9),'3c.Alt user input-Purchasing'!$I$12=\"Bronze\"),'8b2.Assumption-EPEAT tiers'!$E$9,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C6=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$I$9),'3c.Alt user input-Purchasing'!$I$12=\"Silver\"),'8b2.Assumption-EPEAT tiers'!$I$9,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C6=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$M$9),'3c.Alt user input-Purchasing'!$I$12=\"Gold\"),'8b2.Assumption-EPEAT tiers'!$M$9,\"n/a\"),\"n/a\")","v":"n/a"}]
["E 4.1.1.1","Mass of PBDE",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$13=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$14=\"\"),'3c.Alt user input-Purchasing'!$I$14=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$17/1000,IF(C6=\"CPU\",F16,IF(C6=\"CRT\",H16,IF(C6=\"LCD\",J16,IF(C6=\"Notebook\",L16,\"error\"))))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$15","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$15","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$59","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$59","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$104","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$104","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$149","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$149","v":"g"},"n/a",null,null,null,"Notebook",{"$f":"IF(C6=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$F$9),'3c.Alt user input-Purchasing'!$I$12=\"Bronze\"),'8b2.Assumption-EPEAT tiers'!$F$9,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C6=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$J$9),'3c.Alt user input-Purchasing'!$I$12=\"Silver\"),'8b2.Assumption-EPEAT tiers'!$J$9,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C6=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$N$9),'3c.Alt user input-Purchasing'!$I$12=\"Gold\"),'8b2.Assumption-EPEAT tiers'!$N$9,\"n/a\"),\"n/a\")","v":"n/a"}]
["E 4.1.1.1","Avg. mass of printed wire boards w/ Pb",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(C8=0,0,IF(C6=\"CPU\",F17,IF(C6=\"CRT\",H17,IF(C6=\"LCD\",J17,IF(C6=\"Notebook\",L17,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C17),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$42","v":1.0175799999999999},{"$f":"'8a. Assumptions-Baseline'!$E$42","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$86","v":1.6743999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$86","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$131","v":0.43194000000000005},{"$f":"'8a. Assumptions-Baseline'!$E$131","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$177","v":0.51829999999999998},{"$f":"'8a. Assumptions-Baseline'!$E$177","v":"kg"},"n/a",null,null,null,"MAX",{"$f":"IF(AND(S15=\"n/a\",S16=\"n/a\"),\"n/a\",MAX(S15:S16))","v":"n/a"},{"$f":"IF(AND(T15=\"n/a\",T16=\"n/a\"),\"n/a\",MAX(T15:T16))","v":"n/a"},{"$f":"IF(AND(U15=\"n/a\",U16=\"n/a\"),\"n/a\",MAX(U15:U16))","v":"n/a"},{"$f":"IF(AND(S17=\"n/a\",T17=\"n/a\",U17=\"n/a\"),IF(C6=\"LCD\",J11,IF(C6=\"Notebook\",L11, \"n/a\")),MAX(S17:U17))","v":"n/a"}]
["E 4.1.1.1","Avg. mass of leaded glass","no functionality in v.3.0",null,null,{"$f":"'8a. Assumptions-Baseline'!$D$43","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$87","v":8.0494479999999999},{"$f":"'8a. Assumptions-Baseline'!$E$87","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$132","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$178","v":"n/a"},null,"n/a"]
["E 4.1.1.1","Avg. mass of cold cathode fluorescent lamps w/ Hg",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(OR(C6=\"CPU\",C6=\"CRT\"),\"n/a\",IF(C12=0,0,IF(C6=\"LCD\",J19,IF(C6=\"Notebook\",L19,\"error\")))))","v":"no input"},{"$f":"IF(ISNONTEXT(C19),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$44","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$88","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$133","v":6.0000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$133","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$179","v":1.4E-3},{"$f":"'8a. Assumptions-Baseline'!$E$179","v":"kg"},"n/a",null,null,null,null,"Avg. mass of RC in plastic resin (kg)"]
["E 4.1.1.1","Avg. mass of resin in wire and cable w/ Pb",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(C8=0,0,IF(C6=\"CPU\",F20,IF(C6=\"CRT\",H20,IF(C6=\"LCD\",J20,IF(C6=\"Notebook\",L20,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C20),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$45","v":0.38006000000000001},{"$f":"'8a. Assumptions-Baseline'!$E$45","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$89","v":0.47839999999999994},{"$f":"'8a. Assumptions-Baseline'!$E$89","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$134","v":2.504E-2},{"$f":"'8a. Assumptions-Baseline'!$E$134","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$180","v":2.1299999999999999E-2},{"$f":"'8a. Assumptions-Baseline'!$E$180","v":"kg"},"n/a",null,null,null,"Material use:","Bronze","Silver","Gold"]
[null,"Material Use ",null,null,{"$f":"IF($C$6=\"Please provide in Sheet 3a\",\"no input\",$C$6)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone",null,null,null,"Declared %",{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Bronze\",IF(C6=\"CPU\", '8b2.Assumption-EPEAT tiers'!$C$13*C22,IF(C6=\"LCD\", '8b2.Assumption-EPEAT tiers'!$E$13*C22,IF(C6=\"Notebook\", '8b2.Assumption-EPEAT tiers'!$F$13*C22,\"n/a\"))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Silver\",IF(C6=\"CPU\", '8b2.Assumption-EPEAT tiers'!$G$13*C22,IF(C6=\"LCD\", '8b2.Assumption-EPEAT tiers'!$I$13*C22,IF(C6=\"Notebook\", '8b2.Assumption-EPEAT tiers'!$J$13*C22,\"n/a\"))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Gold\",IF(C6=\"CPU\", '8b2.Assumption-EPEAT tiers'!$K$13*C22,IF(C6=\"LCD\", '8b2.Assumption-EPEAT tiers'!$M$13*C22,IF(C6=\"Notebook\", '8b2.Assumption-EPEAT tiers'!$N$13*C22,\"n/a\"))),\"n/a\")","v":"n/a"}]
["E 4.2.1.1-3","Avg. mass of plastic",{"$f":"IF(C6=\"CPU\",F22,IF(C6=\"CRT\",H22,IF(C6=\"LCD\",J22,IF(C6=\"Notebook\",L22,\"no input\"))))","v":"no input"},{"$f":"IF(ISNONTEXT(C22),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$18","v":0.69882},{"$f":"'8a. Assumptions-Baseline'!$E$18","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$62","v":3.66},{"$f":"'8a. Assumptions-Baseline'!$E$62","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$107","v":1.4961399999999998},{"$f":"'8a. Assumptions-Baseline'!$E$107","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$152","v":1.0010999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$152","v":"kg"},"n/a",null,null,null,0.1,{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Bronze\",IF(AND(C6=\"CPU\",('8b2.Assumption-EPEAT tiers'!$C$14=\"yes\")),10%*C22,IF(AND(C6=\"LCD\",('8b2.Assumption-EPEAT tiers'!$E$14=\"yes\")),10%*C22,IF(AND(C6=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$F$14=\"yes\")),10%*C22,))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Silver\",IF(AND(C6=\"CPU\",('8b2.Assumption-EPEAT tiers'!$G$14=\"yes\")),10%*C22,IF(AND(C6=\"LCD\",('8b2.Assumption-EPEAT tiers'!$I$14=\"yes\")),10%*C22,IF(AND(C6=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$J$14=\"yes\")),10%*C22,))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Gold\",IF(AND(C6=\"CPU\",('8b2.Assumption-EPEAT tiers'!$K$14=\"yes\")),10%*C22,IF(AND(C6=\"LCD\",('8b2.Assumption-EPEAT tiers'!$M$14=\"yes\")),10%*C22,IF(AND(C6=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$N$14=\"yes\")),10%*C22,))),\"n/a\")","v":"n/a"}]
["E 4.2.1.1-3","Avg. mass of recycled content in plastic resin",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(OR(ISNUMBER('3c.Alt user input-Purchasing'!$I$21),ISNUMBER('3c.Alt user input-Purchasing'!$I$22),ISNUMBER('3c.Alt user input-Purchasing'!$I$23)),(MAX('3c.Alt user input-Purchasing'!$I$21,'3c.Alt user input-Purchasing'!$I$22,'3c.Alt user input-Purchasing'!$I$23)*C22),IF(ISNUMBER(V24),V24,\"error\")))","v":"no input"},{"$f":"IF(ISNONTEXT(C23),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$19","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$19","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$63","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$63","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$108","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$108","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$153","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$153","v":"kg"},"n/a",null,null,null,0.25,{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Bronze\",IF(AND(C6=\"CPU\",('8b2.Assumption-EPEAT tiers'!$C$15=\"yes\")),25%*C22,IF(AND(C6=\"LCD\",('8b2.Assumption-EPEAT tiers'!$E$15=\"yes\")),25%*C22,IF(AND(C6=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$F$15=\"yes\")),25%*C22,))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Silver\",IF(AND(C6=\"CPU\",('8b2.Assumption-EPEAT tiers'!$G$15=\"yes\")),25%*C22,IF(AND(C6=\"LCD\",('8b2.Assumption-EPEAT tiers'!$I$15=\"yes\")),25%*C22,IF(AND(C6=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$J$15=\"yes\")),25%*C22,))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Gold\",IF(AND(C6=\"CPU\",('8b2.Assumption-EPEAT tiers'!$K$15=\"yes\")),25%*C22,IF(AND(C6=\"LCD\",('8b2.Assumption-EPEAT tiers'!$M$15=\"yes\")),25%*C22,IF(AND(C6=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$N$15=\"yes\")),25%*C22,))),\"n/a\")","v":"n/a"}]
["E 4.2.2.1-2","Avg. mass of molded plastic parts","no functionality in v.3.0",null,null,{"$f":"'8a. Assumptions-Baseline'!$D$21","v":0.69882},{"$f":"'8a. Assumptions-Baseline'!$E$21","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$65","v":3.66},{"$f":"'8a. Assumptions-Baseline'!$E$65","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$110","v":1.4961399999999998},{"$f":"'8a. Assumptions-Baseline'!$E$110","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$155","v":1.0010999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$155","v":"kg"},"n/a",null,null,null,"MAX  ",{"$f":"IF(AND(S21=\"n/a\",S22=\"n/a\",S23=\"n/a\"),\"n/a\",MAX(S21:S23))","v":"n/a"},{"$f":"IF(AND(T21=\"n/a\",T22=\"n/a\",T23=\"n/a\"),\"n/a\",MAX(T21:T23))","v":"n/a"},{"$f":"IF(AND(U21=\"n/a\",U22=\"n/a\",U23=\"n/a\"),\"n/a\",MAX(U21:U23))","v":"n/a"},{"$f":"IF(AND(S24=\"n/a\",T24=\"n/a\",U24=\"n/a\"),IF(C6=\"CPU\",F23,IF(C6=\"CRT\",H23,IF(C6=\"LCD\",J23,IF(C6=\"Notebook\",L23, \"n/a\")))),MAX(S24:U24))","v":"n/a"}]
["E 4.2.2.1-2","Avg. mass of renewable/biobased material in molded parts","no functionality in v.3.0",null,null,{"$f":"'8a. Assumptions-Baseline'!$D$22","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$22","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$66","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$66","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$111","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$111","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$156","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$156","v":"kg"},"n/a"]
[null,"Packaging ",null," ",{"$f":"IF($C$6=\"Please provide in Sheet 3a\",\"no input\",$C$6)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone",null,null,null,null,"RC (kg)"]
["E 4.8.3.1","Avg. mass of corrugated packaging",{"$f":"IF(C6=\"CPU\",F27,IF(C6=\"CRT\",H27,IF(C6=\"LCD\",J27,IF(C6=\"Notebook\",L27,\"no input\"))))","v":"no input"},{"$f":"IF(ISNONTEXT(C27),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$25","v":1.579},{"$f":"'8a. Assumptions-Baseline'!$E$25","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$69","v":2.0499999999999998},{"$f":"'8a. Assumptions-Baseline'!$E$69","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$114","v":0.95799999999999996},{"$f":"'8a. Assumptions-Baseline'!$E$114","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$159","v":0.55200000000000005},{"$f":"'8a. Assumptions-Baseline'!$E$159","v":"kg"},"n/a",null,null,null,"Packaging:","Baseline","Bronze","Silver","Gold","MAX"]
["E 4.8.3.1","Avg. mass of recycled content in corrugated packaging",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$34),'3c.Alt user input-Purchasing'!$I$34*C27,W28))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$26","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$26","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$70","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$70","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$115","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$115","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$160","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$160","v":"kg"},"n/a",null,null,null,"Corrugated",{"$f":"IF(C6=\"CPU\",F28,IF(C6=\"CRT\",H28,IF(C6=\"LCD\",J28,IF(C6=\"Notebook\",L28,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Bronze\",IF(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$23*C27, IF(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$23*C27, IF(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$23*C27))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Silver\",IF(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$23*C27, IF(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$23*C27, IF(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$23*C27))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Gold\",IF(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$23*C27, IF(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$23*C27, IF(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$23*C27))),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T28=\"n/a\",U28=\"n/a\",V28=\"n/a\"),S28,MAX(S28:V28))","v":"no input"}]
["E 4.8.3.1","Avg. mass of plastic/foam packaging",{"$f":"IF(C6=\"CPU\",F29,IF(C6=\"CRT\",H29,IF(C6=\"LCD\",J29,IF(C6=\"Notebook\",L29,\"no input\"))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$28","v":0.26500000000000001},{"$f":"'8a. Assumptions-Baseline'!$E$28","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$72","v":0.7},{"$f":"'8a. Assumptions-Baseline'!$E$72","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$117","v":0.439},{"$f":"'8a. Assumptions-Baseline'!$E$117","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$162","v":0.184},{"$f":"'8a. Assumptions-Baseline'!$E$162","v":"kg"},"n/a",null,null,null,"Plastics",{"$f":"IF(C6=\"CPU\",F30,IF(C6=\"CRT\",H30,IF(C6=\"LCD\",J30,IF(C6=\"Notebook\",L30,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Bronze\",IF(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$24*C29, IF(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$24*C29, IF(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$24*C29))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Silver\",IF(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$24*C29, IF(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$24*C29, IF(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$24*C29))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Gold\",IF(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$24*C29, IF(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$24*C29, IF(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$24*C29))),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T29=\"n/a\",U29=\"n/a\",V29=\"n/a\"),S29,MAX(S29:V29))","v":"no input"}]
["E 4.8.3.1","Avg. mass of recycled content in plastic/foam packaging",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$35),'3c.Alt user input-Purchasing'!$I$35*C29,W29))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$29","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$29","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$73","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$73","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$118","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$118","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$163","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$163","v":"kg"},"n/a",null,null,null,"Other",{"$f":"IF(C6=\"CPU\",F32,IF(C6=\"CRT\",H32,IF(C6=\"LCD\",J32,IF(C6=\"Notebook\",L32,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Bronze\",IF(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$25*C31, IF(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$25*C31, IF(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$25*C31))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Silver\",IF(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$25*C31, IF(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$25*C31, IF(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$25*C31))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Gold\",IF(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$25*C31, IF(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$25*C31, IF(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$25*C31))),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T30=\"n/a\",U30=\"n/a\",V30=\"n/a\"),S30,MAX(S30:V30))","v":"no input"}]
["E 4.8.3.1","Avg. mass of other packaging ",{"$f":"IF(C6=\"CPU\",F31,IF(C6=\"CRT\",H31,IF(C6=\"LCD\",J31,IF(C6=\"Notebook\",L31,\"no input\"))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$31","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$31","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$75","v":0.03},{"$f":"'8a. Assumptions-Baseline'!$E$75","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$120","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$120","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$165","v":3.7999999999999999E-2},{"$f":"'8a. Assumptions-Baseline'!$E$165","v":"kg"},"n/a",null,null,null,"CPG",{"$f":"IF(C6=\"CPU\",F33,IF(C6=\"CRT\",H33,IF(C6=\"LCD\",J33,IF(C6=\"Notebook\",L33,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Bronze\",IF(OR(AND(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$26=\"yes\"),AND(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$26=\"yes\"),AND(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$26=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$31*C27,0),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Silver\",IF(OR(AND(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$26=\"yes\"),AND(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$26=\"yes\"),AND(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$26=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$31*C27,0),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Gold\",IF(OR(AND(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$26=\"yes\"),AND(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$26=\"yes\"),AND(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$26=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$31*C27,0),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T31=\"n/a\",U31=\"n/a\",V31=\"n/a\"),S31,MAX(S31:V31))","v":"no input"}]
["E 4.8.3.1","Avg. mass of recycled content in other packaging",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$36),'3c.Alt user input-Purchasing'!$I$36*C31,W30))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$32","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$32","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$76","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$76","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$121","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$121","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$166","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$166","v":"kg"},"n/a",null,null,null,"Packaging Reuse",{"$f":"IF(C6=\"CPU\",F35,IF(C6=\"CRT\",H35,IF(C6=\"LCD\",J35,IF(C6=\"Notebook\",L35,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Bronze\",IF(OR(AND(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$27=\"yes\"),AND(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$27=\"yes\"),AND(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$27=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$33*C34,0),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Silver\",IF(OR(AND(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$27=\"yes\"),AND(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$27=\"yes\"),AND(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$27=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$33*C34,0),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Gold\",IF(OR(AND(C6=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$27=\"yes\"),AND(C6=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$27=\"yes\"),AND(C6=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$27=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$33*C34,0),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T32=\"n/a\",U32=\"n/a\",V32=\"n/a\"),S32,MAX(S32:V32))","v":"no input"}]
["E 4.8.3.2","Avg. mass of corrugated packaging meeting CPG recycled content requirements",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$37),'3c.Alt user input-Purchasing'!$I$37*C27,W31))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$26","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$26","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$70","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$70","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$115","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$115","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$160","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$160","v":"kg"},"n/a"]
["E 4.8.5.1","Avg. total mass of packaging per product",{"$f":"IF(C6=\"CPU\",F34,IF(C6=\"CRT\",H34,IF(C6=\"LCD\",J34,IF(C6=\"Notebook\",L34,\"no input\"))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$34","v":1.8439999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$34","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$78","v":2.78},{"$f":"'8a. Assumptions-Baseline'!$E$78","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$123","v":1.397},{"$f":"'8a. Assumptions-Baseline'!$E$123","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$168","v":0.77400000000000002},{"$f":"'8a. Assumptions-Baseline'!$E$168","v":"kg"},"n/a"]
["E 4.8.5.1","Packaging avoided by packaging reuse",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$38=\"reusable\",'8b1.Assumptions-EPEATFECdefault'!$C$33*C34,W32))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$33","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$33","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$77","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$77","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$122","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$122","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$167","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$167","v":"kg"},"n/a"]
[null,"Energy",null,null,{"$f":"IF($C$6=\"Please provide in Sheet 3a\",\"no input\",$C$6)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone"]
["E 4.5.1.1","Unit energy consumption (UEC)",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(OR('3c.Alt user input-Purchasing'!$I$12=\"Bronze\",'3c.Alt user input-Purchasing'!$I$12=\"Silver\",'3c.Alt user input-Purchasing'!$I$12=\"Gold\",'3c.Alt user input-Purchasing'!$I$29=5),S38,IF(C6=\"CPU\",F37,IF(C6=\"CRT\",H37,IF(C6=\"LCD\",J37,IF(C6=\"Notebook\",L37,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C37),\"kWh/y\",\" \")","v":" "},null,{"$f":"'8d.EnergyStar CPU-Calcs'!$B$40","v":"no input"},{"$f":"'8d.EnergyStar CPU-Calcs'!$E$40","v":"kWh/y"},"n/a",null,{"$f":"'8e.EnergyStar monitor-Calcs'!$B$52","v":"no input"},{"$f":"'8e.EnergyStar monitor-Calcs'!$E$52","v":"kWh/y"},{"$f":"IF(ISNUMBER('8f.EnergyStar notebook-Calcs'!$B$67),'8f.EnergyStar notebook-Calcs'!$B$67+'8f.EnergyStar notebook-Calcs'!$B$76,'8f.EnergyStar notebook-Calcs'!$B$67)","v":"no input"},{"$f":"'8f.EnergyStar notebook-Calcs'!$E$67","v":"kWh/y"},"n/a",null,null,null,"Energy:","UEC (kWh/y)"]
["E 4.5.1.2","ENERGY STAR early adopter","no functionality in v.3.0",null,null,{"$f":"'8d.EnergyStar CPU-Calcs'!$B$40","v":"no input"},{"$f":"'8d.EnergyStar CPU-Calcs'!$E$40","v":"kWh/y"},"n/a",null,{"$f":"'8e.EnergyStar monitor-Calcs'!$B$52","v":"no input"},{"$f":"'8e.EnergyStar monitor-Calcs'!$E$52","v":"kWh/y"},{"$f":"IF(ISNUMBER('8f.EnergyStar notebook-Calcs'!$B$67),'8f.EnergyStar notebook-Calcs'!$B$67+'8f.EnergyStar notebook-Calcs'!$B$76,'8f.EnergyStar notebook-Calcs'!$B$67)","v":"no input"},{"$f":"'8f.EnergyStar notebook-Calcs'!$E$67","v":"kWh/y"},"n/a",null,null,null,"ENERGY STAR 5.* UEC",{"$f":"IF(C6=\"CPU\",'8d.EnergyStar CPU-Calcs'!$C$40,IF(C6=\"LCD\",'8e.EnergyStar monitor-Calcs'!$C$52,IF(C6=\"Notebook\",'8f.EnergyStar notebook-Calcs'!$C$67+'8f.EnergyStar notebook-Calcs'!$C$76,\"no input\")))","v":"no input"}]
[null,"Cost Data",null,null,{"$f":"IF($C$6=\"Please provide in Sheet 3a\",\"no input\",$C$6)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone"]
[" ","Unit product cost","no functionality in v.3.0",null,null,{"$f":"'8c.Assumptions-Calculations'!$B$7","v":779},{"$f":"'8c.Assumptions-Calculations'!$C$7","v":"US$"},{"$f":"'8c.Assumptions-Calculations'!$B$8","v":533},{"$f":"'8c.Assumptions-Calculations'!$C$8","v":"US$"},{"$f":"'8c.Assumptions-Calculations'!$B$9","v":383},{"$f":"'8c.Assumptions-Calculations'!$C$9","v":"US$"},{"$f":"'8c.Assumptions-Calculations'!$B$10","v":1335},{"$f":"'8c.Assumptions-Calculations'!$C$10","v":"US$"},"n/a"]
[" ","Unit energy cost",{"$f":"IF(C6=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$10),'3c.Alt user input-Purchasing'!$I$10,'8c.Assumptions-Calculations'!$B$23))","v":"no input"},{"$f":"IF(ISNUMBER(C41),\"$/kWh\",\"\")","v":""},null,{"$f":"'8c.Assumptions-Calculations'!$B$23","v":0.10190859859936},{"$f":"'8c.Assumptions-Calculations'!$C$23","v":"$/kWh"},{"$f":"'8c.Assumptions-Calculations'!$B$23","v":0.10190859859936},{"$f":"'8c.Assumptions-Calculations'!$C$23","v":"$/kWh"},{"$f":"'8c.Assumptions-Calculations'!$B$23","v":0.10190859859936},{"$f":"'8c.Assumptions-Calculations'!$C$23","v":"$/kWh"},{"$f":"'8c.Assumptions-Calculations'!$B$23","v":0.10190859859936},{"$f":"'8c.Assumptions-Calculations'!$C$23","v":"$/kWh"},"n/a"]
[]
[null,"Purchasing, Product 2",{"$f":"IF(ISTEXT('3c.Alt user input-Purchasing'!$I$40),'3c.Alt user input-Purchasing'!$I$40,IF(ISTEXT('3a.User input-Purchasing'!$H$17),'3a.User input-Purchasing'!$H$17, \"no input given\"))","v":"Please provide in Sheet 3a"},null,null,"Quantity","Units","Quantity","Units","Quantity","Units","Quantity","Units","Quantity","Units",null,"INTERIM CALCULATIONS"]
[null,"Reduced Toxicity",null,null,{"$f":"IF($C$43=\"Please provide in Sheet 3a\",\"no input\",$C$43)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone"]
["E 4.1.1.1","Mass of Pb",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$19=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$47=\"\"),'3c.Alt user input-Purchasing'!$I$47=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$9,IF(C43=\"CPU\",F45,IF(C43=\"CRT\",H45,IF(C43=\"LCD\",J45,IF(C43=\"Notebook\",L45,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C45),\"g\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$8","v":47.3},{"$f":"'8a. Assumptions-Baseline'!$E$8","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$52","v":30.7},{"$f":"'8a. Assumptions-Baseline'!$E$52","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$96","v":25.2},{"$f":"'8a. Assumptions-Baseline'!$E$96","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$141","v":8.7100000000000009},{"$f":"'8a. Assumptions-Baseline'!$E$141","v":"g"},"n/a",null,null,null,null,"Number of lamps"]
["E 4.1.1.1","Mass of Hg",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$19=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$47=\"\"),'3c.Alt user input-Purchasing'!$I$47=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$10/1000,IF(C43=\"CPU\",F46,IF(C43=\"CRT\",H46,IF(C43=\"LCD\",J46,IF(C43=\"Notebook\",L46,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C46),\"g\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$9","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$9","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$53","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$53","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$97","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$97","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$142","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$142","v":"g"},"n/a",null,null,null,"Mercury in lamps:","Bronze","Silver","Gold"]
["E 4.1.3.1","Number of lamps",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$48),'3c.Alt user input-Purchasing'!$I$48,V49))","v":"no input"},{"$f":"IF(ISNONTEXT(C47),\"lamps\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$10","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$54","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$99","v":4},{"$f":"'8a. Assumptions-Baseline'!$E$99","v":"lamps"},{"$f":"'8a. Assumptions-Baseline'!$D$144","v":2},{"$f":"'8a. Assumptions-Baseline'!$E$144","v":"lamp"},"n/a",null,null,null,"LCD",{"$f":"IF(C43=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$E$8),'3c.Alt user input-Purchasing'!$I$45=\"Bronze\"),'8b2.Assumption-EPEAT tiers'!$E$8,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C43=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$I$8),'3c.Alt user input-Purchasing'!$I$45=\"Silver\"),'8b2.Assumption-EPEAT tiers'!$I$8,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C43=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$M$8),'3c.Alt user input-Purchasing'!$I$45=\"Gold\"),'8b2.Assumption-EPEAT tiers'!$M$8,\"n/a\"),\"n/a\")","v":"n/a"}]
["E 4.1.3.1-3","Mass of Hg/lamp",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$51=\"hg-free\",0,IF(AND('3c.Alt user input-Purchasing'!$I$49>0.003,'3c.Alt user input-Purchasing'!$I$50=\"max 3 mg\"),0.003,IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$49),'3c.Alt user input-Purchasing'!$I$49,V54))))","v":"no input"},{"$f":"IF(ISNONTEXT(C48),\"g\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$11","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$55","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$100","v":3.5000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$100","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$145","v":3.0000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$145","v":"g"},"n/a",null,null,null,"Notebook",{"$f":"IF(C43=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$F$8),'3c.Alt user input-Purchasing'!$I$45=\"Bronze\"),'8b2.Assumption-EPEAT tiers'!$F$8,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C43=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$J$8),'3c.Alt user input-Purchasing'!$I$45=\"Silver\"),'8b2.Assumption-EPEAT tiers'!$J$8,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C43=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$N$8),'3c.Alt user input-Purchasing'!$I$45=\"Gold\"),'8b2.Assumption-EPEAT tiers'!$N$8,\"n/a\"),\"n/a\")","v":"n/a"}]
["E 4.1.3.1-3","Total mass of Hg in lamps",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(AND(ISNUMBER(C47),ISNUMBER(C48)),C47*C48,\"n/a\"))","v":"no input"}," ",null,"n/a",null,"n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$98","v":1.4E-2},{"$f":"'8a. Assumptions-Baseline'!$E$98","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$143","v":6.0000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$143","v":"g"},"n/a",null,null,null,"MAX  ",{"$f":"IF(AND(S47=\"n/a\",S48=\"n/a\"),\"n/a\",MAX(S47:S48))","v":"n/a"},{"$f":"IF(AND(T47=\"n/a\",T48=\"n/a\"),\"n/a\",MAX(T47:T48))","v":"n/a"},{"$f":"IF(AND(U47=\"n/a\",U48=\"n/a\"),\"n/a\",MAX(U47:U48))","v":"n/a"},{"$f":"IF(AND(S49=\"n/a\",T49=\"n/a\",U49=\"n/a\"),IF(C43=\"LCD\",J47,IF(C43=\"Notebook\",L47, \"n/a\")),MAX(S49:U49))","v":"n/a"}]
["E 4.1.1.1","Mass of Cd",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$19=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$47=\"\"),'3c.Alt user input-Purchasing'!$I$47=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$14/1000,IF(C43=\"CPU\",F50,IF(C43=\"CRT\",H50,IF(C43=\"LCD\",J50,IF(C43=\"Notebook\",L50,\"error\"))))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$12","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$12","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$56","v":5.876E-2},{"$f":"'8a. Assumptions-Baseline'!$E$56","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$101","v":2.8709999999999999E-2},{"$f":"'8a. Assumptions-Baseline'!$E$101","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$146","v":7.6000000000000004E-4},{"$f":"'8a. Assumptions-Baseline'!$E$146","v":"g"},"n/a",null,null,null,null,"Mass of Hg (g)/lamp"]
["E4.1.1.1","Mass of Cr6+",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$19=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$47=\"\"),'3c.Alt user input-Purchasing'!$I$47=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$15/1000,IF(C43=\"CPU\",F51,IF(C43=\"CRT\",H51,IF(C43=\"LCD\",J51,IF(C43=\"Notebook\",L51,\"error\"))))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$13","v":1.3},{"$f":"'8a. Assumptions-Baseline'!$E$13","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$57","v":0.13900000000000001},{"$f":"'8a. Assumptions-Baseline'!$E$57","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$102","v":0.53},{"$f":"'8a. Assumptions-Baseline'!$E$102","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$147","v":8.0000000000000002E-3},{"$f":"'8a. Assumptions-Baseline'!$E$147","v":"g"},"n/a",null,null,null,"Mercury in lamps:","Bronze","Silver","Gold"]
["E 4.1.1.1","Mass of PBB",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$19=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$47=\"\"),'3c.Alt user input-Purchasing'!$I$47=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$16/1000,IF(C43=\"CPU\",F52,IF(C43=\"CRT\",H52,IF(C43=\"LCD\",J52,IF(C43=\"Notebook\",L52,\"error\"))))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$14","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$14","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$58","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$58","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$103","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$103","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$148","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$148","v":"g"},"n/a",null,null,null,"LCD",{"$f":"IF(C43=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$E$9),'3c.Alt user input-Purchasing'!$I$45=\"Bronze\"),'8b2.Assumption-EPEAT tiers'!$E$9,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C43=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$I$9),'3c.Alt user input-Purchasing'!$I$45=\"Silver\"),'8b2.Assumption-EPEAT tiers'!$I$9,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C43=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$M$9),'3c.Alt user input-Purchasing'!$I$45=\"Gold\"),'8b2.Assumption-EPEAT tiers'!$M$9,\"n/a\"),\"n/a\")","v":"n/a"}]
["E 4.1.1.1","Mass of PBDE",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$19=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$47=\"\"),'3c.Alt user input-Purchasing'!$I$47=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$17/1000,IF(C43=\"CPU\",F53,IF(C43=\"CRT\",H53,IF(C43=\"LCD\",J53,IF(C43=\"Notebook\",L53,\"error\"))))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$15","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$15","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$59","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$59","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$104","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$104","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$149","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$149","v":"g"},"n/a",null,null,null,"Notebook",{"$f":"IF(C43=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$F$9),'3c.Alt user input-Purchasing'!$I$45=\"Bronze\"),'8b2.Assumption-EPEAT tiers'!$F$9,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C43=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$J$9),'3c.Alt user input-Purchasing'!$I$45=\"Silver\"),'8b2.Assumption-EPEAT tiers'!$J$9,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C43=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$N$9),'3c.Alt user input-Purchasing'!$I$45=\"Gold\"),'8b2.Assumption-EPEAT tiers'!$N$9,\"n/a\"),\"n/a\")","v":"n/a"}]
["E 4.1.1.1","Avg. mass of printed wire boards w/ Pb",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(C45=0,0,IF(C43=\"CPU\",F54,IF(C43=\"CRT\",H54,IF(C43=\"LCD\",J54,IF(C43=\"Notebook\",L54,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C54),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$42","v":1.0175799999999999},{"$f":"'8a. Assumptions-Baseline'!$E$42","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$86","v":1.6743999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$86","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$131","v":0.43194000000000005},{"$f":"'8a. Assumptions-Baseline'!$E$131","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$177","v":0.51829999999999998},{"$f":"'8a. Assumptions-Baseline'!$E$177","v":"kg"},"n/a",null,null,null,"MAX  ",{"$f":"IF(AND(S52=\"n/a\",S53=\"n/a\"),\"n/a\",MAX(S52:S53))","v":"n/a"},{"$f":"IF(AND(T52=\"n/a\",T53=\"n/a\"),\"n/a\",MAX(T52:T53))","v":"n/a"},{"$f":"IF(AND(U52=\"n/a\",U53=\"n/a\"),\"n/a\",MAX(U52:U53))","v":"n/a"},{"$f":"IF(AND(S54=\"n/a\",T54=\"n/a\",U54=\"n/a\"),IF(C43=\"LCD\",J48,IF(C43=\"Notebook\",L48, \"n/a\")),MAX(S54:U54))","v":"n/a"}]
["E 4.1.1.1","Avg. mass of leaded glass","no functionality in v.3.0",null,null,{"$f":"'8a. Assumptions-Baseline'!$D$43","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$87","v":8.0494479999999999},{"$f":"'8a. Assumptions-Baseline'!$E$87","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$132","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$178","v":"n/a"},null,"n/a"]
["E 4.1.1.1","Avg. mass of cold cathode fluorescent lamps w/ Hg",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(OR(C43=\"CPU\",C43=\"CRT\"),\"n/a\",IF(C49=0,0,IF(C43=\"LCD\",J56,IF(C43=\"Notebook\",L56,\"error\")))))","v":"no input"},{"$f":"IF(ISNONTEXT(C56),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$44","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$88","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$133","v":6.0000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$133","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$179","v":1.4E-3},{"$f":"'8a. Assumptions-Baseline'!$E$179","v":"kg"},"n/a",null,null,null,null,"Avg. mass of RC in plastic resin (kg)",null,null,null,null,null,null,null,null,null," "]
["E 4.1.1.1","Avg. mass of resin in wire and cable w/ Pb",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(C45=0,0,IF(C43=\"CPU\",F57,IF(C43=\"CRT\",H57,IF(C43=\"LCD\",J57,IF(C43=\"Notebook\",L57,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C57),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$45","v":0.38006000000000001},{"$f":"'8a. Assumptions-Baseline'!$E$45","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$89","v":0.47839999999999994},{"$f":"'8a. Assumptions-Baseline'!$E$89","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$134","v":2.504E-2},{"$f":"'8a. Assumptions-Baseline'!$E$134","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$180","v":2.1299999999999999E-2},{"$f":"'8a. Assumptions-Baseline'!$E$180","v":"kg"},"n/a",null,null,null,"Material use:","Bronze","Silver","Gold"]
[null,"Material Use ",null,null,{"$f":"IF($C$43=\"Please provide in Sheet 3a\",\"no input\",$C$43)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone",null,null,null,"Declared %",{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Bronze\",IF(C43=\"CPU\", '8b2.Assumption-EPEAT tiers'!$C$13*C59,IF(C43=\"LCD\", '8b2.Assumption-EPEAT tiers'!$E$13*C59,IF(C43=\"Notebook\", '8b2.Assumption-EPEAT tiers'!$F$13*C59,\"n/a\"))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Silver\",IF(C43=\"CPU\", '8b2.Assumption-EPEAT tiers'!$G$13*C59,IF(C43=\"LCD\", '8b2.Assumption-EPEAT tiers'!$I$13*C59,IF(C43=\"Notebook\", '8b2.Assumption-EPEAT tiers'!$J$13*C59,\"n/a\"))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Gold\",IF(C43=\"CPU\", '8b2.Assumption-EPEAT tiers'!$K$13*C59,IF(C43=\"LCD\", '8b2.Assumption-EPEAT tiers'!$M$13*C59,IF(C43=\"Notebook\", '8b2.Assumption-EPEAT tiers'!$N$13*C59,\"n/a\"))),\"n/a\")","v":"n/a"}]
["E 4.2.1.1-3","Avg. mass of plastic",{"$f":"IF(C43=\"CPU\",F59,IF(C43=\"CRT\",H59,IF(C43=\"LCD\",J59,IF(C43=\"Notebook\",L59,\"no input\"))))","v":"no input"},{"$f":"IF(ISNONTEXT(C59),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$18","v":0.69882},{"$f":"'8a. Assumptions-Baseline'!$E$18","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$62","v":3.66},{"$f":"'8a. Assumptions-Baseline'!$E$62","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$107","v":1.4961399999999998},{"$f":"'8a. Assumptions-Baseline'!$E$107","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$152","v":1.0010999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$152","v":"kg"},"n/a",null,null,null,0.1,{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Bronze\",IF(AND(C43=\"CPU\",('8b2.Assumption-EPEAT tiers'!$C$14=\"yes\")),10%*C59,IF(AND(C43=\"LCD\",('8b2.Assumption-EPEAT tiers'!$E$14=\"yes\")),10%*C59,IF(AND(C43=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$F$14=\"yes\")),10%*C59,))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Silver\",IF(AND(C43=\"CPU\",('8b2.Assumption-EPEAT tiers'!$G$14=\"yes\")),10%*C59,IF(AND(C43=\"LCD\",('8b2.Assumption-EPEAT tiers'!$I$14=\"yes\")),10%*C59,IF(AND(C43=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$J$14=\"yes\")),10%*C59,))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Gold\",IF(AND(C43=\"CPU\",('8b2.Assumption-EPEAT tiers'!$K$14=\"yes\")),10%*C59,IF(AND(C43=\"LCD\",('8b2.Assumption-EPEAT tiers'!$M$14=\"yes\")),10%*C59,IF(AND(C43=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$N$14=\"yes\")),10%*C59,))),\"n/a\")","v":"n/a"}]
["E 4.2.1.1-3","Avg. mass of recycled content in plastic resin",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(OR(ISNUMBER('3c.Alt user input-Purchasing'!$I$54),ISNUMBER('3c.Alt user input-Purchasing'!$I$55),ISNUMBER('3c.Alt user input-Purchasing'!$I$56)),(MAX('3c.Alt user input-Purchasing'!$I$54,'3c.Alt user input-Purchasing'!$I$55,'3c.Alt user input-Purchasing'!$I$56)*C59),IF(ISNUMBER(V61),V61,\"error\")))","v":"no input"},{"$f":"IF(ISNONTEXT(C60),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$19","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$19","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$63","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$63","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$108","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$108","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$153","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$153","v":"kg"},"n/a",null,null,null,0.25,{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Bronze\",IF(AND(C43=\"CPU\",('8b2.Assumption-EPEAT tiers'!$C$15=\"yes\")),25%*C59,IF(AND(C43=\"LCD\",('8b2.Assumption-EPEAT tiers'!$E$15=\"yes\")),25%*C59,IF(AND(C43=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$F$15=\"yes\")),25%*C59,))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Silver\",IF(AND(C43=\"CPU\",('8b2.Assumption-EPEAT tiers'!$G$15=\"yes\")),25%*C59,IF(AND(C43=\"LCD\",('8b2.Assumption-EPEAT tiers'!$I$15=\"yes\")),25%*C59,IF(AND(C43=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$J$15=\"yes\")),25%*C59,))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Gold\",IF(AND(C43=\"CPU\",('8b2.Assumption-EPEAT tiers'!$K$15=\"yes\")),25%*C59,IF(AND(C43=\"LCD\",('8b2.Assumption-EPEAT tiers'!$M$15=\"yes\")),25%*C59,IF(AND(C43=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$N$15=\"yes\")),25%*C59,))),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null," "]
["E 4.2.2.1-2","Avg. mass of molded plastic parts","no functionality in v.2.0",null,null,{"$f":"'8a. Assumptions-Baseline'!$D$21","v":0.69882},{"$f":"'8a. Assumptions-Baseline'!$E$21","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$65","v":3.66},{"$f":"'8a. Assumptions-Baseline'!$E$65","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$110","v":1.4961399999999998},{"$f":"'8a. Assumptions-Baseline'!$E$110","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$155","v":1.0010999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$155","v":"kg"},"n/a",null,null,null,"MAX  ",{"$f":"IF(AND(S58=\"n/a\",S59=\"n/a\",S60=\"n/a\"),\"n/a\",MAX(S58:S60))","v":"n/a"},{"$f":"IF(AND(T58=\"n/a\",T59=\"n/a\",T60=\"n/a\"),\"n/a\",MAX(T58:T60))","v":"n/a"},{"$f":"IF(AND(U58=\"n/a\",U59=\"n/a\",U60=\"n/a\"),\"n/a\",MAX(U58:U60))","v":"n/a"},{"$f":"IF(AND(S61=\"n/a\",T61=\"n/a\",U61=\"n/a\"),IF(C43=\"CPU\",F60,IF(C43=\"CRT\",H60,IF(C43=\"LCD\",J60,IF(C43=\"Notebook\",L60, \"n/a\")))),MAX(S61:U61))","v":"n/a"}]
["E 4.2.2.1-2","Avg. mass of renewable/biobased material in molded parts","no functionality in v.2.0",null,null,{"$f":"'8a. Assumptions-Baseline'!$D$22","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$22","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$66","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$66","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$111","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$111","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$156","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$156","v":"kg"},"n/a"]
[null,"Packaging ",null," ",{"$f":"IF($C$43=\"Please provide in Sheet 3a\",\"no input\",$C$43)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone",null,null,null,null,"RC (kg)"]
["E 4.8.3.1","Avg. mass of corrugated packaging",{"$f":"IF(C43=\"CPU\",F64,IF(C43=\"CRT\",H64,IF(C43=\"LCD\",J64,IF(C43=\"Notebook\",L64,\"no input\"))))","v":"no input"},{"$f":"IF(ISNONTEXT(C64),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$25","v":1.579},{"$f":"'8a. Assumptions-Baseline'!$E$25","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$69","v":2.0499999999999998},{"$f":"'8a. Assumptions-Baseline'!$E$69","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$114","v":0.95799999999999996},{"$f":"'8a. Assumptions-Baseline'!$E$114","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$159","v":0.55200000000000005},{"$f":"'8a. Assumptions-Baseline'!$E$159","v":"kg"},"n/a",null,null,null,"Packaging:","Baseline","Bronze","Silver","Gold","MAX"]
["E 4.8.3.1","Avg. mass of recycled content in corrugated packaging",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$67),'3c.Alt user input-Purchasing'!$I$67*C64,W65))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$26","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$26","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$70","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$70","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$115","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$115","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$160","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$160","v":"kg"},"n/a",null,null,null,"Corrugated",{"$f":"IF(C43=\"CPU\",F65,IF(C43=\"CRT\",H65,IF(C43=\"LCD\",J65,IF(C43=\"Notebook\",L65,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Bronze\",IF(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$23*C64, IF(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$23*C64, IF(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$23*C64))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Silver\",IF(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$23*C64, IF(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$23*C64, IF(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$23*C64))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Gold\",IF(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$23*C64, IF(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$23*C64, IF(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$23*C64))),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T65=\"n/a\",U65=\"n/a\",V65=\"n/a\"),S65,MAX(S65:V65))","v":"no input"}]
["E 4.8.3.1","Avg. mass of plastic/foam packaging",{"$f":"IF(C43=\"CPU\",F66,IF(C43=\"CRT\",H66,IF(C43=\"LCD\",J66,IF(C43=\"Notebook\",L66,\"no input\"))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$28","v":0.26500000000000001},{"$f":"'8a. Assumptions-Baseline'!$E$28","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$72","v":0.7},{"$f":"'8a. Assumptions-Baseline'!$E$72","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$117","v":0.439},{"$f":"'8a. Assumptions-Baseline'!$E$117","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$162","v":0.184},{"$f":"'8a. Assumptions-Baseline'!$E$162","v":"kg"},"n/a",null,null,null,"Plastics",{"$f":"IF(C43=\"CPU\",F67,IF(C43=\"CRT\",H67,IF(C43=\"LCD\",J67,IF(C43=\"Notebook\",L67,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Bronze\",IF(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$24*C66, IF(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$24*C66, IF(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$24*C66))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Silver\",IF(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$24*C66, IF(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$24*C66, IF(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$24*C66))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Gold\",IF(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$24*C66, IF(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$24*C66, IF(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$24*C66))),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T66=\"n/a\",U66=\"n/a\",V66=\"n/a\"),S66,MAX(S66:V66))","v":"no input"}]
["E 4.8.3.1","Avg. mass of recycled content in plastic/foam packaging",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$68),'3c.Alt user input-Purchasing'!$I$68*C66,W66))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$29","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$29","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$73","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$73","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$118","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$118","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$163","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$163","v":"kg"},"n/a",null,null,null,"Other",{"$f":"IF(C43=\"CPU\",F69,IF(C43=\"CRT\",H69,IF(C43=\"LCD\",J69,IF(C43=\"Notebook\",L69,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Bronze\",IF(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$25*C68, IF(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$25*C68, IF(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$25*C68))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Silver\",IF(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$25*C68, IF(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$25*C68, IF(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$25*C68))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Gold\",IF(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$25*C68, IF(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$25*C68, IF(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$25*C68))),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T67=\"n/a\",U67=\"n/a\",V67=\"n/a\"),S67,MAX(S67:V67))","v":"no input"}]
["E 4.8.3.1","Avg. mass of other packaging ",{"$f":"IF(C43=\"CPU\",F68,IF(C43=\"CRT\",H68,IF(C43=\"LCD\",J68,IF(C43=\"Notebook\",L68,\"no input\"))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$31","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$31","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$75","v":0.03},{"$f":"'8a. Assumptions-Baseline'!$E$75","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$120","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$120","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$165","v":3.7999999999999999E-2},{"$f":"'8a. Assumptions-Baseline'!$E$165","v":"kg"},"n/a",null,null,null,"CPG",{"$f":"IF(C43=\"CPU\",F70,IF(C43=\"CRT\",H70,IF(C43=\"LCD\",J70,IF(C43=\"Notebook\",L70,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Bronze\",IF(OR(AND(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$26=\"yes\"),AND(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$26=\"yes\"),AND(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$26=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$31*C64,0),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Silver\",IF(OR(AND(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$26=\"yes\"),AND(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$26=\"yes\"),AND(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$26=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$31*C64,0),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Gold\",IF(OR(AND(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$26=\"yes\"),AND(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$26=\"yes\"),AND(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$26=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$31*C64,0),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T68=\"n/a\",U68=\"n/a\",V68=\"n/a\"),S68,MAX(S68:V68))","v":"no input"}]
["E 4.8.3.1","Avg. mass of recycled content in other packaging",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$69),'3c.Alt user input-Purchasing'!$I$69*C68,W67))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$32","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$32","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$76","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$76","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$121","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$121","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$166","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$166","v":"kg"},"n/a",null,null,null,"Packaging Reuse",{"$f":"IF(C43=\"CPU\",F72,IF(C43=\"CRT\",H72,IF(C43=\"LCD\",J72,IF(C43=\"Notebook\",L72,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Bronze\",IF(OR(AND(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$27=\"yes\"),AND(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$27=\"yes\"),AND(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$27=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$33*C71,0),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Silver\",IF(OR(AND(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$27=\"yes\"),AND(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$27=\"yes\"),AND(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$27=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$33*C71,0),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Gold\",IF(OR(AND(C43=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$27=\"yes\"),AND(C43=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$27=\"yes\"),AND(C43=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$27=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$33*C71,0),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T69=\"n/a\",U69=\"n/a\",V69=\"n/a\"),S69,MAX(S69:V69))","v":"no input"}]
["E 4.8.3.2","Avg. mass of corrugated packaging meeting CPG recycled content requirements",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$70),'3c.Alt user input-Purchasing'!$I$70*C64,W68))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$26","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$26","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$70","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$70","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$115","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$115","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$160","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$160","v":"kg"},"n/a"]
["E 4.8.5.1","Avg. total mass of packaging per product",{"$f":"IF(C43=\"CPU\",F71,IF(C43=\"CRT\",H71,IF(C43=\"LCD\",J71,IF(C43=\"Notebook\",L71,\"no input\"))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$34","v":1.8439999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$34","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$78","v":2.78},{"$f":"'8a. Assumptions-Baseline'!$E$78","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$123","v":1.397},{"$f":"'8a. Assumptions-Baseline'!$E$123","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$168","v":0.77400000000000002},{"$f":"'8a. Assumptions-Baseline'!$E$168","v":"kg"},"n/a"]
["E 4.8.5.1","Packaging avoided by packaging reuse",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$71=\"reusable\",'8b1.Assumptions-EPEATFECdefault'!$C$33*C71,W69))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$33","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$33","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$77","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$77","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$122","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$122","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$167","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$167","v":"kg"},"n/a"]
[null,"Energy",null,null,{"$f":"IF($C$43=\"Please provide in Sheet 3a\",\"no input\",$C$43)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone"]
["E 4.5.1.1","Unit energy consumption (UEC)",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(OR('3c.Alt user input-Purchasing'!$I$45=\"Bronze\",'3c.Alt user input-Purchasing'!$I$45=\"Silver\",'3c.Alt user input-Purchasing'!$I$45=\"Gold\",'3c.Alt user input-Purchasing'!$I$62=5),S75,IF(C43=\"CPU\",F74,IF(C43=\"CRT\",H74,IF(C43=\"LCD\",J74,IF(C43=\"Notebook\",L74,\"error\"))))))","v":"no input"},{"$f":"IF(ISNUMBER(C74),\"kWh/y\",\"\")","v":""},null,{"$f":"'8d.EnergyStar CPU-Calcs'!$B$58","v":"no input"},{"$f":"'8d.EnergyStar CPU-Calcs'!$E$58","v":"kWh/y"},"NA",null,{"$f":"'8e.EnergyStar monitor-Calcs'!$B$71","v":"no input"},{"$f":"'8e.EnergyStar monitor-Calcs'!$E$71","v":"kWh/y"},{"$f":"IF(ISNUMBER('8f.EnergyStar notebook-Calcs'!$B$103),'8f.EnergyStar notebook-Calcs'!$B$103+'8f.EnergyStar notebook-Calcs'!$B$112,'8f.EnergyStar notebook-Calcs'!$B$103)","v":"no input"},{"$f":"'8f.EnergyStar notebook-Calcs'!$E$103","v":"kWh/y"},"n/a",null,null,null,"Energy:","UEC (kWh/y)"]
["E 4.5.1.2","ENERGY STAR early adopter","no functionality in v.2.0",null,null,{"$f":"'8d.EnergyStar CPU-Calcs'!$B$58","v":"no input"},{"$f":"'8d.EnergyStar CPU-Calcs'!$E$58","v":"kWh/y"},"NA",null,{"$f":"'8e.EnergyStar monitor-Calcs'!$B$71","v":"no input"},{"$f":"'8e.EnergyStar monitor-Calcs'!$E$71","v":"kWh/y"},{"$f":"IF(ISNUMBER('8f.EnergyStar notebook-Calcs'!$B$103),'8f.EnergyStar notebook-Calcs'!$B$103+'8f.EnergyStar notebook-Calcs'!$B$112,'8f.EnergyStar notebook-Calcs'!$B$103)","v":"no input"},{"$f":"'8f.EnergyStar notebook-Calcs'!$E$103","v":"kWh/y"},"n/a",null,null,null,"ENERGY STAR 5.* UEC",{"$f":"IF(C43=\"CPU\",'8d.EnergyStar CPU-Calcs'!$C$58,IF(C43=\"LCD\",'8e.EnergyStar monitor-Calcs'!$C$71,IF(C43=\"Notebook\",'8f.EnergyStar notebook-Calcs'!$C$103+'8f.EnergyStar notebook-Calcs'!$C$112,\"no input\")))","v":"no input"}]
[null,"Cost Data",null,null,{"$f":"IF($C$43=\"Please provide in Sheet 3a\",\"no input\",$C$43)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone"]
[" ","Unit product cost","no functionality in v.2.0",null,null,{"$f":"'8c.Assumptions-Calculations'!$B$7","v":779},{"$f":"'8c.Assumptions-Calculations'!$C$7","v":"US$"},{"$f":"'8c.Assumptions-Calculations'!$B$8","v":533},{"$f":"'8c.Assumptions-Calculations'!$C$8","v":"US$"},{"$f":"'8c.Assumptions-Calculations'!$B$9","v":383},{"$f":"'8c.Assumptions-Calculations'!$C$9","v":"US$"},{"$f":"'8c.Assumptions-Calculations'!$B$10","v":1335},{"$f":"'8c.Assumptions-Calculations'!$C$10","v":"US$"},"n/a"]
[" ","Unit energy cost",{"$f":"IF(C43=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$43),'3c.Alt user input-Purchasing'!$I$43,'8c.Assumptions-Calculations'!$B$23))","v":"no input"},{"$f":"IF(ISNUMBER(C78),\"$/kWh\",\"\")","v":""},null,{"$f":"'8c.Assumptions-Calculations'!$B$23","v":0.10190859859936},{"$f":"'8c.Assumptions-Calculations'!$C$23","v":"$/kWh"},{"$f":"'8c.Assumptions-Calculations'!$B$23","v":0.10190859859936},{"$f":"'8c.Assumptions-Calculations'!$C$23","v":"$/kWh"},{"$f":"'8c.Assumptions-Calculations'!$B$23","v":0.10190859859936},{"$f":"'8c.Assumptions-Calculations'!$C$23","v":"$/kWh"},{"$f":"'8c.Assumptions-Calculations'!$B$23","v":0.10190859859936},{"$f":"'8c.Assumptions-Calculations'!$C$23","v":"$/kWh"},"n/a"]
[]
[null,"Purchasing, Product 3",{"$f":"IF(ISTEXT('3c.Alt user input-Purchasing'!$I$73),'3c.Alt user input-Purchasing'!$I$73,IF(ISTEXT('3a.User input-Purchasing'!$H$23),'3a.User input-Purchasing'!$H$23,\"no input given\"))","v":"Please provide in Sheet 3a"},null,null,"Quantity","Units","Quantity","Units","Quantity","Units","Quantity","Units","Quantity","Units",null,"INTERIM CALCULATIONS"]
[null,"Reduced Toxicity",null,null,{"$f":"IF($C$80=\"Please provide in Sheet 3a\",\"no input\",$C$80)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone"]
["E 4.1.1.1","Mass of Pb",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$25=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$80=\"\"),'3c.Alt user input-Purchasing'!$I$80=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$9,IF(C80=\"CPU\",F82,IF(C80=\"CRT\",H82,IF(C80=\"LCD\",J82,IF(C80=\"Notebook\",L82,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C82),\"g\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$8","v":47.3},{"$f":"'8a. Assumptions-Baseline'!$E$8","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$52","v":30.7},{"$f":"'8a. Assumptions-Baseline'!$E$52","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$96","v":25.2},{"$f":"'8a. Assumptions-Baseline'!$E$96","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$141","v":8.7100000000000009},{"$f":"'8a. Assumptions-Baseline'!$E$141","v":"g"},"n/a",null,null,null,null,"Number of lamps"]
["E 4.1.1.1","Mass of Hg",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$25=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$80=\"\"),'3c.Alt user input-Purchasing'!$I$80=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$10/1000,IF(C80=\"CPU\",F83,IF(C80=\"CRT\",H83,IF(C80=\"LCD\",J83,IF(C80=\"Notebook\",L83,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C83),\"g\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$9","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$9","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$53","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$53","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$97","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$97","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$142","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$142","v":"g"},"n/a",null,null,null,"Mercury in lamps:","Bronze","Silver","Gold"]
["E 4.1.3.1","Number of lamps",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$81),'3c.Alt user input-Purchasing'!$I$81,V86))","v":"no input"},{"$f":"IF(ISNONTEXT(C84),\"lamps\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$10","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$54","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$99","v":4},{"$f":"'8a. Assumptions-Baseline'!$E$99","v":"lamps"},{"$f":"'8a. Assumptions-Baseline'!$D$144","v":2},{"$f":"'8a. Assumptions-Baseline'!$E$144","v":"lamp"},"n/a",null,null,null,"LCD",{"$f":"IF(C80=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$E$8),'3c.Alt user input-Purchasing'!$I$78=\"Bronze\"),'8b2.Assumption-EPEAT tiers'!$E$8,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C80=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$I$8),'3c.Alt user input-Purchasing'!$I$78=\"Silver\"),'8b2.Assumption-EPEAT tiers'!$I$8,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C80=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$M$8),'3c.Alt user input-Purchasing'!$I$78=\"Gold\"),'8b2.Assumption-EPEAT tiers'!$M$8,\"n/a\"),\"n/a\")","v":"n/a"}]
["E 4.1.3.1-3","Mass of Hg/lamp",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$84=\"hg-free\",0,IF(AND('3c.Alt user input-Purchasing'!$I$82>0.003,'3c.Alt user input-Purchasing'!$I$83=\"max 3 mg\"),0.003,IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$82),'3c.Alt user input-Purchasing'!$I$82,V91))))","v":"no input"},{"$f":"IF(ISNONTEXT(C85),\"g\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$11","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$55","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$100","v":3.5000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$100","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$145","v":3.0000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$145","v":"g"},"n/a",null,null,null,"Notebook",{"$f":"IF(C80=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$F$8),'3c.Alt user input-Purchasing'!$I$78=\"Bronze\"),'8b2.Assumption-EPEAT tiers'!$F$8,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C80=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$J$8),'3c.Alt user input-Purchasing'!$I$78=\"Silver\"),'8b2.Assumption-EPEAT tiers'!$J$8,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C80=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$N$8),'3c.Alt user input-Purchasing'!$I$78=\"Gold\"),'8b2.Assumption-EPEAT tiers'!$N$8,\"n/a\"),\"n/a\")","v":"n/a"}]
["E 4.1.3.1-3","Total mass of Hg in lamps",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(AND(ISNUMBER(C84),ISNUMBER(C85)),C84*C85,\"n/a\"))","v":"no input"}," ",null,"n/a",null,"n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$98","v":1.4E-2},{"$f":"'8a. Assumptions-Baseline'!$E$98","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$143","v":6.0000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$143","v":"g"},"n/a",null,null,null,"MAX",{"$f":"IF(AND(S84=\"n/a\",S85=\"n/a\"),\"n/a\",MAX(S84:S85))","v":"n/a"},{"$f":"IF(AND(T84=\"n/a\",T85=\"n/a\"),\"n/a\",MAX(T84:T85))","v":"n/a"},{"$f":"IF(AND(U84=\"n/a\",U85=\"n/a\"),\"n/a\",MAX(U84:U85))","v":"n/a"},{"$f":"IF(AND(S86=\"n/a\",T86=\"n/a\",U86=\"n/a\"),IF(C80=\"LCD\",J84,IF(C80=\"Notebook\",L84, \"n/a\")),MAX(S86:U86))","v":"n/a"}]
["E 4.1.1.1","Mass of Cd",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$25=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$80=\"\"),'3c.Alt user input-Purchasing'!$I$80=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$14/1000,IF(C80=\"CPU\",F87,IF(C80=\"CRT\",H87,IF(C80=\"LCD\",J87,IF(C80=\"Notebook\",L87,\"error\"))))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$12","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$12","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$56","v":5.876E-2},{"$f":"'8a. Assumptions-Baseline'!$E$56","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$101","v":2.8709999999999999E-2},{"$f":"'8a. Assumptions-Baseline'!$E$101","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$146","v":7.6000000000000004E-4},{"$f":"'8a. Assumptions-Baseline'!$E$146","v":"g"},"n/a",null,null,null,null,"Mass of Hg (g)/lamp"]
["E4.1.1.1","Mass of Cr6+",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$25=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$80=\"\"),'3c.Alt user input-Purchasing'!$I$80=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$15/1000,IF(C80=\"CPU\",F88,IF(C80=\"CRT\",H88,IF(C80=\"LCD\",J88,IF(C80=\"Notebook\",L88,\"error\"))))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$13","v":1.3},{"$f":"'8a. Assumptions-Baseline'!$E$13","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$57","v":0.13900000000000001},{"$f":"'8a. Assumptions-Baseline'!$E$57","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$102","v":0.53},{"$f":"'8a. Assumptions-Baseline'!$E$102","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$147","v":8.0000000000000002E-3},{"$f":"'8a. Assumptions-Baseline'!$E$147","v":"g"},"n/a",null,null,null,"Mercury in lamps:","Bronze","Silver","Gold"]
["E 4.1.1.1","Mass of PBB",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$25=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$80=\"\"),'3c.Alt user input-Purchasing'!$I$80=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$16/1000,IF(C80=\"CPU\",F89,IF(C80=\"CRT\",H89,IF(C80=\"LCD\",J89,IF(C80=\"Notebook\",L89,\"error\"))))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$14","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$14","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$58","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$58","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$103","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$103","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$148","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$148","v":"g"},"n/a",null,null,null,"LCD",{"$f":"IF(C80=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$E$9),'3c.Alt user input-Purchasing'!$I$78=\"Bronze\"),'8b2.Assumption-EPEAT tiers'!$E$9,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C80=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$I$9),'3c.Alt user input-Purchasing'!$I$78=\"Silver\"),'8b2.Assumption-EPEAT tiers'!$I$9,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C80=\"LCD\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$M$9),'3c.Alt user input-Purchasing'!$I$78=\"Gold\"),'8b2.Assumption-EPEAT tiers'!$M$9,\"n/a\"),\"n/a\")","v":"n/a"}]
["E 4.1.1.1","Mass of PBDE",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(OR(AND('3a.User input-Purchasing'!$H$25=\"EPEAT registered\",'3c.Alt user input-Purchasing'!$I$80=\"\"),'3c.Alt user input-Purchasing'!$I$80=\"RoHS\"),'8b1.Assumptions-EPEATFECdefault'!$C$17/1000,IF(C80=\"CPU\",F90,IF(C80=\"CRT\",H90,IF(C80=\"LCD\",J90,IF(C80=\"Notebook\",L90,\"error\"))))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$15","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$15","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$59","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$59","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$104","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$104","v":"g"},{"$f":"'8a. Assumptions-Baseline'!$D$149","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$149","v":"g"},"n/a",null,null,null,"Notebook",{"$f":"IF(C80=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$F$9),'3c.Alt user input-Purchasing'!$I$78=\"Bronze\"),'8b2.Assumption-EPEAT tiers'!$F$9,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C80=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$J$9),'3c.Alt user input-Purchasing'!$I$78=\"Silver\"),'8b2.Assumption-EPEAT tiers'!$J$9,\"n/a\"),\"n/a\")","v":"n/a"},{"$f":"IF(C80=\"Notebook\",IF(AND(ISNUMBER('8b2.Assumption-EPEAT tiers'!$N$9),'3c.Alt user input-Purchasing'!$I$78=\"Gold\"),'8b2.Assumption-EPEAT tiers'!$N$9,\"n/a\"),\"n/a\")","v":"n/a"}]
["E 4.1.1.1","Avg. mass of printed wire boards w/ Pb",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(C82=0,0,IF(C80=\"CPU\",F91,IF(C80=\"CRT\",H91,IF(C80=\"LCD\",J91,IF(C80=\"Notebook\",L91,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C91),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$42","v":1.0175799999999999},{"$f":"'8a. Assumptions-Baseline'!$E$42","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$86","v":1.6743999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$86","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$131","v":0.43194000000000005},{"$f":"'8a. Assumptions-Baseline'!$E$131","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$177","v":0.51829999999999998},{"$f":"'8a. Assumptions-Baseline'!$E$177","v":"kg"},"n/a",null,null,null,"MAX",{"$f":"IF(AND(S89=\"n/a\",S90=\"n/a\"),\"n/a\",MAX(S89:S90))","v":"n/a"},{"$f":"IF(AND(T89=\"n/a\",T90=\"n/a\"),\"n/a\",MAX(T89:T90))","v":"n/a"},{"$f":"IF(AND(U89=\"n/a\",U90=\"n/a\"),\"n/a\",MAX(U89:U90))","v":"n/a"},{"$f":"IF(AND(S91=\"n/a\",T91=\"n/a\",U91=\"n/a\"),IF(C80=\"LCD\",J85,IF(C80=\"Notebook\",L85, \"n/a\")),MAX(S91:U91))","v":"n/a"}]
["E 4.1.1.1","Avg. mass of leaded glass","no functionality in v.3.0",null,null,{"$f":"'8a. Assumptions-Baseline'!$D$43","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$87","v":8.0494479999999999},{"$f":"'8a. Assumptions-Baseline'!$E$87","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$132","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$178","v":"n/a"},null,"n/a"]
["E 4.1.1.1","Avg. mass of cold cathode fluorescent lamps w/ Hg",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(OR(C80=\"CPU\",C80=\"CRT\"),\"n/a\",IF(C86=0,0,IF(C80=\"LCD\",J93,IF(C80=\"Notebook\",L93,\"error\")))))","v":"no input"},{"$f":"IF(ISNONTEXT(C93),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$44","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$88","v":"n/a"},null,{"$f":"'8a. Assumptions-Baseline'!$D$133","v":6.0000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$133","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$179","v":1.4E-3},{"$f":"'8a. Assumptions-Baseline'!$E$179","v":"kg"},"n/a",null,null,null,null,"Avg. mass of RC in plastic resin (kg)",null,null,null,null,null,null,null,null,null," "]
["E 4.1.1.1","Avg. mass of resin in wire and cable w/ Pb",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(C82=0,0,IF(C80=\"CPU\",F94,IF(C80=\"CRT\",H94,IF(C80=\"LCD\",J94,IF(C80=\"Notebook\",L94,\"error\"))))))","v":"no input"},{"$f":"IF(ISNONTEXT(C94),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$45","v":0.38006000000000001},{"$f":"'8a. Assumptions-Baseline'!$E$45","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$89","v":0.47839999999999994},{"$f":"'8a. Assumptions-Baseline'!$E$89","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$134","v":2.504E-2},{"$f":"'8a. Assumptions-Baseline'!$E$134","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$180","v":2.1299999999999999E-2},{"$f":"'8a. Assumptions-Baseline'!$E$180","v":"kg"},"n/a",null,null,null,"Material use:","Bronze","Silver","Gold"]
[null,"Material Use ",null,null,{"$f":"IF($C$80=\"Please provide in Sheet 3a\",\"no input\",$C$80)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone",null,null,null,"Declared %",{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Bronze\",IF(C80=\"CPU\", '8b2.Assumption-EPEAT tiers'!$C$13*C96,IF(C80=\"LCD\", '8b2.Assumption-EPEAT tiers'!$E$13*C96,IF(C80=\"Notebook\", '8b2.Assumption-EPEAT tiers'!$F$13*C96,\"n/a\"))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Silver\",IF(C80=\"CPU\", '8b2.Assumption-EPEAT tiers'!$G$13*C96,IF(C80=\"LCD\", '8b2.Assumption-EPEAT tiers'!$I$13*C96,IF(C80=\"Notebook\", '8b2.Assumption-EPEAT tiers'!$J$13*C96,\"n/a\"))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Gold\",IF(C80=\"CPU\", '8b2.Assumption-EPEAT tiers'!$K$13*C96,IF(C80=\"LCD\", '8b2.Assumption-EPEAT tiers'!$M$13*C96,IF(C80=\"Notebook\", '8b2.Assumption-EPEAT tiers'!$N$13*C96,\"n/a\"))),\"n/a\")","v":"n/a"}]
["E 4.2.1.1-3","Avg. mass of plastic",{"$f":"IF(C80=\"CPU\",F96,IF(C80=\"CRT\",H96,IF(C80=\"LCD\",J96,IF(C80=\"Notebook\",L96,\"no input\"))))","v":"no input"},{"$f":"IF(ISNONTEXT(C96),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$18","v":0.69882},{"$f":"'8a. Assumptions-Baseline'!$E$18","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$62","v":3.66},{"$f":"'8a. Assumptions-Baseline'!$E$62","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$107","v":1.4961399999999998},{"$f":"'8a. Assumptions-Baseline'!$E$107","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$152","v":1.0010999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$152","v":"kg"},"n/a",null,null,null,0.1,{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Bronze\",IF(AND(C80=\"CPU\",('8b2.Assumption-EPEAT tiers'!$C$14=\"yes\")),10%*C96,IF(AND(C80=\"LCD\",('8b2.Assumption-EPEAT tiers'!$E$14=\"yes\")),10%*C96,IF(AND(C80=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$F$14=\"yes\")),10%*C96,))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Silver\",IF(AND(C80=\"CPU\",('8b2.Assumption-EPEAT tiers'!$G$14=\"yes\")),10%*C96,IF(AND(C80=\"LCD\",('8b2.Assumption-EPEAT tiers'!$I$14=\"yes\")),10%*C96,IF(AND(C80=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$J$14=\"yes\")),10%*C96,))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Gold\",IF(AND(C80=\"CPU\",('8b2.Assumption-EPEAT tiers'!$K$14=\"yes\")),10%*C96,IF(AND(C80=\"LCD\",('8b2.Assumption-EPEAT tiers'!$M$14=\"yes\")),10%*C96,IF(AND(C80=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$N$14=\"yes\")),10%*C96,))),\"n/a\")","v":"n/a"}]
["E 4.2.1.1-3","Avg. mass of recycled content in plastic resin",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(OR(ISNUMBER('3c.Alt user input-Purchasing'!$I$87),ISNUMBER('3c.Alt user input-Purchasing'!$I$88),ISNUMBER('3c.Alt user input-Purchasing'!$I$89)),(MAX('3c.Alt user input-Purchasing'!$I$87,'3c.Alt user input-Purchasing'!$I$88,'3c.Alt user input-Purchasing'!$I$89)*C96),IF(ISNUMBER(V98),V98,\"error\")))","v":"no input"},{"$f":"IF(ISNONTEXT(C97),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$19","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$19","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$63","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$63","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$108","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$108","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$153","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$153","v":"kg"},"n/a",null,null,null,0.25,{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Bronze\",IF(AND(C80=\"CPU\",('8b2.Assumption-EPEAT tiers'!$C$15=\"yes\")),25%*C96,IF(AND(C80=\"LCD\",('8b2.Assumption-EPEAT tiers'!$E$15=\"yes\")),25%*C96,IF(AND(C80=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$F$15=\"yes\")),25%*C96,))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Silver\",IF(AND(C80=\"CPU\",('8b2.Assumption-EPEAT tiers'!$G$15=\"yes\")),25%*C96,IF(AND(C80=\"LCD\",('8b2.Assumption-EPEAT tiers'!$I$15=\"yes\")),25%*C96,IF(AND(C80=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$J$15=\"yes\")),25%*C96,))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Gold\",IF(AND(C80=\"CPU\",('8b2.Assumption-EPEAT tiers'!$K$15=\"yes\")),25%*C96,IF(AND(C80=\"LCD\",('8b2.Assumption-EPEAT tiers'!$M$15=\"yes\")),25%*C96,IF(AND(C80=\"Notebook\",('8b2.Assumption-EPEAT tiers'!$N$15=\"yes\")),25%*C96,))),\"n/a\")","v":"n/a"},null,null,null,null,null,null,null,null," "]
["E 4.2.2.1-2","Avg. mass of molded plastic parts","no functionality in v.2.0",null,null,{"$f":"'8a. Assumptions-Baseline'!$D$21","v":0.69882},{"$f":"'8a. Assumptions-Baseline'!$E$21","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$65","v":3.66},{"$f":"'8a. Assumptions-Baseline'!$E$65","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$110","v":1.4961399999999998},{"$f":"'8a. Assumptions-Baseline'!$E$110","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$155","v":1.0010999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$155","v":"kg"},"n/a",null,null,null,"MAX  ",{"$f":"IF(AND(S95=\"n/a\",S96=\"n/a\",S97=\"n/a\"),\"n/a\",MAX(S95:S97))","v":"n/a"},{"$f":"IF(AND(T95=\"n/a\",T96=\"n/a\",T97=\"n/a\"),\"n/a\",MAX(T95:T97))","v":"n/a"},{"$f":"IF(AND(U95=\"n/a\",U96=\"n/a\",U97=\"n/a\"),\"n/a\",MAX(U95:U97))","v":"n/a"},{"$f":"IF(AND(S98=\"n/a\",T98=\"n/a\",U98=\"n/a\"),IF(C80=\"CPU\",F97,IF(C80=\"CRT\",H97,IF(C80=\"LCD\",J97,IF(C80=\"Notebook\",L97, \"n/a\")))),MAX(S98:U98))","v":"n/a"}]
["E 4.2.2.1-2","Avg. mass of renewable/biobased material in molded parts","no functionality in v.2.0",null,null,{"$f":"'8a. Assumptions-Baseline'!$D$22","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$22","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$66","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$66","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$111","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$111","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$156","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$156","v":"kg"},"n/a"]
[null,"Packaging ",null," ",{"$f":"IF($C$80=\"Please provide in Sheet 3a\",\"no input\",$C$80)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone",null,null,null,null,"RC (kg)"]
["E 4.8.3.1","Avg. mass of corrugated packaging",{"$f":"IF(C80=\"CPU\",F101,IF(C80=\"CRT\",H101,IF(C80=\"LCD\",J101,IF(C80=\"Notebook\",L101,\"no input\"))))","v":"no input"},{"$f":"IF(ISNONTEXT(C101),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$25","v":1.579},{"$f":"'8a. Assumptions-Baseline'!$E$25","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$69","v":2.0499999999999998},{"$f":"'8a. Assumptions-Baseline'!$E$69","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$114","v":0.95799999999999996},{"$f":"'8a. Assumptions-Baseline'!$E$114","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$159","v":0.55200000000000005},{"$f":"'8a. Assumptions-Baseline'!$E$159","v":"kg"},"n/a",null,null,null,"Packaging:","Baseline","Bronze","Silver","Gold","MAX"]
["E 4.8.3.1","Avg. mass of recycled content in corrugated packaging",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$100),'3c.Alt user input-Purchasing'!$I$100*C101,W102))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$26","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$26","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$70","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$70","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$115","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$115","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$160","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$160","v":"kg"},"n/a",null,null,null,"Corrugated",{"$f":"IF(C80=\"CPU\",F102,IF(C80=\"CRT\",H102,IF(C80=\"LCD\",J102,IF(C80=\"Notebook\",L102,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Bronze\",IF(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$23*C101, IF(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$23*C101, IF(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$23*C101))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Silver\",IF(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$23*C101, IF(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$23*C101, IF(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$23*C101))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Gold\",IF(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$23*C101, IF(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$23*C101, IF(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$23*C101))),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T102=\"n/a\",U102=\"n/a\",V102=\"n/a\"),S102,MAX(S102:V102))","v":"no input"}]
["E 4.8.3.1","Avg. mass of plastic/foam packaging",{"$f":"IF(C80=\"CPU\",F103,IF(C80=\"CRT\",H103,IF(C80=\"LCD\",J103,IF(C80=\"Notebook\",L103,\"no input\"))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$28","v":0.26500000000000001},{"$f":"'8a. Assumptions-Baseline'!$E$28","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$72","v":0.7},{"$f":"'8a. Assumptions-Baseline'!$E$72","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$117","v":0.439},{"$f":"'8a. Assumptions-Baseline'!$E$117","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$162","v":0.184},{"$f":"'8a. Assumptions-Baseline'!$E$162","v":"kg"},"n/a",null,null,null,"Plastics",{"$f":"IF(C80=\"CPU\",F104,IF(C80=\"CRT\",H104,IF(C80=\"LCD\",J104,IF(C80=\"Notebook\",L104,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Bronze\",IF(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$24*C103, IF(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$24*C103, IF(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$24*C103))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Silver\",IF(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$24*C103, IF(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$24*C103, IF(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$24*C103))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Gold\",IF(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$24*C103, IF(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$24*C103, IF(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$24*C103))),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T103=\"n/a\",U103=\"n/a\",V103=\"n/a\"),S103,MAX(S103:V103))","v":"no input"}]
["E 4.8.3.1","Avg. mass of recycled content in plastic/foam packaging",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$101),'3c.Alt user input-Purchasing'!$I$101*C103,W103))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$29","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$29","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$73","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$73","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$118","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$118","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$163","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$163","v":"kg"},"n/a",null,null,null,"Other",{"$f":"IF(C80=\"CPU\",F106,IF(C80=\"CRT\",H106,IF(C80=\"LCD\",J106,IF(C80=\"Notebook\",L106,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Bronze\",IF(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$25*C105, IF(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$25*C105, IF(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$25*C105))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Silver\",IF(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$25*C105, IF(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$25*C105, IF(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$25*C105))),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Gold\",IF(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$25*C105, IF(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$25*C105, IF(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$25*C105))),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T104=\"n/a\",U104=\"n/a\",V104=\"n/a\"),S104,MAX(S104:V104))","v":"no input"}]
["E 4.8.3.1","Avg. mass of other packaging ",{"$f":"IF(C80=\"CPU\",F105,IF(C80=\"CRT\",H105,IF(C80=\"LCD\",J105,IF(C80=\"Notebook\",L105,\"no input\"))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$31","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$31","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$75","v":0.03},{"$f":"'8a. Assumptions-Baseline'!$E$75","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$120","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$120","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$165","v":3.7999999999999999E-2},{"$f":"'8a. Assumptions-Baseline'!$E$165","v":"kg"},"n/a",null,null,null,"CPG",{"$f":"IF(C80=\"CPU\",F107,IF(C80=\"CRT\",H107,IF(C80=\"LCD\",J107,IF(C80=\"Notebook\",L107,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Bronze\",IF(OR(AND(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$26=\"yes\"),AND(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$26=\"yes\"),AND(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$26=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$31*C101,0),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Silver\",IF(OR(AND(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$26=\"yes\"),AND(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$26=\"yes\"),AND(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$26=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$31*C101,0),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Gold\",IF(OR(AND(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$26=\"yes\"),AND(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$26=\"yes\"),AND(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$26=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$31*C101,0),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T105=\"n/a\",U105=\"n/a\",V105=\"n/a\"),S105,MAX(S105:V105))","v":"no input"}]
["E 4.8.3.1","Avg. mass of recycled content in other packaging",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$102),'3c.Alt user input-Purchasing'!$I$102*C105,W104))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$32","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$32","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$76","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$76","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$121","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$121","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$166","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$166","v":"kg"},"n/a",null,null,null,"Packaging Reuse",{"$f":"IF(C80=\"CPU\",F109,IF(C80=\"CRT\",H109,IF(C80=\"LCD\",J109,IF(C80=\"Notebook\",L109,\"no input\"))))","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Bronze\",IF(OR(AND(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$C$27=\"yes\"),AND(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$E$27=\"yes\"),AND(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$F$27=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$33*C108,0),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Silver\",IF(OR(AND(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$G$27=\"yes\"),AND(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$I$27=\"yes\"),AND(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$J$27=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$33*C108,0),\"n/a\")","v":"n/a"},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Gold\",IF(OR(AND(C80=\"CPU\",'8b2.Assumption-EPEAT tiers'!$K$27=\"yes\"),AND(C80=\"LCD\",'8b2.Assumption-EPEAT tiers'!$M$27=\"yes\"),AND(C80=\"Notebook\",'8b2.Assumption-EPEAT tiers'!$N$27=\"yes\")),'8b1.Assumptions-EPEATFECdefault'!$C$33*C108,0),\"n/a\")","v":"n/a"},{"$f":"IF(AND(T106=\"n/a\",U106=\"n/a\",V106=\"n/a\"),S106,MAX(S106:V106))","v":"no input"}]
["E 4.8.3.2","Avg. mass of corrugated packaging meeting CPG recycled content requirements",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$103),'3c.Alt user input-Purchasing'!$I$103*C101,W105))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$26","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$26","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$70","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$70","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$115","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$115","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$160","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$160","v":"kg"},"n/a"]
["E 4.8.5.1","Avg. total mass of packaging per product",{"$f":"IF(C80=\"CPU\",F108,IF(C80=\"CRT\",H108,IF(C80=\"LCD\",J108,IF(C80=\"Notebook\",L108,\"no input\"))))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$34","v":1.8439999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$34","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$78","v":2.78},{"$f":"'8a. Assumptions-Baseline'!$E$78","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$123","v":1.397},{"$f":"'8a. Assumptions-Baseline'!$E$123","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$168","v":0.77400000000000002},{"$f":"'8a. Assumptions-Baseline'!$E$168","v":"kg"},"n/a"]
["E 4.8.5.1","Packaging avoided by packaging reuse",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$104=\"reusable\",'8b1.Assumptions-EPEATFECdefault'!$C$33*C108,W106))","v":"no input"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$33","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$33","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$77","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$77","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$122","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$122","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$167","v":0},{"$f":"'8a. Assumptions-Baseline'!$E$167","v":"kg"},"n/a"]
[null,"Energy",null,null,{"$f":"IF($C$80=\"Please provide in Sheet 3a\",\"no input\",$C$80)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone"]
["E 4.5.1.1","Unit energy consumption (UEC)",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(OR('3c.Alt user input-Purchasing'!$I$78=\"Bronze\",'3c.Alt user input-Purchasing'!$I$78=\"Silver\",'3c.Alt user input-Purchasing'!$I$78=\"Gold\",'3c.Alt user input-Purchasing'!$I$95=5),S112,IF(C80=\"CPU\",F111,IF(C80=\"CRT\",H111,IF(C80=\"LCD\",J111,IF(C80=\"Notebook\",L111,\"error\"))))))","v":"no input"},{"$f":"IF(ISNUMBER(C111),\"kWh/y\",\"\")","v":""},null,{"$f":"'8d.EnergyStar CPU-Calcs'!$B$76","v":"no input"},{"$f":"'8d.EnergyStar CPU-Calcs'!$E$76","v":"kWh/y"},"NA",null,{"$f":"'8e.EnergyStar monitor-Calcs'!$B$90","v":"no input"},{"$f":"'8e.EnergyStar monitor-Calcs'!$E$90","v":"kWh/y"},{"$f":"IF(ISNUMBER('8f.EnergyStar notebook-Calcs'!$B$139),'8f.EnergyStar notebook-Calcs'!$B$139+'8f.EnergyStar notebook-Calcs'!$B$148,'8f.EnergyStar notebook-Calcs'!$B$139)","v":"no input"},{"$f":"'8f.EnergyStar notebook-Calcs'!$E$139","v":"kWh/y"},"n/a",null,null,null,"Energy:","UEC (kWh/y)"]
["E 4.5.1.2","ENERGY STAR early adopter","no functionality in v.2.0",null,null,{"$f":"'8d.EnergyStar CPU-Calcs'!$B$76","v":"no input"},{"$f":"'8d.EnergyStar CPU-Calcs'!$E$76","v":"kWh/y"},"NA",null,{"$f":"'8e.EnergyStar monitor-Calcs'!$B$90","v":"no input"},{"$f":"'8e.EnergyStar monitor-Calcs'!$E$90","v":"kWh/y"},{"$f":"IF(ISNUMBER('8f.EnergyStar notebook-Calcs'!$B$139),'8f.EnergyStar notebook-Calcs'!$B$139+'8f.EnergyStar notebook-Calcs'!$B$148,'8f.EnergyStar notebook-Calcs'!$B$139)","v":"no input"},{"$f":"'8f.EnergyStar notebook-Calcs'!$E$139","v":"kWh/y"},"n/a",null,null,null,"ENERGY STAR 5.* UEC",{"$f":"IF(C80=\"CPU\",'8d.EnergyStar CPU-Calcs'!$C$76,IF(C80=\"LCD\",'8e.EnergyStar monitor-Calcs'!$C$90,IF(C80=\"Notebook\",'8f.EnergyStar notebook-Calcs'!$C$139+'8f.EnergyStar notebook-Calcs'!$C$148,\"no input\")))","v":"no input"}]
[null,"Cost Data",null,null,{"$f":"IF($C$80=\"Please provide in Sheet 3a\",\"no input\",$C$80)","v":"no input"},"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone"]
[" ","Unit product cost","no functionality in v.2.0",null,null,{"$f":"'8c.Assumptions-Calculations'!$B$7","v":779},{"$f":"'8c.Assumptions-Calculations'!$C$7","v":"US$"},{"$f":"'8c.Assumptions-Calculations'!$B$8","v":533},{"$f":"'8c.Assumptions-Calculations'!$C$8","v":"US$"},{"$f":"'8c.Assumptions-Calculations'!$B$9","v":383},{"$f":"'8c.Assumptions-Calculations'!$C$9","v":"US$"},{"$f":"'8c.Assumptions-Calculations'!$B$10","v":1335},{"$f":"'8c.Assumptions-Calculations'!$C$10","v":"US$"},"n/a"]
[" ","Unit energy cost",{"$f":"IF(C80=\"Please provide in Sheet 3a\",\"no input\",IF(ISNUMBER('3c.Alt user input-Purchasing'!$I$76),'3c.Alt user input-Purchasing'!$I$76,'8c.Assumptions-Calculations'!$B$23))","v":"no input"},{"$f":"IF(ISNUMBER(C115),\"$/kWh\",\"\")","v":""},null,{"$f":"'8c.Assumptions-Calculations'!$B$23","v":0.10190859859936},{"$f":"'8c.Assumptions-Calculations'!$C$23","v":"$/kWh"},{"$f":"'8c.Assumptions-Calculations'!$B$23","v":0.10190859859936},{"$f":"'8c.Assumptions-Calculations'!$C$23","v":"$/kWh"},{"$f":"'8c.Assumptions-Calculations'!$B$23","v":0.10190859859936},{"$f":"'8c.Assumptions-Calculations'!$C$23","v":"$/kWh"},{"$f":"'8c.Assumptions-Calculations'!$B$23","v":0.10190859859936},{"$f":"'8c.Assumptions-Calculations'!$C$23","v":"$/kWh"},"n/a"]
[]
[null,"Use ",null,null,null,"Quantity","Units","Quantity","Units","Quantity","Units","Quantity","Units","Quantity","Units",null,"INTERIM CALCULATIONS"]
["FEC","% of units in service that are CPU",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!K9),'3b.User Input-Use&EOL'!K9,F118)","v":0.32228151242079411},null,null,{"$f":"'8c.Assumptions-Calculations'!$B$14","v":0.32228151242079411},null,"n/a",null,"n/a",null,"n/a",null,"n/a"]
["FEC","% of units in service that are CRT",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!K10),'3b.User Input-Use&EOL'!K10,H119)","v":4.462523843978162E-3},null,null,"n/a"," ",{"$f":"'8c.Assumptions-Calculations'!$B$15","v":4.462523843978162E-3}," ","n/a"," ","n/a"," ","n/a",null,null,null,"FEC Power Management: UECs for each in-use product type"]
["FEC","% of units in service that are LCD",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!K11),'3b.User Input-Use&EOL'!K11,J120)","v":0.46770511302593787},null,null,"n/a"," ","n/a"," ",{"$f":"'8c.Assumptions-Calculations'!$B$16","v":0.46770511302593787}," ","n/a"," ","n/a",null,null,null,null,"CPU",null,"CRT",null,"LCD",null,"Notebook"]
["FEC","% of units in service that are notebooks",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!K12),'3b.User Input-Use&EOL'!K12,L121)","v":0.20555085070928983},null,null,"n/a","  ","n/a"," ","n/a"," ",{"$f":"'8c.Assumptions-Calculations'!$B$17","v":0.20555085070928983}," ","n/a",null,null,null,"ENERGY STAR 4.*",{"$f":"IF(AND(ISNUMBER('3b.User Input-Use&EOL'!$D$9),'3b.User Input-Use&EOL'!$F$9<=1),'8d.EnergyStar CPU-Calcs'!$B$21,'8c.Assumptions-Calculations'!$C$59)","v":360.53353675378861},{"$f":"'8d.EnergyStar CPU-Calcs'!$D$21","v":"kWh/y"},{"$f":"IF(AND(ISNUMBER('3b.User Input-Use&EOL'!$D$10),'3b.User Input-Use&EOL'!$G$10<=1),'8e.EnergyStar monitor-Calcs'!$B$32,'8c.Assumptions-Calculations'!$D$59)","v":86.317732700071659},{"$f":"'8e.EnergyStar monitor-Calcs'!$D$32","v":"kWh/y"},{"$f":"IF(AND(ISNUMBER('3b.User Input-Use&EOL'!$D$11),'3b.User Input-Use&EOL'!$G$11<=1),'8e.EnergyStar monitor-Calcs'!$B$23,'8c.Assumptions-Calculations'!$E$59)","v":64.596905052336439},{"$f":"'8e.EnergyStar monitor-Calcs'!$D$23","v":"kWh/y"},{"$f":"IF(AND(ISNUMBER('3b.User Input-Use&EOL'!$D$12),OR('3b.User Input-Use&EOL'!$F$12<=1,'3b.User Input-Use&EOL'!$G$12<=1)),'8f.EnergyStar notebook-Calcs'!$B$30+'8f.EnergyStar notebook-Calcs'!$B$39,'8c.Assumptions-Calculations'!$F$59+'8c.Assumptions-Calculations'!$G$59)","v":79.389657112412522},{"$f":"'8f.EnergyStar notebook-Calcs'!$D$30","v":"kWh/y"}]
[null,"Power Management",null,null,null,"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone",null,null,null,"ENERGY STAR 5.*",{"$f":"IF(AND(ISNUMBER('3b.User Input-Use&EOL'!$E$9),'3b.User Input-Use&EOL'!$F$9<=1),'8d.EnergyStar CPU-Calcs'!$C$21,'8c.Assumptions-Calculations'!$C$68)","v":276.42600851039998},{"$f":"'8d.EnergyStar CPU-Calcs'!$D$21","v":"kWh/y"},"n/a",null,{"$f":"IF(AND(ISNUMBER('3b.User Input-Use&EOL'!$E$11),'3b.User Input-Use&EOL'!$G$11<=1),'8e.EnergyStar monitor-Calcs'!$C$23,'8c.Assumptions-Calculations'!$E$68)","v":58.01729085152062},{"$f":"'8e.EnergyStar monitor-Calcs'!$D$23","v":"kWh/y"},{"$f":"IF(AND(ISNUMBER('3b.User Input-Use&EOL'!$E$12),OR('3b.User Input-Use&EOL'!$F$12<=1,'3b.User Input-Use&EOL'!$G$12<=1)),'8f.EnergyStar notebook-Calcs'!$C$30+'8f.EnergyStar notebook-Calcs'!$C$39,'8c.Assumptions-Calculations'!$F$68+'8c.Assumptions-Calculations'!$G$68)","v":69.66904456541377},{"$f":"'8f.EnergyStar notebook-Calcs'!$D$30","v":"kWh/y"}]
["FEC","ENERGY STAR 4.* Products: Lifetime savings",{"$f":"SUM(S129,U129,W129,Y129)","v":0},{"$f":"IF(ISNUMBER(C123),\"kWh\",\"\")","v":"kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifetime FEC Power Management UEC savings: (Difference in UEC)*(number of units)*(avg lifetime)"]
["FEC","ENERGY STAR 4.* Products: First year savings",{"$f":"SUM(S139,U139,W139,Y139)","v":0},{"$f":"IF(ISNUMBER(C124),\"kWh\",\"\")","v":"kWh"},null,{"$f":"'8c.Assumptions-Calculations'!$C$59","v":360.53353675378861},{"$f":"'8c.Assumptions-Calculations'!$C$26","v":"Units"},{"$f":"'8c.Assumptions-Calculations'!$D$59","v":86.317732700071659},{"$f":"'8c.Assumptions-Calculations'!$C$26","v":"Units"},{"$f":"'8c.Assumptions-Calculations'!$E$59","v":64.596905052336439},{"$f":"'8c.Assumptions-Calculations'!$C$26","v":"Units"},{"$f":"'8c.Assumptions-Calculations'!$F$59+'8c.Assumptions-Calculations'!$G$59","v":79.389657112412522},{"$f":"'8c.Assumptions-Calculations'!$C$26","v":"Units"},"n/a",null,null,null,null,"CPU",null,"CRT",null,"LCD",null,"Notebook"]
["FEC","ENERGY STAR 5.* Products: Lifetime savings",{"$f":"SUM(S130,W130,Y130)","v":0},{"$f":"IF(ISNUMBER(C125),\"kWh\",\"\")","v":"kWh"},null,null,null,null,null,null,null,null,null,null,null,null,null,"ENERGY STAR 4.*",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$9),('4.Data comparisons'!$F$124-'4.Data comparisons'!$S$121)*'3b.User Input-Use&EOL'!$D$9*'3b.User Input-Use&EOL'!$O$9/12,0)","v":0},"kWh/y",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$10),('4.Data comparisons'!$H$124-'4.Data comparisons'!$U$121)*'3b.User Input-Use&EOL'!$D$10*'3b.User Input-Use&EOL'!$O$10/12,0)","v":0},"kWh/y",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$11),('4.Data comparisons'!$J$124-'4.Data comparisons'!$W$121)*'3b.User Input-Use&EOL'!$D$11*'3b.User Input-Use&EOL'!$O$11/12,0)","v":0},"kWh/y",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$12),('4.Data comparisons'!$L$124-'4.Data comparisons'!$Y$121)*'3b.User Input-Use&EOL'!$D$12*'3b.User Input-Use&EOL'!$O$12/12,0)","v":0},"kWh/y"]
["FEC","ENERGY STAR 5.* Products: First year savings",{"$f":"SUM(S140,W140,Y140)","v":0},{"$f":"IF(ISNUMBER(C126),\"kWh\",\"\")","v":"kWh"},null,{"$f":"'8c.Assumptions-Calculations'!$C$68","v":276.42600851039998},{"$f":"'8c.Assumptions-Calculations'!$C$26","v":"Units"},"n/a",null,{"$f":"'8c.Assumptions-Calculations'!$E$68","v":58.01729085152062},{"$f":"'8c.Assumptions-Calculations'!$C$26","v":"Units"},{"$f":"'8c.Assumptions-Calculations'!$F$68+'8c.Assumptions-Calculations'!$G$68","v":69.66904456541377},{"$f":"'8c.Assumptions-Calculations'!$C$26","v":"Units"},"n/a",null,null,null,"ENERGY STAR 5.*",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$E$9),('4.Data comparisons'!$F$126-'4.Data comparisons'!$S$122)*'3b.User Input-Use&EOL'!$E$9*'3b.User Input-Use&EOL'!$O$9/12,0)","v":0},"kWh/y","n/a",null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$E$11),('4.Data comparisons'!$J$126-'4.Data comparisons'!$W$122)*'3b.User Input-Use&EOL'!$E$11*'3b.User Input-Use&EOL'!$O$11/12,0)","v":0},"kWh/y",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$E$12),('4.Data comparisons'!$L$126-'4.Data comparisons'!$Y$122)*'3b.User Input-Use&EOL'!$E$12*'3b.User Input-Use&EOL'!$O$12/12,0)","v":0},"kWh/y"]
[null,"Extend Life",null,null,null,"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone",null,null,null,"UEC savings >0"]
["FEC","Avg. lifespan of computer systems",{"$f":"'3b.User Input-Use&EOL'!$O$13","v":48.327838940779237},{"$f":"IF(ISNUMBER(C128),\"months\",\"\")","v":"months"},null,{"$f":"'8a. Assumptions-Baseline'!$D$39","v":51},{"$f":"'8a. Assumptions-Baseline'!$E$39","v":"months"},{"$f":"'8a. Assumptions-Baseline'!D$83","v":51},{"$f":"'8a. Assumptions-Baseline'!$E$83","v":"months"},{"$f":"'8a. Assumptions-Baseline'!D$128","v":51},{"$f":"'8a. Assumptions-Baseline'!$E$128","v":"months"},{"$f":"'8a. Assumptions-Baseline'!D$174","v":38},{"$f":"'8a. Assumptions-Baseline'!E$174","v":"months"},"n/a",null,null,null,null,"CPU",null,"CRT",null,"LCD",null,"Notebook"]
["FEC ","Avg. mass of computer systems, weighed by distribution of products",{"$f":"C118*F129+C119*H129+C120*J129+C121*L129","v":7.6908213085684842},{"$f":"IF(ISNONTEXT(C129),\"kg\",\" \")","v":"kg"},null,{"$f":"'8a. Assumptions-Baseline'!$D$40","v":12.26},{"$f":"'8a. Assumptions-Baseline'!$E$40","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$84","v":18.399999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$84","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$129","v":6.26},{"$f":"'8a. Assumptions-Baseline'!$E$129","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$175","v":3.55},{"$f":"'8a. Assumptions-Baseline'!$E$175","v":"kg"},"n/a",null,null,null,"ENERGY STAR 4.*",{"$f":"IF(S125>0,S125,0)","v":0},"kWh/y",{"$f":"IF(U125>0,U125,0)","v":0},"kWh/y",{"$f":"IF(W125>0,W125,0)","v":0},"kWh/y",{"$f":"IF(Y125>0,Y125,0)","v":0},"kWh/y"]
["FEC","Avg. mass of hazardous materials in computer systems",{"$f":"C118*F130+C119*H130+C120*J130+C121*L130","v":2.9648173578145209E-2},{"$f":"IF(ISNONTEXT(C130),\"kg\",\" \")","v":"kg"},null,{"$f":"SUM('8a. Assumptions-Baseline'!$D$8:$D$9,'8a. Assumptions-Baseline'!$D$12:$D$15)/1000","v":4.8599999999999997E-2},{"$f":"'8a. Assumptions-Baseline'!$E$41","v":"kg"},{"$f":"SUM('8a. Assumptions-Baseline'!$D$52:$D$53,'8a. Assumptions-Baseline'!$D$56:$D$59)/1000","v":3.089776E-2},{"$f":"'8a. Assumptions-Baseline'!$E$85","v":"kg"},{"$f":"SUM('8a. Assumptions-Baseline'!$D$96:$D$98,'8a. Assumptions-Baseline'!$D$101:$D$104)/1000","v":2.5772710000000001E-2},{"$f":"'8a. Assumptions-Baseline'!$E$130","v":"kg"},{"$f":"SUM('8a. Assumptions-Baseline'!$D$141:$D$143,'8a. Assumptions-Baseline'!$D$146:$D$149)/1000","v":8.7247599999999998E-3},{"$f":"'8a. Assumptions-Baseline'!$E$176","v":"kg"},"n/a",null,null,null,"ENERGY STAR 5.*",{"$f":"IF(S126>0,S126,0)","v":0},"kWh/y","n/a",null,{"$f":"IF(W126>0,W126,0)","v":0},"kWh/y",{"$f":"IF(Y126>0,Y126,0)","v":0},"kWh/y"]
["FEC","Avg. mass of hazardous waste avoided for computer systems",{"$f":"C118*F131+C119*H131+C120*J131+C121*L131","v":0.82370243144445177},{"$f":"IF(ISNONTEXT(C131),\"kg\",\" \")","v":"kg"},null,{"$f":"'8a. Assumptions-Baseline'!$D$41","v":1.39764},{"$f":"'8a. Assumptions-Baseline'!$E$41","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$85","v":10.202248000000001},{"$f":"'8a. Assumptions-Baseline'!$E$85","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$130","v":0.46298000000000006},{"$f":"'8a. Assumptions-Baseline'!$E$130","v":"kg"},{"$f":"'8a. Assumptions-Baseline'!$D$176","v":0.54099999999999993},{"$f":"'8a. Assumptions-Baseline'!$E$176","v":"kg"},"n/a"]
[]
[null,"End-of-Life ",null,null,null,"Quantity","Units","Quantity","Units","Quantity","Units","Quantity","Units","Quantity","Units",null,null,"First Year FEC Power Management UEC savings: (Difference in UEC)*(number of units)*(1 year or lifetime, whichever is less)"]
[null,"CPU",null,null,null,"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone",null,null,null,null,"CPU",null,"CRT",null,"LCD",null,"Notebook"]
["FEC ","Mass of product",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$17),ISNUMBER('3b.User Input-Use&EOL'!$D$24)),F135,\"n/a\")","v":"n/a"},{"$f":"IF(ISNONTEXT(C135),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$40","v":12.26},{"$f":"'8a. Assumptions-Baseline'!$E$40","v":"kg"},"n/a",null,"n/a",null,"n/a",null,"n/a",null,null,null,"ENERGY STAR 4.*",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$9),IF('3b.User Input-Use&EOL'!O9>12,('4.Data comparisons'!$F$124-'4.Data comparisons'!$S$121)*'3b.User Input-Use&EOL'!D9,('4.Data comparisons'!$F$124-'4.Data comparisons'!$S$121)*'3b.User Input-Use&EOL'!D9*'3b.User Input-Use&EOL'!$O$9/12),0)","v":0},"kWh/y",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$10),IF('3b.User Input-Use&EOL'!O10>12,('4.Data comparisons'!$H$124-'4.Data comparisons'!$U$121)*'3b.User Input-Use&EOL'!D10,('4.Data comparisons'!$H$124-'4.Data comparisons'!$U$121)*'3b.User Input-Use&EOL'!D10*'3b.User Input-Use&EOL'!$O$10/12),0)","v":0},"kWh/y",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$11),IF('3b.User Input-Use&EOL'!O11>12,('4.Data comparisons'!$J$124-'4.Data comparisons'!$W$121)*'3b.User Input-Use&EOL'!D11,('4.Data comparisons'!$J$124-'4.Data comparisons'!$W$121)*'3b.User Input-Use&EOL'!D11*'3b.User Input-Use&EOL'!$O$11/12),0)","v":0},"kWh/y",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$12),IF('3b.User Input-Use&EOL'!O12>12,('4.Data comparisons'!$L$124-'4.Data comparisons'!$Y$121)*'3b.User Input-Use&EOL'!D12,('4.Data comparisons'!$L$124-'4.Data comparisons'!$Y$121)*'3b.User Input-Use&EOL'!D12*'3b.User Input-Use&EOL'!$O$12/12),0)","v":0},"kWh/y"]
["FEC ","Mass of PWB",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$17),ISNUMBER('3b.User Input-Use&EOL'!$D$24)),F136,\"n/a\")","v":"n/a"},{"$f":"IF(ISNONTEXT(C136),\"kg\",\" \")","v":" "},null,{"$f":"'8a. Assumptions-Baseline'!$D$42","v":1.0175799999999999},{"$f":"'8a. Assumptions-Baseline'!$E$177","v":"kg"},"n/a",null,"n/a"," ","n/a",null,"n/a",null,null,null,"ENERGY STAR 5.*",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$E$9),IF('3b.User Input-Use&EOL'!O9>12,('4.Data comparisons'!$F$126-'4.Data comparisons'!$S$122)*'3b.User Input-Use&EOL'!E9,('4.Data comparisons'!$F$126-'4.Data comparisons'!$S$122)*'3b.User Input-Use&EOL'!E9*'3b.User Input-Use&EOL'!$O$9/12),0)","v":0},"kWh/y","n/a",null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$E$11),IF('3b.User Input-Use&EOL'!O11>12,('4.Data comparisons'!$J$126-'4.Data comparisons'!$W$122)*'3b.User Input-Use&EOL'!E11,('4.Data comparisons'!$J$126-'4.Data comparisons'!$W$122)*'3b.User Input-Use&EOL'!E11*'3b.User Input-Use&EOL'!$O$11/12),0)","v":0},"kWh/y",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$E$12),IF('3b.User Input-Use&EOL'!O12>12,('4.Data comparisons'!$L$126-'4.Data comparisons'!$Y$122)*'3b.User Input-Use&EOL'!E12,('4.Data comparisons'!$L$126-'4.Data comparisons'!$Y$122)*'3b.User Input-Use&EOL'!E12*'3b.User Input-Use&EOL'!$O$12/12),0)","v":0},"kWh/y"]
["FEC ","Mass of resin in wire and cable",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$17),ISNUMBER('3b.User Input-Use&EOL'!$D$24)),F137,\"n/a\")","v":"n/a"}," ",null,{"$f":"'8a. Assumptions-Baseline'!$D$45","v":0.38006000000000001},{"$f":"'8a. Assumptions-Baseline'!$E$45","v":"kg"},"n/a",null,"n/a",null,"n/a",null,"n/a",null,null,null,"UEC savings >0"]
["FEC ","Total mass of hazardous waste",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$17),ISNUMBER('3b.User Input-Use&EOL'!$D$24)),F138,\"n/a\")","v":"n/a"}," ",null,{"$f":"SUM(F136:F137)","v":1.39764},{"$f":"G136","v":"kg"},"n/a",null,"n/a",null,"n/a",null,"n/a",null,null,null,null,"CPU",null,"CRT",null,"LCD",null,"Notebook"]
[null,"CRT",null,null,null,"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone",null,null,null,"ENERGY STAR 4.*",{"$f":"IF(S135>0,S135,0)","v":0},"kWh/y",{"$f":"IF(U135>0,U135,0)","v":0},"kWh/y",{"$f":"IF(W135>0,W135,0)","v":0},"kWh/y",{"$f":"IF(Y135>0,Y135,0)","v":0},"kWh/y"]
["FEC ","Mass of product",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$18),ISNUMBER('3b.User Input-Use&EOL'!$D$25)),H140,\"n/a\")","v":"n/a"}," ",null,"n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$84","v":18.399999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$84","v":"kg"},"n/a",null,"n/a",null,"n/a",null,null,null,"ENERGY STAR 5.*",{"$f":"IF(S136>0,S136,0)","v":0},"kWh/y","n/a",null,{"$f":"IF(W136>0,W136,0)","v":0},"kWh/y",{"$f":"IF(Y136>0,Y136,0)","v":0},"kWh/y"]
["FEC ","Mass of PWB",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$18),ISNUMBER('3b.User Input-Use&EOL'!$D$25)),H141,\"n/a\")","v":"n/a"}," ",null,"n/a"," ",{"$f":"'8a. Assumptions-Baseline'!$D$86","v":1.6743999999999999},{"$f":"'8a. Assumptions-Baseline'!$E$86","v":"kg"},"n/a"," ","n/a",null,"n/a"]
["FEC ","Mass of leaded glass",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$18),ISNUMBER('3b.User Input-Use&EOL'!$D$25)),H142,\"n/a\")","v":"n/a"}," ",null,"n/a"," ",{"$f":"'8a. Assumptions-Baseline'!$D$87","v":8.0494479999999999},{"$f":"'8a. Assumptions-Baseline'!$E$87","v":"kg"},"n/a",null,"n/a",null,"n/a"]
["FEC ","Mass of resin in wire and cable",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$18),ISNUMBER('3b.User Input-Use&EOL'!$D$25)),H143,\"n/a\")","v":"n/a"}," ",null,"n/a"," ",{"$f":"'8a. Assumptions-Baseline'!$D$89","v":0.47839999999999994},{"$f":"'8a. Assumptions-Baseline'!$E$89","v":"kg"},"n/a",null,"n/a",null,"n/a"]
["FEC ","Total mass of hazardous waste",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$18),ISNUMBER('3b.User Input-Use&EOL'!$D$25)),H144,\"n/a\")","v":"n/a"}," ",null,"n/a"," ",{"$f":"SUM(H141:H143)","v":10.202248000000001},{"$f":"I141","v":"kg"},"n/a",null,"n/a",null,"n/a"]
[null,"LCD",null,null,null,"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone"]
["FEC ","Mass of product",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$19),ISNUMBER('3b.User Input-Use&EOL'!$D$26)),J146,\"n/a\")","v":"n/a"}," ",null,"n/a",null,"n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$129","v":6.26},{"$f":"'8a. Assumptions-Baseline'!$E$129","v":"kg"},"n/a",null,"n/a"]
["FEC ","Mass of PWB",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$19),ISNUMBER('3b.User Input-Use&EOL'!$D$26)),J147,\"n/a\")","v":"n/a"}," ",null,"n/a"," ","n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$131","v":0.43194000000000005},{"$f":"'8a. Assumptions-Baseline'!$E$131","v":"kg"},"n/a",null,"n/a"]
["FEC ","Mass of CCFL",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$19),ISNUMBER('3b.User Input-Use&EOL'!$D$26)),J148,\"n/a\")","v":"n/a"}," ",null,"n/a"," ","n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$133","v":6.0000000000000001E-3},{"$f":"'8a. Assumptions-Baseline'!$E$133","v":"kg"},"n/a",null,"n/a"]
["FEC ","Mass of resin in wire and cable",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$19),ISNUMBER('3b.User Input-Use&EOL'!$D$26)),J149,\"n/a\")","v":"n/a"}," ",null,"n/a"," ","n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$134","v":2.504E-2},{"$f":"'8a. Assumptions-Baseline'!$E$134","v":"kg"},"n/a",null,"n/a"]
["FEC ","Total mass of hazardous waste",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$19),ISNUMBER('3b.User Input-Use&EOL'!$D$26)),J150,\"n/a\")","v":"n/a"}," ",null,"n/a"," ","n/a",null,{"$f":"SUM(J147:J149)","v":0.46298000000000006},{"$f":"K147","v":"kg"},"n/a",null,"n/a"]
[null,"Notebook",null,null,null,"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone"]
["FEC ","Mass of product",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$20),ISNUMBER('3b.User Input-Use&EOL'!$D$27)),L152,\"n/a\")","v":"n/a"}," ",null,"n/a",null,"n/a",null,"n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$175","v":3.55},{"$f":"'8a. Assumptions-Baseline'!$E$175","v":"kg"},"n/a"]
["FEC ","Mass of PWB",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$20),ISNUMBER('3b.User Input-Use&EOL'!$D$27)),L153,\"n/a\")","v":"n/a"}," ",null,"n/a"," ","n/a",null,"n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$177","v":0.51829999999999998},{"$f":"'8a. Assumptions-Baseline'!$E$177","v":"kg"},"n/a"]
["FEC ","Mass of CCFL",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$20),ISNUMBER('3b.User Input-Use&EOL'!$D$27)),L154,\"n/a\")","v":"n/a"}," ",null,"n/a"," ","n/a",null,"n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$179","v":1.4E-3},{"$f":"'8a. Assumptions-Baseline'!$E$179","v":"kg"},"n/a"]
["FEC ","Mass of resin in wire and cable",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$20),ISNUMBER('3b.User Input-Use&EOL'!$D$27)),L155,\"n/a\")","v":"n/a"}," ",null,"n/a"," ","n/a",null,"n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$180","v":2.1299999999999999E-2},{"$f":"'8a. Assumptions-Baseline'!$E$180","v":"kg"},"n/a"]
["FEC ","Total mass of hazardous waste",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$20),ISNUMBER('3b.User Input-Use&EOL'!$D$27)),L156,\"n/a\")","v":"n/a"}," ",null,"n/a"," ","n/a",null,"n/a"," ",{"$f":"SUM(L153:L155)","v":0.54099999999999993},{"$f":"M153","v":"kg"},"n/a"]
[null,"Mobile Phone",null,null,null,"CPU",null,"CRT",null,"LCD",null,"Notebook",null,"Mobile phone"]
["FEC","Mass of product (with battery)",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$21),ISNUMBER('3b.User Input-Use&EOL'!$D$28)),N158,\"n/a\")","v":"n/a"}," ",null,"n/a",null,"n/a",null,"n/a"," ","n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$186","v":0.13300000000000001},{"$f":"'8a. Assumptions-Baseline'!$E$186","v":"kg"}]
["FEC","Mass of product (without battery)",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$21),ISNUMBER('3b.User Input-Use&EOL'!$D$28)),N159,\"n/a\")","v":"n/a"}," ",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$186-'8a. Assumptions-Baseline'!$D$187","v":8.8666666666666671E-2},{"$f":"'8a. Assumptions-Baseline'!$E$186","v":"kg"}]
["FEC","Mass of PWB",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$21),ISNUMBER('3b.User Input-Use&EOL'!$D$28)),N160,\"n/a\")","v":"n/a"}," ",null,"n/a"," ","n/a",null,"n/a",null,"n/a",null,{"$f":"'8a. Assumptions-Baseline'!$D$195","v":2.7397999999999999E-2},{"$f":"'8a. Assumptions-Baseline'!$E$195","v":"kg"}]
["FEC","Total mass of hazardous waste",{"$f":"IF(OR(ISNUMBER('3b.User Input-Use&EOL'!$D$21),ISNUMBER('3b.User Input-Use&EOL'!$D$28)),N161,\"n/a\")","v":"n/a"}," ",null,"n/a",null,"n/a",null,"n/a",null,"n/a",null,{"$f":"SUM(N160)","v":2.7397999999999999E-2},{"$f":"O160","v":"kg"}]
[]
[null,null,null,null," "]

{"sheet":"5a. RESULTS-savings","index":6,"n_rows":321,"n_cols":37,"rows_kept":321,"cut":false,"hidden":false,"merged":[[0,0,0,18],[39,10,39,15],[40,10,40,15],[41,10,41,15],[42,10,42,15],[2,4,2,9],[18,4,18,17],[19,0,19,1],[27,10,27,15],[28,10,28,15],[29,10,29,15],[30,10,30,15],[31,10,31,15],[38,10,38,15],[185,35,185,36],[182,20,182,36],[114,20,114,26],[184,29,184,30],[184,27,184,28],[148,20,148,26],[185,33,185,34],[185,31,185,32],[185,29,185,30],[80,20,80,26],[185,21,185,22],[185,25,185,26],[185,23,185,24],[185,27,185,28]]}
["RESULTS - TABLES"]
[]
[null,null,null,null,"Results represent the following user selections:"]
[null,null,null,null,"Purchasing (Sheets 3a and 3c):",null,null,"ID:"]
[null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$6=\"\",\"\",'3c.Alt user input-Purchasing'!$I$8)","v":1},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$12=\"n/a\",\"non EPEAT\",'3c.Alt user input-Purchasing'!$I$12))","v":"no input"},{"$f":"IF('4.Data comparisons'!$C$6=\"Please provide in Sheet 3a\",\"\",'4.Data comparisons'!$C$6)","v":""},{"$f":"IF(ISBLANK('3a.User input-Purchasing'!$D$10),\"no user ID given\",'3a.User input-Purchasing'!$D$10)","v":"no user ID given"}]
[null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$43=\"\",\"\",'3c.Alt user input-Purchasing'!$I$41)","v":1},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$45=\"n/a\",\"non EPEAT\",'3c.Alt user input-Purchasing'!$I$45))","v":"no input"},{"$f":"IF('4.Data comparisons'!$C$43=\"Please provide in Sheet 3a\",\"\",'4.Data comparisons'!$C$43)","v":""},{"$f":"IF(ISBLANK('3a.User input-Purchasing'!$D$16),\"no user ID given\",'3a.User input-Purchasing'!$D$16)","v":"no user ID given"}]
[null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$80=\"\",\"\",'3c.Alt user input-Purchasing'!$I$74)","v":1},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$78=\"n/a\",\"non EPEAT\",'3c.Alt user input-Purchasing'!$I$78))","v":"no input"},{"$f":"IF('4.Data comparisons'!$C$80=\"Please provide in Sheet 3a\",\"\",'4.Data comparisons'!$C$80)","v":""},{"$f":"IF(ISBLANK('3a.User input-Purchasing'!$D$22),\"no user ID given\",'3a.User input-Purchasing'!$D$22)","v":"no user ID given"}]
[null,null,null,null,"Use (Sheet 3b):"]
[null,null,null,null,{"$f":"IF(AND('3b.User Input-Use&EOL'!$D$9=\"\",'3b.User Input-Use&EOL'!$E$9=\"\"),\"no input\",SUM('3b.User Input-Use&EOL'!$D$9,'3b.User Input-Use&EOL'!$E$9))","v":"no input"},"CPUs",{"$f":"IF(AND('3b.User Input-Use&EOL'!$D$11=\"\",'3b.User Input-Use&EOL'!$E$11=\"\"),\"no input\",SUM('3b.User Input-Use&EOL'!$D$11,'3b.User Input-Use&EOL'!$E$11))","v":"no input"},"LCDs"]
[null,null,null,null,{"$f":"IF(AND('3b.User Input-Use&EOL'!$D$10=\"\",'3b.User Input-Use&EOL'!$E$10=\"\"),\"no input\",SUM('3b.User Input-Use&EOL'!$D$10,'3b.User Input-Use&EOL'!$E$10))","v":"no input"},"CRTs",{"$f":"IF(AND('3b.User Input-Use&EOL'!$D$12=\"\",'3b.User Input-Use&EOL'!$E$12=\"\"),\"no input\",SUM('3b.User Input-Use&EOL'!$D$12,'3b.User Input-Use&EOL'!$E$12))","v":"no input"},"Notebooks"]
[null,null,null,null,"End-of-life (Sheet 3b):"]
[null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$17=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$17)","v":"no input"},"Reused CPUs",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$24=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$24)","v":"no input"},"Recycled CPUs"]
[null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$18=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$18)","v":"no input"},"Reused CRTs",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$25=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$25)","v":"no input"},"Recycled CRTs"]
[null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$19=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$19)","v":"no input"},"Reused LCDs",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$26=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$26)","v":"no input"},"Recycled LCDs"]
[null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$20=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$20)","v":"no input"},"Reused Notebooks",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$27=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$27)","v":"no input"},"Recycled Notebooks"]
[null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$21=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$21)","v":"no input"},"Reused Mobile Phones",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$28=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$28)","v":"no input"},"Recycled Mobile Phones"]
[null,null,null,null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$29=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$29)","v":"no input"},"Recycled Mixed Electronics (kg)"]
[]
[null,"CRITERIA/ATTRIBUTES/ACTIONS",null,null,"SAVINGS\n(difference from baseline) (kWh, kg, or $)\n(savings are presented in scientific notation, e.g., 1.23E+06 = 1,230,000; and 1.23E-02 = 0.0123)"]
[]
["Criteria reference (E=EPEAT)","For explanations of calculations see Sheet 5b.","Graph Labels","Alternatives/ Affected processes considered","Energy savings","Primary material savings","Greenhouse gas emission savings","Air emission savings","Water emission savings","Toxic material savings","Pb","Hg","Cd","Cr6+","PBB","PBDE","Municipal solid waste savings","Hazardous waste savings","Cost savings"]
[null," ",null,null,"(kWh)","(kg)","(kg of CE)","(kg)","(kg)","(kg)","(kg)","(kg)","(kg)","(kg)","(kg)","(kg)","(kg)","(kg)","($)"]
["Grand Total: Lifetime of products, all life-cycle phases",null,null,null,{"$f":"E24+E28+E29","v":0},0,0,0,0,{"$f":"J24+J28+J29","v":0},{"$f":"K24","v":0},0,0,0,0,0,0,0,0]
["Total:  Purchasing, all products",null,null,null,{"$f":"SUM(E25:E27)","v":0},{"$f":"SUM(F25:F27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Subtotal:  Product 1 purchase",null,null,null,{"$f":"E112","v":0},{"$f":"F112","v":0},{"$f":"G112","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"R112","v":0},{"$f":"S112","v":0}]
["Subtotal:  Product 2 purchase",null,null,null,{"$f":"E146","v":0},{"$f":"F146","v":0},0,0,0,{"$f":"J146","v":0},0,{"$f":"L146","v":0},0,0,0,0,0,0,0]
["Subtotal:  Product 3 purchase",null,null,null,{"$f":"E180","v":0},{"$f":"F180","v":0},0,0,0,0,0,{"$f":"L180","v":0},0,0,0,0,0,0,0]
["Total:  Use",null,null,null,{"$f":"E187","v":0},{"$f":"F187","v":0},0,0,0,0,"Combined into preceding column",null,null,null,null,null,0,0,0," "]
["Total:  End-of-life management",null,null,null,{"$f":"SUM(E30:E32)","v":0},{"$f":"SUM(F30:F32)","v":0},0,0,0,0,"Combined into preceding column",null,null,null,null,null,0,0,0]
["Subtotal:  Computers and monitors",null,null,null,{"$f":"E191+E194","v":0},{"$f":"F191+F194","v":0},0,0,0,0,{"$f":"K191","v":"Combined into preceding column"},null,null,null,null,null,{"$f":"Q191+Q194","v":0},0,0]
["Subtotal:  Mobile phones",null,null,null,{"$f":"E192+E195","v":0},{"$f":"F192+F195","v":0},0,0,0,0,{"$f":"K192","v":"Combined into preceding column"},null,null,null,null,null,{"$f":"Q192+Q195","v":0},0,0]
["Subtotal:  Mixed electronics",null,null,null,{"$f":"E196","v":0},{"$f":"F196","v":0},0,0,0,0,{"$f":"K196","v":"Combined into preceding column"},null,null,null,null,null,{"$f":"Q196","v":0},0,0]
[]
["Grand Total: First Year, all life-cycle phases",null,null,null,{"$f":"E35+E39+E40","v":0},0,0,0,0,0,{"$f":"K35","v":0},0,0,0,0,0,0,null,0]
["Total:  Purchasing, all products",null,null,null,{"$f":"SUM(E36:E38)","v":0},{"$f":"SUM(F36:F38)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
["Subtotal:  Product 1 purchase",null,null,null,{"$f":"E113","v":0},{"$f":"F113","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
["Subtotal:  Product 2 purchase",null,null,null,{"$f":"E147","v":0},{"$f":"F147","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"S147","v":0}]
["Subtotal:  Product 3 purchase",null,null,null,{"$f":"E181","v":0},{"$f":"F181","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"S181","v":0}]
["Total:  Use",null,null,null,{"$f":"E189","v":0},{"$f":"F189","v":0},0,0,0,0,"Combined into preceding column",null,null,null,null,null,0,0,0," "]
["Total:  End-of-life management",null,null,null,{"$f":"SUM(E41:E43)","v":0},0,0,0,0,0,"Combined into preceding column",null,null,null,null,null,0,0,0]
["Subtotal:  Computers and monitors",null,null,null,{"$f":"E191+E194","v":0},{"$f":"F191+F194","v":0},0,0,0,0,{"$f":"K191","v":"Combined into preceding column"},null,null,null,null,null,{"$f":"Q191+Q194","v":0},0,0]
["Subtotal:  Mobile phones",null,null,null,{"$f":"E192+E195","v":0},{"$f":"F192+F195","v":0},0,0,0,0,{"$f":"K192","v":"Combined into preceding column"},null,null,null,null,null,{"$f":"Q192+Q195","v":0},0,0]
["Subtotal:  Mixed electronics",null,null,null,{"$f":"E196","v":0},{"$f":"F196","v":0},0,0,0,0,"Combined into preceding column",null,null,null,null,null,{"$f":"Q196","v":0},0,0]
[]
["Breakdown of purchases by criteria:  All products"]
["PURCHASING:   "]
[null,"Reduced Toxicity"]
["E 4.1.1.1","RoHS compliance-Pb","Pb (P)","solder"," ",null,null,null,null,{"$f":"SUM(J84,J118,J152)","v":0},{"$f":"SUM(K84,K118,K152)","v":0},null,null,null,null,null,null,{"$f":"SUM(R84,R118,R152)","v":0},null," "]
["E 4.1.1.1","RoHS compliance-Hg (excludes lamps)","Hg (P)","none now",null,null,null,null,null,{"$f":"SUM(J85,J119,J153)","v":0},null,{"$f":"SUM(L85,L119,L153)","v":0}]
["E 4.1.3.1-2","Hg in light source; max avg of 3 mg Hg/lamp","Hg in light (P)","LCD backlight",null,null,null,null,null,0,null,{"$f":"SUM(L86,L120,L154)","v":0}]
["E 4.1.3.3","Hg-free lamps","Hg-free lamp (P)","LCD backlight"," ",null,null,null,null,0,null,{"$f":"SUM(L87,L121,L155)","v":0},null,null,null,null,null,{"$f":"SUM(R87,R121,R155)","v":0}]
["E 4.1.1.1","RoHS compliance-Cd","Cd (P)","none now",null,null,null,null,null,0,null,null,{"$f":"SUM(M88,M122,M156)","v":0},null,null,null,null,"incorporated above"]
["E4.1.1.1","RoHS compliance-Cr6+","Cr6+ (P)","none now",null,null,null,null,null,0,null,null,null,{"$f":"SUM(N89,N123,N157)","v":0},null,null,null,"incorporated above"]
["E 4.1.1.1","RoHS compliance-PBB","PBB (P)","none now",null,null,null,null,null,0,null,null,null,null,{"$f":"SUM(O90,O124,O158)","v":0},null,null,"incorporated above"]
["E 4.1.1.1","RoHS compliance-PBDE","PBDE (P)","none now",null,null,null,null,null,0,null,null,null,null,null,{"$f":"SUM(P91,P125,P159)","v":0},null,"incorporated above"]
[null,"SUBTOTAL","Toxicity (P)",null,null,null,null,null,null,{"$f":"SUM(J48:J55)","v":0},0,0,0,0,0,0,null,{"$f":"SUM(R48:R55)","v":0}]
[null,"Material Use"]
["E 4.2.1.1-3","Recycled content in product ","RC-prod (P)","energy prod.",{"$f":"SUM(E94,E128,E162)","v":0},{"$f":"SUM(F94,F128,F162)","v":0},{"$f":"SUM(G94,G128,G162)","v":0},{"$f":"SUM(H94,H128,H162)","v":0},{"$f":"SUM(I94,I128,I162)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(Q94,Q128,Q162)","v":0},null,{"$f":"SUM(S94,S128,S162)","v":0}]
["E 4.2.2.1-2","Renewable/biobased content in product","Renew/bio-prod (P)","energy prod.","* * This criterion is not calculated in this verstion of this calculator.* *"]
[null,"SUBTOTAL","Material Use (P)",null,{"$f":"SUM(E58:E59)","v":0},{"$f":"SUM(F58:F59)","v":0},{"$f":"SUM(G58:G59)","v":0},{"$f":"SUM(H58:H59)","v":0},{"$f":"SUM(I58:I59)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(Q58:Q59)","v":0},null,{"$f":"SUM(S58:S59)","v":0}]
[null,"Packaging  "]
["E 4.8.3.1-2","Average recycled content in corrugated packaging","RC-pkg-corr (P)","energy prod.",{"$f":"SUM(E98,E132,E166)","v":0},0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(Q98,Q132,Q166)","v":0},null,{"$f":"SUM(S98,S132,S166)","v":0}]
["E 4.8.3.1-2","Average recycled content in plastic/foam packaging","RC-pkg-plastic (P)","energy prod.",0,0,0,0,0,null,null,null,null,null,null,null,0,null,0]
["E 4.8.3.1-2","Average recycled content in other packaging","RC-pkg-other (P)",null,0,0,0,0,0,null,null,null,null,null,null,null,0,null,0]
["E 4.8.3.1-2","Minimum 25% for recycled content in corrugated packaging (CPG)","RC-pkg-CPG (P)",null,0,0,0,0,0,null,null,null,null,null,null,null,0,null,0]
["E 5.8.5.1","Packaging avoided per unit by packaging reuse","Reuse-pkg (P)",null,{"$f":"SUM(E102,E136,E170)","v":0},0,0,0,0,null,null,null,null,null,null,null,0,null,0]
[null,"SUBTOTAL","Packaging (P)",null,{"$f":"SUM(E103,E137,E171)","v":0},0,0,0,0,null,null,null,null,null,null,null,0,null,0]
[null,"Energy (Product Lifetime)"]
["E 4.5.1.1","ENERGY STAR 5.*","EnStar4.0 (P)","energy prod.",{"$f":"SUM(E105,E139,E173)","v":0},{"$f":"SUM(F105,F139,F173)","v":0},{"$f":"SUM(G105,G139,G173)","v":0},{"$f":"SUM(H105,H139,H173)","v":0},{"$f":"SUM(I105,I139,I173)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(S105,S139,S173)","v":0}," "]
["E 4.5.1.2","ENERGY STAR early adopter",null,null,"* * This criterion is not calculated in this verstion of this calculator.* *"]
[null,"SUBTOTAL","Energy Star® (P)",null,{"$f":"SUM(E105,E139,E173)","v":0},{"$f":"SUM(F105,F139,F173)","v":0},{"$f":"SUM(G105,G139,G173)","v":0},{"$f":"SUM(H105,H139,H173)","v":0},{"$f":"SUM(I105,I139,I173)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(S105,S139,S173)","v":0}," "]
[null,"Energy (First Year)"]
["E 4.5.1.1","ENERGY STAR 5.*","EnStar4.0 (P)","energy prod.",{"$f":"SUM(E108,E142,E176)","v":0},{"$f":"SUM(F108,F142,F176)","v":0},{"$f":"SUM(G108,G142,G176)","v":0},{"$f":"SUM(H108,H142,H176)","v":0},{"$f":"SUM(I108,I142,I176)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(S108,S142,S176)","v":0}," "]
["E 4.5.1.2","ENERGY STAR early adopter",null,null,"* * This criterion is not calculated in this verstion of this calculator.* *"]
[null,"SUBTOTAL","Energy Star® (P)",null,{"$f":"SUM(E108,E142,E176)","v":0},{"$f":"SUM(F108,F142,F176)","v":0},{"$f":"SUM(G108,G142,G176)","v":0},{"$f":"SUM(H108,H142,H176)","v":0},{"$f":"SUM(I108,I142,I176)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(S108,S142,S176)","v":0}," "]
[null,"Product Cost"]
[null,"Cost","Cost-prod",null,"* * This criterion is not calculated in this verstion of this calculator.* *"]
[null,"Lifetime PURCHASING SUBTOTAL (All products)","PURCHASING",null,{"$f":"SUM(E56,E60,E67,E71)","v":0},{"$f":"SUM(F56,F60,F67,F71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"First Year PURCHASING SUBTOTAL (All products)",null,null,{"$f":"SUM(E56,E60,E67,E75)","v":0},{"$f":"SUM(F56,F60,F67,F75)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
["Breakdown of purchases by criteria:  Product 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERIM CALCULATIONS"]
["PURCHASING:",null,null,null,null,"Product 1:",{"$f":"'3c.Alt user input-Purchasing'!$I$8","v":1},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$12=\"n/a\",\"non EPEAT\",'3c.Alt user input-Purchasing'!$I$12))","v":"no input"},{"$f":"IF('4.Data comparisons'!$C$6=\"Please provide in Sheet 3a\",\"\",'4.Data comparisons'!$C$6)","v":""},null,null,null,null,null,null,null,null,null,null,null,"Product 1:"]
[null,"Reduced Toxicity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["E 4.1.1.1","RoHS compliance-Pb","Pb","solder"," ",null,null,null,null,{"$f":"SUM(K84:P84)","v":0},{"$f":"V89","v":0},null,null,null,null,null,null,{"$f":"V94","v":0},null,null,"Toxic material savings from RoHS (kg)","Pb","Hg","Cd","Cr+","PBB","PBDE"]
["E 4.1.1.1","RoHS compliance-Hg (excludes lamps)","Hg","none now",null,null,null,null,null,{"$f":"SUM(K85:P85)","v":0},null,{"$f":"W89","v":0},null,null,null,null,null,null,null,null,"CPU",{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$F$8-'4.Data comparisons'!$C$8)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!F$9-'4.Data comparisons'!C$9)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!F$13-'4.Data comparisons'!C$13)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!F$14-'4.Data comparisons'!C$14)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!F$15-'4.Data comparisons'!C$15)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!F$16-'4.Data comparisons'!C$16)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"}]
["E 4.1.3.1-2","Hg in light source; max avg of 3 mgHg/lamp","Hg in light","LCD backlight",null,null,null,null,null,0,null,{"$f":"IF('4.Data comparisons'!$C$12=0,0,(IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$J$12-'4.Data comparisons'!$C$12)/1000*'3c.Alt user input-Purchasing'!$I$8,IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$L$12-'4.Data comparisons'!$C$12)/1000*'3c.Alt user input-Purchasing'!$I$8,0))))","v":0},null,null,null,null,null,null,null,null,"CRT",{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!H$8-'4.Data comparisons'!C$8)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!H$9-'4.Data comparisons'!C$9)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!H$13-'4.Data comparisons'!C$13)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!H$14-'4.Data comparisons'!C$14)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!H$15-'4.Data comparisons'!C$15)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!H$16-'4.Data comparisons'!C$16)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"}]
["E 4.1.3.3","Hg-free lamps","Hg-free lamp","LCD backlight"," ",null,null,null,null,0,null,{"$f":"IF('4.Data comparisons'!$C$12=0,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$J$12-'4.Data comparisons'!$C$12)/1000*'3c.Alt user input-Purchasing'!$I$8,IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$L$12-'4.Data comparisons'!$C$12)/1000*'3c.Alt user input-Purchasing'!$I$8,0)),0)","v":0},null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$J$19-'4.Data comparisons'!$C$19)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$L$19-'4.Data comparisons'!$C$19)*'3c.Alt user input-Purchasing'!I8,0))","v":0},null,null,"LCD",{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!J$8-'4.Data comparisons'!C$8)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!J$9-'4.Data comparisons'!C$9)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!J$13-'4.Data comparisons'!C$13)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!J$14-'4.Data comparisons'!C$14)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!J$15-'4.Data comparisons'!C$15)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!J$16-'4.Data comparisons'!C$16)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"}]
["E 4.1.1.1","RoHS compliance-Cd","Cd","none now",null,null,null,null,null,0,null,null,{"$f":"X89","v":0},null,null,null,null,"incorporated above",null,null,"Notebook",{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!L$8-'4.Data comparisons'!C$8)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!L$9-'4.Data comparisons'!C$9)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!L$13-'4.Data comparisons'!C$13)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!L$14-'4.Data comparisons'!C$14)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!L$15-'4.Data comparisons'!C$15)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!L$16-'4.Data comparisons'!C$16)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$8, \"n/a\")","v":"n/a"}]
["E4.1.1.1","RoHS compliance-Cr6+","Cr6+","none now",null,null,null,null,null,0,null,null,null,{"$f":"Y89","v":0},null,null,null,"incorporated above",null,null,"VALUE",{"$f":"SUM(V85:V88)","v":0},0,0,0,0,0]
["E 4.1.1.1","RoHS compliance-PBB","PBB","none now",null,null,null,null,null,0,null,null,null,null,{"$f":"Z89","v":0},null,null,"incorporated above"]
["E 4.1.1.1","RoHS compliance-PBDE","PBDE","none now",null,null,null,null,null,0,null,null,null,null,null,{"$f":"AA89","v":0},null,"incorporated above",null,null,"HW saved from Pb reduced (kg)"]
[null,"SUBTOTAL","Toxicity (P)",null,null,null,null,null,null,{"$f":"SUM(J84:J91)","v":0},{"$f":"SUM(K84:K91)","v":0},0,0,0,0,0,null,0,null,null,"Pb-PWB",{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$F$17-'4.Data comparisons'!$C$17)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$H$17-'4.Data comparisons'!$C$17)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$J$17-'4.Data comparisons'!$C$17)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$L$17-'4.Data comparisons'!$C$17)*'3c.Alt user input-Purchasing'!I8,\"n/a\"))))","v":"n/a"}]
[null,"Material Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pb-W&C",{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$F$20-'4.Data comparisons'!$C$20)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$H$20-'4.Data comparisons'!$C$20)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$J$20-'4.Data comparisons'!$C$20)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$L$20-'4.Data comparisons'!$C$20)*'3c.Alt user input-Purchasing'!I8,\"n/a\"))))","v":"n/a"}]
["E 4.2.1.1-3","Recycled content in product ","RC-prod","energy prod.",{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$F$23)*'8c.Assumptions-Calculations'!$D$101/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$H$23)*'8c.Assumptions-Calculations'!$D$101/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$J$23)*'8c.Assumptions-Calculations'!$D$101/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$L$23)*'8c.Assumptions-Calculations'!$D$101/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$F$23)*'8c.Assumptions-Calculations'!$E$101*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$H$23)*'8c.Assumptions-Calculations'!$E$101*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$J$23)*'8c.Assumptions-Calculations'!$E$101*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$L$23)*'8c.Assumptions-Calculations'!$E$101*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$F$23)*'8c.Assumptions-Calculations'!$B$160*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$H$23)*'8c.Assumptions-Calculations'!$B$160*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$J$23)*'8c.Assumptions-Calculations'!$B$160*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$L$23)*'8c.Assumptions-Calculations'!$B$160*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$F$23)*'8c.Assumptions-Calculations'!$B$101*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$H$23)*'8c.Assumptions-Calculations'!$B$101*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$J$23)*'8c.Assumptions-Calculations'!$B$101*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$L$23)*'8c.Assumptions-Calculations'!$B$101*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$F$23)*'8c.Assumptions-Calculations'!$C$101*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$H$23)*'8c.Assumptions-Calculations'!$C$101*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$J$23)*'8c.Assumptions-Calculations'!$C$101*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$L$23)*'8c.Assumptions-Calculations'!$C$101*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$F$23)*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$H$23)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$J$23)*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$23-'4.Data comparisons'!$L$23)*'3c.Alt user input-Purchasing'!I8,0))))","v":0},null,{"$f":"E94*'8c.Assumptions-Calculations'!$B$23","v":0},null,"TOTAL",{"$f":"SUM(V92:V93)","v":0}]
["E 4.2.2.1-2","Renewable/biobased content in product","Renew/bio-prod","energy prod.","* * This criterion is not Calculated in Version 3.0 of this Calculator * *"]
[null,"SUBTOTAL","Material Use (P)",null,{"$f":"SUM(E94:E95)","v":0},{"$f":"SUM(F94:F95)","v":0},{"$f":"SUM(G94:G95)","v":0},{"$f":"SUM(H94:H95)","v":0},{"$f":"SUM(I94:I95)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(Q94:Q95)","v":0},null,{"$f":"SUM(S94:S95)","v":0},null,"Packaging reuse","Energy(kWh)","PM (kg)","GHG (kg)","Air (kg)","Water (kg)"]
[null,"Packaging  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPU",{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$27*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128)+(('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",(('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$E$123+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$E$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",((('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$B$171+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$B$167)),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",(('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$B$123+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$B$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",(('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$C$123+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$C$121),\"n/a\")","v":"n/a"}]
["E 4.8.3.1-2","Average recycled content in corrugated packaging","RC-pkg-corr","energy prod.",{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$F$28)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$H$28)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$J$28)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$L$28)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$F$28)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$H$28)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$J$28)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$L$28)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$F$28)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$H$28)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$J$28)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$L$28)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$F$28)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$H$28)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$J$28)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$L$28)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$F$28)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$H$28)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$J$28)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$L$28)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$F$28)*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$H$28)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$J$28)*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$28-'4.Data comparisons'!$L$28)*'3c.Alt user input-Purchasing'!I8,0))))","v":0},null,{"$f":"E98*'8c.Assumptions-Calculations'!$B$23","v":0},null,"CRT",{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$27*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128)+(('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",(('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$E$123+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$E$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",((('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$B$171+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$B$167)),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",(('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$B$123+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$B$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",(('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$C$123+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$C$121),\"n/a\")","v":"n/a"}]
["E 4.8.3.1-2","Average recycled content in plastic/foam packaging","RC-pkg-plastic","energy prod.",{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$F$30)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$H$30)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$J$30)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$L$30)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$F$30)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$H$30)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$J$30)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$L$30)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$F$30)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$H$30)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$J$30)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$L$30)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$F$30)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$H$30)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$J$30)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$L$30)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$F$30)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$H$30)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$J$30)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$L$30)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$F$30)*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$H$30)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$J$30)*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$30-'4.Data comparisons'!$L$30)*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},null,{"$f":"E99*'8c.Assumptions-Calculations'!$B$23","v":0},null,"LCD",{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$27*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128)+(('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",(('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$E$123+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$E$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",((('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$B$171+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$B$167)),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",(('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$B$123+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$B$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",(('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$C$123+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$C$121),\"n/a\")","v":"n/a"}]
["E 4.8.3.1-2","Average recycled content in other packaging","RC-pkg-other",null,{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$F$32)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$H$32)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$J$32)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$L$32)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$F$32)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$H$32)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$J$32)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$L$32)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$F$32)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$H$32)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$J$32)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$L$32)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$F$32)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$H$32)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$J$32)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$L$32)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$F$32)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$H$32)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$J$32)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$L$32)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$F$32)*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$H$32)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$J$32)*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$32-'4.Data comparisons'!$L$32)*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},null,{"$f":"E100*'8c.Assumptions-Calculations'!$B$23","v":0},null,"Notebook",{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$27*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128)+(('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",(('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$E$123+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$E$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",((('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$B$171+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$B$167)),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",(('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$B$123+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$B$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",(('4.Data comparisons'!$C$27)*'8c.Assumptions-Calculations'!$C$123+('4.Data comparisons'!$C$29+'4.Data comparisons'!$C$31)*'8c.Assumptions-Calculations'!$C$121),\"n/a\")","v":"n/a"}]
["E 4.8.3.1-2","Minimum 25% for recycled content in corrugated packaging (CPG)","RC-pkg-CPG",null,{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$F$33)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$H$33)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$J$33)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$L$33)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$F$33)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$H$33)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$J$33)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$L$33)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$F$33)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$H$33)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$J$33)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$L$33)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$F$33)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$H$33)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$J$33)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$L$33)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$F$33)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$H$33)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$J$33)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$L$33)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$F$33)*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$H$33)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$J$33)*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$33-'4.Data comparisons'!$L$33)*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},null,{"$f":"E101*'8c.Assumptions-Calculations'!$B$23","v":0},null,"VALUE",{"$f":"SUM(V97:V100)","v":0},{"$f":"SUM(W97:W100)","v":0},{"$f":"SUM(X97:X100)","v":0},{"$f":"SUM(Y97:Y100)","v":0},{"$f":"SUM(Z97:Z100)","v":0}]
["E 5.8.5.1","Packaging avoided per unit by packaging reuse","Reuse-pkg",null,{"$f":"IF(OR('4.Data comparisons'!$C$35=0,'4.Data comparisons'!$C$35=\"no input\"),0,(V101*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$8))","v":0},{"$f":"IF(OR('4.Data comparisons'!$C$35=0,'4.Data comparisons'!$C$35=\"no input\"),0,(W101*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$8))","v":0},{"$f":"IF(OR('4.Data comparisons'!$C$35=0,'4.Data comparisons'!$C$35=\"no input\"),0,(X101*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$8))","v":0},{"$f":"IF(OR('4.Data comparisons'!$C$35=0,'4.Data comparisons'!$C$35=\"no input\"),0,(Y101*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$8))","v":0},{"$f":"IF(OR('4.Data comparisons'!$C$35=0,'4.Data comparisons'!$C$35=\"no input\"),0,(Z101*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$8))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('4.Data comparisons'!$C$35-'4.Data comparisons'!$F$35)*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"CRT\",('4.Data comparisons'!$C$35-'4.Data comparisons'!$H$35)*'3c.Alt user input-Purchasing'!I8,IF('4.Data comparisons'!$C$6=\"LCD\",('4.Data comparisons'!$C$35-'4.Data comparisons'!$J$35)*'3c.Alt user input-Purchasing'!I8, IF('4.Data comparisons'!$C$6=\"Notebook\",('4.Data comparisons'!$C$35-'4.Data comparisons'!$L$35)*'3c.Alt user input-Purchasing'!I8, 0))))","v":0},null,{"$f":"E102*'8c.Assumptions-Calculations'!$B$23","v":0}]
[null,"SUBTOTAL","Packaging (P)",null,{"$f":"IF(E98>E101,SUM(E98:E100,E102),SUM(E99:E102))","v":0},{"$f":"IF(F98>F101,SUM(F98:F100,F102),SUM(F99:F102))","v":0},{"$f":"IF(G98>G101,SUM(G98:G100,G102),SUM(G99:G102))","v":0},{"$f":"IF(H98>H101,SUM(H98:H100,H102),SUM(H99:H102))","v":0},{"$f":"IF(I98>I101,SUM(I98:I100,I102),SUM(I99:I102))","v":0},null,null,null,null,null,null,null,{"$f":"IF(Q98>Q101,SUM(Q98:Q100,Q102),SUM(Q99:Q102))","v":0},null,{"$f":"IF(S98>S101,SUM(S98:S100,S102),SUM(S99:S102))","v":0},null,"Energy (kWh)","Lifetime","First Year"]
[null,"Energy (Product Lifetime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPU",{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",('8a. Assumptions-Baseline'!$D$39/12)*('4.Data comparisons'!$F$37-'4.Data comparisons'!$C$37)*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CPU\",IF('8a. Assumptions-Baseline'!$D$39>12,('4.Data comparisons'!$F$37-'4.Data comparisons'!$C$37)*'3c.Alt user input-Purchasing'!$I$8,('8a. Assumptions-Baseline'!$D$39/12)*('4.Data comparisons'!$F$37-'4.Data comparisons'!$C$37)*'3c.Alt user input-Purchasing'!$I$8),\"n/a\")","v":"n/a"}]
["E 4.5.1.1","ENERGY STAR 5.*","EnStar4.0","energy prod.",{"$f":"$V$108","v":0},{"$f":"E105*'8c.Assumptions-Calculations'!$E$126","v":0},{"$f":"E105*'8c.Assumptions-Calculations'!$B$155","v":0},{"$f":"E105*'8c.Assumptions-Calculations'!$B$126","v":0},{"$f":"E105*'8c.Assumptions-Calculations'!$C$126","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E105*'8c.Assumptions-Calculations'!$B$23","v":0},null,"CRT",{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",('8a. Assumptions-Baseline'!$D$83/12)*('4.Data comparisons'!$H$37-'4.Data comparisons'!$C$37)*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"CRT\",IF('8a. Assumptions-Baseline'!$D$83>12,('4.Data comparisons'!$H$37-'4.Data comparisons'!$C$37)*'3c.Alt user input-Purchasing'!$I$8,('8a. Assumptions-Baseline'!$D$83/12)*('4.Data comparisons'!$H$37-'4.Data comparisons'!$C$37)*'3c.Alt user input-Purchasing'!$I$8),\"n/a\")","v":"n/a"}]
["E 4.5.1.2","ENERGY STAR early adopter",null,null,"* * This criterion is not Calculated in Version 3.0 of this Calculator * *",null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","LCD",{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",('8a. Assumptions-Baseline'!$D$128/12)*('4.Data comparisons'!$J$37-'4.Data comparisons'!$C$37)*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"LCD\",IF('8a. Assumptions-Baseline'!$D$128>12,('4.Data comparisons'!$J$37-'4.Data comparisons'!$C$37)*'3c.Alt user input-Purchasing'!$I$8,('8a. Assumptions-Baseline'!$D$128/12)*('4.Data comparisons'!$J$37-'4.Data comparisons'!$C$37)*'3c.Alt user input-Purchasing'!$I$8),\"n/a\")","v":"n/a"}]
[null,"Energy (First Year)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notebook",{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",('8a. Assumptions-Baseline'!$D$174/12)*('4.Data comparisons'!$L$37-'4.Data comparisons'!$C$37)*'3c.Alt user input-Purchasing'!$I$8,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$6=\"Notebook\",IF('8a. Assumptions-Baseline'!$D$174>12,('4.Data comparisons'!$L$37-'4.Data comparisons'!$C$37)*'3c.Alt user input-Purchasing'!$I$8,('8a. Assumptions-Baseline'!$D$174/12)*('4.Data comparisons'!$L$37-'4.Data comparisons'!$C$37)*'3c.Alt user input-Purchasing'!$I$8),\"n/a\")","v":"n/a"}]
["E 4.5.1.1","ENERGY STAR 5.*","EnStar4.0","energy prod.",{"$f":"$W$108","v":0},{"$f":"E108*'8c.Assumptions-Calculations'!$E$126","v":0},{"$f":"E108*'8c.Assumptions-Calculations'!$B$155","v":0},{"$f":"E108*'8c.Assumptions-Calculations'!$B$126","v":0},{"$f":"E108*'8c.Assumptions-Calculations'!$C$126","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E108*'8c.Assumptions-Calculations'!$B$23","v":0},null,"VALUE",{"$f":"IF(SUM(V104:V107)>0,SUM(V104:V107),0)","v":0},{"$f":"IF(SUM(W104:W107)>0,SUM(W104:W107),0)","v":0}]
["E 4.5.1.2","ENERGY STAR early adopter",null,null,"* * This criterion is not Calculated in Version 3.0 of this Calculator * *",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Product Cost"]
[null,"Cost","Cost-prod",null,"* * This criterion is not Calculated in Version 3.0 of this Calculator * *"]
[null,"Lifetime PURCHASING SUBTOTAL (Product 1)","PURCHASING",null,{"$f":"SUM(E92,E96,E103,E105)","v":0},{"$f":"SUM(F92,F96,F103,F105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"First Year PURCHASING SUBTOTAL (Product 1)",null,null,{"$f":"SUM(E92,E96,E103,E108)","v":0},{"$f":"SUM(F92,F96,F103,F108)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
["Breakdown of purchases by criteria:  Product 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERIM CALCULATIONS"]
["PURCHASING:   ",null,null,null,null,"Product 2:",{"$f":"'3c.Alt user input-Purchasing'!$I$41","v":1},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$45=\"n/a\",\"non EPEAT\",'3c.Alt user input-Purchasing'!$I$45))","v":"no input"},{"$f":"IF('4.Data comparisons'!$C$43=\"Please provide in Sheet 3a\",\"\",'4.Data comparisons'!$C$43)","v":""},null,null,null,null,null,null,null,null,null,null,null,"Product 2:"]
[null,"Reduced Toxicity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["E 4.1.1.1","RoHS compliance-Pb","Pb","solder"," ",null,null,null,null,{"$f":"SUM(K118:P118)","v":0},{"$f":"V123","v":0},null,null,null,null,null,null,{"$f":"V128","v":0},null,null,"Toxic material savings from RoHS (kg)","Pb","Hg","Cd","Cr+","PBB","PBDE"]
["E 4.1.1.1","RoHS compliance-Hg (excludes lamps)","Hg","none now",null,null,null,null,null,{"$f":"SUM(K119:P119)","v":0},null,{"$f":"W123","v":0},null,null,null,null,null,null,null,null,"CPU",{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$F$45-'4.Data comparisons'!$C$45)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!F$46-'4.Data comparisons'!C$46)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!F$50-'4.Data comparisons'!C$50)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!F$51-'4.Data comparisons'!C$51)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!F$52-'4.Data comparisons'!C$52)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!F$53-'4.Data comparisons'!C$53)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"}]
["E 4.1.3.1-2","Hg in light source; max avg of 3 mgHg/lamp","Hg in light","LCD backlight",null,null,null,null,null,0,null,{"$f":"IF('4.Data comparisons'!$C$49=0,0,(IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$J$49-'4.Data comparisons'!$C$49)/1000*'3c.Alt user input-Purchasing'!$I$41,IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$L$49-'4.Data comparisons'!$C$49)/1000*'3c.Alt user input-Purchasing'!$I$41,0))))","v":0},null,null,null,null,null,null,null,null,"CRT",{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!H$45-'4.Data comparisons'!C$45)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!H$46-'4.Data comparisons'!C$46)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!H$50-'4.Data comparisons'!C$50)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!H$51-'4.Data comparisons'!C$51)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!H$52-'4.Data comparisons'!C$52)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!H$53-'4.Data comparisons'!C$53)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"}]
["E 4.1.3.3","Hg-free lamps","Hg-free lamp","LCD backlight"," ",null,null,null,null,0,null,{"$f":"IF('4.Data comparisons'!$C$49=0,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$J$49-'4.Data comparisons'!$C$49)/1000*'3c.Alt user input-Purchasing'!$I$41,IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$L$49-'4.Data comparisons'!$C$49)/1000*'3c.Alt user input-Purchasing'!$I$41,0)),0)","v":0},null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$J$56-'4.Data comparisons'!$C$56)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$L$56-'4.Data comparisons'!$C$56)*'3c.Alt user input-Purchasing'!I41,0))","v":0},null,null,"LCD",{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!J$45-'4.Data comparisons'!C$45)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!J$46-'4.Data comparisons'!C$46)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!J$50-'4.Data comparisons'!C$50)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!J$51-'4.Data comparisons'!C$51)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!J$52-'4.Data comparisons'!C$52)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!J$53-'4.Data comparisons'!C$53)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"}]
["E 4.1.1.1","RoHS compliance-Cd","Cd","none now",null,null,null,null,null,0,null,null,{"$f":"X123","v":0},null,null,null,null,"incorporated above",null,null,"Notebook",{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!L$45-'4.Data comparisons'!C$45)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!L$46-'4.Data comparisons'!C$46)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!L$50-'4.Data comparisons'!C$50)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!L$51-'4.Data comparisons'!C$51)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!L$52-'4.Data comparisons'!C$52)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!L$53-'4.Data comparisons'!C$53)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$41, \"n/a\")","v":"n/a"}]
["E4.1.1.1","RoHS compliance-Cr6+","Cr6+","none now",null,null,null,null,null,0,null,null,null,{"$f":"Y123","v":0},null,null,null,"incorporated above",null,null,"VALUE",{"$f":"SUM(V119:V122)","v":0},0,0,0,0,0]
["E 4.1.1.1","RoHS compliance-PBB","PBB","none now",null,null,null,null,null,0,null,null,null,null,{"$f":"Z123","v":0},null,null,"incorporated above"]
["E 4.1.1.1","RoHS compliance-PBDE","PBDE","none now",null,null,null,null,null,0,null,null,null,null,null,{"$f":"AA123","v":0},null,"incorporated above",null,null,"HW saved from Pb reduced (kg)"]
[null,"SUBTOTAL","Toxicity (P)",null,null,null,null,null,null,{"$f":"SUM(J118:J125)","v":0},{"$f":"SUM(K118:K125)","v":0},0,0,0,0,0,null,0,null,null,"Pb-PWB",{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$F$54-'4.Data comparisons'!$C$54)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$H$54-'4.Data comparisons'!$C$54)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$J$54-'4.Data comparisons'!$C$54)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$L$54-'4.Data comparisons'!$C$54)*'3c.Alt user input-Purchasing'!I41,\"n/a\"))))","v":"n/a"}]
[null,"Material Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pb-W&C",{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$F$57-'4.Data comparisons'!$C$57)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$H$57-'4.Data comparisons'!$C$57)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$J$57-'4.Data comparisons'!$C$57)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$L$57-'4.Data comparisons'!$C$57)*'3c.Alt user input-Purchasing'!I41,\"n/a\"))))","v":"n/a"}]
["E 4.2.1.1-3","Recycled content in product ","RC-prod","energy prod.",{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$F$60)*'8c.Assumptions-Calculations'!$D$101/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$H$60)*'8c.Assumptions-Calculations'!$D$101/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$J$60)*'8c.Assumptions-Calculations'!$D$101/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$L$60)*'8c.Assumptions-Calculations'!$D$101/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$F$60)*'8c.Assumptions-Calculations'!$E$101*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$H$60)*'8c.Assumptions-Calculations'!$E$101*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$J$60)*'8c.Assumptions-Calculations'!$E$101*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$L$60)*'8c.Assumptions-Calculations'!$E$101*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$F$60)*'8c.Assumptions-Calculations'!$B$160*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$H$60)*'8c.Assumptions-Calculations'!$B$160*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$J$60)*'8c.Assumptions-Calculations'!$B$160*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$L$60)*'8c.Assumptions-Calculations'!$B$160*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$F$60)*'8c.Assumptions-Calculations'!$B$101*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$H$60)*'8c.Assumptions-Calculations'!$B$101*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$J$60)*'8c.Assumptions-Calculations'!$B$101*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$L$60)*'8c.Assumptions-Calculations'!$B$101*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$F$60)*'8c.Assumptions-Calculations'!$C$101*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$H$60)*'8c.Assumptions-Calculations'!$C$101*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$J$60)*'8c.Assumptions-Calculations'!$C$101*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$L$60)*'8c.Assumptions-Calculations'!$C$101*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$F$60)*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$H$60)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$J$60)*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$60-'4.Data comparisons'!$L$60)*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},null,{"$f":"E128*'8c.Assumptions-Calculations'!$B$23","v":0},null,"TOTAL",{"$f":"SUM(V126:V127)","v":0}]
["E 4.2.2.1-2","Renewable/biobased content in product","Renew/bio-prod","energy prod.","* * This criterion is not Calculated in Version 3.0 of this Calculator * *"]
[null,"SUBTOTAL","Material Use (P)",null,{"$f":"SUM(E128:E129)","v":0},{"$f":"SUM(F128:F129)","v":0},{"$f":"SUM(G128:G129)","v":0},{"$f":"SUM(H128:H129)","v":0},{"$f":"SUM(I128:I129)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(Q128:Q129)","v":0},null,{"$f":"SUM(S128:S129)","v":0},null,"Packaging reuse","Energy(kWh)","PM (kg)","GHG (kg)","Air (kg)","Water (kg)"]
[null,"Packaging  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPU",{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$E$123+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$E$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",((('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$B$171+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$B$167)),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$B$123+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$B$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$C$123+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$C$121),\"n/a\")","v":"n/a"}]
["E 4.8.3.1-2","Average recycled content in corrugated packaging","RC-pkg-corr","energy prod.",{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$F$65)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$H$65)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$J$65)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$L$65)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$F$65)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$H$65)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$J$65)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$L$65)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$F$65)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$H$65)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$J$65)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$L$65)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$F$65)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$H$65)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$J$65)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$L$65)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$F$65)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$H$65)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$J$65)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$L$65)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$F$65)*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$H$65)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$J$65)*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$65-'4.Data comparisons'!$L$65)*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},null,{"$f":"E132*'8c.Assumptions-Calculations'!$B$23","v":0},null,"CRT",{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$E$123+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$E$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",((('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$B$171+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$B$167)),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$B$123+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$B$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$C$123+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$C$121),\"n/a\")","v":"n/a"}]
["E 4.8.3.1-2","Average recycled content in plastic/foam packaging","RC-pkg-plastic","energy prod.",{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$F$67)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$H$67)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$J$67)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$L$67)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$F$67)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$H$67)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$J$67)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$L$67)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$F$67)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$H$67)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$J$67)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$L$67)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$F$67)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$H$67)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$J$67)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$L$67)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$F$67)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$H$67)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$J$67)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$L$67)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$F$67)*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$H$67)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$J$67)*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$67-'4.Data comparisons'!$L$67)*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},null,{"$f":"E133*'8c.Assumptions-Calculations'!$B$23","v":0},null,"LCD",{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$E$123+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$E$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",((('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$B$171+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$B$167)),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$B$123+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$B$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$C$123+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$C$121),\"n/a\")","v":"n/a"}]
["E 4.8.3.1-2","Average recycled content in other packaging","RC-pkg-other",null,{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$F$69)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$H$69)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$J$69)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$L$69)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$F$69)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$H$69)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$J$69)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$L$69)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$F$69)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$H$69)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$J$69)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$L$69)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$F$69)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$H$69)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$J$69)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$L$69)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$F$69)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$H$69)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$J$69)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$L$69)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$F$69)*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$H$69)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$J$69)*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$69-'4.Data comparisons'!$L$69)*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},null,{"$f":"E134*'8c.Assumptions-Calculations'!$B$23","v":0},null,"Notebook",{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$E$123+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$E$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",((('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$B$171+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$B$167)),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$B$123+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$B$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",(('4.Data comparisons'!$C$64)*'8c.Assumptions-Calculations'!$C$123+('4.Data comparisons'!$C$66+'4.Data comparisons'!$C$68)*'8c.Assumptions-Calculations'!$C$121),\"n/a\")","v":"n/a"}]
["E 4.8.3.1-2","Minimum 25% for recycled content in corrugated packaging (CPG)","RC-pkg-CPG",null,{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$F$70)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$H$70)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$J$70)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$L$70)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$F$70)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$H$70)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$J$70)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$L$70)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$F$70)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$H$70)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$J$70)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$L$70)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$F$70)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$H$70)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$J$70)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$L$70)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$F$70)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$H$70)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$J$70)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$L$70)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$F$70)*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$H$70)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$J$70)*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$70-'4.Data comparisons'!$L$70)*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},null,{"$f":"E135*'8c.Assumptions-Calculations'!$B$23","v":0},null,"VALUE",{"$f":"SUM(V131:V134)","v":0},{"$f":"SUM(W131:W134)","v":0},{"$f":"SUM(X131:X134)","v":0},{"$f":"SUM(Y131:Y134)","v":0},{"$f":"SUM(Z131:Z134)","v":0}]
["E 5.8.5.1","Packaging avoided per unit by packaging reuse","Reuse-pkg",null,{"$f":"IF(OR('4.Data comparisons'!$C$72=0,'4.Data comparisons'!$C$72=\"no input\"),0,(V135*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$41))","v":0},{"$f":"IF(OR('4.Data comparisons'!$C$72=0,'4.Data comparisons'!$C$72=\"no input\"),0,(W135*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$41))","v":0},{"$f":"IF(OR('4.Data comparisons'!$C$72=0,'4.Data comparisons'!$C$72=\"no input\"),0,(X135*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$41))","v":0},{"$f":"IF(OR('4.Data comparisons'!$C$72=0,'4.Data comparisons'!$C$72=\"no input\"),0,(Y135*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$41))","v":0},{"$f":"IF(OR('4.Data comparisons'!$C$72=0,'4.Data comparisons'!$C$72=\"no input\"),0,(Z135*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$41))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('4.Data comparisons'!$C$72-'4.Data comparisons'!$F$72)*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"CRT\",('4.Data comparisons'!$C$72-'4.Data comparisons'!$H$72)*'3c.Alt user input-Purchasing'!I41,IF('4.Data comparisons'!$C$43=\"LCD\",('4.Data comparisons'!$C$72-'4.Data comparisons'!$J$72)*'3c.Alt user input-Purchasing'!I41, IF('4.Data comparisons'!$C$43=\"Notebook\",('4.Data comparisons'!$C$72-'4.Data comparisons'!$L$72)*'3c.Alt user input-Purchasing'!I41, 0))))","v":0},null,{"$f":"E136*'8c.Assumptions-Calculations'!$B$23","v":0}]
[null,"SUBTOTAL","Packaging (P)",null,{"$f":"IF(E132>E135,SUM(E132:E134,E136),SUM(E133:E136))","v":0},{"$f":"IF(F132>F135,SUM(F132:F134,F136),SUM(F133:F136))","v":0},{"$f":"IF(G132>G135,SUM(G132:G134,G136),SUM(G133:G136))","v":0},{"$f":"IF(H132>H135,SUM(H132:H134,H136),SUM(H133:H136))","v":0},{"$f":"IF(I132>I135,SUM(I132:I134,I136),SUM(I133:I136))","v":0},null,null,null,null,null,null,null,{"$f":"IF(Q132>Q135,SUM(Q132:Q134,Q136),SUM(Q133:Q136))","v":0},null,{"$f":"IF(S132>S135,SUM(S132:S134,S136),SUM(S133:S136))","v":0},null,"Energy (kWh)","Lifetime","First Year"]
[null,"Energy (Product Lifetime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPU",{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",('8a. Assumptions-Baseline'!$D$39/12)*('4.Data comparisons'!$F$74-'4.Data comparisons'!$C$74)*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CPU\",IF('8a. Assumptions-Baseline'!$D$39>12,('4.Data comparisons'!$F$74-'4.Data comparisons'!$C$74)*'3c.Alt user input-Purchasing'!$I$41,('8a. Assumptions-Baseline'!$D$39/12)*('4.Data comparisons'!$F$74-'4.Data comparisons'!$C$74)*'3c.Alt user input-Purchasing'!$I$41),\"n/a\")","v":"n/a"}]
["E 4.5.1.1","ENERGY STAR 5.*","EnStar4.0","energy prod.",{"$f":"$V$142","v":0},{"$f":"E139*'8c.Assumptions-Calculations'!$E$126","v":0},{"$f":"E139*'8c.Assumptions-Calculations'!$B$155","v":0},{"$f":"E139*'8c.Assumptions-Calculations'!$B$126","v":0},{"$f":"E139*'8c.Assumptions-Calculations'!$C$126","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E139*'8c.Assumptions-Calculations'!$B$23","v":0},null,"CRT",{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",('8a. Assumptions-Baseline'!$D$83/12)*('4.Data comparisons'!$H$74-'4.Data comparisons'!$C$74)*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"CRT\",IF('8a. Assumptions-Baseline'!$D$83>12,('4.Data comparisons'!$H$74-'4.Data comparisons'!$C$74)*'3c.Alt user input-Purchasing'!$I$41,('8a. Assumptions-Baseline'!$D$83/12)*('4.Data comparisons'!$H$74-'4.Data comparisons'!$C$74)*'3c.Alt user input-Purchasing'!$I$41),\"n/a\")","v":"n/a"}]
["E 4.5.1.2","ENERGY STAR early adopter",null,null,"* * This criterion is not Calculated in Version 3.0 of this Calculator * *",null,null,null,null,null,null,null,null,null,null,null,null,null,null," ","LCD",{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",('8a. Assumptions-Baseline'!$D$128/12)*('4.Data comparisons'!$J$74-'4.Data comparisons'!$C$74)*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"LCD\",IF('8a. Assumptions-Baseline'!$D$128>12,('4.Data comparisons'!$J$74-'4.Data comparisons'!$C$74)*'3c.Alt user input-Purchasing'!$I$41,('8a. Assumptions-Baseline'!$D$128/12)*('4.Data comparisons'!$J$74-'4.Data comparisons'!$C$74)*'3c.Alt user input-Purchasing'!$I$41),\"n/a\")","v":"n/a"}]
[null,"Energy (First Year)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notebook",{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",('8a. Assumptions-Baseline'!$D$174/12)*('4.Data comparisons'!$L$74-'4.Data comparisons'!$C$74)*'3c.Alt user input-Purchasing'!$I$41,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$43=\"Notebook\",IF('8a. Assumptions-Baseline'!$D$174>12,('4.Data comparisons'!$L$74-'4.Data comparisons'!$C$74)*'3c.Alt user input-Purchasing'!$I$41,('8a. Assumptions-Baseline'!$D$174/12)*('4.Data comparisons'!$L$74-'4.Data comparisons'!$C$74)*'3c.Alt user input-Purchasing'!$I$41),\"n/a\")","v":"n/a"}]
["E 4.5.1.1","ENERGY STAR 5.*","EnStar4.0","energy prod.",{"$f":"$W$142","v":0},{"$f":"E142*'8c.Assumptions-Calculations'!$E$126","v":0},{"$f":"E142*'8c.Assumptions-Calculations'!$B$155","v":0},{"$f":"E142*'8c.Assumptions-Calculations'!$B$126","v":0},{"$f":"E142*'8c.Assumptions-Calculations'!$C$126","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E142*'8c.Assumptions-Calculations'!$B$23","v":0},null,"VALUE",{"$f":"IF(SUM(V138:V141)>0,SUM(V138:V141),0)","v":0},{"$f":"IF(SUM(W138:W141)>0,SUM(W138:W141),0)","v":0}]
["E 4.5.1.2","ENERGY STAR early adopter",null,null,"* * This criterion is not Calculated in Version 3.0 of this Calculator * *"]
[null,"Product Cost"]
[null,"Cost","Cost-prod",null,"* * This criterion is not Calculated in Version 3.0 of this Calculator * *"]
[null,"Lifetime PURCHASING SUBTOTAL (Product 2)","PURCHASING",null,{"$f":"SUM(E126,E130,E137,E139)","v":0},{"$f":"SUM(F126,F130,F137,F139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"First Year PURCHASING SUBTOTAL (Product 2)",null,null,{"$f":"SUM(E126,E130,E137,E142)","v":0},{"$f":"SUM(F126,F130,F137,F142)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
["Breakdown of purchases by criteria:  Product 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERIM CALCULATIONS"]
["PURCHASING:",null,null,null,null,"Product 3:",{"$f":"'3c.Alt user input-Purchasing'!$I$74","v":1},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$78=\"n/a\",\"non EPEAT\",'3c.Alt user input-Purchasing'!$I$78))","v":"no input"},{"$f":"IF('4.Data comparisons'!$C$80=\"Please provide in Sheet 3a\",\"\",'4.Data comparisons'!$C$80)","v":""},null,null,null,null,null,null,null,null,null,null,null,"Product 3:"]
[null,"Reduced Toxicity"]
["E 4.1.1.1","RoHS compliance-Pb","Pb","solder"," ",null,null,null,null,{"$f":"SUM(K152:P152)","v":0},{"$f":"V157","v":0},null,null,null,null,null,null,{"$f":"V162","v":0},null," ","Toxic material savings from RoHS (kg)","Pb","Hg","Cd","Cr+","PBB","PBDE"]
["E 4.1.1.1","RoHS compliance-Hg (excludes lamps)","Hg","none now",null,null,null,null,null,{"$f":"SUM(K153:P153)","v":0},null,{"$f":"W157","v":0},null,null,null,null,null,null,null,null,"CPU",{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$F$82-'4.Data comparisons'!$C$82)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!F$83-'4.Data comparisons'!C$83)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!F$87-'4.Data comparisons'!C$87)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!F$88-'4.Data comparisons'!C$88)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!F$89-'4.Data comparisons'!C$89)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!F$90-'4.Data comparisons'!C$90)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"}]
["E 4.1.3.1-2","Hg in light source; max avg of 3 mgHg/lamp","Hg in light","LCD backlight",null,null,null,null,null,0,null,{"$f":"IF('4.Data comparisons'!$C$86=0,0,(IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$J$86-'4.Data comparisons'!$C$86)/1000*'3c.Alt user input-Purchasing'!$I$74,IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$L$86-'4.Data comparisons'!$C$86)/1000*'3c.Alt user input-Purchasing'!$I$74,0))))","v":0},null,null,null,null,null,null,null,null,"CRT",{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!H$82-'4.Data comparisons'!C$82)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!H$83-'4.Data comparisons'!C$83)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!H$87-'4.Data comparisons'!C$87)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!H$88-'4.Data comparisons'!C$88)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!H$89-'4.Data comparisons'!C$89)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!H$90-'4.Data comparisons'!C$90)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"}]
["E 4.1.3.3","Hg-free lamps","Hg-free lamp","LCD backlight"," ",null,null,null,null,0,null,{"$f":"IF('4.Data comparisons'!$C$86=0,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$J$86-'4.Data comparisons'!$C$86)/1000*'3c.Alt user input-Purchasing'!$I$74,IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$L$86-'4.Data comparisons'!$C$86)/1000*'3c.Alt user input-Purchasing'!$I$74,0)),0)","v":0},null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$J$93-'4.Data comparisons'!$C$93)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$L$93-'4.Data comparisons'!$C$93)*'3c.Alt user input-Purchasing'!I74,0))","v":0},null,null,"LCD",{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!J$82-'4.Data comparisons'!C$82)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!J$83-'4.Data comparisons'!C$83)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!J$87-'4.Data comparisons'!C$87)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!J$88-'4.Data comparisons'!C$88)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!J$89-'4.Data comparisons'!C$89)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!J$90-'4.Data comparisons'!C$90)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"}]
["E 4.1.1.1","RoHS compliance-Cd","Cd","none now",null,null,null,null,null,0,null,null,{"$f":"X157","v":0},null,null,null,null,"incorporated above",null,null,"Notebook",{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!L$82-'4.Data comparisons'!C$82)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!L$83-'4.Data comparisons'!C$83)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!L$87-'4.Data comparisons'!C$87)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!L$88-'4.Data comparisons'!C$88)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74, \"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!L$89-'4.Data comparisons'!C$89)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!L$90-'4.Data comparisons'!C$90)/'8c.Assumptions-Calculations'!$A$198*'3c.Alt user input-Purchasing'!$I$74, \"n/a\")","v":"n/a"}]
["E4.1.1.1","RoHS compliance-Cr6+","Cr6+","none now",null,null,null,null,null,0,null,null,null,{"$f":"Y157","v":0},null,null,null,"incorporated above",null,null,"VALUE",{"$f":"SUM(V153:V156)","v":0},0,0,0,0,0]
["E 4.1.1.1","RoHS compliance-PBB","PBB","none now",null,null,null,null,null,0,null,null,null,null,{"$f":"Z157","v":0},null,null,"incorporated above"]
["E 4.1.1.1","RoHS compliance-PBDE","PBDE","none now",null,null,null,null,null,0,null,null,null,null,null,{"$f":"AA157","v":0},null,"incorporated above",null,null,"HW saved from Pb reduced (kg)"]
[null,"SUBTOTAL","Toxicity (P)",null,null,null,null,null,null,{"$f":"SUM(J152:J159)","v":0},{"$f":"SUM(K152:K159)","v":0},0,0,0,0,0,null,0,null,null,"Pb-PWB",{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$F$91-'4.Data comparisons'!$C$91)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$H$91-'4.Data comparisons'!$C$91)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$J$91-'4.Data comparisons'!$C$91)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$L$91-'4.Data comparisons'!$C$91)*'3c.Alt user input-Purchasing'!I74,\"n/a\"))))","v":"n/a"}]
[null,"Material Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pb-W&C",{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$F$94-'4.Data comparisons'!$C$94)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$H$94-'4.Data comparisons'!$C$94)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$J$94-'4.Data comparisons'!$C$94)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$L$94-'4.Data comparisons'!$C$94)*'3c.Alt user input-Purchasing'!I74,\"n/a\"))))","v":"n/a"}]
["E 4.2.1.1-3","Recycled content in product ","RC-prod","energy prod.",{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$F$97)*'8c.Assumptions-Calculations'!$D$101/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$H$97)*'8c.Assumptions-Calculations'!$D$101/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$J$97)*'8c.Assumptions-Calculations'!$D$101/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$L$97)*'8c.Assumptions-Calculations'!$D$101/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$F$97)*'8c.Assumptions-Calculations'!$E$101*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$H$97)*'8c.Assumptions-Calculations'!$E$101*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$J$97)*'8c.Assumptions-Calculations'!$E$101*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$L$97)*'8c.Assumptions-Calculations'!$E$101*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$F$97)*'8c.Assumptions-Calculations'!$B$160*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$H$97)*'8c.Assumptions-Calculations'!$B$160*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$J$97)*'8c.Assumptions-Calculations'!$B$160*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$L$97)*'8c.Assumptions-Calculations'!$B$160*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$F$97)*'8c.Assumptions-Calculations'!$B$101*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$H$97)*'8c.Assumptions-Calculations'!$B$101*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$J$97)*'8c.Assumptions-Calculations'!$B$101*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$L$97)*'8c.Assumptions-Calculations'!$B$101*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$F$97)*'8c.Assumptions-Calculations'!$C$101*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$H$97)*'8c.Assumptions-Calculations'!$C$101*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$J$97)*'8c.Assumptions-Calculations'!$C$101*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$L$97)*'8c.Assumptions-Calculations'!$C$101*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$F$97)*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$H$97)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$J$97)*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$97-'4.Data comparisons'!$L$97)*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},null,{"$f":"E162*'8c.Assumptions-Calculations'!$B$23","v":0},null,"TOTAL",{"$f":"SUM(V160:V161)","v":0}]
["E 4.2.2.1-2","Renewable/biobased content in product","Renew/bio-prod","energy prod.","* * This criterion is not Calculated in Version 3.0 of this Calculator * *"]
[null,"SUBTOTAL","Material Use (P)",null,{"$f":"SUM(E162:E163)","v":0},{"$f":"SUM(F162:F163)","v":0},{"$f":"SUM(G162:G163)","v":0},{"$f":"SUM(H162:H163)","v":0},{"$f":"SUM(I162:I163)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(Q162:Q163)","v":0},null,{"$f":"SUM(S162:S163)","v":0},null,"Packaging reuse","Energy(kWh)","PM (kg)","GHG (kg)","Air (kg)","Water (kg)"]
[null,"Packaging  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPU",{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$E$123+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$E$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",((('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$B$171+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$B$167)),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$B$123+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$B$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$C$123+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$C$121),\"n/a\")","v":"n/a"}]
["E 4.8.3.1-2","Average recycled content in corrugated packaging","RC-pkg-corr","energy prod.",{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$F$102)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$H$102)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$J$102)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$L$102)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$F$102)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$H$102)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$J$102)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$L$102)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$F$102)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$H$102)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$J$102)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$L$102)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$F$102)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$H$102)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$J$102)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$L$102)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$F$102)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$H$102)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$J$102)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$L$102)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$F$102)*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$H$102)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$J$102)*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$102-'4.Data comparisons'!$L$102)*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},null,{"$f":"E166*'8c.Assumptions-Calculations'!$B$23","v":0},null,"CRT",{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$E$123+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$E$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",((('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$B$171+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$B$167)),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$B$123+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$B$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$C$123+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$C$121),\"n/a\")","v":"n/a"}]
["E 4.8.3.1-2","Average recycled content in plastic/foam packaging","RC-pkg-plastic","energy prod.",{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$F$104)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$H$104)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$J$104)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$L$104)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$F$104)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$H$104)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$J$104)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$L$104)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$F$104)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$H$104)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$J$104)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$L$104)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$F$104)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$H$104)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$J$104)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$L$104)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$F$104)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$H$104)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$J$104)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$L$104)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$F$104)*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$H$104)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$J$104)*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$104-'4.Data comparisons'!$L$104)*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},null,{"$f":"E167*'8c.Assumptions-Calculations'!$B$23","v":0},null,"LCD",{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$E$123+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$E$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",((('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$B$171+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$B$167)),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$B$123+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$B$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$C$123+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$C$121),\"n/a\")","v":"n/a"}]
["E 4.8.3.1-2","Average recycled content in other packaging","RC-pkg-other",null,{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$F$106)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$H$106)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$J$106)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$L$106)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$F$106)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$H$106)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$J$106)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$L$106)*'8c.Assumptions-Calculations'!$E$121*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$F$106)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$H$106)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$J$106)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$L$106)*'8c.Assumptions-Calculations'!$B$168*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$F$106)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$H$106)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$J$106)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$L$106)*'8c.Assumptions-Calculations'!$B$121*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$F$106)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$H$106)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$J$106)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$L$106)*'8c.Assumptions-Calculations'!$C$121*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$F$106)*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$H$106)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$J$106)*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$106-'4.Data comparisons'!$L$106)*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},null,{"$f":"E168*'8c.Assumptions-Calculations'!$B$23","v":0},null,"Notebook",{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$D$121/'8c.Assumptions-Calculations'!$B$128),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$E$123+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$E$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",((('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$B$171+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$B$167)),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$B$123+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$B$121),\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",(('4.Data comparisons'!$C$101)*'8c.Assumptions-Calculations'!$C$123+('4.Data comparisons'!$C$103+'4.Data comparisons'!$C$105)*'8c.Assumptions-Calculations'!$C$121),\"n/a\")","v":"n/a"}]
["E 4.8.3.1-2","Minimum 25% for recycled content in corrugated packaging (CPG)","RC-pkg-CPG",null,{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$F$107)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$H$107)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$J$107)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$L$107)*'8c.Assumptions-Calculations'!$D$123/'8c.Assumptions-Calculations'!$B$128*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$F$107)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$H$107)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$J$107)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$L$107)*'8c.Assumptions-Calculations'!$E$123*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$F$107)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$H$107)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$J$107)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$L$107)*'8c.Assumptions-Calculations'!$B$172*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$F$107)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$H$107)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$J$107)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$L$107)*'8c.Assumptions-Calculations'!$B$123*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$F$107)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$H$107)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$J$107)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$L$107)*'8c.Assumptions-Calculations'!$C$123*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$F$107)*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$H$107)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$J$107)*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$107-'4.Data comparisons'!$L$107)*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},null,{"$f":"E169*'8c.Assumptions-Calculations'!$B$23","v":0},null,"VALUE",{"$f":"SUM(V165:V168)","v":0},{"$f":"SUM(W165:W168)","v":0},{"$f":"SUM(X165:X168)","v":0},{"$f":"SUM(Y165:Y168)","v":0},{"$f":"SUM(Z165:Z168)","v":0}]
["E 5.8.5.1","Packaging avoided per unit by packaging reuse","Reuse-pkg",null,{"$f":"IF(OR('4.Data comparisons'!$C$109=0,'4.Data comparisons'!$C$109=\"no input\"),0,(V169*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$74))","v":0},{"$f":"IF(OR('4.Data comparisons'!$C$109=0,'4.Data comparisons'!$C$109=\"no input\"),0,(W169*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$74))","v":0},{"$f":"IF(OR('4.Data comparisons'!$C$109=0,'4.Data comparisons'!$C$109=\"no input\"),0,(X169*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$74))","v":0},{"$f":"IF(OR('4.Data comparisons'!$C$109=0,'4.Data comparisons'!$C$109=\"no input\"),0,(Y169*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$74))","v":0},{"$f":"IF(OR('4.Data comparisons'!$C$109=0,'4.Data comparisons'!$C$109=\"no input\"),0,(Z169*'8b1.Assumptions-EPEATFECdefault'!$C$33*'3c.Alt user input-Purchasing'!$I$74))","v":0},null,null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('4.Data comparisons'!$C$109-'4.Data comparisons'!$F$109)*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"CRT\",('4.Data comparisons'!$C$109-'4.Data comparisons'!$H$109)*'3c.Alt user input-Purchasing'!I74,IF('4.Data comparisons'!$C$80=\"LCD\",('4.Data comparisons'!$C$109-'4.Data comparisons'!$J$109)*'3c.Alt user input-Purchasing'!I74, IF('4.Data comparisons'!$C$80=\"Notebook\",('4.Data comparisons'!$C$109-'4.Data comparisons'!$L$109)*'3c.Alt user input-Purchasing'!I74, 0))))","v":0},null,{"$f":"E170*'8c.Assumptions-Calculations'!$B$23","v":0}]
[null,"SUBTOTAL","Packaging (P)",null,{"$f":"IF(E166>E169,SUM(E166:E168,E170),SUM(E167:E170))","v":0},{"$f":"IF(F166>F169,SUM(F166:F168,F170),SUM(F167:F170))","v":0},{"$f":"IF(G166>G169,SUM(G166:G168,G170),SUM(G167:G170))","v":0},{"$f":"IF(H166>H169,SUM(H166:H168,H170),SUM(H167:H170))","v":0},{"$f":"IF(I166>I169,SUM(I166:I168,I170),SUM(I167:I170))","v":0},null,null,null,null,null,null,null,{"$f":"IF(Q166>Q169,SUM(Q166:Q168,Q170),SUM(Q167:Q170))","v":0},null,{"$f":"IF(S166>S169,SUM(S166:S168,S170),SUM(S167:S170))","v":0},null,"Energy (kWh)","Lifetime","First Year"]
[null,"Energy (Product Lifetime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPU",{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",('8a. Assumptions-Baseline'!$D$39/12)*('4.Data comparisons'!$F$111-'4.Data comparisons'!$C$111)*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CPU\",IF('8a. Assumptions-Baseline'!$D$39>12,('4.Data comparisons'!$F$111-'4.Data comparisons'!$C$111)*'3c.Alt user input-Purchasing'!$I$74,('8a. Assumptions-Baseline'!$D$39/12)*('4.Data comparisons'!$F$111-'4.Data comparisons'!$C$111)*'3c.Alt user input-Purchasing'!$I$74),\"n/a\")","v":"n/a"}]
["E 4.5.1.1","ENERGY STAR 5.*","EnStar4.0","energy prod.",{"$f":"$V$176","v":0},{"$f":"E173*'8c.Assumptions-Calculations'!$E$126","v":0},{"$f":"E173*'8c.Assumptions-Calculations'!$B$155","v":0},{"$f":"E173*'8c.Assumptions-Calculations'!$B$126","v":0},{"$f":"E173*'8c.Assumptions-Calculations'!$C$126","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E173*'8c.Assumptions-Calculations'!$B$23","v":0},null,"CRT",{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",('8a. Assumptions-Baseline'!$D$83/12)*('4.Data comparisons'!$H$111-'4.Data comparisons'!$C$111)*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"CRT\",IF('8a. Assumptions-Baseline'!$D$83>12,('4.Data comparisons'!$H$111-'4.Data comparisons'!$C$111)*'3c.Alt user input-Purchasing'!$I$74,('8a. Assumptions-Baseline'!$D$83/12)*('4.Data comparisons'!$H$111-'4.Data comparisons'!$C$111)*'3c.Alt user input-Purchasing'!$I$74),\"n/a\")","v":"n/a"}]
["E 4.5.1.2","ENERGY STAR early adopter",null,null,"* * This criterion is not Calculated in Version 3.0 of this Calculator * *",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCD",{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",('8a. Assumptions-Baseline'!$D$128/12)*('4.Data comparisons'!$J$111-'4.Data comparisons'!$C$111)*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"LCD\",IF('8a. Assumptions-Baseline'!$D$128>12,('4.Data comparisons'!$J$111-'4.Data comparisons'!$C$111)*'3c.Alt user input-Purchasing'!$I$74,('8a. Assumptions-Baseline'!$D$128/12)*('4.Data comparisons'!$J$111-'4.Data comparisons'!$C$111)*'3c.Alt user input-Purchasing'!$I$74),\"n/a\")","v":"n/a"}]
[null,"Energy (First Year)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notebook",{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",('8a. Assumptions-Baseline'!$D$174/12)*('4.Data comparisons'!$L$111-'4.Data comparisons'!$C$111)*'3c.Alt user input-Purchasing'!$I$74,\"n/a\")","v":"n/a"},{"$f":"IF('4.Data comparisons'!$C$80=\"Notebook\",IF('8a. Assumptions-Baseline'!$D$174>12,('4.Data comparisons'!$L$111-'4.Data comparisons'!$C$111)*'3c.Alt user input-Purchasing'!$I$74,('8a. Assumptions-Baseline'!$D$174/12)*('4.Data comparisons'!$L$111-'4.Data comparisons'!$C$111)*'3c.Alt user input-Purchasing'!$I$74),\"n/a\")","v":"n/a"}]
["E 4.5.1.1","ENERGY STAR 5.*","EnStar4.0","energy prod.",{"$f":"$W$176","v":0},{"$f":"E176*'8c.Assumptions-Calculations'!$E$126","v":0},{"$f":"E176*'8c.Assumptions-Calculations'!$B$155","v":0},{"$f":"E176*'8c.Assumptions-Calculations'!$B$126","v":0},{"$f":"E176*'8c.Assumptions-Calculations'!$C$126","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E176*'8c.Assumptions-Calculations'!$B$23","v":0},null,"VALUE",{"$f":"IF(SUM(V172:V175)>0,SUM(V172:V175),0)","v":0},{"$f":"IF(SUM(W172:W175)>0,SUM(W172:W175),0)","v":0}]
["E 4.5.1.2","ENERGY STAR early adopter",null,null,"* * This criterion is not Calculated in Version 3.0 of this Calculator * *"]
[null,"Product Cost"]
[null,"Cost","Cost-prod",null,"* * This criterion is not Calculated in Version 3.0 of this Calculator * *"]
[null,"Lifetime PURCHASING SUBTOTAL (Product 3)","PURCHASING",null,{"$f":"SUM(E160,E164,E171,E173)","v":0},{"$f":"SUM(F160,F164,F171,F173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"First Year PURCHASING SUBTOTAL (Product 3)",null,null,{"$f":"SUM(E160,E164,E171,E176)","v":0},{"$f":"SUM(F160,F164,F171,F176)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
["USE AND END OF LIFE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERIM CALCULATIONS"]
[null,"Use (Lifetime)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End-of-Life:"]
["FEC","Power management features enabled","Power mgmt (U)",null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$13),('4.Data comparisons'!$C$123+'4.Data comparisons'!$C$125),0)","v":0},{"$f":"E185*'8c.Assumptions-Calculations'!$E$126","v":0},{"$f":"E185*'8c.Assumptions-Calculations'!$B$155","v":0},{"$f":"E185*'8c.Assumptions-Calculations'!$B$126","v":0},{"$f":"E185*'8c.Assumptions-Calculations'!$C$126","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E185*'8c.Assumptions-Calculations'!$B$23","v":0}," "]
["FEC","Extend product life","Extend life (U)",null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$13),IF((('4.Data comparisons'!$C$128-'8b1.Assumptions-EPEATFECdefault'!$C$47)/'8b1.Assumptions-EPEATFECdefault'!$C$47*'8c.Assumptions-Calculations'!$B$86*'4.Data comparisons'!$C$129*'3b.User Input-Use&EOL'!$D$13)>0,('4.Data comparisons'!$C$128-'8b1.Assumptions-EPEATFECdefault'!$C$47)/'8b1.Assumptions-EPEATFECdefault'!$C$47*'8c.Assumptions-Calculations'!$B$86*'4.Data comparisons'!$C$129*'3b.User Input-Use&EOL'!$D$13,0),0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$13),IF((('4.Data comparisons'!$C$128-'8b1.Assumptions-EPEATFECdefault'!$C$47)/'8b1.Assumptions-EPEATFECdefault'!$C$47*'4.Data comparisons'!$C$129*'3b.User Input-Use&EOL'!$D$13)>0,('4.Data comparisons'!$C$128-'8b1.Assumptions-EPEATFECdefault'!$C$47)/'8b1.Assumptions-EPEATFECdefault'!$C$47*'4.Data comparisons'!$C$129*'3b.User Input-Use&EOL'!$D$13,0),0)","v":0},{"$f":"$E$186*'8c.Assumptions-Calculations'!$B$155","v":0},{"$f":"$E$186*'8c.Assumptions-Calculations'!$B$126","v":0},{"$f":"$E$186*'8c.Assumptions-Calculations'!$C$126","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$13),IF((('4.Data comparisons'!$C$128-'8b1.Assumptions-EPEATFECdefault'!$C$47)/'8b1.Assumptions-EPEATFECdefault'!$C$47*'4.Data comparisons'!$C$130*'3b.User Input-Use&EOL'!$D$13)>0,('4.Data comparisons'!$C$128-'8b1.Assumptions-EPEATFECdefault'!$C$47)/'8b1.Assumptions-EPEATFECdefault'!$C$47*'4.Data comparisons'!$C$130*'3b.User Input-Use&EOL'!$D$13,0),0)","v":0},"Combined into preceding column",null,null,null,null,null,{"$f":"F186","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$13),IF((('4.Data comparisons'!$C$128-'8b1.Assumptions-EPEATFECdefault'!$C$47)/'8b1.Assumptions-EPEATFECdefault'!$C$47*'4.Data comparisons'!$C$131*'3b.User Input-Use&EOL'!$D$13)>0,('4.Data comparisons'!$C$128-'8b1.Assumptions-EPEATFECdefault'!$C$47)/'8b1.Assumptions-EPEATFECdefault'!$C$47*'4.Data comparisons'!$C$131*'3b.User Input-Use&EOL'!$D$13,0),0)","v":0},{"$f":"E186*'8c.Assumptions-Calculations'!$B$23","v":0},null,null,"Energy",null,"Primary Materials",null,"Municipal Solid Waste",null,"Hazardous Waste",null,"Greenhouse Gas Emissions",null,"Toxics",null,"Emissions to Air",null,"Emissions to Fresh Water"]
[null,"Lifetime USE SUBTOTAL","USE",null,{"$f":"SUM(E185:E186)","v":0},{"$f":"SUM(F185:F186)","v":0},0,0,0,0,"Combined into preceding column",null,null,null,null,null,0,0,0,null,"Product","Reuse","Recycle","Reuse","Recycle","Reuse","Recycle","Reuse","Recycle","Reuse","Recycle","Reuse","Recycle","Reuse","Recycle","Reuse","Recycle"]
[null,"Use (First Year)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPU",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$17),'3b.User Input-Use&EOL'!$K$17*'4.Data comparisons'!$F$135*'8c.Assumptions-Calculations'!$B$195,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$24),'3b.User Input-Use&EOL'!$K$24*'4.Data comparisons'!$F$135*'8c.Assumptions-Calculations'!B196,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$17),'3b.User Input-Use&EOL'!$K$17*'4.Data comparisons'!$F$135,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$24),'3b.User Input-Use&EOL'!$K$24*'4.Data comparisons'!$F$135,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$17),'3b.User Input-Use&EOL'!$K$17*'4.Data comparisons'!$F$135,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$24),'3b.User Input-Use&EOL'!$K$24*'4.Data comparisons'!$F$135,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$17),'3b.User Input-Use&EOL'!$K$17*'4.Data comparisons'!$F$138,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$24),'3b.User Input-Use&EOL'!$K$24*'4.Data comparisons'!$F$138,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$17),('3b.User Input-Use&EOL'!$K$17)*'4.Data comparisons'!$F$135*'8c.Assumptions-Calculations'!$B$186,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$24),('3b.User Input-Use&EOL'!$K$24)*'4.Data comparisons'!$F$135*'8c.Assumptions-Calculations'!$B$187,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$17),'3b.User Input-Use&EOL'!$K$17*SUM('8a. Assumptions-Baseline'!$D$8:$D$9,'8a. Assumptions-Baseline'!$D$12:$D$15)/1000,0)","v":0}]
["FEC","Power management features enabled","Power mgmt (U)",null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$D$13),('4.Data comparisons'!$C$124+'4.Data comparisons'!$C$126),0)","v":0},{"$f":"E189*'8c.Assumptions-Calculations'!$E$126","v":0},{"$f":"E189*'8c.Assumptions-Calculations'!$B$155","v":0},{"$f":"E189*'8c.Assumptions-Calculations'!$B$126","v":0},{"$f":"E189*'8c.Assumptions-Calculations'!$C$126","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E189*'8c.Assumptions-Calculations'!$B$23","v":0},null,"CRT",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$18),'3b.User Input-Use&EOL'!$K$18*'4.Data comparisons'!$H$140*'8c.Assumptions-Calculations'!$B$195,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$25),'3b.User Input-Use&EOL'!$K$25*'4.Data comparisons'!$H$140*'8c.Assumptions-Calculations'!B196,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$18),'3b.User Input-Use&EOL'!$K$18*'4.Data comparisons'!$H$140,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$25),'3b.User Input-Use&EOL'!$K$25*'4.Data comparisons'!$H$140,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$18),'3b.User Input-Use&EOL'!$K$18*'4.Data comparisons'!$H$140,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$25),'3b.User Input-Use&EOL'!$K$25*'4.Data comparisons'!$H$140,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$18),'3b.User Input-Use&EOL'!$K$18*'4.Data comparisons'!$H$144,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$25),'3b.User Input-Use&EOL'!$K$25*'4.Data comparisons'!$H$144,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$18),('3b.User Input-Use&EOL'!$K$18)*'4.Data comparisons'!$H$140*'8c.Assumptions-Calculations'!$B$186,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$25),('3b.User Input-Use&EOL'!$K$25)*'4.Data comparisons'!$H$140*'8c.Assumptions-Calculations'!$B$187,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$18),'3b.User Input-Use&EOL'!$K$18*SUM('8a. Assumptions-Baseline'!$D$52:$D$53,'8a. Assumptions-Baseline'!$D$56:$D$59)/1000,0)","v":0}]
[null,"End-of-Life Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,"LCD",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$19),'3b.User Input-Use&EOL'!$K$19*'4.Data comparisons'!$J$146*'8c.Assumptions-Calculations'!$B$195,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$26),'3b.User Input-Use&EOL'!$K$26*'4.Data comparisons'!$J$146*'8c.Assumptions-Calculations'!B196,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$19),'3b.User Input-Use&EOL'!$K$19*'4.Data comparisons'!$J$146,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$26),'3b.User Input-Use&EOL'!$K$26*'4.Data comparisons'!$J$146,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$19),'3b.User Input-Use&EOL'!$K$19*'4.Data comparisons'!$J$146,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$26),'3b.User Input-Use&EOL'!$K$26*'4.Data comparisons'!$J$146,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$19),'3b.User Input-Use&EOL'!$K$19*'4.Data comparisons'!$J$150,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$26),'3b.User Input-Use&EOL'!$K$26*'4.Data comparisons'!$J$150,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$19),('3b.User Input-Use&EOL'!$K$19)*'4.Data comparisons'!$J$146*'8c.Assumptions-Calculations'!$B$186,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$26),('3b.User Input-Use&EOL'!$K$26)*'4.Data comparisons'!$J$146*'8c.Assumptions-Calculations'!$B$187,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$19),'3b.User Input-Use&EOL'!$K$19*SUM('8a. Assumptions-Baseline'!$D$96:$D$98,'8a. Assumptions-Baseline'!$D$101:$D$104)/1000,0)","v":0}]
["FEC","Computer and monitor reuse","Reused comp (E) ",null,{"$f":"$V$192","v":0},{"$f":"$X$192","v":0},{"$f":"$AD$192","v":0},{"$f":"$E$191*'8c.Assumptions-Calculations'!$B$126","v":0},{"$f":"$E$191*'8c.Assumptions-Calculations'!$C$126","v":0},{"$f":"$AF$192","v":0},"Combined into preceding column",null,null,null,null,null,{"$f":"$Z$192","v":0},{"$f":"$AB$192","v":0},{"$f":"E191*'8c.Assumptions-Calculations'!$B$23","v":0},null,"Notebook",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$20),'3b.User Input-Use&EOL'!$K$20*'4.Data comparisons'!$L$152*'8c.Assumptions-Calculations'!$B$195,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$27),'3b.User Input-Use&EOL'!$K$27*'4.Data comparisons'!$L$152*'8c.Assumptions-Calculations'!B196,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$20),'3b.User Input-Use&EOL'!$K$20*'4.Data comparisons'!$L$152,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$27),'3b.User Input-Use&EOL'!$K$27*'4.Data comparisons'!$L$152,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$20),'3b.User Input-Use&EOL'!$K$20*'4.Data comparisons'!$L$152,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$27),'3b.User Input-Use&EOL'!$K$27*'4.Data comparisons'!$L$152,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$20),'3b.User Input-Use&EOL'!$K$20*'4.Data comparisons'!$L$156,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$27),'3b.User Input-Use&EOL'!$K$27*'4.Data comparisons'!$L$156,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$20),('3b.User Input-Use&EOL'!$K$20)*'4.Data comparisons'!$L$152*'8c.Assumptions-Calculations'!$B$186,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$27),('3b.User Input-Use&EOL'!$K$27)*'4.Data comparisons'!$L$152*'8c.Assumptions-Calculations'!$B$187,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$20),'3b.User Input-Use&EOL'!$K$20*SUM('8a. Assumptions-Baseline'!$D$141:$D$143,'8a. Assumptions-Baseline'!$D$146:$D$149)/1000,0)","v":0}]
["FEC","Mobile phone reuse","Reused phones (E)",null,{"$f":"$V$193","v":0},{"$f":"$X$193","v":0},{"$f":"AD193","v":0},{"$f":"AH193","v":0},{"$f":"AJ193","v":0},{"$f":"$AF$193","v":0},"Combined into preceding column",null,null,null,null,null,{"$f":"$Z$193","v":0},{"$f":"$AB$193","v":0},{"$f":"E192*'8c.Assumptions-Calculations'!$B$23","v":0},null,"SUM of computer products",{"$f":"SUM(V188:V191)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(AD188:AD191)","v":0},{"$f":"SUM(AE188:AE191)","v":0},{"$f":"SUM(AF188:AF191)","v":0}]
[null,"End-of-life REUSE SUBTOTAL","EOL computers",null,{"$f":"SUM(E191:E192)","v":0},0,0,0,0,0,"Combined into preceding column",null,null,null,null,null,{"$f":"SUM(Q191:Q192)","v":0},{"$f":"SUM(R191:R192)","v":0},{"$f":"SUM(S191:S192)","v":0},null,"Mobile phones",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$21),'3b.User Input-Use&EOL'!$K$21*'4.Data comparisons'!$N$159*'8c.Assumptions-Calculations'!$B$90,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$28),('3b.User Input-Use&EOL'!$K$28*('8c.Assumptions-Calculations'!$C$228+'8c.Assumptions-Calculations'!C230-'8c.Assumptions-Calculations'!$D$228-'8c.Assumptions-Calculations'!$D$230+'8c.Assumptions-Calculations'!E228+'8c.Assumptions-Calculations'!E230-('8c.Assumptions-Calculations'!D138*('8a. Assumptions-Baseline'!$D$186-'8a. Assumptions-Baseline'!$D$187))))/'8c.Assumptions-Calculations'!$B$128,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$21),'3b.User Input-Use&EOL'!$K$21*'4.Data comparisons'!$N$159,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$28),'3b.User Input-Use&EOL'!$K$28*('8c.Assumptions-Calculations'!$D$218+'8c.Assumptions-Calculations'!$D$220),0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$21),'3b.User Input-Use&EOL'!$K$21*'4.Data comparisons'!$N$158,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$28),'3b.User Input-Use&EOL'!$K$28*'4.Data comparisons'!$N$158,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$21),'3b.User Input-Use&EOL'!$K$21*'4.Data comparisons'!$N$161,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$28),'3b.User Input-Use&EOL'!$K$28*'4.Data comparisons'!$N$161,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$21),'3b.User Input-Use&EOL'!$K$21*'8c.Assumptions-Calculations'!B243,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$28),'3b.User Input-Use&EOL'!$K$28*('8c.Assumptions-Calculations'!C239+'8c.Assumptions-Calculations'!C241-'8c.Assumptions-Calculations'!D239-'8c.Assumptions-Calculations'!D241+'8c.Assumptions-Calculations'!E239+'8c.Assumptions-Calculations'!E241),0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$21),'3b.User Input-Use&EOL'!$K$21*SUM('8a. Assumptions-Baseline'!$D$188:$D$193)/1000,0)","v":0},null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$21),'3b.User Input-Use&EOL'!$K$21*'8c.Assumptions-Calculations'!B253,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$28),'3b.User Input-Use&EOL'!$K$28*('8c.Assumptions-Calculations'!$C$249+'8c.Assumptions-Calculations'!$C$251-'8c.Assumptions-Calculations'!$D$249-'8c.Assumptions-Calculations'!$D$251+'8c.Assumptions-Calculations'!$E$249+'8c.Assumptions-Calculations'!$E$251),0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$21),'3b.User Input-Use&EOL'!$K$21*'8c.Assumptions-Calculations'!B263,0)","v":0},{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$28),'3b.User Input-Use&EOL'!$K$28*('8c.Assumptions-Calculations'!C259+'8c.Assumptions-Calculations'!C261-'8c.Assumptions-Calculations'!D259-'8c.Assumptions-Calculations'!D261+'8c.Assumptions-Calculations'!E259+'8c.Assumptions-Calculations'!E261),0)","v":0}]
["FEC","Computer and monitor recycling","Recycled comp (E)",null,{"$f":"$W$192","v":0},{"$f":"$Y$192","v":0},{"$f":"$AE$192","v":0},{"$f":"$E$194*'8c.Assumptions-Calculations'!$B$126","v":0},{"$f":"$E$194*'8c.Assumptions-Calculations'!$C$126","v":0},null,"Combined into preceding column",null,null,null,null,null,{"$f":"$AA$192","v":0},{"$f":"$AC$192","v":0},{"$f":"E194*'8c.Assumptions-Calculations'!$B$23","v":0},null,"Mixed electronics",null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$29),('3b.User Input-Use&EOL'!$K$29*('8c.Assumptions-Calculations'!$C$295-'8c.Assumptions-Calculations'!$D$295+'8c.Assumptions-Calculations'!$E$295))/'8c.Assumptions-Calculations'!$B$128,0)","v":0},null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$29),'3b.User Input-Use&EOL'!$K$29*'8c.Assumptions-Calculations'!$D$278,0)","v":0},null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$29),'3b.User Input-Use&EOL'!$K$29*'8c.Assumptions-Calculations'!$C$278,0)","v":0},null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$29),'3b.User Input-Use&EOL'!$K$29*('8c.Assumptions-Calculations'!C281+'8c.Assumptions-Calculations'!C276+'8a. Assumptions-Baseline'!D234),0)","v":0},null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$29),'3b.User Input-Use&EOL'!$K$29*('8c.Assumptions-Calculations'!C309-'8c.Assumptions-Calculations'!D309+'8c.Assumptions-Calculations'!E309),0)","v":0},null,null,null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$29),'3b.User Input-Use&EOL'!$K$29*('8c.Assumptions-Calculations'!C323-'8c.Assumptions-Calculations'!D323+'8c.Assumptions-Calculations'!E323),0)","v":0},null,{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!$K$29),'3b.User Input-Use&EOL'!$K$29*('8c.Assumptions-Calculations'!C337-'8c.Assumptions-Calculations'!D337+'8c.Assumptions-Calculations'!E337),0)","v":0}]
["FEC","Mobile phone recycling","Recycled phones (E)",null,{"$f":"$W$193","v":0},{"$f":"$Y$193","v":0},{"$f":"AE193","v":0},{"$f":"AI193","v":0},{"$f":"AK193","v":0},null,"Combined into preceding column",null,null,null,null,null,{"$f":"$AA$193","v":0},{"$f":"$AC$193","v":0},{"$f":"E195*'8c.Assumptions-Calculations'!$B$23","v":0}]
["FEC","Mixed electronics recycling","Recycled mixed (E)",null,{"$f":"W194","v":0},{"$f":"Y194","v":0},{"$f":"AE194","v":0},{"$f":"AI194","v":0},{"$f":"AK194","v":0},null,"Combined into preceding column",null,null,null,null,null,{"$f":"AA194","v":0},{"$f":"AC194","v":0},{"$f":"E196*'8c.Assumptions-Calculations'!$B$23","v":0}]
[null,"End-of-life RECYCLING SUBTOTAL","EOL phones",null,{"$f":"SUM(E194:E196)","v":0},0,0,0,0,0,"Combined into preceding column",null,null,null,null,null,{"$f":"SUM(Q194:Q196)","v":0},{"$f":"SUM(R194:R196)","v":0},{"$f":"SUM(S194:S196)","v":0}]
[null,"End-of-life ALL ELECTRONICS SUBTOTAL","EOL",null,{"$f":"SUM(E193,E197)","v":0},0,0,0,0,0,"Combined into preceding column",null,null,null,null,null,{"$f":"SUM(Q193,Q197)","v":0},{"$f":"SUM(R193,R197)","v":0},{"$f":"SUM(S193,S197)","v":0}]
[null,null,null,null,"Conversions of grand totals to other common units:"]
[null,null,null,null,"MJ:",null,"metric tons of carbon equivalents (MTCE):"]
[null,null,null,null,{"$f":"E23/3.6","v":0},null,{"$f":"$G$23/1000","v":0}]
[null,null,null,null,null,null,"CO2-equivalents:"]
[null,null,null,null,null,null,{"$f":"$G$23/'8c.Assumptions-Calculations'!$B$178","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null," "]

{"sheet":"5b. RESULTS-explanations","index":7,"n_rows":61,"n_cols":3,"rows_kept":61,"cut":false,"hidden":false,"merged":[[0,0,0,2],[36,0,36,1],[56,11,56,18],[24,11,24,19],[3,11,3,12],[5,11,5,13],[1,0,1,1]]}
["EXPLANATIONS OF SAVINGS CALCULATIONS IN SHEET 5a"]
["Criteria/Attributes/Actions",null,"Metrics"]
["Reference","Description"]
["PURCHASING   ",null,"Benefits calculated for purchasing are based on benefits that might occur as a result of purchasing decisions and thus may have savings in upstream material acquisition, manufacturing, use or end-of-life of the product.  Due to limitations on available data, not all life-cycle phases are accounted for in all benefit categories.\n"]
[null,"Reduced Toxicity","All reduced toxicity calculations compare the user-input purchase data for a unit to a conventional unit.  Hazardous waste savings are included in lifetime savings but not in first year savings; all other reductions in toxicity are included in both lifetime savings and first year savings.\n"]
["E 4.1.1.1","RoHS compliance - Pb, Hg, Cd, Cr6+, PBB, PBDE","Toxic material savings:  Savings are the reduction in the amount of toxic material (e.g., lead) in purchased product compared to conventional unit.\n"]
[null,null,"Hazardous waste savings:  The addition of toxic materials to a component (e.g., lead in a printed circuit board, wire and cable) can render the entire component hazardous if landfilled.  Savings are the reduction in hazardous components (by weight) at the end-of-life resulting from the avoidance of toxic material in the purchased product.   Since RoHS excludes lamps, these items are excluded from the calculation of hazardous waste savings.  This benefit only sums the hazardous components containing lead.  All other listed toxic materials are either in the same components as those containing lead, or if they are in other components, are not considered hazardous.  "]
["E 4.1.3.1-2","Hg in light source; max avg of 3 mg Hg/lamp","Toxic material savings:  Savings are the reduction in the amount of toxic material (e.g., mercury) in purchased product compared to conventional unit. \n"]
["E 4.1.3.3","Hg-free lamps","Toxic material savings:  Savings are the reduction in amount of toxic material (e.g., mercury) in purchased product compared to conventional unit.  If Hg-free lamps selected, benefits from this criterion override the previous one for max of 3 mg.\n"]
[null,null,"Hazardous waste savings:  The addition of mercury in a lamp can render the entire component hazardous if landfilled.  Savings are the reduction in hazardous components (by weight) at the end-of-life resulting from the avoidance of toxic material in the purchased product."]
[null,"Material Use","Savings are based on the amount of virgin resins not produced due to the replacement of virgin resin with recycled content in the products as compared to conventional unit.  These calculations use data from the average of three typical resins in computers:  ABS (acrylonitrile-butadiene-styrene), HIPS (high impact polystyrene), and PC (polycarbonate).  All reductions in material use are included in both the first year savings and lifetime savings.\n"]
["E 4.2.1.1-3","Recycled content (RC) of product resin","Energy, primary material, total air emission, and water emission savings: Savings are all energy used, materials used, air releases and fresh water releases, respectively, from avoiding production of virgin resins (including materials extraction and processing associated with resin production).  These life-cycle data are from European sources.  \n"]
[null,null,"GHG emission savings:  Savings are GHG emissions (i.e., a subset of air emissions that have global warming potential). Based on the materials extraction and processing of the three resins.  These life-cycle data are from European sources.  "]
[null,null,"Municipal solid waste (MSW) savings:  Savings assume the average amount of recycled content in the product resins is the amount of solid waste saved.  Note, this does not discount solid waste from materials extraction, as other metrics above, as these data were not readily available for this version. \n"]
[null,null,"Cost savings:  Savings are cost of electricity due to energy savings calculated above.  For cost estimation purposes, assumes all production energy to produce the resins is electric energy.\n"]
[null,"Packaging  ","Savings are based on the amount of virgin packaging materials (corrugated cardboard or resins) that are not produced due to the recycled content (RC) of the packaging as compared to packaging for a conventional unit.  For resin packaging, these calculations use data from the average of four typical resins in packaging  LDPE (low-density polyethylene), HDPE (high-density polyethylene), PET (polyethylene terephthalate) and PS (polystyrene).  All reductions in packaging materials are included in both the first year savings and lifetime savings.\n"]
["E 4.8.3.1-2","Average recycled content of packaging: 1-corrugated, 2-plastic/foam, 3-other","Energy, primary material, GHG emission, total air emission, water emission, MSW, and cost savings:  Savings calculated the same as \"Recycled content of product resin\" (above under \"Material Use\"), but specific to the packaging type.  Note, packaging type 2 and 3 are both based on average data for the four common packaging resins:  LDPE, HDPE, PET, and PS.  Packging type 3, \"other,\" is assumed to be plastic.  To avoid double counting, if corrugated packaging benefits>CPG benefits, subtotal excludes CPG benefits; if corrugated packaging benefits<CPG benefits, subtotal excludes corrugated packaging benefits.\n"]
["E 4.8.3.1-2","CPG min 25% for recycled content-corrugated ","Energy, primary material, GHG emission, total air emission, water emission, MSW, and cost savings: Savings calculated the same as recycled content of packaging: 1-corrugated except this assumes 25% recycled content if this item checked in Sheet 3c, or if the EPEAT tier chosen in Sheet 3a defaults to meeting the Comprehensive Procurement Guidelines (CPG).  To avoid double counting, if corrugated packaging benefits>CPG benefits, subtotal excludes CPG benefits; if corrugated packaging benefits<CPG benefits, subtotal excludes corrugated packaging benefits.\n"]
["E 5.8.5.1","Packaging avoided per unit by packaging reuse","Energy, primary material, GHG emission, total air emission, water emission, MSW, and cost savings:  Savings assume a package is reused 5 times and savings are based on not producing the packaging 5 times, as compared to packaging for a  conventional unit, where no reuse is assumed.  Calculations are the same as for recycled content of packaging or product resins, except savings are based on the amount not produced for all the packaging.\n"]
[null,"Energy","Savings are based on the future use of a purchased product, which is compared to future use of a conventional product.  Currently the calculator allows users to calculate benefits for ENERGY STAR 5.* specifications.  Enabling rate is kept constant between the conventional unit and ENERGY STAR 5.* product, and is either set at the default or user-given valuein Sheet 3c.  In this version of this calculator, all EPEAT tiers are assumed to meet ENERGY STAR 5.* specifications.  A place holder exists for the early adopter criterion applicable to future versions of ENERGY STAR.  First year savings include reductions in energy use over the first year, and lifetime savings include reductions in energy use over the lifetime of the product.  Only lifetime savings are presented in graphs on Sheet 6 and equivalencies on Sheet 7.\n"]
["E 4.5.1.1 & 3","ENERGY STAR 5.*","Energy savings:  Savings are the reduction in unit energy consumption (UEC) of a product compared to a conventional product.\n"]
[null,null,"Primary material, GHG emission, total air emission, and water emission savings:  Savings are for materials and emissions associated with the use of electricity, based on the energy savings calculated above.\n"]
[null,null,"Cost savings:  Savings are cost of electricity due to energy savings calculated above.  For cost estimation purposes, assumes all energy used is electric energy.  Costs are not indexed based on an inflation or discount rate over the lifetime of a product (i.e., 3-4 years) in this version."]
["USE"," ","Savings calculations are based on user input in Sheet 3b and are independent of purchasing user input in Sheets 3a and 3c.  First year savings include savings due to power management over the first year only.  Lifetime savings include savings due to power management over the product's lifetime and savings due to extended life.\n"]
["FEC","Percentage of units with power management features enabled","Savings are based on the energy consumption of products currently in use with the percentage with power management enabled, as given by the user in Sheet 3b.  Savings have two components which are added together: ENERGY STAR 4.* power management savings, and ENERGY STAR 5.* power management savings.  ENERGY STAR 4.* power management savings equal the difference in unit energy consumption (UEC) between ENERGY STAR 4.* units with the default power management enabling rate and ENERGY STAR 4.* units with the user-entered power management enabling rate.  ENERGY STAR 5.* power management savings equal the difference in UEC for ENERGY STAR 5.* units with the default power management enabling rate and ENERGY STAR 5.* units with the user-entered power management enabling rate. \n"]
[null,null,"Energy savings: Savings are the reduction in unit energy consumption (UEC) of a product due to enabling power management above the default percentage.  Includes energy saved from power managing all products entered in Sheet 3b.\n"]
[null,null,"Primary material, GHG emission, total air emission, and water emission savings:  Savings are for materials and emissions associated with the use of electricity, based on the energy savings calculated above.\n"]
[null,null,"Cost savings:  Savings are cost of electricity due to energy savings calculated above.  For cost estimation purposes, assumes all energy used is electric energy.  Costs are not indexed based on an inflation or discount rate over the lifetime of a product (i.e., 3-4 years) in this version.\n"]
["FEC","Extend life (longevity)","Savings are based on not producing a fraction of new product, as determined by the fraction increase in life of the products in use over the average of the conventional product lifetimes.  \n\n"]
[null,null,"Energy savings:  Savings are energy used to produce each product type (from materials extraction through product manufacturing).   Does not incorporate the additional energy from using it for longer because it is assumed that another product would be used in place of it.\n"]
[null,null,"Primary material savings:  Savings assume only product materials (e.g., weight of the product) are saved. Does not include \"upstream\" or process materials.\n"]
[null,null,"GHG emission, total air emission, and water emission savings:  Savings are for emissions associated with the use of electricity, based on the energy savings calculated above.\n"]
[null,null,"Toxic material savings:  Savings are the reduction of the 6 toxic materials in the products, as defined above for EPEAT purchasing calculations.  Does not include the use of toxic materials \"upstream\" in the production of the products. \n"]
[null,null,"MSW savings:  Savings assume the weight of MSW is the same as the weight of primary materials saved from producing a fraction fewer products.  Does not include \"upstream\" wastes.\n"]
[null,null,"Hazardous waste savings:  Savings are the average weight of all components containing toxic materials which would be considered hazardous waste."]
[null,null,"Cost savings:  Savings are cost of electricity due to energy savings calculated above.  For cost estimation purposes, assumes all energy used is electric energy.  Costs are not indexed based on an inflation or discount rate over the lifetime of a product (i.e., 3-4 years) in this version.\n"]
["END-OF-LIFE (EOL)",null,"Savings calculations are based on user input in Sheet 3b and are independent of purchasing user input in Sheets 3a and 3c.  All EOL savings are included in both the first year savings and lifetime savings.\n"]
["FEC","Reused computers and monitors","Assumes for every one product reused, one is not produced. \n"]
[null,null,"Energy and GHG emission savings:  Savings are the net energy consumed and life-cycle greenhouse gas emissions for personal computer reuse developed for EPA's Waste Reduction Model (WARM).\n"]
[null,null,"Air emission, water emission, and cost savings:  Savings are life-cycle data for emissions associated with the use of electricity, based on the energy savings calculated above.\n"]
[null,null,"Primary materials and MSW savings:  Savings are the mass of the product.  Does not include savings during upstream manufacturing or material acquisition.\n"]
[null,null,"Toxic material and hazardous waste savings:  Savings assume that product reuse avoids the manufacture of new product and therefore saves the mass of toxic material and hazardous waste contained in the product.  Product being reused assumed to be a non-EPEAT product.  Does not include savings during upstream manufacturing or material acquisition.\n"]
["FEC","Recycled computers and monitors","Energy and GHG emission savings:  Savings are the net energy consumed and life-cycle greenhouse gas emissions for personal computer recycling developed for EPA's Waste Reduction Model (WARM)."]
[null,null,"Air emission, water emission, and cost savings:  Savings are life-cycle data for emissions associated with the use of electricity, based on the energy savings calculated above.\n"]
[null,null,"Primary materials and MSW savings:  Savings are the mass of the product.  Does not include savings during upstream manufacturing or material acquisition.  This version of the calculator does not account for additional wastes generated during the recycling process, and assumes that the recycling process is not a large generator of MSW.\n"]
[null,null,"Hazardous waste savings:  Savings ssume that hazardous wastes recycled are not released into the environment.  Does not include savings during upstream manufacture or material acquisition.  This version of the calculator does not account for additional wastes generated during the recycling process, and assumes that the recycling process is not a large generator of hazardous waste.\n"]
["FEC","Reused mobile phones","Savings assume that for every one product reused, one is not produced.  The battery is excluded for some metrics (explained below).  Also note, any energy, environmental, or cost savings offset from the refurbishment process are not accounted for, due to lack of readily available data.\n"]
[null,null,"Energy and cost savings: Savings are life-cycle production data per mass of a phone (without the battery).  The battery is excluded because batteries are usually removed from phones when processed for reuse.  \n"]
[null,null,"Primary material savings:  Savings are the mass of the phone (without the battery) and does not include all life-cycle primary material savings associated with production of a phone.  "]
[null,null,"GHG emission, air emissoin, and water emission savings:  Savings are life-cycle production data for major materials in a mobile phone.  It does not include the assembly of the phone itself, as these data were not available.  \n"]
[null,null,"Toxic material savings:  Savings are the mass of RoHS materials in a phone.  Savings are not life-cycle based.\n"]
[null,null,"MSW savings:  Savings are the mass of the phone and the battery (since the handset is reused and the associated battery is usually recycled, thus reuse would prevent the generation of MSW equal to the mass of the handset with battery).  Savings are not life-cycle based.\n\n"]
[null,null,"Hazardous waste savings:  Savings are the mass of the hazardous components in the phone (i.e., PWBs, assuming lead solder content deems it hazardous).  Savings are not life-cycle based.\n"]
["FEC","Recycled mobile phones","Energy, GHG emission, air emission, water emissions, and cost savings:  Savings are from recycling copper and precious metals from mobile phones (i.e., not requiring primary production of the recycled material), offset by the electronic waste shredding and subsequent copper recovery process.  Offset from precious metal recovery is not included due to lack of data. \n\n"]
[null,null,"Primary material savings:  Savings are from copper and precious metals recovery savings, as mobile phones are generally shredded and sent to copper smelters and precious metal refiners for recovery of metals.  \n"]
[null,null,"MSW savings:  Savings are the mass of the a mobile phone.  Savings are not life-cycle based.  This version of the calculator does not account for additional wastes generated during the recycling process, and assumes that the recycling process is not a large generator of MSW.\n"]
[null,null,"Hazardous waste savings:  Savings are the same as reuse.  Savings are not life-cycle based.  PWBs are the only component assumed to be hazardous waste and they are sent to a copper smelter for recovery.  This version of the calculator does not account for additional wastes generated during the recycling process, and assumes that the recycling process is not a large generator of hazardous waste.\n"]
["FEC","Recycled mixed electronics","Energy, GHG emission, air emission, water emission, and cost savings:  Savings are from recycling materials in mixed electronics (e.g., steel, aluminum, copper).  That is, the recovery of materials saves energy needed to produce virgin materials, which is offset by the energy/resources needed to recover the materials.  Recovery processes are subtracted from the benefits for the majority of the mass of recycled materials.  \n\n\n"]
[null,null,"Primary material savings:  Savings are recovered materials for the materials recycled.   Recovery processes are subtracted from the benefits for the majority of the mass of recycled materials.  \n"]
[null,null,"MSW savings:  MSW savings are not life-cycle based and are assumed to be equal to the mass of the recycled materials.  This version of the calculator does not account for additional wastes generated during the recycling process; and assumes that the recycling process is not a large generator of MSW.\n"]
[null,null,"Hazardous waste savings:  Hazardous waste savings are based on the mass of the hazardous components in mixed electronics, including CRT glass and PWBs.  By recycling PWBs and CRT glass, these hazardous wastes would not be landfilled or disposed of as hazardous waste.  This version of the calculator does not account for additional wastes generated during the recycling process; and assumes that the recycling process is not a large generator of hazardous waste.\n"]

{"sheet":"6. GRAPHICAL RESULTS-savings","index":8,"n_rows":333,"n_cols":21,"rows_kept":333,"cut":false,"hidden":false,"merged":[[2,8,2,13],[0,0,0,21]]}
["RESULTS - GRAPHS"]
[]
[null,"Note, benefits shown by life-cycle phase are based on decisions",null,null,null,null,null,null,"Results represent the following user selections:"]
[null,"made in a particular phase.  Thus, they may not be equivalent to  benefits",null,null,null,null,null,null,"Purchasing (Sheets 3a and 3c):",null,null,"ID:"]
[null,"from each life-cycle stage.  For example, purchasing benefits include",null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$6=\"\",\"\",'3c.Alt user input-Purchasing'!$I$8)","v":1},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$12=\"n/a\",\"non EPEAT\",'3c.Alt user input-Purchasing'!$I$12))","v":"no input"},{"$f":"IF('4.Data comparisons'!$C$6=\"Please provide in Sheet 3a\",\"\",'4.Data comparisons'!$C$6)","v":""},{"$f":"IF(ISBLANK('3a.User input-Purchasing'!$D$10),\"no user ID given\",'3a.User input-Purchasing'!$D$10)","v":"no user ID given"}]
[null,"energy savings from the future use of the purchased product, and use ",null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$43=\"\",\"\",'3c.Alt user input-Purchasing'!$I$41)","v":1},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$45=\"n/a\",\"non EPEAT\",'3c.Alt user input-Purchasing'!$I$45))","v":"no input"},{"$f":"IF('4.Data comparisons'!$C$43=\"Please provide in Sheet 3a\",\"\",'4.Data comparisons'!$C$43)","v":""},{"$f":"IF(ISBLANK('3a.User input-Purchasing'!$D$16),\"no user ID given\",'3a.User input-Purchasing'!$D$16)","v":"no user ID given"}]
[null,"benefits include energy savings during current use of a product in service.",null,null,null,null,null,null,{"$f":"IF('4.Data comparisons'!$C$80=\"\",\"\",'3c.Alt user input-Purchasing'!$I$74)","v":1},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$78=\"n/a\",\"non EPEAT\",'3c.Alt user input-Purchasing'!$I$78))","v":"no input"},{"$f":"IF('4.Data comparisons'!$C$80=\"Please provide in Sheet 3a\",\"\",'4.Data comparisons'!$C$80)","v":""},{"$f":"IF(ISBLANK('3a.User input-Purchasing'!$D$22),\"no user ID given\",'3a.User input-Purchasing'!$D$22)","v":"no user ID given"}]
[null,null,null,null,null,null,null,null,"Use (Sheet 3b):"]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND('3b.User Input-Use&EOL'!$D$9=\"\",'3b.User Input-Use&EOL'!$E$9=\"\"),\"no input\",SUM('3b.User Input-Use&EOL'!$D$9,'3b.User Input-Use&EOL'!$E$9))","v":"no input"},"CPUs",{"$f":"IF(AND('3b.User Input-Use&EOL'!$D$11=\"\",'3b.User Input-Use&EOL'!$E$11=\"\"),\"no input\",SUM('3b.User Input-Use&EOL'!$D$11,'3b.User Input-Use&EOL'!$E$11))","v":"no input"},"LCDs"]
[null,null,null,null,null,null,null,null,{"$f":"IF(AND('3b.User Input-Use&EOL'!$D$10=\"\",'3b.User Input-Use&EOL'!$E$10=\"\"),\"no input\",SUM('3b.User Input-Use&EOL'!$D$10,'3b.User Input-Use&EOL'!$E$10))","v":"no input"},"CRTs",{"$f":"IF(AND('3b.User Input-Use&EOL'!$D$12=\"\",'3b.User Input-Use&EOL'!$E$12=\"\"),\"no input\",SUM('3b.User Input-Use&EOL'!$D$12,'3b.User Input-Use&EOL'!$E$12))","v":"no input"},"Notebooks"]
[null,null,null,null,null,null,null,null,"End-of-life (Sheet 3b):"]
[null,null,null,null,null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$17=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$17)","v":"no input"},"Reused CPUs",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$24=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$24)","v":"no input"},"Recycled CPUs"]
[null,null,null,null,null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$18=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$18)","v":"no input"},"Reused CRTs",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$25=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$25)","v":"no input"},"Recycled CRTs"]
[null,null,null,null,null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$19=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$19)","v":"no input"},"Reused LCDs",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$26=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$26)","v":"no input"},"Recycled LCDs"]
[null,null,null,null,null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$20=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$20)","v":"no input"},"Reused Notebooks",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$27=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$27)","v":"no input"},"Recycled Notebooks"]
[null,null,null,null,null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$21=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$21)","v":"no input"},"Reused Mobile Phones",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$28=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$28)","v":"no input"},"Recycled Mobile Phones"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$29=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$29)","v":"no input"},"Recycled Mixed Electronics (kg)"]
[]
["SUMMARY OF BENEFITS FOR MASS, ENERGY AND COST FOR ALL DATA INPUTS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[" "]
[" "]
[]
[]
[null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
["DETAILED PRIMARY MATERIAL BENEFITS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DETAILED ENERGY BENEFITS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DETAILED GREENHOUSE GAS EMISSIONS BENEFITS"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DETAILED AIR EMISSIONS BENEFITS"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
["DETAILED WATER EMISSIONS BENEFITS"]
[]
[null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "]
[]
[]
["DETAILED TOXIC MATERIALS BENEFITS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," "]
[]
[]
[]
[]
["DETAILED MUNICIPAL SOLID WASTE BENEFITS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DETAILED HAZARDOUS WASTE BENEFITS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["DETAILED COST BENEFITS"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["BREADKOWN OF PURCHASING RESULTS, BY PRODUCT"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["BREADKOWN OF END-OF-LIFE RESULTS, BY COMPUTER SYSTEMS OR MOBILE PHONES"]

{"sheet":"7. Equivalents","index":9,"n_rows":48,"n_cols":10,"rows_kept":48,"cut":false,"hidden":false,"merged":[[39,4,39,7],[37,8,37,10],[38,4,38,7],[38,8,39,10],[38,1,39,2],[36,1,36,2],[0,0,0,10],[1,0,1,10],[37,1,37,2],[36,3,36,7],[37,4,37,7],[36,8,36,10],[2,3,2,8],[40,4,40,7],[40,8,40,10],[47,1,47,2],[47,4,47,7],[47,8,47,10],[43,8,43,10],[43,4,43,7],[41,1,41,2],[41,4,41,7],[41,8,41,10],[45,1,45,2],[45,4,45,7],[45,8,45,10],[43,1,43,2],[40,1,40,2],[42,8,42,10],[42,4,42,7],[42,1,42,2],[46,1,46,2],[46,4,46,7],[46,8,46,10],[44,1,44,2],[44,4,44,7],[44,8,44,10]]}
["RESULTS - EQUIVALENCIES"]
[]
[null,null,null,"Results represent the following user selections:"]
[null,null,null,"Purchasing (Sheets 3a and 3c):",null,null,"ID:"]
[null,null,null,{"$f":"IF('4.Data comparisons'!$C$6=\"\",\"\",'3c.Alt user input-Purchasing'!$I$8)","v":1},{"$f":"IF('3c.Alt user input-Purchasing'!$I$12=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$12=\"n/a\",\"non EPEAT\",'3c.Alt user input-Purchasing'!$I$12))","v":"no input"},{"$f":"IF('4.Data comparisons'!$C$6=\"Please provide in Sheet 3a\",\"\",'4.Data comparisons'!$C$6)","v":""},{"$f":"IF(ISBLANK('3a.User input-Purchasing'!$D$10),\"no user ID given\",'3a.User input-Purchasing'!$D$10)","v":"no user ID given"}]
[null,null,null,{"$f":"IF('4.Data comparisons'!$C$43=\"\",\"\",'3c.Alt user input-Purchasing'!$I$41)","v":1},{"$f":"IF('3c.Alt user input-Purchasing'!$I$45=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$45=\"n/a\",\"non EPEAT\",'3c.Alt user input-Purchasing'!$I$45))","v":"no input"},{"$f":"IF('4.Data comparisons'!$C$43=\"Please provide in Sheet 3a\",\"\",'4.Data comparisons'!$C$43)","v":""},{"$f":"IF(ISBLANK('3a.User input-Purchasing'!$D$16),\"no user ID given\",'3a.User input-Purchasing'!$D$16)","v":"no user ID given"}]
[null,null,null,{"$f":"IF('4.Data comparisons'!$C$80=\"\",\"\",'3c.Alt user input-Purchasing'!$I$74)","v":1},{"$f":"IF('3c.Alt user input-Purchasing'!$I$78=\"Please provide in Sheet 3a\",\"no input\",IF('3c.Alt user input-Purchasing'!$I$78=\"n/a\",\"non EPEAT\",'3c.Alt user input-Purchasing'!$I$78))","v":"no input"},{"$f":"IF('4.Data comparisons'!$C$80=\"Please provide in Sheet 3a\",\"\",'4.Data comparisons'!$C$80)","v":""},{"$f":"IF(ISBLANK('3a.User input-Purchasing'!$D$22),\"no user ID given\",'3a.User input-Purchasing'!$D$22)","v":"no user ID given"}]
[null,null,null,"Use (Sheet 3b):"]
[null,null,null,{"$f":"IF(AND('3b.User Input-Use&EOL'!$D$9=\"\",'3b.User Input-Use&EOL'!$E$9=\"\"),\"no input\",SUM('3b.User Input-Use&EOL'!$D$9,'3b.User Input-Use&EOL'!$E$9))","v":"no input"},"CPUs",{"$f":"IF(AND('3b.User Input-Use&EOL'!$D$11=\"\",'3b.User Input-Use&EOL'!$E$11=\"\"),\"no input\",SUM('3b.User Input-Use&EOL'!$D$11,'3b.User Input-Use&EOL'!$E$11))","v":"no input"},"LCDs"]
[null,null,null,{"$f":"IF(AND('3b.User Input-Use&EOL'!$D$10=\"\",'3b.User Input-Use&EOL'!$E$10=\"\"),\"no input\",SUM('3b.User Input-Use&EOL'!$D$10,'3b.User Input-Use&EOL'!$E$10))","v":"no input"},"CRTs",{"$f":"IF(AND('3b.User Input-Use&EOL'!$D$12=\"\",'3b.User Input-Use&EOL'!$E$12=\"\"),\"no input\",SUM('3b.User Input-Use&EOL'!$D$12,'3b.User Input-Use&EOL'!$E$12))","v":"no input"},"Notebooks"]
[null,null,null,"End-of-life (Sheet 3b):"]
[null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$17=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$17)","v":"no input"},"Reused CPUs",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$24=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$24)","v":"no input"},"Recycled CPUs"]
[null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$18=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$18)","v":"no input"},"Reused CRTs",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$25=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$25)","v":"no input"},"Recycled CRTs"]
[null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$19=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$19)","v":"no input"},"Reused LCDs",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$26=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$26)","v":"no input"},"Recycled LCDs"]
[null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$20=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$20)","v":"no input"},"Reused Notebooks",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$27=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$27)","v":"no input"},"Recycled Notebooks"]
[null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$21=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$21)","v":"no input"},"Reused Mobile Phones",null,{"$f":"IF('3b.User Input-Use&EOL'!$D$28=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$28)","v":"no input"},"Recycled Mobile Phones"]
[null,null,null,null,null,null,{"$f":"IF('3b.User Input-Use&EOL'!$D$29=\"\",\"no input\",'3b.User Input-Use&EOL'!$D$29)","v":"no input"},"Recycled Mixed Electronics (kg)"]
[]
[null,null,null,"Metric:",null,null,null,null,"Equivalency:"]
[null,null,null,null,"Energy Savings = ",null,null,"electricity to power",{"$f":"IF('5a. RESULTS-savings'!$E$23/$D$38<0.01,\"<0.01\",IF('5a. RESULTS-savings'!$E$23/$D$38<10,ROUND('5a. RESULTS-savings'!$E$23/$D$38,2),ROUND('5a. RESULTS-savings'!$E$23/$D$38,0)))","v":"<0.01"},"US household(s) in a year"]
[null,null,null,null,"Greenhouse Gas Reduction* = ",null,null,"removing ",{"$f":"IF('5a. RESULTS-savings'!$G$23/$D$40<0.01,\"<0.01\",IF('5a. RESULTS-savings'!$G$23/$D$40<10,ROUND('5a. RESULTS-savings'!$G$23/$D$40,2),ROUND('5a. RESULTS-savings'!$G$23/$D$40,0)))","v":"<0.01"},"passenger car(s) from the road per year"]
[null,null,null,null,"Solid Waste Reduction =",null,null,"solid waste generated by ",{"$f":"IF('5a. RESULTS-savings'!$Q$23/$D$41<0.01,\"<0.01\",IF('5a. RESULTS-savings'!$Q$23/$D$41<10,ROUND('5a. RESULTS-savings'!$Q$23/$D$41,2),ROUND('5a. RESULTS-savings'!$Q$23/$D$41,0)))","v":"<0.01"},"US household(s) in a year"]
[null,null,null,null,"Primary Material Savings* =",null,null,"the weight of ",{"$f":"IF('5a. RESULTS-savings'!$F$23/$D$42<0.01,\"<0.01\",IF('5a. RESULTS-savings'!$F$23/$D$42<10,ROUND('5a. RESULTS-savings'!$F$23/$D42,2),ROUND('5a. RESULTS-savings'!$F$23/$D$42,0)))","v":"<0.01"},"Empire State Buildings"]
[null,null,null,null,null,null,null,"the weight of ",{"$f":"IF('5a. RESULTS-savings'!$F$23/$D$43<0.01,\"<0.01\",IF('5a. RESULTS-savings'!$F$23/$D$43<10,ROUND('5a. RESULTS-savings'!$F$23/$D43,2),ROUND('5a. RESULTS-savings'!$F$23/$D$43,0)))","v":"<0.01"},"18-wheelers (tractor-trailers)"]
[null,null,null,null,"HW Reduction =",null,null,"the weight of ",{"$f":"IF('5a. RESULTS-savings'!$R$23/$D$44<0.01,\"<0.01\",IF('5a. RESULTS-savings'!$R$23/$D$44<10,ROUND('5a. RESULTS-savings'!$R$23/$D$44,2),ROUND('5a. RESULTS-savings'!$R$23/$D$44,0)))","v":"<0.01"},"Eiffel Towers"]
[null,null,null,null,null,null,null,"the weight of ",{"$f":"IF('5a. RESULTS-savings'!$R$23/$D$45<0.01,\"<0.01\",IF('5a. RESULTS-savings'!$R$23/$D$45<10,ROUND('5a. RESULTS-savings'!$R$23/$D$45,2),ROUND('5a. RESULTS-savings'!$R$23/$D$45,0)))","v":"<0.01"},"refrigerators"]
[null,null,null,null,"Toxic Material Reduction:"]
[null,null,null,null,null,"all toxics, including Hg = ",null,"the weight of ",{"$f":"IF('5a. RESULTS-savings'!$J$23/$D$46<0.01,\"<0.01\",IF('5a. RESULTS-savings'!$J$23/$D$46<10,ROUND('5a. RESULTS-savings'!$J$23/$D$46,2),ROUND('5a. RESULTS-savings'!$J$23/$D$46,0)))","v":"<0.01"},"elephants"]
[null,null,null,null,null,null,null,"the weight of ",{"$f":"IF('5a. RESULTS-savings'!$J$23/$D$47<0.01,\"<0.01\",IF('5a. RESULTS-savings'!$J$23/$D$47<10,ROUND('5a. RESULTS-savings'!$J$23/$D$47,2),ROUND('5a. RESULTS-savings'!$J$23/$D$47,0)))","v":"<0.01"},"bricks"]
[null,null,null,null,null,"mercury only =",null,"the mercury in ",{"$f":"IF('5a. RESULTS-savings'!$L$23/$D$48*1000<0.01,\"<0.01\",IF('5a. RESULTS-savings'!$L$23/$D$48*1000<10,ROUND('5a. RESULTS-savings'!$L$23/$D$48*1000,2),ROUND('5a. RESULTS-savings'!$L$23/$D$48*1000,0)))","v":"<0.01"},"mercury fever thermometer(s)"]
[null,null,null,null,"Air emissions* =",null,null,null,{"$f":"IF('5a. RESULTS-savings'!$H$23/1000<0.01,\"<0.01\",IF('5a. RESULTS-savings'!$H$23/1000<10,ROUND('5a. RESULTS-savings'!$H$23/1000,2),ROUND('5a. RESULTS-savings'!$H$23/1000,0)))","v":"<0.01"},"metric ton(s) of air emissions"]
[null,null,null,null,"Water emissions* =",null,null,null,{"$f":"IF('5a. RESULTS-savings'!$I$23/1000<0.01,\"<0.01\",IF('5a. RESULTS-savings'!$I$23/1000<10,ROUND('5a. RESULTS-savings'!$I$23/1000,2),ROUND('5a. RESULTS-savings'!$I$23/1000,0)))","v":"<0.01"},"metric ton(s) of water emissions"]
[null,null,null,null,"Cost savings =",null,null,null,{"$f":"'5a. RESULTS-savings'!$S$23","v":0}]
[null,"* These may be proportionally greater than other metrics as they include all material inputs, including those from upstream processes."]
[null,"These estimates do not account for impacts from product/material substitutions that might replace restricted materials."]
[null,"Data and assumptions for equivalencies:"]
[null,null,null,"Equivalency Factor ",null,null,null,null,"Reference"]
[null,"Annual Household Energy Use",null,12773,"kWh/household/year",null,null,null,"EPA Greenhouse Gas Equivalencies Calculator (http://www.epa.gov/cleanenergy/energy-resources/refs.html), referenced April 3, 2012."]
[null,"Annual Passenger Car Emissions ",null,5.0999999999999996,"metric tons CO2-equivalents/passenger car/year",null,null,null,"EPA Greenhouse Gas Equivalencies Calculator (http://www.epa.gov/cleanenergy/energy-resources/refs.html), referenced April 3, 2012."]
[null,null,null,{"$f":"D39*1000*(12/44)","v":1390.9090909090908},"kg CE/passenger car/yr"]
[null,"Annual Municipal Solid Waste (MSW) Generation per US Household",null,1870,"kg MSW/household/year; Assumes 4.43 lbs MSW/person/day; 2.545 average people/household","kg MSW/household/year                                                Assumes 4.62 lbs MSW/person/day;             2.6 average people/household","kg MSW/household/year                                                Assumes 4.62 lbs MSW/person/day;             2.6 average people/household","kg MSW/household/year                                                Assumes 4.62 lbs MSW/person/day;             2.6 average people/household","U.S. EPA, Municipal Solid Waste in the United States: 2010 Facts and Figures (http://www.epa.gov/epawaste/nonhaz/municipal/pubs/msw_2010_rev_factsheet.pdf), referenced April 3, 2012.  \nU.S. Census Bureau, 2006-2010 American Community Survey 5-Year Estimates (http://factfinder2.census.gov/faces/tableservices/jsf/pages/productview.xhtml?pid=ACS_10_5YR_DP04&prodType=table), referenced April 3, 2012."]
[null,"Weight of Empire State Building",null,331065759,"kg (365,000 tons)",null,null,null,"Empire State Building Company, LLC (http://www.esbnyc.com/explore_esb_about_esb.asp), referenced April 3, 2012."]
[null,"Weight (maximum) of 18-wheeler (tractor-trailer)",null,36281,"kg (80,000 pounds)",null,null,null,"U.S. Department of Transportation (http://ntl.bts.gov/DOCS/cts.html), referenced April 10, 2012."]
[null,"Weight of Eiffel Tower",null,10100000,"kg (10,100 tonnes)",null,null,null,"Société d'Exploitation de la Tour Eiffel (http://www.eiffel-tower.com/everything-about-the-tower/the-eiffel-tower-at-a-glance.html), referenced April 3, 2012."]
[null,"Weight of refrigerator",null,123,"kg (272 pounds)",null,null,null,"Best Buy (http://www.bestbuy.com/), Average of ten best selling refrigerators of different types (e.g., freezer top, freezer bottom, french door, etc.), referenced April 16, 2012."]
[null,"Weight of elephant",null,5200,"kg; Average of weight of male African elephant and female African elephant",null,null,null,"San Diego Zoo (http://www.sandiegozoo.org/animalbytes/t-elephant.html), referenced April 3, 2012."]
[null,"Weight of brick",null,2,"kg (4.5 lbs)",null,null,null,"Manufacturer technical data. Standard brick defined as 3 5/8” X 2 ¼” X 8“."]
[null,"Amount of Mercury in a Fever Thermometer",null,0.61,"g Hg/thermometer",null,null,null,"US Environmental Protection Agency, Mercury, Thermometers (http://www.epa.gov/mercury/thermometer-main.html), referenced April 3, 2012."]

{"sheet":"8a. Assumptions-Baseline","index":10,"n_rows":264,"n_cols":7,"rows_kept":264,"cut":false,"hidden":false,"merged":[[270,0,270,6],[271,0,271,6],[269,0,269,6],[268,0,268,6],[264,0,264,6],[265,0,265,6],[266,0,266,6],[267,0,267,6],[138,1,138,6],[0,0,0,6],[1,0,1,6],[59,1,59,6],[78,1,78,6],[4,1,4,6],[5,1,5,6],[6,1,6,6],[15,1,15,6],[34,1,34,6],[36,1,36,6],[22,1,22,6],[66,1,66,6],[137,1,137,6],[48,1,48,6],[94,1,94,6],[104,1,104,6],[123,1,123,6],[125,1,125,6],[111,1,111,6],[49,1,49,6],[50,1,50,6],[92,1,92,6],[93,1,93,6],[80,1,80,6],[212,1,212,6],[213,1,213,6],[139,1,139,6],[149,1,149,6],[168,1,168,6],[170,1,170,6],[183,1,183,6],[184,1,184,6],[156,1,156,6]]}
["BASELINE PRODUCT ASSUMPTIONS\n"]
["The data below are for a non-EPEAT baseline product (i.e., a standard product available on the market that does not meet criteria established under EPEAT).  These data also include all components typically shipped as part of or with the computer unit.  For example, all product data includes cables; and a computer processing unit includes a keyboard. For mobile phones, assumptions do not include the charger."]
[]
[null,"Ref","Criteria/Attribute","Value","Units","Reference","Notes"]
[null,"Desktop Computer (CPU)"]
[null,"Baseline Assumptions for Purchasing"]
[null,"Reduced Toxicity"]
["CPU","E 4.1.1.1","Average lead content per unit",47.3,"g","Brady et al., 2003; Socolof et al., 2001a.","Assumes printed wire boards and cable contain most of lead in unit. Calculated based on Brady et al., 2003, data (for a computer system) minus lead content of CRT monitor (Socolof, 2001a) and calculated CRT lead content without glass (see below)."]
["CPU","E 4.1.1.1","Average mercury content (not including lamps) per unit",0,"g","Dell, 2012; Lenovo, 2012. Company published product environmental profiles and declarations.","Survey of 20 CPU data sheets from 2 manufacturers yielded no reported quantifiable amounts of Hg."]
["CPU","E 4.1.3.2-3","Average number of lamps per unit","n/a"]
["CPU","E 4.1.3.2-3","Average mercury content in lamps ","n/a"]
["CPU","E 4.1.1.1","Average cadmium content per unit",0,"g","Brady et al., 2003."]
["CPU","E 4.1.1.1","Average hexavalent chromium content per unit",1.3,"g","MCC, 1996; CIWMB, 2006.","Calculated using MCC composition data (for computer system) minus reported values for Cr+6 in CRTs from CIWMB manufacturer reported data. For MCC study, calculation assumes all chromium in desktop is Cr+6."]
["CPU","E 4.1.1.1","Average PBB content per unit",0,"g",null,"PBB is no longer manufactured (AEAT, 2001; BSEF, 2000)."]
["CPU","E 4.1.1.1","Average PBDE content per unit",0,"g","WA State Department of Ecology, 2006; Bromine Science and Environmental Forum, 2010.","The manufacture of Penta-PBDE and Octa-PBDE was discontinued in 2004 (WA State Department of Ecology, 2006). Deca-BDE use in electronics was added to the the RoHS restricted substances in the European Union, starting 2008, and  several U.S. states have prohibited its use in computers and other products. Further, member companies of the BSEF are voluntarily phasing out the production and use of Deca-BDE in the U.S. market by the end of 2012 (BSEF, 2010)."]
["CPU","Material Use"]
["CPU","E 4.2.1.1-3","Percent recycled content of plastic (resin) in product",0,null,"EPEAT Registry, 2012.","79% of CPUs listed on the EPEAT Registry in 2011 declared 0% post consumer recycled content. It is assumed that a baseline product would not exceed the performance of EPEAT-Registered products."]
["CPU","E 4.2.1.1-3","Average amount of plastic in product ",{"$f":"0.057*D40","v":0.69882},"kg","SWICO Recycling, 2010; EPEAT Registry, archived data from 2007-2011.","Average EPEAT product weight * % plastic from SWICO (2010) data."]
["CPU","E 4.2.1.1-3","Average amount of recycled plastic (resin) content in product",{"$f":"D17*D18","v":0},"kg","Calculated.","Calculated using % recycled content of plastic and average amount of plastic in product. See rows above."]
["CPU","E 4.2.2.1-2","Percent renewable/biobased material in product",0,null,"EPEAT Registry, 2012.","99% of CPUs listed on the EPEAT Registry in 2011 declared 0% renewable/biobased content. It is assumed that a baseline product would not exceed the performance of EPEAT-Registered products."]
["CPU","E 4.2.2.1-2","Average amount of molded plastic parts in product",{"$f":"D18","v":0.69882},"kg","SWICO Recycling, 2010; EPEAT Registry, 2012.","Assumption; same as total plastic in product. EPEAT data from 2007 - 2011."]
["CPU","E 4.2.2.1-2","Average amount of renewable/biobased material in molded plastic in product",{"$f":"D20*D21","v":0},"kg","Calculated.","Calculated using % renewable/biobased content of plastic and average amount of plastic in product. See rows above."]
["CPU","Packaging"]
["CPU","E 4.8.3.1-2","Percent recycled content of corrugated packaging",0,null,null,"This baseline value is assumed to be 0%, thus providing full credit for recycled content of packaging."]
["CPU","E 4.8.3.1-2","Average amount of corrugated per unit package",1.579,"kg","Dell, 2012; Lenovo, 2012. Company published product environmental profiles and declarations.","Average amount taken from a sample of environmental data sheets. Sample size includes 20 devices from 2009 - 2012 from 2 manufacturers."]
["CPU","E 4.8.3.1-2","Average amount of recycled content of corrugated packaging",{"$f":"D24*D25","v":0},"kg","Calculated.","Calculated using % recycled content and average amount of corrugated in packaging. See rows above."]
["CPU","E 4.8.3.1-2","Percent recycled content of plastic/foam packaging",0,null,null,"This baseline value is assumed to be 0%, thus providing full credit for recycled content of packaging."]
["CPU","E 4.8.3.1-2","Average amount of plastic/foam per unit package",0.26500000000000001,"kg","Dell, 2012; Lenovo, 2012. Company published product environmental profiles and declarations.","Average amount taken from a sample of environmental data sheets. Sample size includes 20 devices from 2009 - 2012 from 2 manufacturers."]
["CPU","E 4.8.3.1-2","Average amount recycled content of plastic/foam packaging",{"$f":"D27*D28","v":0},"kg","Calculated.","Calculated using % recycled content and average amount of plastic in packaging. See rows above."]
["CPU","E 4.8.3.1-2","Percent recycled content of other packaging",0,null,null,"This baseline value is assumed to be 0%, thus providing full credit for recycled content of packaging."]
["CPU","E 4.8.3.1-2","Average amount of other packaging per unit package",0,"kg","Dell, 2012; Lenovo, 2012. Company published product environmental profiles and declarations.","Average amount taken from a sample of environmental data sheets. Sample size includes 20 devices from 2009 - 2012 from 2 manufacturers."]
["CPU","E 4.8.3.1-2","Average amount of recycled content of other packaging",{"$f":"D30*D31","v":0},"kg","Calculated.","Calculated using % recycled content and average amount of other packaging in product. See rows above."]
["CPU","E 4.8.5.1","Packaging avoided per unit by packaging reuse",0,"kg",null,"This baseline value is assumed to be 0, thus providing full credit for packaging reuse."]
["CPU","E 4.8.5.1","Average amount of packaging per product",{"$f":"D25+D28+D31","v":1.8439999999999999},"kg","Calculated.","Assumption. Sum of all packaging types. See rows above."]
["CPU","Energy"]
["CPU","E 4.5.1.1-2","Annual unit energy consumption (UEC) with default enabling rate",{"$f":"'8c.Assumptions-Calculations'!$C$50","v":410.34302457565445},"kWh/y","Calculated.","This baseline value is a conventional unit with default enabling rate, source data and full calculation in Sheet 8c."]
["CPU","Baseline Assumptions for Use and End-of-Life "]
["CPU","USE","Percentage of units with power management features enabled",{"$f":"'8c.Assumptions-Calculations'!C37","v":0.08}," ","ENERGY STAR, 2012."]
["CPU","USE","Average lifetime of unit",51,"months","FEC, 2009. ","This baseline value is for the initial user."]
["CPU","EOL","Average weight of product",12.26,"kg","SWICO Recycling, 2010.","Based on survey of over 400,000 computers in European waste stream."]
["CPU","EOL","Average hazardous waste content in unit",{"$f":"SUM(D42+D45)","v":1.39764},"kg","Calculated.","Sum of printed wire boards and insulation resin (plastic) on wire and cable. See rows below. Assumes printed wire boards and cables contain lead."]
["CPU","EOL","Average weight of printed wire boards",{"$f":"D40*0.083","v":1.0175799999999999},"kg","SWICO Recycling, 2010.","Calculated based on SWICO's weight (row 40) and the percent content of PWBs."]
["CPU","EOL","Average weight of leaded glass","n/a"]
["CPU","EOL","Average weight of cold cathode fluorescent lamps (CCFL)","n/a"]
["CPU","EOL","Average weight of resin (plastic) in wire and cable",{"$f":"D40*0.031","v":0.38006000000000001},"kg","SWICO Recylcing, 2010.","Calculated based on SWICO's weight for computers and their percent content for cables. Assumes the weight of cables is the weight of the resin."]
["CPU","EOL","% material collected for recycling that is recycled",1,null,null,"Assumption."]
["CPU","EOL","% material collected for recycling that is reused",0,null,null,"Assumption."]
[null," "," "]
[null,"Cathode Ray Tube Monitor (CRT)"]
[null,"Baseline Assumptions for Purchasing"]
[null,"Reduced Toxicity"]
["CRT","E 4.1.1.1","Average lead content per unit",30.7,"g","Socolof et al., 2001b; CIWMB, 2006.","Calculated based on the ratio of mass of CRT/LCD printed wire boards (Socolof et al., 2001b) applied to CIWMB (2006) manufacturer reported data.  Does not include CRT glass."]
["CRT","E 4.1.1.1","Average mercury content (not including lamps) per unit",0,"g","Brady et al., 2003; Socolof et al., 2001b.","Only referenced source of mercury in personal computers is in backlights of LCD monitors and notebooks."]
["CRT","E 4.1.3.2-3","Average number of lamps per unit","n/a"]
["CRT","E 4.1.3.2-3","Average mercury content in lamps ","n/a"]
["CRT","E 4.1.1.1","Average cadmium content per unit",5.876E-2,"g","CIWMB, 2006."]
["CRT","E 4.1.1.1","Average hexavalent chromium content per unit",0.13900000000000001,"g","CIWMB, 2006."]
["CRT","E 4.1.1.1","Average PBB content per unit",0,"g",null,"PBB is no longer manufactured (AEAT, 2001; BSEF, 2000)."]
["CRT","E 4.1.1.1","Average PBDE content per unit",0,"g","WA State Department of Ecology, 2006; Bromine Science and Environmental Forum, 2010.","The manufacture of Penta-PBDE and Octa-PBDE was discontinued in 2004 (WA State Department of Ecology, 2006). Deca-BDE use in electronics was added to the the RoHS restricted substances in the European Union, starting 2008, and  several U.S. states have prohibited its use in computers and other products. Further, member companies of the BSEF are voluntarily phasing out the production and use of Deca-BDE in the U.S. market by the end of 2012 (BSEF, 2010)."]
["CRT","Material Use"]
["CRT","E 4.2.1.1-3","Percent recycled content of plastic (resin) in product",0,null,"EPEAT Registry, 2012.","Computer products do not routinely use post-consumer recycled content resins. See other product types in Sheet 8a for more information."]
["CRT","E 4.2.1.1-3","Average amount of plastic in product ",3.66,"kg","SWICO Recycling, 2010.","Average of >295,000 products."]
["CRT","E 4.2.1.1-3","Average amount of recycled plastic (resin) content in product",{"$f":"D61*D62","v":0},"kg","Calculated.","Calculated using % recycled content of plastic and average amount of plastic in product. See rows above."]
["CRT","E 4.2.2.1-2","Percent renewable/biobased material in product",0,null,"EPEAT Registry, 2012.","Computer products do not routinely use biobased content resins. See other product types in Sheet 8a for more information."]
["CRT","E 4.2.2.1-2","Average amount of molded plastic parts in product",{"$f":"D62","v":3.66},"kg","SWICO Recycling, 2010.","Assumption; same as total plastic in product. "]
["CRT","E 4.2.2.1-2","Average amount of renewable/biobased material in molded plastic in product",{"$f":"D64*D65","v":0},"kg","Calculated.","Calculated using % renewable/biobased content of plastic and average amount of plastic in product. See rows above."]
["CRT","Packaging"]
["CRT","E 4.8.3.1-2","Percent recycled content of corrugated packaging",0,null,null,"This baseline value is assumed to be 0%, thus providing full credit for recycled content of packaging."]
["CRT","E 4.8.3.1-2","Average amount of corrugated per unit package",2.0499999999999998,"kg","Company published product environmental profiles and declarations. (EEBC Version 2 research)","Average based on 2 products offered by 2 manufacturers."]
["CRT","E 4.8.3.1-2","Average amount of recycled content of corrugated packaging",{"$f":"D68*D69","v":0},"kg","Calculated.","Calculated using % recycled content and average amount of corrugated in packaging. See rows above."]
["CRT","E 4.8.3.1-2","Percent recycled content of plastic/foam packaging",0,null,null,"This baseline value is assumed to be 0%, thus providing full credit for recycled content of packaging."]
["CRT","E 4.8.3.1-2","Average amount of plastic/foam per unit package",0.7,"kg","Company published product environmental profiles and declarations. (EEBC Version 2 research)","Average based on 2 products offered by 2 manufacturers."]
["CRT","E 4.8.3.1-2","Average amount recycled content of plastic/foam packaging",{"$f":"D71*D72","v":0},"kg","Calculated.","Calculated using % recycled content and average amount of plastic in packaging. See rows above."]
["CRT","E 4.8.3.1-2","Percent recycled content of other packaging",0,null,null,"This baseline value is assumed to be 0%, thus providing full credit for recycled content of packaging."]
["CRT","E 4.8.3.1-2","Average amount of other packaging per unit package",0.03,"kg","Company published product environmental profiles and declarations. (EEBC Version 2 research)","Average based on 2 products offered by 2 manufacturers."]
["CRT","E 4.8.3.1-2","Average amount of recycled content of other packaging",{"$f":"D74*D75","v":0},"kg","Calculated.","Calculated using % recycled content and average amount of other packaging. See rows above."]
["CRT","E 4.8.5.1","Packaging avoided per unit by packaging reuse",0,"kg",null,"This baseline value is assumed to be 0, thus providing full credit for packaging reuse."]
["CRT","E 4.8.5.1","Average amount of packaging per product",{"$f":"D69+D72+D75","v":2.78},"kg","Calculated.","Assumption. Sum of all packaging types. See rows above."]
["CRT","Energy"]
["CRT","E 4.5.1.1-2","Annual unit energy consumption (UEC) with default enabling rate",{"$f":"'8c.Assumptions-Calculations'!$D$50","v":435.98457209203178},"kWh/y","Calculated.","This baseline value is a conventional unit with default enabling rate, source data and full calculation in Sheet 8c."]
["CRT","Baseline Assumptions for Use and End-of-Life"]
["CRT","USE","Percentage of units with power management features enabled",{"$f":"'8c.Assumptions-Calculations'!D37","v":0.81},null,"ENERGY STAR, 2012."]
["CRT","USE","Average lifetime of unit",51,"months","FEC, 2009.","This baseline value is for the initial user."]
["CRT","EOL","Average weight of product",18.399999999999999,"kg","SWICO Recycling, 2010.","Average of >295,000 products."]
["CRT","EOL","Average hazardous waste content in unit",{"$f":"SUM(D86+D87+D89)","v":10.202248000000001},"kg","Calculated.","Sum of leaded glass, printed wire boards and insulation resin (plastic) on wire and cable. See rows below. Assumes printed wire boards and cables contain lead."]
["CRT","EOL","Average weight of printed wire boards",{"$f":"D84*0.091","v":1.6743999999999999},"kg","SWICO Recycling, 2010.","Calculated based on SWICO's weight for CRTs and their percent content for PWBs."]
["CRT","EOL","Average weight of leaded glass",{"$f":"0.43747*D84","v":8.0494479999999999},"kg","SWICO Recycling, 2010.","Calculated based on SWICO's weight for CRTs and their percent content for glass."]
["CRT","EOL","Average weight of cold cathode fluorescent lamps (CCFL)","n/a"]
["CRT","EOL","Average weight of resin (plastic) in wire and cable",{"$f":"D84*0.026","v":0.47839999999999994},"kg","SWICO Recycling, 2010.","Calculated based on SWICO's weight for CRTs and their percent content for cables. Assumes the weight of cables is the weight of the resin."]
["CRT","EOL","% material collected for recycling that is recycled",1,null,null,"Assumption."]
["CRT","EOL","% material collected for recycling that is reused",0,null,null,"Assumption."]
[]
[null,"Liquid Crystal Display Monitor (LCD)"]
[null,"Baseline Assumptions for Purchasing"]
[null,"Reduced Toxicity"]
["LCD","E 4.1.1.1","Average lead content per unit",25.2,"g","CIWMB, 2006."]
["LCD","E 4.1.1.1","Average mercury content (not including lamps) per unit",0,"g",null,"Assumes no Hg in LCDs when lamps are excluded."]
["LCD","E 4.1.3.2-3","Average total mercury content in lamps",{"$f":"D99*D100","v":1.4E-2},"g","Calculated.","Product of average number of lamps per unit and average mercury content in lamps, as presented in the following two rows. "]
["LCD","E 4.1.3.2-3","Average number of lamps per unit",4,"lamps","EPEAT Registry, 2012.","It is assumed that non-EPEAT LCD products contain Hg light sources. In the EPEAT Registry, 4 Hg containing lamps is the most frequent value (mode) declared by 20 manufacturers between 2008-2011 for 441 LCD monitors between 17 - 22 inches. "]
["LCD","E 4.1.3.2-3","Average mercury content in lamps ",3.5000000000000001E-3,"g","EPEAT Registry, 2012.","Not all EPEAT-registered LCDs meet the low threshold (3.0 mg) mercury criterion. Several manufacturers claim 3.5 mg of Hg or more per lamp. It is assumed that a baseline, non-EPEAT product would have lamps with higher Hg content than the majority of EPEAT-registered products."]
["LCD","E 4.1.1.1","Average cadmium content per unit",2.8709999999999999E-2,"g","CIWMB, 2006."]
["LCD","E 4.1.1.1","Average hexavalent chromium content per unit",0.53,"g","CIWMB, 2006."]
["LCD","E 4.1.1.1","Average PBB content per unit",0,"g",null,"PBB is no longer manufactured (AEAT, 2001; BSEF, 2000)."]
["LCD","E 4.1.1.1","Average PBDE content per unit",0,"g","WA State Department of Ecology, 2006; Bromine Science and Environmental Forum, 2010.","The manufacture of Penta-PBDE and Octa-PBDE was discontinued in 2004 (WA State Department of Ecology, 2006). Deca-BDE use in electronics was added to the the RoHS restricted substances in the European Union, starting 2008, and  several U.S. states have prohibited its use in computers and other products. Further, member companies of the BSEF are voluntarily phasing out the production and use of Deca-BDE in the U.S. market by the end of 2012 (BSEF, 2010)."]
["LCD","Material Use"]
["LCD","E 4.2.1.1-3","Percent recycled content of plastic (resin) in product",0,null,"EPEAT Registry, 2012.","80% of LCDs listed on the EPEAT Registry in 2011 declared 0% post consumer recycled content. It is assumed that a baseline product would not exceed the performance of EPEAT-Registered products."]
["LCD","E 4.2.1.1-3","Average amount of plastic in product ",{"$f":"0.239*D129","v":1.4961399999999998},"kg","SWICO Recycling, 2010; EPEAT Registry, 2012.","Average EPEAT product weight * % plastic from SWICO data. EPEAT data 2007 - 2011."]
["LCD","E 4.2.1.1-3","Average amount of recycled plastic (resin) content in product",{"$f":"D106*D107","v":0},"kg","Calculated.","Calculated using % recycled content of plastic and average amount of plastic in product. See rows above."]
["LCD","E 4.2.2.1-2","Percent renewable/biobased material in product",0,null,"EPEAT Registry, 2012.","100% of LCDs listed on the EPEAT Registry in 2011 declared 0% renewable/biobased content. It is assumed that a baseline product would not exceed the performance of EPEAT-Registered products."]
["LCD","E 4.2.2.1-2","Average amount of molded plastic parts in product",{"$f":"D107","v":1.4961399999999998},"kg","SWICO Recycling, 2010; EPEAT Registry, 2012.","Assumption; same as total plastic in product. EPEAT data 2007 - 2011."]
["LCD","E 4.2.2.1-2","Average amount of renewable/biobased material in molded plastic in product",{"$f":"D109*D110","v":0},"kg","Calculated.","Calculated using % renewable/biobased content of plastic and average amount of plastic in product. See rows above."]
["LCD","Packaging"]
["LCD","E 4.8.3.1-2","Percent recycled content of corrugated packaging",0,null,null,"This baseline value is assumed to be 0%, thus providing full credit for recycled content of packaging."]
["LCD","E 4.8.3.1-2","Average amount of corrugated per unit package",0.95799999999999996,"kg","Dell, 2012; Lenovo, 2012. Company published product environmental profiles and declarations.","Average amount taken from a sample of environmental data sheets. Sample size includes 20 devices from 2009 - 2012 from 2 manufacturers."]
["LCD","E 4.8.3.1-2","Average amount of recycled content of corrugated packaging",{"$f":"D113*D114","v":0},"kg","Calculated.","Calculated using % recycled content and average amount of corrugated in packaging. See rows above."]
["LCD","E 4.8.3.1-2","Percent recycled content of plastic/foam packaging",0,null,null,"This baseline value is assumed to be 0%, thus providing full credit for recycled content of packaging."]
["LCD","E 4.8.3.1-2","Average amount of plastic/foam per unit package",0.439,"kg","Dell, 2012; Lenovo, 2012. Company published product environmental profiles and declarations.","Average amount taken from a sample of environmental data sheets. Sample size includes 20 devices from 2009 - 2012 from 2 manufacturers."]
["LCD","E 4.8.3.1-2","Average amount recycled content of plastic/foam packaging",{"$f":"D116*D117","v":0},"kg","Calculated.","Calculated using % recycled content and average amount of plastic in packaging. See rows above."]
["LCD","E 4.8.3.1-2","Percent recycled content of other packaging",0,null,null,"This baseline value is assumed to be 0%, thus providing full credit for recycled content of packaging."]
["LCD","E 4.8.3.1-2","Average amount of other packaging per unit package",0,"kg","Dell, 2012; Lenovo, 2012. Company published product environmental profiles and declarations.","Average amount taken from a sample of environmental data sheets. Sample size includes 20 devices from 2009 - 2012 from 2 manufacturers."]
["LCD","E 4.8.3.1-2","Average amount of recycled content of other packaging",{"$f":"D119*D120","v":0},"kg","Calculated.","Calculated using % recycled content and average amount of other packaging. See rows above."]
["LCD","E 4.8.5.1","Packaging avoided per unit by packaging reuse",0,"kg",null,"This baseline value is assumed to be 0, thus providing full credit for packaging reuse."]
["LCD","E 4.8.5.1","Average amount of packaging per product",{"$f":"D114+D117+D120","v":1.397},"kg","Calculated.","Assumption. Sum of all packaging types. See rows above."]
["LCD","Energy"]
["LCD","E 4.5.1.1-2","Annual unit energy consumption (UEC) with default enabling rate",{"$f":"'8c.Assumptions-Calculations'!$E$50","v":73.057355919563491},"kWh/y","Calculated.","This baseline value is a conventional unit with default enabling rate, source data and full calculation in Sheet 8c."]
["LCD","Baseline Assumptions for Use and End-of-Life "]
["LCD","USE","Percentage of units with power management features enabled",{"$f":"'8c.Assumptions-Calculations'!E37","v":0.81}," ","ENERGY STAR, 2012."]
["LCD","USE","Average lifetime of unit",51,"months","FEC , 2009.","This baseline value is for the initial user."]
["LCD","EOL","Average weight of product",6.26,"kg","SWICO Recycling, 2010.","Average product weight of nearly 350,000 LCDs collected by SWICO."]
["LCD","EOL","Average hazardous waste content in unit",{"$f":"SUM(D131+D133+D134)","v":0.46298000000000006},"kg","Calculated.","Sum of printed wire boards, CCFLs and resin (plastic) in wire and cable. See rows below. Assumes that printed wire boards and cable contains lead; CCFLs contain mercury."]
["LCD","EOL","Average weight of printed wire boards",{"$f":"0.069*D129","v":0.43194000000000005},"kg","SWICO Recycling, 2010.","Calculated based on SWICO's weight (row 133) and the percent content of PWBs."]
["LCD","EOL","Average weight of leaded glass","n/a"]
["LCD","EOL","Average weight of cold cathode fluorescent lamps (CCFL)",6.0000000000000001E-3,"kg","Williams and McDonnell, 2010; CA DTSC, 2004. ","Average weight of CCFLs in over 35 15\" and 17\" LCD monitors (Williams and McDonnell, 2010) and 7 LCDs in CA DTSC study."]
["LCD","EOL","Average weight of resin (plastic) in wire and cable",{"$f":"0.004*D129","v":2.504E-2},"kg","SWICO Recycling, 2010.","Calculated as the percentage value of cables from SWICO and the weight value from SWICO."]
["LCD","EOL","% material collected for recycling that is recycled",1,null,null,"Assumption. "]
["LCD","EOL","% material collected for recycling that is reused",0,null,null,"Assumption. "]
[]
[null,"Notebook Computer"]
[null,"Baseline Assumptions for Purchasing"]
[null,"Reduced Toxicity"]
["Notebook","E 4.1.1.1","Average lead content per unit",8.7100000000000009,"g","CIWMB, 2006."]
["Notebook","E 4.1.1.1","Average mercury content (not including lamps) per unit",0,"g",null,"Assumes no Hg in notebooks when lamps are excluded."]
["Notebook","E 4.1.3.2-3","Average total mercury content in lamps",{"$f":"D144*D145","v":6.0000000000000001E-3},"g","Calculated.","Product of average number of lamps per unit and average mercury content in lamps, as presented in the following two rows. Total mercury per unit is consistent with CIWMB (2006) manufacturer reported data (average of 6.25 mg/unit)."]
["Notebook","E 4.1.3.2-3","Average number of lamps per unit",2,"lamp","EPEAT Registry, 2012.","Some notebook products registered to EPEAT in 2012 contained 2 lamps. It is assumed that a non-EPEAT product would not exceed the performance of EPEAT-registered products."]
["Notebook","E 4.1.3.2-3","Average mercury content per lamps ",3.0000000000000001E-3,"g","EPEAT Registry, 2012.","The maximum amount of Hg per lamp for notebook computers declared on the EPEAT Registry in 2010-2011 was 3.0 mg. "]
["Notebook","E 4.1.1.1","Average cadmium content per unit",7.6000000000000004E-4,"g","CIWMB, 2006.","This is assumed not to include NiCd batteries.  NiCad batteries haven't been used in these products for about 10 years. (Burkitt, 2006.)"]
["Notebook","E 4.1.1.1","Average hexavalent chromium content per unit",8.0000000000000002E-3,"g","CIWMB, 2006."]
["Notebook","E 4.1.1.1","Average PBB content per unit",0,"g",null,"PBB is no longer manufactured (AEAT, 2001; BSEF, 2000)."]
["Notebook","E 4.1.1.1","Average PBDE content per unit",0,"g","WA State Department of Ecology, 2006; Bromine Science and Environmental Forum, 2010.","The manufacture of Penta-PBDE and Octa-PBDE was discontinued in 2004 (WA State Department of Ecology, 2006). Deca-BDE use in electronics was added to the the RoHS restricted substances in the European Union, starting 2008, and  several U.S. states have prohibited its use in computers and other products. Further, member companies of the BSEF are voluntarily phasing out the production and use of Deca-BDE in the U.S. market by the end of 2012 (BSEF, 2010)."]
["Notebook","Material Use"]
["Notebook","E 4.2.1.1-3","Percent recycled content of plastic (resin) in product",0,null,"EPEAT Registry, 2012.","97% of laptops listed on the EPEAT Registry in 2011 declared 0% post consumer recycled content. It is assumed that a baseline product would not exceed the performance of EPEAT-Registered products."]
["Notebook","E 4.2.1.1-3","Average amount of plastic in product ",{"$f":"0.282*D175","v":1.0010999999999999},"kg","SWICO Recycling, 2010; EPEAT Registry, 2012.","Average EPEAT product weight * % plastic from SWICO data (Row 181). EPEAT data 2007 - 2011."]
["Notebook","E 4.2.1.1-3","Average amount of recycled plastic (resin) content in product",{"$f":"D151*D152","v":0},"kg","Calculated.","Calculated using % recycled content of plastic and average amount of plastic in product. See rows above."]
["Notebook","E 4.2.2.1-2","Percent renewable/biobased material in product",0,null,"EPEAT Registry, 2012.","99% of laptops listed on the EPEAT Registry in 2011 declared 0% renewable/biobased content. It is assumed that a baseline product would not exceed the performance of EPEAT-Registered products."]
["Notebook","E 4.2.2.1-2","Average amount of molded plastic parts in product",{"$f":"D152","v":1.0010999999999999},"kg","SWICO Recycling, 2010; EPEAT Registry, 2012.","Assumption; same as total plastic in product.  EPEAT data 2007 - 2011."]
["Notebook","E 4.2.2.1-2","Average amount of renewable/biobased material in molded plastic in product",{"$f":"D154*D155","v":0},"kg","Calculated.","Calculated using % renewable/biobased content of plastic and average amount of plastic in product. See rows above."]
["Notebook","Packaging"]
["Notebook","E 4.8.3.1-2","Percent recycled content of corrugated packaging",0,null,null,"This baseline value is assumed to be 0%, thus providing full credit for recycled content of packaging."]
["Notebook","E 4.8.3.1-2","Average amount of corrugated per unit package",0.55200000000000005,"kg","Dell, 2012; Lenovo, 2012. Company published product environmental profiles and declarations.","Average amount taken from a sample of environmental data sheets. Sample size includes 20 devices from 2009 - 2012 from 2 manufacturers."]
["Notebook","E 4.8.3.1-2","Average amount of recycled content of corrugated packaging",{"$f":"D158*D159","v":0},"kg","Calculated.","Calculated using % recycled content and average amount of corrugated in packaging. See rows above."]
["Notebook","E 4.8.3.1-2","Percent recycled content of plastic/foam packaging",0,null,null,"This baseline value is assumed to be 0%, thus providing full credit for recycled content of packaging."]
["Notebook","E 4.8.3.1-2","Average amount of plastic/foam per unit package",0.184,"kg","Dell, 2012; Lenovo, 2012. Company published product environmental profiles and declarations.","Average amount taken from a sample of environmental data sheets. Sample size includes 20 devices from 2009 -2012 from 2 manufacturers."]
["Notebook","E 4.8.3.1-2","Average amount recycled content of plastic/foam packaging",{"$f":"D161*D162","v":0},"kg","Calculated.","Calculated using % recycled content and average amount of plastic in packaging. See rows above."]
["Notebook","E 4.8.3.1-2","Percent recycled content of other packaging",0,null,null,"This baseline value is assumed to be 0%, thus providing full credit for recycled content of packaging."]
["Notebook","E 4.8.3.1-2","Average amount of other packaging per unit package",3.7999999999999999E-2,"kg","Dell, 2012; Lenovo, 2012. Company published product environmental profiles and declarations.","Average amount taken from a sample of environmental data sheets. Sample size includes 20 devices from 2009 -2012 from 2 manufacturers."]
["Notebook","E 4.8.3.1-2","Average amount of recycled content of other packaging",{"$f":"D164*D165","v":0},"kg","Calculated.","Calculated using % recycled content and average amount of other packaging. See rows above."]
["Notebook","E 4.8.5.1","Packaging avoided per unit by packaging reuse",0,"kg",null,"This baseline value is assumed to be 0, thus providing full credit for packaging reuse."]
["Notebook","E 4.8.5.1","Average amount of packaging per product",{"$f":"SUM(D159,D162,D165)","v":0.77400000000000002},"kg","Calculated.","Assumption. Sum of all packaging types. See rows above."]
["Notebook","Energy"]
["Notebook","E 4.5.1.1-2","Annual unit energy consumption (UEC) with default enabling rate",{"$f":"'8c.Assumptions-Calculations'!F50+'8c.Assumptions-Calculations'!G50","v":101.32719858133824},"kWh/y","Calculated.","This baseline value is a conventional unit with default enabling rate, source data and full calculation in Sheet 8c."]
["Notebook","Baseline Assumptions for Use and End-of-Life"]
["Notebook","USE","Percentage of units with power management features enabled (computer)",{"$f":"'8c.Assumptions-Calculations'!G37","v":0.08}," ","ENERGY STAR, 2012."]
["Notebook","USE","Percentage of units with power management features enabled (display)",{"$f":"'8c.Assumptions-Calculations'!F37","v":0.81},null,"ENERGY STAR, 2012."]
["Notebook","USE","Average lifetime of unit",38,"months","O'Brien, Frances, 2006.","This baseline value is for the initial user."]
["Notebook","EOL","Average weight of product",3.55,"kg","SWICO Recycling, 2010.","From SWICO Recycling's survey of >250,000 laptops."]
["Notebook","EOL","Average hazardous waste content in unit",{"$f":"SUM(D177+D179+D180)","v":0.54099999999999993},"kg","Calculated.","Sum of printed wire boards, CCFLs and resin (plastic) in wire and cable. See rows below. Assumes that printed wire boards and cable contain lead; CCFLs contain mercury."]
["Notebook","EOL","Average weight of printed wire boards",{"$f":"0.146*D175","v":0.51829999999999998},"kg","SWICO Recycling, 2010.","Calculated as the percentage value of PWBs from SWICO and the weight value from SWICO (row 181)."]
["Notebook","EOL","Average weight of leaded glass","n/a"]
["Notebook","EOL","Average weight of cold cathode fluorescent lamps (CCFL)",1.4E-3,"kg","CA DTSC, 2004. ","Average weight of CCFLs from 3 laptop samples."]
["Notebook","EOL","Average weight of resin (plastic) in wire and cable",{"$f":"0.006*D175","v":2.1299999999999999E-2},"kg","SWICO Recycling, 2010.","Calculated as the percentage value of cables from SWICO and the weight value from SWICO (row 181)."]
["Notebook","EOL","% material collected for recycling that is recycled",1,null,null,"Assumption.  "]
["Notebook","EOL","% material collected for recycling that is reused",0,null,null,"Assumption.  "]
[]
[null,"Mobile Telephone"]
["Mobile Phone","Baseline Assumptions for End-of-Life "]
["Mobile Phone","EOL","Average weight of product",0.13300000000000001,"kg","SWICO Recycling, 2010.","Calculated based on >380,000 cell phones being recycled. SWICO data is consistent with mobile phones on the market in 2012 per 6 manufacturer data sheets."]
["Mobile Phone","EOL","Average weight of battery",{"$f":"D186/3","v":4.4333333333333336E-2},"kg","MPPI, 2009.","Assumes battery is 1/3 of weight of mobile phone (MPPI, 2009). The weight of the battery is subtracted from the mass of the phone for reuse calculations, since the battery is usually recycled rather than reused with the handset (MPPI, 2009). Battery weight is also subtracted from the weight of the phone to calculate material composition of the phone (without the battery)."]
["Mobile Phone","EOL","Average lead content per unit",{"$f":"(0.125/80.25)*(D$186*1000)","v":0.20716510903426791},"g","Wu, et. al., 2008.","Calculated metal-to-phone weight ratio from Wu 2008 and applied this factor to the weight of the phone (row 194). "]
["Mobile Phone","EOL","Average mercury content per unit",0,"g","Nokia, 2005; MPPI, 2006b.","Currently no mercury in mobile phones. Mercury was used in fluorescent tubes to light displays in older phones. "]
["Mobile Phone","EOL","Average cadmium content per unit",0,"g","Lindholm, 2003; Townsend et al., 2004; CA DTSC, 2004b.","Cadmium is not present in mobile phones at level greater that 0.1% by weight (Lindholm, 2003,) nor was cadmium detected by Townsend et al., 2004 or CA DTSC, 2004b. Nickel cadmium batteries are no longer used in mobile phones, although may be found in older phones still in use (Nokia, 2005). As of 2000, Ni-Cad batteries were used in 15% of mobile phones (Fishbein, 2002.)"]
["Mobile Phone","EOL","Average hexavalent chromium content per unit",{"$f":"(0.5432/80.25)*(D$186*1000)","v":0.90025669781931461},"g","Wu, et. al., 2008.","Calculated metal-to-phone weight ratio from Wu 2008 and applied this factor to the weight of the phone (row 194).  Assumes all Cr is Cr+6"]
["Mobile Phone","EOL","Average PBB content per unit",0,"g","MPPI, 2006b.","PBBs have not been used in mobile phones (MPPI, 2006b).  TBBA used in PWB is most common brominated flame retardant in mobile phones (Nokia, 2005.)"]
["Mobile Phone","EOL","Average PBDE content per unit",0,"g","Lindholm, 2003.","PBDE was not listed as a constituent of mobile phones at a level greater than 0.1% by weight (Lindholm, 2003.)"]
["Mobile Phone","EOL","Average hazardous waste content in unit (total)",{"$f":"D195","v":2.7397999999999999E-2},"kg","SWICO Recycling, 2010.","Includes PWBs only; assumes PWBs contain lead."]
["Mobile Phone","EOL","Average weight of printed wire boards",{"$f":"0.206*D186","v":2.7397999999999999E-2},"kg","SWICO Recycling, 2010.","PWBs are 20.6% of product mass and applied this factor to the weight of the phone (row 194).   Assumes PWBs contain lead."]
["Mobile Phone","EOL","Average weight of leaded glass","n/a"]
["Mobile Phone","EOL","Average weight of cold cathode fluorescent lamps (CCFL)","n/a"]
["Mobile Phone","EOL","Average weight of resin (plastic) in wire and cable","n/a"]
["Mobile Phone","EOL","Average weight of copper per unit",{"$f":"(7.0213/80.25)*(D$186)","v":1.1636547040498444E-2},"kg","Wu, et. al., 2008.","Calculated metal-to-phone weight ratio from Wu 2008 and applied this factor to the weight of the phone (row 194)."]
["Mobile Phone","EOL","Average weight of palladium per unit",{"$f":"(0.0039/80.25)*(D$186)","v":6.4635514018691588E-6},"kg","Wu, et. al., 2008.","Calculated metal-to-phone weight ratio from Wu 2008 and applied this factor to the weight of the phone (row 194)."]
["Mobile Phone","EOL","Average weight of silver per unit",{"$f":"(0.0712/80.25)*(D$186)","v":1.1800124610591901E-4},"kg","Wu, et. al., 2008.","Calculated metal-to-phone weight ratio from Wu 2008 and applied this factor to the weight of the phone (row 194)."]
["Mobile Phone","EOL","Average weight of gold per unit",{"$f":"(0.0133/80.25)*(D$186)","v":2.2042367601246104E-5},"kg","Wu, et. al., 2008.","Calculated metal-to-phone weight ratio from Wu 2008 and applied this factor to the weight of the phone (row 194)."]
["Mobile Phone","EOL","Average weight of precious metals per unit",{"$f":"SUM(D200:D202)","v":1.4650716510903426E-4},"kg","Calculated.","Includes palladium, silver, and gold."]
["Mobile Phone","EOL","Plastics",0.49909999999999999,null,"Wu, et. al., 2008.","Percentage mass of plastics plus epoxy compared to total weight of sample."]
["Mobile Phone","EOL","Ferrous metals (steel)",6.3702180685358253E-2,null,"Wu, et. al., 2008.","Percentage mass of iron compared to total weight of sample."]
["Mobile Phone","EOL","Copper and its compounds",8.7492834890965737E-2,null,"Wu, et. al., 2008.","Percentage mass of copper compared to total weight of sample."]
["Mobile Phone","EOL","LCD Glass",0.126,null,"Wu, et. al., 2008.","Total percentage of ceramics."]
["Mobile Phone","EOL","Precious Metals","-"]
["Mobile Phone","EOL","Other",{"$f":"1-SUM(D204:D207)","v":0.22370498442367603},null,"Wu, et. al., 2008.","Calculated as the difference between 100% and the sum of lines 214 through 217."]
["Mobile Phone","EOL","% material collected for recycling that is recycled",1,null,null,"Assumption."]
["Mobile Phone","EOL","% material collected for recycling that is reused",0,null,null,"Assumption."]
[]
[null,"Mixed Office Electronics"]
["Mixed","Baseline Assumptions for End-of-Life "]
["Mixed","EOL","Product composition of mixed electronics destined for recycling:",null,null,null,"Assumes that equipment is obsolete and destined for a demanufacturing facility, not an asset recovery operation.  "]
["Mixed","EOL","CRT Monitors",0.19,"by weight","UNICOR, 2012."]
["Mixed","EOL","Desktop processors",0.11,"by weight","UNICOR, 2012."]
["Mixed","EOL","Other office electronics",0.45,"by weight","UNICOR, 2012.","Includes LCDs, notebooks, printers, copiers, scanners, fax machines."]
["Mixed","EOL","Miscellaneous electronics",0.25,"by weight","UNICOR, 2012.","For example, VCRs, cell phones."]
["Mixed","EOL","Material composition of mixed electronics destined for recycling: "]
["Mixed","EOL","Plastics",0.32,null,"UNICOR, 2012.","Majority is ABS, ABS/PC, HIPS."]
["Mixed","EOL","Ferrous metals (steel)",0.36,null,"UNICOR, 2012."]
["Mixed","EOL","Cu content",0.06,null,"UNICOR, 2012.","From copper-bearing non-ferrous metals (cables, low grade PWB, transformers, fans, motors, and high&medium grade PWB)."]
["Mixed","EOL","Non-ferrous metals. Cu-bearing, excluding Cu content",0.13,null,"UNICOR, 2012.","Includes cable, low grade PWB, transformers, motors, fans, minus the actual copper content.  UNICOR provided an estimate of \"non-ferrous metals,  Cu-bearing\" from which the copper content was subtracted."]
["Mixed","EOL","Silver content",2.0000000000000002E-5,null,"UNICOR, 2012.","From high&med-grade PWB."]
["Mixed","EOL","Gold content",6.9999999999999999E-6,null,"UNICOR, 2012.","From high&med-grade PWB."]
["Mixed","EOL","Palladium content ",1.9999999999999999E-6,null,"UNICOR, 2012.","From high&med-grade PWB."]
["Mixed","EOL","High/medium grade PWBs, excluding precious metal and Cu content",0.01,null,"UNICOR, 2012."]
["Mixed","EOL","CRT Glass",0.06,null,"UNICOR, 2012."]
["Mixed","EOL","Non-ferrous metals, Aluminum",0.06,null,"UNICOR, 2012."]
["Mixed","EOL","High/medium Grade PWBs",0.04,null,"UNICOR, 2012.","Includes copper and precious metals content."]
["Mixed","EOL","Low Grade PWBs",0.06,null,"UNICOR, 2012.","Includes copper content."]
["Mixed","EOL","Total PWBs",0.1,null,"UNICOR, 2012.","Includes low, medium and high grade printed wire boards; used in hazardous waste calculation."]
["Mixed","EOL","Plastic (resin) wire insulation (excluding copper wire)",0.02,null,"UNICOR, 2012.","Used in hazardous waste calculation."]
["Mixed","EOL","Fate of mixed electronics sent for recycling:"]
["Mixed","EOL","% of Material Collected for Recycling that is recycled",0.85,null,"UNICOR, 2012.","Includes material and energy recovery."]
["Mixed","EOL","% of Material Collected for Recycling that is reused",0.15,null,"UNICOR, 2012."]
[]
["REFERENCES"]
["Brady, Todd. et al. 2003. \"Material Composition Profiles of Select IT Components, A Design for Environment Project with the High Density Packaging User Group (HDPUG),\" In the Proceedings of the 2003 IEEE International Symposium on Electronics and the Environment, p. 125-130."]
["Bromine Science and Environmental Forum. 2010. Fact Sheet: Brominated Flame Retardant Deca-BDE. September 2010. http://www.bsef.com/uploads/doc/BSEF_Deca-BDE_08-10f.pdf"]
["California Department of Toxic Substances Control (DTSC). 2004. Determination of Regulated Elements in Discarded Laptop Computers, LCD Monitors, Plasma TVs and LCD TVs."]
["California Department of Toxic Substances Control. 2004b. E-Waste Report: Determination of Regulated Elements in Seven Types of Discarded Consumer Electronic Products.  Available at http://www.dtsc.ca.gov/HazardousWaste/EWaste/upload/Consumer_Electronic_Products.pdf"]
["California Integrated Waste Management Board (CIWMB). 2006. 2005 Manufacturer Report Summary, Electronics Waste Recycling Act of 2003. Available at:  http://www.ciwmb.ca.gov/Electronics/Act2003/Manufacturer/Reporting/."]
["Dell. 2012 Product Safety, EMC and Environmental Datasheets. Available online at: http://www.dell.com/content/topics/global.aspx/about_dell/values/regulatory_compliance/dec_conform?c=us&l=en"]
["Electronic Product Environmental Assessment Tool (EPEAT) Registry. 2012. Available online at: http://ww2.epeat.net/searchoptions.aspx"]
["Energy Star, 2012. Power Management Calculator, July 2011. http://www.energystar.gov."]
["Energy Star, 2012. Savingings Calculator for Qualified Office Equipment.  http://www.energystar.gov. Downloaded 5/10/2012."]
["FEC Partner Data. 2009. Data on product lifetime is collected from Federal Electronics Challenge (FEC) partners on the Annual Reporting Form. Unpublished research. "]
["Lenovo. 2012. The ECO Declarations (Environmental data sheets). Available online at: http://www.lenovo.com/social_responsibility/us/en/datasheets_notebooks.html."]
["Lindholm, Minna, 2003. Toward Environmentally Concious Product Design - A Comprehensive DfE Implementation in New Generation Cellular Phones, Proceedings of the 2003 IEEE International Symposium on Electronics and the Environment, p. 251 - 254."]
["Microelectronics and Computer Technology Corporation (MCC). 1996. 1996 Electronics Industry Environmental Roadmap."]
["Mobile Phone Partnership Initiative (MPPI), UNEP Basel Convention, Project 3.1. 2009. Guideline on Material Recovery and Recycling of End-of-Life Mobile Phones."]
["Mobile Phone Partnership Initiative (MPPI), UNEP Basel Convention, Project 4.1. 2006b. Guideline on the Awareness Raising-Design Considerations."]
["Nokia, 2005.  Integrated Product Policy Pilot Project, Stage I Final Report: Life Cycle Environmental Issues of Mobile Phones.  April 2005."]
["O'Brien, Frances. 2006. Personal communication by electronic mail, January 9, 2006. Data based on unpublished research by Gartner, Inc."]
["Socolof, Maria Leet et al. 2001a. \"CRT and LCD Monitor and Process Materials Evaluated for Environmental Performance\", in Journal of the Society for Information Display (Vol. 9, Number 1), p. 45-50."]
["Socolof, Maria Leet et al. 2001b. Desktop Computer Displays: A Life Cycle Assessment, US Environmental Protection Agency, Report No. PPA/744-R-01-004a."]
["SWICO Recycling. 2010. 2010 Activity Report. Available online at: http://www.swicorecycling.ch/downloads/497/342910/swico_activity_report_2010.pdf"]
["Townsend, Timothy G. et al. 2004. RCRA Toxicity Characterization of Computer CPUs and Other Discarded Electronic Devices, University of Florida, July 15, 2004."]
["UNICOR 2012. Personal communication with Todd Baldau, U.S. Department of Justice, UNICOR Federal Prison Industries, March 21 and April 25, 2012."]
["Washington State Department of Ecology, Washington State Department of Health. 2006. Washington State Polybrominated Diphenyl Ether (PBDE) Chemical Action Plan: Final Plan."]
["Williams, K.S., and T. J. McDonnell. 2010. Liquid Crystal Displays: Environmental Management in Removal and Recycling of Mercury-containing Backlights. Twenty-Fifth International Conference on Solid Waste Technology and Management. Journal of Solid Waste Technology and Management. 14th-18th March 2010."]
["Wu, B. Y., Y.C. Chan, A. Middendorf, X. Gu, and H.W. Zhong. 2008. Assessment of toxicity potential of metallic elements in discarded electronics: A case study of mobile phones in China. J Environ Sci (China). 2008;20(11):1403-8."]

{"sheet":"8b1.Assumptions-EPEATFECdefault","index":11,"n_rows":49,"n_cols":7,"rows_kept":49,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,5],[44,0,44,5],[39,0,39,5],[34,0,34,5],[6,0,6,5],[4,0,4,5],[5,0,5,5],[17,0,17,5]]}
["EPEAT PURCHASING, USE, AND END-OF-LIFE DEFAULT ASSUMPTIONS"]
["The data below are assumptions for all computer products that are EPEAT registered and managed using best use and end-of-life practices.  See Sheet 8b2 for applicability of specific criteria to products registered as EPEAT Bronze, Silver or Gold."]
[]
["Ref","Criteria/Attribute","Value","Units","Reference","Notes"," "]
["All Computer Product Types"]
["EPEAT Registered Computer Products"]
["Reduced Toxicity"]
["E 4.1.1.1","RoHS Compliance","n/a","n/a",null,"Applies to all tiers--bronze, silver, and gold -- unless otherwise noted.\nThe calculator assumes \"RoHS compliance\" results in the elimination of restricted substances, since the quality and precision of available data does not easily allow extrapolation to individual \"homogeneous\" materials, which is the unit of measure for the maximum concentrations defined by RoHS. "]
["E 4.1.1.1","Lead content ",0,"g",null,"Applies to solder and wire & cable applications; CRT glass is exempt from RoHS."]
["E 4.1.1.1","Mercury content (not including lamps)",0,"mg",null," "]
["E 4.1.3.1","Declaration of # of mercury lamps","varies",null,"Varies by tier and product type.  Defaults are in Sheet 8b2. User may enter values in Sheet 3c.","Applies to LCDs and notebooks only."]
["E 4.1.3.2 ","Low threshold for mercury in lamps",3,"mg",null,"Applies to LCDs and notebooks only."]
["E 4.1.3.3","Elimination of mercury in lamps ",0,"mg",null,"Applies to LCDs and notebooks only."]
["E 4.1.1.1","Cadmium content",0,"mg"]
["E 4.1.1.1","Hexavalent chromium content ",0,"mg"]
["E 4.1.1.1","PBB content",0,"mg"]
["E 4.1.1.1","PBDE content per unit",0,"mg"]
["Material Use ",null,null,null,null,null," "]
["E 4.2.1.1 ","Recycled plastic (resin) content, manufacturer's declaration","vaires","%","Varies by tier and product type.  Default percentages are in Sheet 8b2. User may enter values in Sheet 3c.",null," "]
["E 4.2.1.1 ","Amount of recycled resin in product","declared % x resin content","kg",null,"For total resin content, see Sheet 8a.  "]
["E 4.2.1.2","10% recycled plastic (resin) content","10% x resin content","kg","% defined by EPEAT standard.","For total resin content, see Sheet 8a.  "]
["E 4.2.1.3","25% recycled plastic (resin) content","25% x resin content","kg","% defined by EPEAT standard.","For total resin content, see Sheet 8a.  "]
["E 4.2.2.1","Renewable/biobased material, manufacturer's declaration","declared % x resin content","kg","Varies by tier and product type.  Default percentages are in Sheet 8b2. User may enter values in Sheet 3c.","Benefit for this criterion not calculated in Version 3.0."]
["E 4.2.2.1","10% renewable/biobased material","10% x renew/bio content","kg","Varies by tier and product type.  Default percentages are in Sheet 8b2. User may enter values in Sheet 3c.","Benefit for this criterion not calculated in Version 3.0."]
["E 4.8.3.1","Recycled content of packaging, corrugated, manufacturer's declaration","varies","%","Varies by tier and product type.  Default percentages are in Sheet 8b2. User may enter values in Sheet 3c."]
["E 4.8.3.1","Recycled content of packaging, plastic/foam, manufacturer's declaration","varies","%","Varies by tier and product type.  Default percentages are in Sheet 8b2. User may enter values in Sheet 3c."]
["E 4.8.3.1","Recycled content of packaging, other, manufacturer's declaration","varies","%","Varies by tier and product type.  Default percentages are in Sheet 8b2. User may enter values in Sheet 3c.","\"Other\" packaging assumed to be plastic."]
["E 4.8.3.1","Amount of recycled content in packaging, corrugated","declared % x amt corrugated","kg",null,"For amount of corrugated packaging, see Sheet 8a."," "]
["E 4.8.3.1","Amount of recycled content in packaging, plastic/foam","declared % x amt plastic/foam","kg",null,"For amount of plastic packaging, see Sheet 8a."]
["E 4.8.3.1","Amount of recycled content in packaging, other","declared % x amt other","kg",null,"For amount of other packaging, see Sheet 8a.  \"Other\" packaging assumed to be plastic."]
["E 4.8.3.2","CPG recycled content of packaging, corrugated",0.25,"%","% defined by EPEAT standard.","US EPA CPG (Comprehensive Procurement Guidelines) minimum percentage for recycled corrugated."]
["E 4.8.3.2","Amount of recycled corrugated in packaging to meet CPG","25% x amt corrugated","kg",null,"For amount of corrugated packaging, see Sheet 8a.  "]
["E 4.8.5.1","Packaging reused ",5,"times","Defined by EPEAT standard","Assumes reuse of all packaging or replacing all baseline product packaging with reusable packaging."]
["E 4.8.5.1","Packaging avoided per unit by packaging reuse","5 x amt pkg","kg",null,"For amount of packaging, see Sheet 8a.  "]
["Energy Star® 5.*"]
["E 4.5.1.1","CPU:  Energy Star® 5.* Compliant annual unit energy consumption (UEC)",{"$f":"'8c.Assumptions-Calculations'!C68","v":276.42600851039998},"kWh/y","ENERGY STAR, 2011.","Assumes 8% enabled."]
["E 4.5.1.1","CRT:  Energy Star® 5.* Compliant annual unit energy consumption (UEC)","n/a",null,null,"There are no CRTs qualified under ENERGY STAR 5.*."]
["E 4.5.1.1","LCD:  Energy Star® 5.* Compliant annual unit energy consumption (UEC)",{"$f":"'8c.Assumptions-Calculations'!E68","v":58.01729085152062},"kWh/y","ENERGY STAR, 2011.","Assumes 81% enabled."]
["E 4.5.1.1","Notebook:  Energy Star® 5.* Compliant annual (unit energy consumption (UEC)",{"$f":"'8c.Assumptions-Calculations'!F68+'8c.Assumptions-Calculations'!G68","v":69.66904456541377},"kWh/y","ENERGY STAR, 2011.","Assumes 8% (computer)/81% (display) enabled."]
["Placeholder for Early Adopter Criteria"]
["E 4.5.1.2","CPU:  Annual unit energy consumption (UEC)",null,null,null,"Benefit for this criterion not calculated in Version 3.0."]
["E 4.5.1.2","CRT:  Annual unit energy consumption (UEC)",null,null,null,"Benefit for this criterion not calculated in Version 3.0."]
["E 4.5.1.2","LCD:  Annual unit energy consumption (UEC)",null,null,null,"Benefit for this criterion not calculated in Version 3.0."]
["E 4.5.1.2","Notebook:  Annual unit energy consumption (UEC)",null,null,null,"Benefit for this criterion not calculated in Version 3.0."]
["Federal Electronics Challenge"]
["USE","Percentage of units with power management features enabled","varies"," ","Varies by product type.  Default percentages in Sheet 8a.  User may enter percentages in Sheet 3c (for purchases) or Sheet 3b (for equipment in use)"]
["USE","Average lifespan of products",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!D13),'3b.User Input-Use&EOL'!K9*'8a. Assumptions-Baseline'!D39+'3b.User Input-Use&EOL'!K10*'8a. Assumptions-Baseline'!$D$83+'3b.User Input-Use&EOL'!K11*'8a. Assumptions-Baseline'!$D$128+'3b.User Input-Use&EOL'!K12*'8a. Assumptions-Baseline'!$D$174,'8c.Assumptions-Calculations'!$B$14*'8a. Assumptions-Baseline'!$D$39+'8c.Assumptions-Calculations'!$B$15*'8a. Assumptions-Baseline'!$D$83+'8c.Assumptions-Calculations'!$B$16*'8a. Assumptions-Baseline'!$D$128+'8c.Assumptions-Calculations'!$B$17*'8a. Assumptions-Baseline'!$D$174)","v":48.327838940779237},"months","Calculated","This is the weighted average for the different product types given in Sheet 3b or default in Sheet 8c."]
["USE, EOL","Type of products","pre-EPEAT",null,null,"For computers, calculations assume products with extended life and managed at EOL are pre-EPEAT products."]
["EOL","Reuse ratio","1 for 1",null,null,"Reuse assumes a 1 for 1 trade (i.e., for every unit reused, one unit is not produced.)"]

{"sheet":"8b2.Assumption-EPEAT tiers","index":12,"n_rows":32,"n_cols":26,"rows_kept":32,"cut":false,"hidden":false,"merged":[[0,0,0,14],[1,0,1,14],[5,19,5,20],[11,19,11,20],[3,2,3,5],[3,6,3,9],[3,10,3,13],[28,10,28,13],[28,2,28,5],[28,6,28,9],[19,19,19,20],[15,19,15,20]]}
["EPEAT REGISTRATION TIER ASSUPTIONS (UPDATED 3/30/12)"]
["This table may be updated in the future, based on distribution of registrations in EPEAT."]
[]
[null,"CRITERIA","Bronze",null,null,null,"Silver",null,null,null,"Gold",null,null,null,"NOTES"]
[null,null,"CPU","CRT","LCD","NTBK","CPU","CRT","LCD","NTBK","CPU","CRT","LCD","NTBK"]
["Reduced Toxicity"]
["E 4.1.1.1-R","Compliance with provisions of European RoHS Directive","yes",null,"yes","yes","yes",null,"yes","yes","yes",null,"yes","yes","Required crtieria; all registered products must meet."]
["E 4.1.3.1-R","Reporting on amount of mercury used in light sources, Number of lamps with Hg","NA","NA",4,1,"NA","NA",3,0,"NA","NA",0,0,null," ",null,null,null,null,null,null,null,null,null," "]
["E 4.1.3.1-R","Reporting on amount of mercury used in light sources, maximum average Hg content per lamp","NA",null,4.0000000000000001E-3,2E-3,"NA",null,3.0000000000000001E-3,0,"NA",null,0,0]
["E 4.1.3.2-O","Low threshold for amount of mercury used in light sources (Max average of 3 mg Hg/lamp)","NA",null,"no","yes","NA",null,"yes","yes","NA",null,"yes","yes","Criterion must be consistent with declared values in above rows."]
["E 4.1.3.3-O","Elimination of intentionally added mercury used in light sources","NA",null,"no","no","NA",null,"no","yes","NA",null,"yes","yes","Criterion must be consistent with declared values in above rows."]
["Material Use"]
["E 4.2.1.1-R","Manufacturer's declared percent recycled content for product",0,null,0,0,0,null,0,0,0.05,null,0.1,0,null,null,null,null,null,null,null,null,null,null,null," "]
["E 4.2.1.2-O","Minimum content of postconsumer recycled plastic (>=10%)","no",null,"no","no","no",null,"no","no","no",null,"yes","no","Criterion must be consistent with declared values in above rows."]
["E 4.2.1.3-O","Higher content of postconsumer recycled plastic (>=25%)","no",null,"no","no","no",null,"no","no","no",null,"no","no","Criterion must be consistent with declared values in above rows."]
["E 4.2.2.1-R","Declaration of renewable/biobased plastic content",null,null,null,null,null,null,null,null,null,null,null,null,"Not used in version 3.0.",null,null,null,null,null,null,null,null,null,null," "]
["E 4.2.2.2-O","Minimum content of renewable/biobased plastic (>=10%)",null,null,null,null,null,null,null,null,null,null,null,null,"Not used in version 3.0."]
["E 4.2.3.1-R","Declared product weight (kg)",null,null,null,null,null,null,null,null,null,null,null,null,"Not used in version 3.0."," ",null,null,null,null,null,null,null,null,null," "]
["Energy"]
["E. 4.5.1.1-R","ENERGY STAR® (version 5.0/5.1/5.2)","yes",null,"yes","yes","yes",null,"yes","yes","yes",null,"yes","yes","Required crtieria; all registered products must meet.  Version 3.0 incorporates ENERGY STAR 5.* as the mandatory criterion."]
["E 4.5.1.2-O","ENERGY STAR® Early Adopter",null,null,null,null,null,null,null,null,null,null,null,null,"Not used in version 3.0"]
["Packaging"]
["E 4.8.3.1-R","Declaration of recycled content in packaging, % recycled content for corrugated/paper fiber packaging",0.24,null,0.24,0.6,0.35,null,0.5,0.63,0.55000000000000004,null,0.6,0.65]
["E 4.8.3.1-R","Declaration of recycled content in packaging, % recycled content for plastic/foam/resin packaging",0,null,0,0,0,null,0.05,0.1,0.1,null,0.08,0.2]
["E 4.8.3.1-R","Declaration of recycled content in packaging, % recycled content for other packaging",0,null,0,0,0,null,0,0.04,0,null,0.1,0.13,null,null,null,null,null,null,null,null,null,null,null," "]
["E 4.8.3.2-O","Minimum postconsumer content guidelines (CPG) (Recycled content of corrugated packaging >=25%)","no",null,"no","no","yes",null,"yes","yes","yes",null,"yes","yes","Criterion must be consistent with declared values in above rows."]
["E 4.8.5.1-O","Reusable packaging","no",null,"no","no","no",null,"no","no","yes",null,"no","no"]
["Cost Premiums"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not used in version 3.0."]
[]
[]
[null,null,null,null,null," "]

{"sheet":"8c.Assumptions-Calculations","index":13,"n_rows":360,"n_cols":14,"rows_kept":360,"cut":false,"hidden":false,"merged":[[28,3,28,4],[21,5,21,6],[23,5,23,6],[25,3,25,4],[5,3,5,4],[5,5,5,6],[185,3,185,4],[159,5,159,6],[160,5,160,6],[161,5,161,6],[162,5,162,6],[163,5,163,6],[182,5,182,6],[69,5,69,6],[78,3,78,4],[79,3,79,4],[75,3,75,4],[71,3,71,4],[72,3,72,4],[73,3,73,4],[73,5,73,6],[182,3,182,4],[74,5,74,6],[75,5,75,6],[0,0,0,6],[87,5,87,6],[88,5,88,6],[13,5,13,6],[14,5,14,6],[15,5,15,6],[16,5,16,6],[21,3,21,4],[22,3,22,4],[23,3,23,4],[22,5,22,6],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[13,3,13,4],[17,5,17,6],[25,5,25,6],[31,3,31,4],[81,5,81,6],[82,5,82,6],[83,5,83,6],[69,3,69,4],[70,3,70,4],[324,2,324,4],[223,2,223,4],[234,2,234,4],[282,2,282,4],[296,2,296,4],[263,0,263,4],[310,2,310,4],[6,5,6,6],[7,5,7,6],[8,5,8,6],[9,5,9,6],[12,3,12,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[12,5,12,6],[254,2,254,4],[30,3,30,4],[74,3,74,4],[185,5,185,6],[29,3,29,4],[27,3,27,4],[26,3,26,4],[183,3,183,4],[184,3,184,4],[184,5,184,6],[183,5,183,6],[154,5,154,6],[155,5,155,6],[156,5,156,6],[157,5,157,6],[158,5,158,6],[166,5,166,6],[167,5,167,6],[168,5,168,6],[169,5,169,6],[170,5,170,6],[171,5,171,6],[168,3,168,4],[174,3,174,4],[175,3,175,4],[176,3,176,4],[178,0,178,6],[158,3,158,4],[159,3,159,4],[160,3,160,4],[161,3,161,4],[188,5,188,6],[76,3,76,4],[77,3,77,4],[70,5,70,6],[81,3,81,4],[82,3,82,4],[83,3,83,4],[80,3,80,4],[244,2,244,4],[71,5,71,6],[72,5,72,6],[78,5,78,6],[80,5,80,6],[76,5,76,6],[77,5,77,6],[79,5,79,6],[169,3,169,4],[170,3,170,4],[152,3,152,4],[152,5,152,6],[153,5,153,6],[186,3,186,4],[186,5,186,6],[153,3,153,4],[114,9,114,13],[91,3,91,4],[84,5,84,6],[85,5,85,6],[86,5,86,6],[89,5,89,6],[91,5,91,6],[84,3,84,4],[85,3,85,4],[86,3,86,4],[89,3,89,4],[87,3,87,4],[88,3,88,4],[162,3,162,4],[163,3,163,4],[154,3,154,4],[155,3,155,4],[156,3,156,4],[157,3,157,4],[172,3,172,4],[164,3,164,4],[166,3,166,4],[167,3,167,4],[171,3,171,4],[211,0,211,2],[10,0,10,6],[194,3,194,4],[195,3,195,4],[195,5,195,6],[194,5,194,6],[193,5,193,6],[192,5,192,6],[188,3,188,4],[189,3,189,4],[190,3,190,4],[191,3,191,4],[192,3,192,4],[193,3,193,4],[179,3,179,4],[180,3,180,4],[165,3,165,4],[165,5,165,6],[29,5,29,6],[164,5,164,6],[181,3,181,4],[181,5,181,6],[180,5,180,6],[179,5,179,6],[203,2,203,3],[204,2,204,3],[205,2,205,3],[206,2,206,3],[30,5,30,6],[31,5,31,6],[26,5,26,6],[27,5,27,6],[28,5,28,6],[90,3,90,4],[90,5,90,6],[201,2,201,3],[202,2,202,3],[191,5,191,6],[190,5,190,6],[189,5,189,6],[172,5,172,6],[173,5,173,6],[174,5,174,6],[175,5,175,6],[176,5,176,6],[177,5,177,6],[177,3,177,4],[173,3,173,4]]}
["MISCELLANEOUS DATA AND ASSUMPTIONS"]
["Supporting data for calculations."]
[]
["PRODUCT INFORMATION"]
["Table 1.  Product cost"]
["Product Type","Value","Units","Reference",null,"Notes"]
["Desktop computer (CPU)",779,"US$","GSA Advantage, 2012.",null,"Average price of 36 products by 4 manufacturers."]
["Cathode ray tube monitor (CRT)",533,"US$","GSA Advantage, 2012.",null,"Average price of 10 CRT monitors (15 to 21 inch) by 8 manufacturers."]
["Liquid crystal display (LCD)",383,"US$","GSA Advantage, 2012.",null,"Average price of 21 LCD monitors (15 to 22 inch) by 12 manufacturers."]
["Notebook computer",1335,"US$","GSA Advantage, 2012.",null,"Average price of 28 notebook computers (14 to 20 inch) by 9 manufacturers."]
["GSA: US General Services Administration"]
["Table 2.  Distribution of products currently in use in government"]
["Product Type","Distribution",null,"Reference",null,"Notes"]
["CPU",{"$f":"470366/1459488","v":0.32228151242079411},null,"FEC, 2012.",null,"Products reported in use during FY2011."]
["CRT",{"$f":"6513/1459488","v":4.462523843978162E-3},null,"FEC, 2012.",null,"Products reported in use during FY2011."]
["LCD",{"$f":"682610/1459488","v":0.46770511302593787},null,"FEC, 2012.",null,"Products reported in use during FY2011."]
["Notebook",{"$f":"299999/1459488","v":0.20555085070928983},null,"FEC, 2012.",null,"Products reported in use during FY2011."]
[null,{"$f":"SUM(B14:B17)","v":1}]
[]
["ENERGY INFORMATION "]
["Table 3.  Unit energy cost"]
["Parameter","Value","Units","Reference",null,"Notes"]
["Electricity cost",{"$f":"10.190859859936/100","v":0.10190859859936},"$/kWh","EIA, 2011.",null,"2010 commercial rate."]
["Discount rate",0.04,null,"ENERGY STAR, 2012.",null,"A real discount rate of 4 percent is assumed, which is roughly equivalent to the nominal discount rate of 7 percent (4 percent real discount rate + 3 percent inflation rate).  "]
["Table 4a.  General assumptions for product energy use, conversions"]
["Assumptions","Value","Units","Reference",null,"Notes"]
["Hours per day",24,"hours/day"]
["Days per week",7,"days/week"]
["Days per year",365,"days/year"]
["Hours per workday",8,"hours/day","ENERGY STAR, 2012.",null,"Assumption, used in ENERGY STAR power management calculators. "]
["Workdays per week",5,"days/week","ENERGY STAR, 2012.",null,"Assumption, used in ENERGY STAR power management calculators. "]
["Nonworking days per year",22.454285714285898,"days/year","ENERGY STAR, 2012.",null,"Assumption, used in ENERGY STAR power management calculators. "]
["Table 4b.  Use stage assumptions for each product type with assumed enabling rates "]
["Assumptions","Units","CPU","CRT \n(less than 30\")","LCD \n(less than 30\")","Notebook  (Display)","Notebook (Computer)","Reference","Notes"]
["All Units"]
["% of units turned off at night","%",0.36,0.18,0.18,0.18,0.18,"ENERGY STAR, 2012.","Assumption, used in ENERGY STAR power management calculators. "]
["% power managed","%",0.08,0.81,0.81,0.81,0.08,"ENERGY STAR, 2012.","Assumption, used in ENERGY STAR power management calculators. "]
["% of time in sleep during workday","%",0.38462000000000002,0.55556000000000005,0.55556000000000005,0.55556000000000005,0.3846,"ENERGY STAR, 2012.","Assumption, used in ENERGY STAR power management calculators. "]
["Time in \"active\" or \"idle\" mode","hours/year",{"$f":"(($B$31*$B$30/$B$28*$B$29)-($B$32*$B$30))*(1-C38)","v":1172.9635103999992},{"$f":"(($B$31*$B$30/$B$28*$B$29)-($B$32*$B$30))*(1-D38)","v":847.13819519999925},{"$f":"(($B$31*$B$30/$B$28*$B$29)-($B$32*$B$30))*(1-E38)","v":847.13819519999925},{"$f":"(($B$31*$B$30/$B$28*$B$29)-($B$32*$B$30))*(1-F38)","v":847.13819519999925},{"$f":"(($B$31*$B$30/$B$28*$B$29)-($B$32*$B$30))*(1-G38)","v":1173.0016319999991},"Calculated."]
["Time in \"sleep\" mode","hours/year",{"$f":"(($B$31*$B$30/$B$28*$B$29)-($B$32*$B$30))*C38","v":733.11648959999945},{"$f":"(($B$31*$B$30/$B$28*$B$29)-($B$32*$B$30))*D38","v":1058.9418047999993},{"$f":"(($B$31*$B$30/$B$28*$B$29)-($B$32*$B$30))*E38","v":1058.9418047999993},{"$f":"(($B$31*$B$30/$B$28*$B$29)-($B$32*$B$30))*F38","v":1058.9418047999993},{"$f":"(($B$31*$B$30/$B$28*$B$29)-($B$32*$B$30))*G38","v":733.07836799999939},"Calculated."]
["Time in \"off\" mode","hours/year",{"$f":"((($B$28-$B$31)*$B$27)+(($B$27-$B$30)*$B$31))/$B$28*$B$29+($B$32*$B$30)","v":6853.920000000001},{"$f":"((($B$28-$B$31)*$B$27)+(($B$27-$B$30)*$B$31))/$B$28*$B$29+($B$32*$B$30)","v":6853.920000000001},{"$f":"((($B$28-$B$31)*$B$27)+(($B$27-$B$30)*$B$31))/$B$28*$B$29+($B$32*$B$30)","v":6853.920000000001},{"$f":"((($B$28-$B$31)*$B$27)+(($B$27-$B$30)*$B$31))/$B$28*$B$29+($B$32*$B$30)","v":6853.920000000001},{"$f":"((($B$28-$B$31)*$B$27)+(($B$27-$B$30)*$B$31))/$B$28*$B$29+($B$32*$B$30)","v":6853.920000000001},"Calculated."]
["Non-ENERGY STAR (Conventional) Units "]
["Average power in \"active\" or \"idle\" mode","watts",68.8,73.431900974807505,32.200000000000003,10.45,10.45,"ENERGY STAR, 2012."]
["Average power in \"sleep\" mode","watts",3.35,3.4,0.74,0.78,0.78,"ENERGY STAR, 2012."]
["Average power in \"off\" mode","watts",1.71,1.05,0.74,0.51,0.51,"ENERGY STAR, 2012."]
["UEC, power managed, turned off","kWh/y",{"$f":"(($C$39*C43)+($C$40*C44)+($C$41*C45))/1000","v":94.876032955679946},{"$f":"(($C$39*D43)+($C$40*D44)+($C$41*D45))/1000","v":95.822152407395322},{"$f":"(($E$39*E43)+($E$40*E44)+($E$41*E45))/1000","v":33.133367620991983},{"$f":"(($F$39*F43)+($F$40*F44)+($F$41*F45))/1000","v":13.174067947583991},{"$f":"(($G$39*G43)+($G$40*G44)+($G$41*G45))/1000","v":16.325167381439989},"Calculated."]
["UEC, power managed, not turned off","kWh/y",{"$f":"(($C$39*C43)+(($C$40+$C$41)*C44))/1000","v":106.11646175567995},{"$f":"(($C$39*D43)+(($C$40+$C$41)*D44))/1000","v":111.92886440739534},{"$f":"(($E$39*E43)+(($E$40+$E$41)*E44))/1000","v":33.133367620991983},{"$f":"(($F$39*F43)+(($F$40+$F$41)*F44))/1000","v":15.024626347583991},{"$f":"(($G$39*G43)+(($G$40+$G$41)*G44))/1000","v":18.17572578143999},"Calculated."]
["UEC, not power managed, turned off","kWh/y",{"$f":"((($C$39+$C$40)*C43)+($C$41*C45))/1000","v":142.85850719999988},{"$f":"((($C$39+$C$40)*D43)+($C$41*D45))/1000","v":147.16369381006101},{"$f":"((($E$39+$E$40)*E43)+($E$41*E45))/1000","v":66.447676799999954},{"$f":"((($F$39+$F$40)*F43)+($F$41*F45))/1000","v":23.414035199999983},{"$f":"((($G$39+$G$40)*G43)+($G$41*G45))/1000","v":23.414035199999983},"Calculated."]
["UEC, not power managed, not turned off","kWh/y",{"$f":"(($C$39+$C$40+$C$41)*C43)/1000","v":602.68799999999999},{"$f":"(($C$39+$C$40+$C$41)*D43)/1000","v":643.26345253931368},{"$f":"(($E$39+$E$40+$E$41)*E43)/1000","v":282.072},{"$f":"(($F$39+$F$40+$F$41)*F43)/1000","v":91.542000000000002},{"$f":"(($G$39+$G$40+$G$41)*G43)/1000","v":91.542000000000002},"Calculated."]
["Weighted average UEC","kWh/y",{"$f":"(C46*$C$36*$C$37)+(C47*$C$37*(1-$C$36))+(C48*(1-$C$37)*$C$36)+(C49*(1-$C$37)*(1-$C$36))","v":410.34302457565445},{"$f":"(D46*$C$36*$C$37)+(D47*$C$37*(1-$C$36))+(D48*(1-$C$37)*$C$36)+(D49*(1-$C$37)*(1-$C$36))","v":435.98457209203178},{"$f":"(E46*$E$36*$E$37)+(E47*$E$37*(1-$E$36))+(E48*(1-$E$37)*$E$36)+(E49*(1-$E$37)*(1-$E$36))","v":73.057355919563491},{"$f":"(F46*$F$36*$F$37)+(F47*$F$37*(1-$F$36))+(F48*(1-$F$37)*$F$36)+(F49*(1-$F$37)*(1-$F$36))","v":26.963139530663028},{"$f":"(G46*$G$36*$G$37)+(G47*$G$37*(1-$G$36))+(G48*(1-$G$37)*$G$36)+(G49*(1-$G$37)*(1-$G$36))","v":74.364059050675209},"Calculated."]
["ENERGY STAR 4.* Qualified Units"]
["Average power in \"active\" or \"idle\" mode","watts",59.9,35.14,27.77,8.1999999999999993,8.1999999999999993,"ENERGY STAR, 2012."]
["Average power in \"sleep\" mode","watts",4.5448799999999991,2,0.92,0.59799999999999998,0.59799999999999998,"ENERGY STAR, 2012."]
["Average power in \"off\" mode","watts",2.5448799999999996,0.92,0.69168712894653639,0.38500000000000001,0.38500000000000001,"ENERGY STAR, 2012."]
["UEC, power managed, turned off","kWh/y",{"$f":"(($C$39*C52)+($C$40*C53)+($C$41*C54))/1000","v":91.034844673813183},{"$f":"(($D$39*D52)+($D$40*D53)+($D$41*D54))/1000","v":38.191926188927972},{"$f":"(($E$39*E52)+($E$40*E53)+($E$41*E54))/1000","v":29.240022387949221},{"$f":"(($F$39*F52)+($F$40*F53)+($F$41*F54))/1000","v":10.218539599910393},{"$f":"(($G$39*G52)+($G$40*G53)+($G$41*G54))/1000","v":12.695753446463993},"Calculated."]
["UEC, power managed, not turned off","kWh/y",{"$f":"(($C$39*C52)+(($C$40+$C$41)*C53))/1000","v":104.74268467381319},{"$f":"(($D$39*D52)+(($D$40+$D$41)*D53))/1000","v":45.594159788927982},{"$f":"(($E$39*E52)+(($E$40+$E$41)*E53))/1000","v":30.804860541119979},{"$f":"(($F$39*F52)+(($F$40+$F$41)*F53))/1000","v":11.678424559910393},{"$f":"(($G$39*G52)+(($G$40+$G$41)*G53))/1000","v":14.155638406463991},"Calculated."]
["UEC, not power managed, turned off","kWh/y",{"$f":"((($C$39+$C$40)*C52)+($C$41*C54))/1000","v":131.61659592959992},{"$f":"((($D$39+$D$40)*D52)+($D$41*D54))/1000","v":73.285257599999952},{"$f":"((($E$39+$E$40)*E52)+($E$41*E54))/1000","v":57.672609846829204},{"$f":"((($F$39+$F$40)*F52)+($F$41*F54))/1000","v":18.268615199999985},{"$f":"((($G$39+$G$40)*G52)+($G$41*G54))/1000","v":18.268615199999985},"Calculated."]
["UEC, not power managed, not turned off","kWh/y",{"$f":"(($C$39+$C$40+$C$41)*C52)/1000","v":524.72400000000005},{"$f":"(($D$39+$D$40+$D$41)*D52)/1000","v":307.82640000000004},{"$f":"(($E$39+$E$40+$E$41)*E52)/1000","v":243.26519999999999},{"$f":"(($F$39+$F$40+$F$41)*F52)/1000","v":71.831999999999994},{"$f":"(($G$39+$G$40+$G$41)*G52)/1000","v":71.831999999999994},"Calculated."]
["Weighted average UEC","kWh/y",{"$f":"(C55*$C$36*$C$37)+(C56*$C$37*(1-$C$36))+(C57*(1-$C$37)*$C$36)+(C58*(1-$C$37)*(1-$C$36))","v":360.53353675378861},{"$f":"(D55*$D$36*$D$37)+(D56*$D$37*(1-$D$36))+(D57*(1-$D$37)*$D$36)+(D58*(1-$D$37)*(1-$D$36))","v":86.317732700071659},{"$f":"(E55*$E$36*$E$37)+(E56*$E$37*(1-$E$36))+(E57*(1-$E$37)*$E$36)+(E58*(1-$E$37)*(1-$E$36))","v":64.596905052336439},{"$f":"(F55*$F$36*$F$37)+(F56*$F$37*(1-$F$36))+(F57*(1-$F$37)*$F$36)+(F58*(1-$F$37)*(1-$F$36))","v":21.062884906199415},{"$f":"(G55*$G$36*$G$37)+(G56*$G$37*(1-$G$36))+(G57*(1-$G$37)*$G$36)+(G58*(1-$G$37)*(1-$G$36))","v":58.326772206213114},"Calculated."]
["ENERGY STAR 5.* Qualified Units"]
["Average power in \"active\" or \"idle\" mode","watts",46.2,null,25.2,7.05,7.05,"ENERGY STAR, 2012."]
["Average power in \"sleep\" mode","watts",2.4500000000000002,null,0.73,0.72,0.72,"ENERGY STAR, 2012."]
["Average power in \"off\" mode","watts",1.47,null,0.6,0.41,0.41,"ENERGY STAR, 2012."]
["UEC, power managed, turned off","kWh/y",{"$f":"(($C$39*C61)+($C$40*C62)+($C$41*C63))/1000","v":66.062311979999976},null,{"$f":"(($E$39*E61)+($E$40*E62)+($E$41*E63))/1000","v":26.23326203654398},{"$f":"(($F$39*F61)+($F$40*F62)+($F$41*F63))/1000","v":9.5448695756159943},{"$f":"(($G$39*G61)+($G$40*G62)+($G$41*G63))/1000","v":11.607585130559993},"Calculated."]
["UEC, power managed, not turned off","kWh/y",{"$f":"(($C$39*C61)+(($C$40+$C$41)*C62))/1000","v":72.779153579999971},null,{"$f":"(($E$39*E61)+(($E$40+$E$41)*E62))/1000","v":27.12427163654398},{"$f":"(($F$39*F61)+(($F$40+$F$41)*F62))/1000","v":11.669584775615997},{"$f":"(($G$39*G61)+(($G$40+$G$41)*G62))/1000","v":13.732300330559994},"Calculated."]
["UEC, not power managed, turned off","kWh/y",{"$f":"((($C$39+$C$40)*C61)+($C$41*C63))/1000","v":98.136158399999943},null,{"$f":"((($E$39+$E$40)*E61)+($E$41*E63))/1000","v":52.145567999999962},{"$f":"((($F$39+$F$40)*F61)+($F$41*F63))/1000","v":16.247971199999988},{"$f":"((($G$39+$G$40)*G61)+($G$41*G63))/1000","v":16.247971199999988},"Calculated."]
["UEC, not power managed, not turned off","kWh/y",{"$f":"(($C$39+$C$40+$C$41)*C61)/1000","v":404.71199999999999},null,{"$f":"(($E$39+$E$40+$E$41)*E61)/1000","v":220.75200000000001},{"$f":"(($F$39+$F$40+$F$41)*F61)/1000","v":61.758000000000003},{"$f":"(($G$39+$G$40+$G$41)*G61)/1000","v":61.758000000000003},"Calculated."]
["Weighted average UEC","kWh/y",{"$f":"(C64*$C$36*$C$37)+(C65*$C$37*(1-$C$36))+(C66*(1-$C$37)*$C$36)+(C67*(1-$C$37)*(1-$C$36))","v":276.42600851039998},null,{"$f":"(E64*$E$36*$E$37)+(E65*$E$37*(1-$E$36))+(E66*(1-$E$37)*$E$36)+(E67*(1-$E$37)*(1-$E$36))","v":58.01729085152062},{"$f":"(F64*$F$36*$F$37)+(F65*$F$37*(1-$F$36))+(F66*(1-$F$37)*$F$36)+(F67*(1-$F$37)*(1-$F$36))","v":19.320157207128958},{"$f":"(G64*$G$36*$G$37)+(G65*$G$37*(1-$G$36))+(G66*(1-$G$37)*$G$36)+(G67*(1-$G$37)*(1-$G$36))","v":50.348887358284806},"Calculated."]
["Table 5.  Energy consumption data for product manufacturing "]
["Parameter","Value","Units","Reference",null,"Notes"]
["CPU, LCDs, CRTs and Notebooks:"]
["Energy for production of desktop (CPU+CRT)",957.27,"mBTU/ton desktop","EPA, 2006."]
["Conversion factor",293.10000000000002,"kWh/mBTU"]
["Conversion factor",2000,"lb/ton"]
["Conversion factor",2.2050000000000001,"lb/kg"]
["Energy for production of desktop (CPU+CRT)",{"$f":"B72*B73/B74*B75","v":309.33486029249997},"kWh/kg of desktop system","Calculated.",null,"Conversion."]
["Energy for manufacturing CRT",18300,"MJ/CRT","Socolof et al., 2001."]
["Conversion factor",3.6,"MJ/kWh"]
["Mass of CRT",21.16,"kg/CRT","Socolof et al., 2001.",null,"Total primary inputs for 17\" CRT. Data source must be consistent with \"Energy for manufacturing\" (Row 77)."]
["Energy for production of CRT",{"$f":"B77/B78/B79","v":240.23314429741649},"kWh/kg ","Calculated."]
["Energy for production of CPU",{"$f":"B76-B80","v":69.101715995083481},"kWh/kg ","Calculated.",null,"Difference of CPU+CRT production energy from WARM source and production energy for CRT from Socolof et al. 2001."]
["Energy for manufacturing LCD",1440,"MJ/LCD","Socolof et al., 2001."]
["Mass of LCD",5.73,"kg/LCD","Socolof et al., 2001.",null,"Total primary inputs for 15\" LCD. Data source must be consistent with \"Energy for manufacturing\" (Row 82)."]
["Energy for production of LCD",{"$f":"B82/$B$78/B83","v":69.808027923211171},"kWh/kg ","Calculated."]
["Energy for production of notebook",{"$f":"B81+B84","v":138.90974391829465},"kWh/kg ntbk","Calculated.",null,"Assumed the same as a CPU and an LCD."]
["Average (weighted) production energy",{"$f":"IF(ISNUMBER('3b.User Input-Use&EOL'!D13),$B$81*'3b.User Input-Use&EOL'!$K$9+$B$80*'3b.User Input-Use&EOL'!$K$10+$B$84*'3b.User Input-Use&EOL'!$K$11+$B$85*'3b.User Input-Use&EOL'!$K$12,B14*B81+B15*B80+B16*B84+B17*B85)","v":84.544839300467117},"kWh/kg ","Calculated.",null,"Per kg of product weighed by product distribution, either given in Sheet 3b, or default values above in Table 2 (used in longevity calc for energy)."]
["Mobile phones:"]
["Energy for manufacturing mobile phone",150,"MJ/phone","Frey et al., 2006; Nokia, 2005."]
["Mass of phone",0.09,"kg/phone","Frey et al., 2006; Nokia, 2005."]
["Energy for production of mobile phone",{"$f":"B88/B89/B78","v":462.96296296296299},"kWh/kg","Calculated."]
["Mixed waste:"]
["Recycling energy (shredding and copper smelting)",{"$f":"$D$138","v":0.91083000000000003},"MJ/kg e-waste","Derived from primary data collected for the EPA Lead-Free Solder Project (Geibig and Socolof, 2005).  ",null,"Shredding data are primary data provided by three electronic waste demanufacturing facilities, and copper smelting data are primary data collected from two electronic waste copper smelters.  The energy for copper smelting derived from Geibig and Socolof, 2005, p. 2-40, using the following conversion factors: 13.4 g of SnPb solder/kg of PWB; 0.051 kg PWB/kg of e-waste; 8.4 g SnPb solder/cc of SnPb solder.  Assume PWBs reaching end of life still have leaded solder. "]
[]
["LIFE CYCLE IMPACT DATA"]
["Table 6a.  LCI production data"]
["Process","Emissions to air\n(kg)","Emissions to water (kg)","Total energy demand (MJ/kg) ","Material inputs (kg) ","GWP, 100 yr\n(kg CO2-equiv./kg or MJ)","Reference","Nation"]
["For product materials:",null,null,null,null,null,null,null," "]
["ABS co-polymer (ABS)",3.5381923429328568,8.4817369541317883E-2,100.78456800000001,2.5609544482954005,4.1156733499999998,"Average of two plastic data sources. Ecoinvent, 2012; US LCI Database, 2012.","Europe, US"," "]
["Polycarbonate granulate (PC)",6.193475083862042,1.0884278386799335,105.58023,3.2508961574744215,7.7746803,"Ecoinvent, 2012. Plastics, Europe data.","Europe"]
["Polystyrene high impact gran. (HIPS)",2.8334833621554454,2.8001529448582075E-2,90.148941000000008,2.0079005484113246,3.3567064000000002,"Average of two plastic data sources. Ecoinvent, 2012; US LCI Database, 2012.","Europe, US"]
["Plastics (average) per kg material production",{"$f":"AVERAGE(B98:B100)","v":4.1883835963167817},{"$f":"AVERAGE(C98:C100)","v":0.40041557922327781},98.837913,2.6065837180603819,5.08235335]
["Copper mix ",1.7767972131926268,8.3485043252515396,32.192523000000001,2.2735319019027971,1.7057741,"Ecoinvent, 2012. Copper at regional storage.","European mix, from global sources"]
["Copper (average) per kg material production",{"$f":"AVERAGE(B102:B102)","v":1.7767972131926268},8.3485043252515396,32.192523000000001,2.2735319019027971,1.7057741]
["Silver",98.085102433663891,144.0983355439561,1458.9866999999999,93.007130349807028,95.336716999999993,"Ecoinvent, 2012. Silver at regional storage.","European mix, from global sources"]
["Gold",12489.769397179793,37311.288074315962,214333.56,7447.5708068606,12621.369000000001,"Ecoinvent, 2012. Gold at regional storage.","European mix, from global sources"]
["Palladium",14588.475130874833,4898.0668625269418,183737.28,5859.0457696206786,9297.0277000000006,"Ecoinvent, 2012. Palladium at regional storage.","European mix, from global sources"]
["Precious Metals (weighted average) per kg material production",{"$f":"('8c.Assumptions-Calculations'!B104*'8a. Assumptions-Baseline'!$D$201+'8c.Assumptions-Calculations'!B105*'8a. Assumptions-Baseline'!$D$202+'8c.Assumptions-Calculations'!B106*'8a. Assumptions-Baseline'!$D$200)/'8a. Assumptions-Baseline'!$D$203","v":2601.7267566309947},{"$f":"('8c.Assumptions-Calculations'!C104*'8a. Assumptions-Baseline'!$D$201+'8c.Assumptions-Calculations'!C105*'8a. Assumptions-Baseline'!$D$202+'8c.Assumptions-Calculations'!C106*'8a. Assumptions-Baseline'!$D$200)/'8a. Assumptions-Baseline'!$D$203","v":5945.7284348754192},{"$f":"('8c.Assumptions-Calculations'!D104*'8a. Assumptions-Baseline'!$D$201+'8c.Assumptions-Calculations'!D105*'8a. Assumptions-Baseline'!$D$202+'8c.Assumptions-Calculations'!D106*'8a. Assumptions-Baseline'!$D$200)/'8a. Assumptions-Baseline'!$D$203","v":41528.185441628957},{"$f":"('8c.Assumptions-Calculations'!E104*'8a. Assumptions-Baseline'!$D$201+'8c.Assumptions-Calculations'!E105*'8a. Assumptions-Baseline'!$D$202+'8c.Assumptions-Calculations'!E106*'8a. Assumptions-Baseline'!$D$200)/'8a. Assumptions-Baseline'!$D$203","v":1453.9035963085166},{"$f":"('8c.Assumptions-Calculations'!F104*'8a. Assumptions-Baseline'!$D$201+'8c.Assumptions-Calculations'!F105*'8a. Assumptions-Baseline'!$D$202+'8c.Assumptions-Calculations'!F106*'8a. Assumptions-Baseline'!$D$200)/'8a. Assumptions-Baseline'!$D$203","v":2385.8664024932127}]
["Chromium steel",4.1709644887918325,1.0371293283342444,79.965492999999995,3.9739530472232558,4.3283065000000001,"Ecoinvent, 2012. Chromium steel at regional storage.","European mix, from global sources "]
["Chromium steel (average) per kg material production",{"$f":"AVERAGE(B108:B108)","v":4.1709644887918325},1.0371293283342444,79.965492999999995,3.9739530472232558,4.3283065000000001]
["Aluminum ingot",6.6509918085360766,0.76600111658920322,139.57807,4.4444489115493138,8.3090209000000002,"Ecoinvent, 2012. Aluminium production mix at plant.","Global"]
["Aluminum (average) per kg material production",{"$f":"AVERAGE(B110:B110)","v":6.6509918085360766},0.76600111658920322,139.57807,4.4444489115493138,8.3090209000000002]
["CRT Glass",{"$f":"L122","v":0.13705103969754254},{"$f":"M122","v":0.21975425330812856},{"$f":"K122","v":853.17107750472587},null,{"$f":"N122","v":8.3933034026465023},"Socolof et al., 2001.","US & Japan"]
["CRT Glass (average) per kg material production",{"$f":"AVERAGE(B112:B112)","v":0.13705103969754254},{"$f":"AVERAGE(C112:C112)","v":0.21975425330812856},{"$f":"AVERAGE(D112:D112)","v":853.17107750472587},null,{"$f":"AVERAGE(F112:F112)","v":8.3933034026465023}]
["Mobile phone LCD glass",11.3089,0.21465999999999999,null,null,41.884819999999998,"Socolof et al., 2001.","US & Japan"]
["Mobile Phone LCD Glass (average) per kg material production",{"$f":"AVERAGE(B114:B114)","v":11.3089},{"$f":"AVERAGE(C114:C114)","v":0.21465999999999999},null,null,{"$f":"AVERAGE(F114:F114)","v":41.884819999999998},null,null,null,"CRT glass and frit mfg data from Computer Display Project (CDP) LCA (Socolof et al., 2001): "]
["For packaging:",null,null,null,null,null,null,null,null,"Process","Energy","Air emiss","Water emiss","GHG emiss"]
["Low-density polyethylene (LDPE)",1.7409720466262595,2.0647684959451136E-2,78.561410499999994,1.6487719553517723,2.1405896999999996,"Average of U.S. and European plastic data. Ecoinvent, 2012; US LCI Database, 2012.","Europe, US",null,null,"MJ/func unit***","kg/func unit***","kg/func unit***","CO2-equiv/func unit***"]
["High-density polyethylene (HDPE)",1.5530839895496007,1.856772008578603E-2,74.820543999999998,1.593502416206444,1.906285,"Average of U.S. and European plastic data. Ecoinvent, 2012; US LCI Database, 2012.","Europe, US",null,"Glass and frit mfg*",15279,2.9,4.6500000000000004,2.8433000000000002]
["Polyethylene terephthalate (PET)",2.231557602651089,6.7201193192505074E-2,71.013303500000006,1.7820641816267209,2.5052380000000003,"Average of U.S. and European plastic data. Ecoinvent, 2012; US LCI Database, 2012.","Europe, US",null,"LPG production**",2754,"cannot discern","negligible",173.63]
["Polystyrene, general purpose (GPPS) ",2.8095666517713846,2.6447389023777391E-2,89.60955899999999,1.9922270216471172,3.3598720999999996,"Average of U.S. and European plastic data. Ecoinvent, 2012; US LCI Database, 2012.","Europe, US",null,"Lead production",20.100000000000001,"cannot discern","very small to negligible",1.129]
["Plastics (average) per kg material production",{"$f":"AVERAGE(B117:B120)","v":2.0837950726495835},{"$f":"AVERAGE(C117:C120)","v":3.3215996815379907E-2},78.501204250000001,1.7541413937080135,2.4779961999999998,null,null,null,"Total (per func unit)",{"$f":"SUM(K118:K120)","v":18053.099999999999},{"$f":"SUM(L118:L120)","v":2.9},{"$f":"SUM(M118:M120)","v":4.6500000000000004},{"$f":"SUM(N118:N120)","v":177.60229999999999}]
["Corrugated cardboard",2.318800705087539,4.0735141758638231E-2,30.665362999999999,2.5169000632828555,1.2570963000000002,"Average of  U.S. and European data. Ecoinvent, 2012; US Corrugated Packaging Alliance, 2009.","Europe, US",null,"Total per kg:",{"$f":"K121/21.16","v":853.17107750472587},{"$f":"L121/21.16","v":0.13705103969754254},{"$f":"M121/21.16","v":0.21975425330812856},{"$f":"N121/21.16","v":8.3933034026465023}]
["Cardboard (average) per kg material production",{"$f":"AVERAGE(B122:B122)","v":2.318800705087539},{"$f":"AVERAGE(C122:C122)","v":4.0735141758638231E-2},30.665362999999999,2.5169000632828555,1.2570963000000002,null,null,null,"Notes:"]
["For electricity:",null,null,null,null,null,null,null,null,"*processes combined in CDP LCA due to confidentiality; ***func unit=21.16 kg of a CRT monitor (CDP LCA)"]
["Power grid mix (kg/MJ)",0.20638840876514669,3.2810561998996619E-4,3.1612873000000001,0.10189215146288366,0.21712797,"U.S. LCI database, 2012. Represents average US kWh modeled in SimaPro software version 7.3.3.","US"]
["Power grid mix (kg/kWh) (converted)",{"$f":"B125*$B$128","v":0.74299827155452813},{"$f":"C125*$B$128","v":1.1811802319638782E-3},11.380634280000001,0.36681174526638122,0.78166069199999999]
["Note: All emissions are based on the production of 1 kg of product except power grid mix which is based on production of 1 MJ of power"]
["Energy conversion factor:",3.6,"MJ/kWh"]
["Table 6b.  LCI recycling data "]
["Process","Emissions to air\n(kg)","Emissions to water (kg)","Total energy demand (MJ/kg) ","Material inputs (kg) ","GWP, 100 yr\n(kg CO2-equiv./kg or MJ)","Reference","Nation"]
["For product materials:",null,null," "," "]
["ABS co-polymer (ABS)",null,null,null,null,null,"N/A"]
["Polycarbonate granulate (PC)",null,null,null,null,null,"N/A"]
["Polystyrene high impact gran. (HIPS)",null,null,null,null,null,"N/A"]
["Plastics (average) per kg material processed"]
["E-waste shredding (for metals recovery) ",{"$f":"B125*D136","v":0.18616234470616233},{"$f":"C125*D136","v":2.9595126923094952E-4},0.90200000000000002,"not used in calculations",{"$f":"F125*D136","v":0.19584942894000001},"Geibig and Socolof, 2005.",null," "]
["Copper smelting (kg or MJ/kg e-waste)",2.951695301010714E-4,1.6670100438601428E-3,8.8299999999999993E-3,2.6587351571428586E-4,{"$f":"0.0038*187","v":0.71060000000000001},"Geibig and Socolof, 2005.","N. America and Europe"]
["Metals recovery (average) per kg material processed",{"$f":"SUM(B136:B137)","v":0.18645751423626339},{"$f":"SUM(C136:C137)","v":1.9629613130910922E-3},{"$f":"SUM(D136:D137)","v":0.91083000000000003},null,{"$f":"SUM(F136:F137)","v":0.90644942894000002}]
["Silver ",20.773741633854751,3.6373357386012897,138.92115000000001,28.207557030077218,21.522755,"Ecoinvent, 2012. Silver, secondary at precious metal refinery.","Swedish process data adapted to US"]
["Gold ",1212.6046632542841,212.31854994161571,8109.1028999999999,1646.5313718312402,1256.3261,"Ecoinvent, 2012. Gold, secondary at precious metal refinery.","Swedish process data adapted to US"]
["Palladium ",635.14839957125241,111.21002112493198,4247.4549999999999,862.4342503584719,658.04917,"Ecoinvent, 2012. Palladium, secondary at precious metal refinery.","Swedish process data adapted to US"]
["Precious Metals (weighted average) per kg material processed",{"$f":"('8c.Assumptions-Calculations'!B139*'8a. Assumptions-Baseline'!$D$201+'8c.Assumptions-Calculations'!B140*'8a. Assumptions-Baseline'!$D$202+'8c.Assumptions-Calculations'!B141*'8a. Assumptions-Baseline'!$D$200)/'8a. Assumptions-Baseline'!$D$203","v":227.19243420746969},{"$f":"('8c.Assumptions-Calculations'!C139*'8a. Assumptions-Baseline'!$D$201+'8c.Assumptions-Calculations'!C140*'8a. Assumptions-Baseline'!$D$202+'8c.Assumptions-Calculations'!C141*'8a. Assumptions-Baseline'!$D$200)/'8a. Assumptions-Baseline'!$D$203","v":39.779797524877104},{"$f":"('8c.Assumptions-Calculations'!D139*'8a. Assumptions-Baseline'!$D$201+'8c.Assumptions-Calculations'!D140*'8a. Assumptions-Baseline'!$D$202+'8c.Assumptions-Calculations'!D141*'8a. Assumptions-Baseline'!$D$200)/'8a. Assumptions-Baseline'!$D$203","v":1519.3136759049773},{"$f":"('8c.Assumptions-Calculations'!E139*'8a. Assumptions-Baseline'!$D$201+'8c.Assumptions-Calculations'!E140*'8a. Assumptions-Baseline'!$D$202+'8c.Assumptions-Calculations'!E141*'8a. Assumptions-Baseline'!$D$200)/'8a. Assumptions-Baseline'!$D$203","v":308.49252129293029},{"$f":"('8c.Assumptions-Calculations'!F139*'8a. Assumptions-Baseline'!$D$201+'8c.Assumptions-Calculations'!F140*'8a. Assumptions-Baseline'!$D$202+'8c.Assumptions-Calculations'!F141*'8a. Assumptions-Baseline'!$D$200)/'8a. Assumptions-Baseline'!$D$203","v":235.38403901583709}]
["Steel billet, electric furnace",0.35129880173878425,1.3495057204595121E-3,5.6954602999999997,0.17765207873119998,0.37712141999999998,"Franklin Associates private database based on the U.S. LCI database.","North America"]
["Steel (average) per kg material processed",{"$f":"AVERAGE(B143:B143)","v":0.35129880173878425},1.3495057204595121E-3,5.6954602999999997,0.17765207873119998,0.37712141999999998]
["Aluminum ingot, secondary",0.35129880173878425,1.3495057204595121E-3,5.6954602999999997,0.17765207873119998,0.37712141999999998,"Aluminum Association, 2010.","US"]
["Aluminum (average) per kg material processed",{"$f":"AVERAGE(B145:B145)","v":0.35129880173878425},1.3495057204595121E-3,5.6954602999999997,0.17765207873119998,0.37712141999999998]
["CRT Glass",null,null,null,null,null,"N/A"]
["CRT Glass (average) per kg material processed"]
["Mobile phone LCD glass",null,null,null,null,null,"N/A"]
["Mobile Phone LCD glass (average) per kg processed"]
["Note: All emissions are based on the recycling of 1 kg of product"]
["Table 7.  GHG Emissions Data"]
["Parameter","Value","Units ","Reference",null,"Notes"]
["Electricity Production"]
["GHG emissions from electricity",0.19,"kgCE/kWh","CPPD, 2007.",null,"The emission factor for electricity consumption (national average) is obtained from CPPD, and represents CPPD's best judgment for future GHG-intensity of electricity generating units across the nation.  The emission factor is based on data from both e-GRID and the Integrated Planning Model (IPM), and represents CPPD's judgment of future fuel mixtures and market conditions. Last updated in July 2008).  Used in GHG calculations, and to back-calculate energy for EOL reuse and recycling."]
["GHG emissions from electricity",{"$f":"F126*$B$178","v":0.21318018872727271},"kgCE/kWh","From Table 6a above, converted.",null,"US average fuel mix for electricity generation.  Converted from CO2-equivalents in Table 6a.  Provided for comparison; not used in calculations."]
["Factor difference:",{"$f":"B156/B155","v":1.1220009933014352}]
["Product Resins"]
["GHG emitted for product resins","Not available",null,null,null,"Data for product resins not available in WARM."]
["GHG emitted for product resins",{"$f":"F101*$B$178","v":1.3860963681818181},"kg CE/kg product resin","From Table 6a above, converted.",null,"Average of ABS, PC, HIPS.  Converted from CO2-equivalents in Table 6a.  Used in EPEAT Material Use calculation for recycled content of resins for production of globally produced products. "]
["Packaging Resins"]
["GHG emissions for packaging resins"]
["HDPE",0.44191919191919199,"kgCE/kg","EPA WARM, 2012. Plastic Products documentation, Exhibit 7.",null,"Converted from MTCO2E/short ton."]
["LDPE",0.53811928811928811,"kgCE/kg","EPA WARM, 2012. Plastic Products documentation, Exhibit 7.",null,"Converted from MTCO2E/short ton."]
["PET",0.66738816738816731,"kgCE/kg","EPA WARM, 2012. Plastic Products documentation, Exhibit 7.",null,"Converted from MTCO2E/short ton."]
["PS (general purpose)",0.75156325156325154,"kgCE/kg","EPA WARM, 2012. Plastic Products documentation, Exhibit 7.",null,"Converted from MTCO2E/short ton."]
["Average GHG emissions for packaging resins",{"$f":"AVERAGE(B163:B166)","v":0.5997474747474747},"kg CE/kg resin","Calculated.",null,"Average for U.S. production of HDPE, LDPE, PET PS from WARM documentation. Used in calculations for reuse of packaging."]
["Average GHG emissions for packaging resins",{"$f":"$F$121*$B$178","v":0.6758171454545453},"kg CE/kg resin","From Table 6a above, converted.",null,"Average of global packaging data for HDPE, LDPE, PET, PS.  Used in calculations for production of packaging used to deliver globally produced products. "]
["Factor difference:",{"$f":"B168/B167","v":1.1268361667368418},null,null,null,"US, European average is 1.13 times more than WARM U.S. data."]
["Paper Packaging"]
["GHG emissions from corrugated box production",0.26154401154401152,"kg CE/kg","EPA WARM, 2012. Paper Products documentation, Exhibit 12.",null,"Converted from MTCO2E/short ton. Used in calculations for reuse of packaging."]
["GHG emissions from corrugated cardboard production",{"$f":"$F$123*$B$178","v":0.34284444545454545},"kg CE/kg","From Table 6a above, converted.",null,"Used in calculations for production of packaging used to deliver globally produced products. "]
["Factor difference:",{"$f":"B172/B171","v":1.3108480038620691},null,null,null,"US, European average is 1.3 times more than WARM US data"]
["Energy from corrugated box production",25.595844356261026,"MJ/kg of product","EPA WARM, 2012. Energy Impacts documentation, Exhibit 6.",null,"Converted from million Btu/short ton. Not used in calculator."]
["Energy from corrugated cardboard production",{"$f":"$D$123","v":30.665362999999999},"MJ/kg of product","From Table 6a above.",null,"Provided for comparison; not used in calculations."]
["Factor difference:",{"$f":"B175/B174","v":1.1980602231041038},null,null,null,"US, European average is 1.2 times more than WARM U.S. data."]
["Conversion factor (CO2-equiv to CE)"]
["Conversion factor CO2-equiv to CE",{"$f":"12/44","v":0.27272727272727271},"unitless","Periodic chart of elements.",null,"Molecular weight of C (12 g/mol) / molecular weight of CO2 (44 g/mol)."]
["Table 8.  GHG emissions factors for end-of-life of personal computers"]
["Baseline EOL Dispositions","Value","Unit","Reference",null,"Notes"]
["Source reduction (reuse)",-54.15,"MTCE/short ton","EPA WARM, 2012. Personal Computers documentation, Exhibit 4.",null,"This equivalency factor is used in the EOL Reuse benefits calculation in this calculator; since WARM provides savings factor as a negative, used the absolute value to report savings.  "]
["Recycling",-2.35,"MTCE/short ton","EPA WARM, 2012. Personal Computers documentation, Exhibit 4.",null,"This equivalency factor is used in the EOL Recycling benefits calculation in this calculator; since WARM provides savings factor as a negative, used the absolute value to report savings.  "]
["Conversion factor",2.2050000000000001,"lb/kg"]
["Conversion factor",1000,"kg/MT"]
["Conversion factor",2000,"lb/short ton"]
["Source reduction converted",{"$f":"ABS(B181)*$B$183*$B$184/$B$185","v":59.700375000000001},"kgCE/kg","Calculated.",null,"Note, this is used for all 4 computer product types, although the underlying data is based on a CPU+CRT system (limitation).  Currently used for GHG savings for EOL reuse."]
["Recycling converted",{"$f":"ABS(B182)*$B$183*$B$184/$B$185","v":2.590875},"kgCE/kg","Calculated.",null,"Note, this is used for all 4 computer product types, although the underlying data is based on a CPU+CRT system (limitation).  Currently used for GHG savings for EOL recycling."]
["Table 9.  Energy factors for end-of-life of personal computers "]
["Baseline EOL Dispositions","Value","Unit","Reference",null,"Notes"]
["Source reduction (reuse)",-957.27,"MMBTU/short ton","EPA WARM, 2012. Energy Impacts documentation, Exhibit 11.",null,"This equivalency factor is used in the EOL Reuse benefits calculation in this calculator; since WARM provides savings factor as a negative, used the absolute value to report savings.  "]
["Recycling",-30.22,"MMBTU/short ton","EPA WARM, 2012. Energy Impacts documentation, Exhibit 11.",null,"This equivalency factor is used in the EOL Recycling benefits calculation in this calculator; since WARM provides savings factor as a negative, used the absolute value to report savings.  "]
["Conversion factor",1000000,"BTU/MMBTU"]
["Conversion factor",3411.8047999999999,"BTU/kWh"]
["Conversion factor",907.02949999999998,"kg/short ton"]
["Source reduction converted",{"$f":"ABS(B190)*$B$192/$B$193/$B$194","v":309.33485700427059},"kWh/kg","Calculated.",null,"Note, this is used for all 4 computer product types, although the underlying data is based on a CPU+CRT system (limitation).  Currently used for Energy savings for EOL reuse."]
["Recycling converted",{"$f":"ABS(B191)*$B$192/$B$193/$B$194","v":9.7653738011940803},"kWh/kg","Calculated.",null,"Note, this is used for all 4 computer product types, although the underlying data is based on a CPU+CRT system (limitation).  Currently used for Energy savings for EOL recycling."]
["Table 10.  General Conversion Factors"]
[1000,"g/kg"]
[2.2050000000000001,"lb/kg"]
[{"$f":"12/44","v":0.27272727272727271},"CE/CO2 equivalent"]
["Table 11a. Recycling Assumptions - Efficiency Rate "]
["Material Type","% of recycled material turned into reusable product","Reference"]
["Aluminum cans",0.93,"EPA WARM, 2012. Recycling document, Exhibit 1, column (d)."]
["Steel cans",0.98,"EPA WARM, 2012. Recycling document, Exhibit 1, column (d)."]
["Copper wire",0.81,"EPA WARM, 2012. Recycling document, Exhibit 1, column (d)."]
["Glass",0.88,"EPA WARM, 2012. Recycling document, Exhibit 1, column (d)."]
["Plastics",{"$f":"AVERAGE(0.86,0.89)","v":0.875},"EPA WARM, 2012. Recycling document, Exhibit 1, column (d). Average for HDPE and PET."]
["Table 11b.  Recycling Assumptions - CRT Glass"]
["Recycling Process","% of Mass","Reference"]
["Glass-to-glass recycling",0.73699999999999999,"EPA, 2008. Table 5.1, p. 29."]
["Lead Smelting",0.26300000000000001,"EPA, 2008. Table 5.1, p. 29."]
["Note:  These assumptions are for CRT glass only and do not include any monitors or cathode ray tubes (CRTs) destined for reuse markets.  Reuse is applied elsewhere in the Calculator.  "]
["Table 12.  Mobile Phones EOL Impacts per Mobile Phone (Materials Based Approach)"]
["12a. Mass"]
["Materials","% Mass","Mass \n(kg/mbl ph)","Mass Recycled \n(kg/mbl ph)","Mass Reused \n(kg/mbl ph)"]
["Plastics",{"$f":"'8a. Assumptions-Baseline'!D204","v":0.49909999999999999},{"$f":"B216*('8a. Assumptions-Baseline'!$D$186-'8a. Assumptions-Baseline'!$D$187)","v":4.4253533333333338E-2},{"$f":"C216*'8a. Assumptions-Baseline'!$D$210","v":4.4253533333333338E-2},{"$f":"D216*'8a. Assumptions-Baseline'!$D$211","v":0}]
["Ferrous metals (steel)",{"$f":"'8a. Assumptions-Baseline'!D205","v":6.3702180685358253E-2},{"$f":"B217*('8a. Assumptions-Baseline'!$D$186-'8a. Assumptions-Baseline'!$D$187)","v":5.6482600207684317E-3},{"$f":"C217*'8a. Assumptions-Baseline'!$D$210","v":5.6482600207684317E-3},{"$f":"D217*'8a. Assumptions-Baseline'!$D$211","v":0}]
["Copper and its compounds",{"$f":"'8a. Assumptions-Baseline'!D206","v":8.7492834890965737E-2},{"$f":"B218*('8a. Assumptions-Baseline'!$D$186-'8a. Assumptions-Baseline'!$D$187)","v":7.7576980269989625E-3},{"$f":"C218*'8a. Assumptions-Baseline'!$D$210","v":7.7576980269989625E-3},{"$f":"D218*'8a. Assumptions-Baseline'!$D$211","v":0}]
["LCD Glass",{"$f":"'8a. Assumptions-Baseline'!D207","v":0.126},{"$f":"B219*('8a. Assumptions-Baseline'!$D$186-'8a. Assumptions-Baseline'!$D$187)","v":1.1172000000000001E-2},{"$f":"C219*'8a. Assumptions-Baseline'!$D$210","v":1.1172000000000001E-2},{"$f":"D219*'8a. Assumptions-Baseline'!$D$211","v":0}]
["Precious Metals","See breakdown on sheet 8a",{"$f":"'8a. Assumptions-Baseline'!D203","v":1.4650716510903426E-4},{"$f":"C220*'8a. Assumptions-Baseline'!$D$210","v":1.4650716510903426E-4},{"$f":"D220*'8a. Assumptions-Baseline'!$D$211","v":0}]
["Other",{"$f":"'8a. Assumptions-Baseline'!D209","v":0.22370498442367603},{"$f":"B221*('8a. Assumptions-Baseline'!$D$186-'8a. Assumptions-Baseline'!$D$187)","v":1.9835175285565942E-2},{"$f":"C221*'8a. Assumptions-Baseline'!$D$210","v":1.9835175285565942E-2},{"$f":"D221*'8a. Assumptions-Baseline'!$D$211","v":0}]
["Sum",{"$f":"SUM(B216:B221)","v":1},{"$f":"SUM(C216:C221)","v":8.8813173831775699E-2},{"$f":"SUM(D216:D221)","v":8.8813173831775699E-2},{"$f":"SUM(E216:E221)","v":0}]
["12b.  Energy"]
[null,"Reused","Recycled"]
["Materials","Primary\n(MJ/mbl ph)","Primary Production Avoided Due to Recycling\n(MJ/mbl ph)","Materials Recovery\n(MJ/mbl ph)","Primary Production from Reuse\n(MJ/mbl ph)"]
["Plastics",{"$f":"$C$216*$D$101","v":4.3739268775426003},{"$f":"$D$216*$D$101","v":4.3739268775426003},{"$f":"$D$216*$D$135","v":0},{"$f":"$E$216*$D$101","v":0}]
["Ferrous metals (steel)",{"$f":"$C$217*$D$109","v":0.45166589715293787},{"$f":"$D$217*$D$109","v":0.45166589715293787},{"$f":"$D$217*$D$144","v":3.216944071236378E-2},{"$f":"$E$217*$D$109","v":0}]
["Copper and its compounds‡‡",{"$f":"$C$218*$D$103","v":0.24973987216121873},{"$f":"$D$218*$D$103","v":0.24973987216121873},{"$f":"$D$218*$D$138","v":7.0659440939314653E-3},{"$f":"$E$218*$D$103","v":0}]
["LCD Glass",{"$f":"$C$219*$D$115","v":0},{"$f":"$D$219*$D$115","v":0},{"$f":"$D$219*$D$150","v":0},{"$f":"$E$219*$D$115","v":0}]
["Precious Metals",{"$f":"$C$220*$D$107","v":6.0841767211753268},{"$f":"$D$220*$D$107","v":6.0841767211753268},{"$f":"$D$220*$D$142","v":0.22259033956822427},{"$f":"$E$220*$D$107","v":0}]
["Other"]
["Sum",{"$f":"SUM(B226:B231)","v":11.159509368032083},{"$f":"SUM(C226:C231)","v":11.159509368032083},{"$f":"SUM(D226:D231)","v":0.26182572437451951},{"$f":"SUM(E226:E231)","v":0}]
["‡‡ The secondary production energy is from the EPA Lead-Free Solder Project (Geibig and Socolof, 2005). "]
["12c.  GHG Emissions"]
[null,"Reused","Recycled"]
["Materials","Primary\n(kg CE/mbl ph)","Primary Production Avoided Due to Recycling\n(kg CE/mbl ph)","Materials Recovery\n(kg CE/mbl ph)","Primary Production from Reuse\n(kg CE/mbl ph)"]
["Plastics",{"$f":"$C$216*$F$101*$A$200","v":6.1339661832546362E-2},{"$f":"$D$216*$F$101*$A$200","v":6.1339661832546362E-2},{"$f":"$D$216*$F$135*$A$200","v":0},{"$f":"$E$216*$F$101*$A$200","v":0}]
["Ferrous metals (steel)",{"$f":"$C$217*$F$109*$A$200","v":6.6674728804314923E-3},{"$f":"$D$217*$F$109*$A$200","v":6.6674728804314923E-3},{"$f":"$D$217*$F$144*$A$200","v":5.8093086533493284E-4},{"$f":"$E$217*$F$109*$A$200","v":0}]
["Copper and its compounds",{"$f":"$C$218*$F$103*$A$200","v":3.6089673736570717E-3},{"$f":"$D$218*$F$103*$A$200","v":3.6089673736570717E-3},{"$f":"$D$218*$F$138*$A$200","v":1.9178075308533202E-3},{"$f":"$E$218*$F$103*$A$200","v":0}]
["LCD Glass",{"$f":"$C$219*$F$115*$A$200","v":0.1276192388290909},{"$f":"$D$219*$F$115*$A$200","v":0.1276192388290909},{"$f":"$D$219*$F$150*$A$200","v":0},{"$f":"$E$219*$F$115*$A$200","v":0}]
["Precious Metals",{"$f":"$C$220*$F$107*$A$200","v":9.5330869897682899E-2},{"$f":"$D$220*$F$107*$A$200","v":9.5330869897682899E-2},{"$f":"$D$220*$F$142*$A$200","v":9.4051222549430737E-3},{"$f":"$E$220*$F$107*$A$200","v":0}]
["Other"]
["Sum",{"$f":"SUM(B237:B242)","v":0.29456621081340872},{"$f":"SUM(C237:C242)","v":0.29456621081340872},{"$f":"SUM(D237:D242)","v":1.1903860651131326E-2},{"$f":"SUM(E237:E242)","v":0}]
["12d.  Emissions to Air "]
[null,"Reused","Recycled"]
["Materials","Primary\n(kg/mbl ph)","Primary Production Avoided Due to Recycling\n(kg/mbl ph)","Materials Recovery\n(kg/mbl ph)","Primary Production from Reuse\n(kg/mbl ph)"]
["Plastics",{"$f":"$C$216*$B$101","v":0.18535077309239126},{"$f":"$D$216*$B$101","v":0.18535077309239126},{"$f":"$D$216*$B$135","v":0},{"$f":"$E$216*$B$101","v":0}]
["Ferrous metals (steel)",{"$f":"$C$217*$B$109","v":2.3558691970087746E-2},{"$f":"$D$217*$B$109","v":2.3558691970087746E-2},{"$f":"$D$217*$B$144","v":1.9842269772050308E-3},{"$f":"$E$217*$B$109","v":0}]
["Copper and its compounds",{"$f":"$C$218*$B$103","v":1.3783856235161696E-2},{"$f":"$D$218*$B$103","v":1.3783856235161696E-2},{"$f":"$D$218*$B$138","v":1.4464810903097914E-3},{"$f":"$E$218*$B$103","v":0}]
["LCD Glass",{"$f":"$C$219*$B$115","v":0.12634303080000001},{"$f":"$D$219*$B$115","v":0.12634303080000001},{"$f":"$D$219*$B$150","v":0},{"$f":"$E$219*$B$115","v":0}]
["Precious Metals",{"$f":"$C$220*$B$107","v":0.38117161150232931},{"$f":"$D$220*$B$107","v":0.38117161150232931},{"$f":"$D$220*$B$142","v":3.3285319469957164E-2},{"$f":"$E$220*$B$107","v":0}]
["Other"]
["Sum",{"$f":"SUM(B247:B252)","v":0.73020796359997009},{"$f":"SUM(C247:C252)","v":0.73020796359997009},{"$f":"SUM(D247:D252)","v":3.6716027537471989E-2},{"$f":"SUM(E247:E252)","v":0}]
["12e.  Emissions to Water "]
[null,"Reused","Recycled"]
["Materials","Primary\n(kg/mbl ph)","Primary Production Avoided Due to Recycling\n(kg/mbl ph)","Materials Recovery\n(kg/mbl ph)","Primary Production from Reuse\n(kg/mbl ph)"]
["Plastics",{"$f":"$C$216*$C$101","v":1.7719804182343299E-2},{"$f":"$D$216*$C$101","v":1.7719804182343299E-2},{"$f":"$D$216*$C$135","v":0},{"$f":"$E$216*$C$101","v":0}]
["Ferrous metals (steel)",{"$f":"$C$217*$C$109","v":5.8579761215967292E-3},{"$f":"$D$217*$C$109","v":5.8579761215967292E-3},{"$f":"$D$217*$C$144","v":7.6223592086697611E-6},{"$f":"$E$217*$C$109","v":0}]
["Copper and its compounds",{"$f":"$C$218*$C$103","v":6.4765175532396177E-2},{"$f":"$D$218*$C$103","v":6.4765175532396177E-2},{"$f":"$D$218*$C$138","v":1.5228061105642058E-5},{"$f":"$E$218*$C$103","v":0}]
["LCD Glass",{"$f":"$C$219*$C$115","v":2.3981815200000002E-3},{"$f":"$D$219*$C$115","v":2.3981815200000002E-3},{"$f":"$D$219*$C$150","v":0},{"$f":"$E$219*$C$115","v":0}]
["Precious Metals",{"$f":"$C$220*$C$107","v":0.87109181750177289},{"$f":"$D$220*$C$107","v":0.87109181750177289},{"$f":"$D$220*$C$142","v":5.8280253639811219E-3},{"$f":"$E$220*$C$107","v":0}]
["Other"]
["Sum",{"$f":"SUM(B257:B262)","v":0.96183295485810905},{"$f":"SUM(C257:C262)","v":0.96183295485810905},{"$f":"SUM(D257:D262)","v":5.8508757842954335E-3},{"$f":"SUM(E257:E262)","v":0}]
["Notes:  Gray shading indicates values not used in benefits calculations.  Also note, the \"Primary Production for Reuse\" column is currently not applicable to mobile phone recycling, as it is assumed that all phones entered as recycled by user in Sheet 3b are assumed to be recycled (as opposed to mixed electronics, which when sent for recycling are split between reuse and recycling).  "]
["Table 13.  Mixed Electronics EOL Impacts per kg Mixed Electronic (Material Based Approach)"]
["13a.   Mass"]
["Materials","% Mass","Mass \n(kg/kg mixed electronic)","Mass of Primary Production Avoided \n(kg/kg mixed electronic)","Mass Reused \n(kg/kg mixed electronic)"]
["Plastics",{"$f":"'8a. Assumptions-Baseline'!D221","v":0.32},{"$f":"1*B268","v":0.32},{"$f":"$C268*'8a. Assumptions-Baseline'!$D$236*$B$207","v":0.23800000000000002},{"$f":"$C268*'8a. Assumptions-Baseline'!$D$237*$B$207","v":4.2000000000000003E-2}]
["Ferrous metals (steel)",{"$f":"'8a. Assumptions-Baseline'!D222","v":0.36},0.36,{"$f":"$C269*'8a. Assumptions-Baseline'!$D$236*$B$204","v":0.29987999999999998},{"$f":"$C269*'8a. Assumptions-Baseline'!$D$237*$B$204","v":5.2920000000000002E-2}]
["Cu content (from non-ferrous metals. Cu-bearing and high/med grade PWB)",{"$f":"'8a. Assumptions-Baseline'!D223","v":0.06},0.06,{"$f":"$C270*'8a. Assumptions-Baseline'!$D$236*$B$205","v":4.1309999999999999E-2},{"$f":"$C270*'8a. Assumptions-Baseline'!$D$237*$B$205","v":7.2899999999999996E-3}]
["Non-ferrous metals. Cu-bearing, excluding Cu content (cable, low grade PWB, transformers, motors, fans)",{"$f":"'8a. Assumptions-Baseline'!D224","v":0.13},0.13,{"$f":"$C271*'8a. Assumptions-Baseline'!$D$236","v":0.1105},{"$f":"$C271*'8a. Assumptions-Baseline'!$D$237","v":1.95E-2}]
["Silver content (from high/medium-grade PWB)",{"$f":"'8a. Assumptions-Baseline'!D225","v":2.0000000000000002E-5},2.0000000000000002E-5,{"$f":"$C272*'8a. Assumptions-Baseline'!$D$236","v":1.7E-5},{"$f":"$C272*'8a. Assumptions-Baseline'!$D$237","v":3.0000000000000001E-6}]
["Gold content (from high/medium-grade PWB)",{"$f":"'8a. Assumptions-Baseline'!D226","v":6.9999999999999999E-6},6.9999999999999999E-6,{"$f":"$C273*'8a. Assumptions-Baseline'!$D$236","v":5.9499999999999998E-6},{"$f":"$C273*'8a. Assumptions-Baseline'!$D$237","v":1.0499999999999999E-6}]
["Palladium content (from high/medium-grade PWB)",{"$f":"'8a. Assumptions-Baseline'!D227","v":1.9999999999999999E-6},1.9999999999999999E-6,{"$f":"$C274*'8a. Assumptions-Baseline'!$D$236","v":1.6999999999999998E-6},{"$f":"$C274*'8a. Assumptions-Baseline'!$D$237","v":2.9999999999999999E-7}]
["High/medium grade PWBs, excluding precious metal and Cu content",{"$f":"'8a. Assumptions-Baseline'!D228","v":0.01},0.01,{"$f":"$C275*'8a. Assumptions-Baseline'!$D$236","v":8.5000000000000006E-3},{"$f":"$C275*'8a. Assumptions-Baseline'!$D$237","v":1.5E-3}]
["CRT Glass",{"$f":"'8a. Assumptions-Baseline'!D229","v":0.06},0.06,{"$f":"$C276*'8a. Assumptions-Baseline'!$D$236*$B$206*$B$210","v":3.3076559999999998E-2},{"$f":"$C276*'8a. Assumptions-Baseline'!$D$237*$B$206","v":7.92E-3}]
["Non-ferrous metals, Aluminum",{"$f":"'8a. Assumptions-Baseline'!D230","v":0.06},0.06,{"$f":"$C277*'8a. Assumptions-Baseline'!$D$236*$B$203","v":4.743E-2},{"$f":"$C277*'8a. Assumptions-Baseline'!$D$237*$B$203","v":8.369999999999999E-3}]
["Sum",{"$f":"SUM(B268:B277)","v":1.0000290000000001},{"$f":"SUM(C268:C277)","v":1.0000290000000001},{"$f":"SUM(D268:D277)","v":0.77872121000000005},{"$f":"SUM(E268:E277)","v":0.13950435}]
["High/Medium Grade PWBs",{"$f":"'8a. Assumptions-Baseline'!D231","v":0.04},{"$f":"1*B279","v":0.04},{"$f":"$C279*'8a. Assumptions-Baseline'!$D$236","v":3.4000000000000002E-2},{"$f":"$C279*'8a. Assumptions-Baseline'!$D$237","v":6.0000000000000001E-3}]
["Low Grade PWBs",{"$f":"'8a. Assumptions-Baseline'!D232","v":0.06},{"$f":"1*B280","v":0.06},{"$f":"$C280*'8a. Assumptions-Baseline'!$D$236","v":5.0999999999999997E-2},{"$f":"$C280*'8a. Assumptions-Baseline'!$D$237","v":8.9999999999999993E-3}]
["Total PWBs",{"$f":"'8a. Assumptions-Baseline'!D233","v":0.1},{"$f":"1*B281","v":0.1},{"$f":"$C281*'8a. Assumptions-Baseline'!$D$236","v":8.5000000000000006E-2},{"$f":"$C281*'8a. Assumptions-Baseline'!$D$237","v":1.4999999999999999E-2}]
["13b.   Energy"]
[null,"Reused***","Recycled"]
["Materials","Primary Production Avoided Due to Reuse\n(MJ/kg mixed electronic)","Primary Production Avoided Due to Recycling\n(MJ/kg mixed electronic)","Materials Recovery\n(MJ/kg mixed electronic)","Primary Production from Reuse\n(MJ/kg mixed electronic)"]
["Plastics",{"$f":"$C$268*$D$101","v":31.62813216},{"$f":"$D$268*$D$101","v":23.523423294000001},{"$f":"$D$268*$D$135","v":0},{"$f":"$E$268*$D$101","v":4.1511923460000002}]
["Ferrous metals (steel)",{"$f":"$C$269*$D$109","v":28.787577479999996},{"$f":"$D$269*$D$109","v":23.980052040839997},{"$f":"$D$269*$D$144","v":1.7079546347639998},{"$f":"$E$269*$D$109","v":4.2317738895599994}]
["Cu content (from non-ferrous metals. Cu-bearing and high/med grade PWB)",{"$f":"$C$270*$D$103","v":1.9315513799999999},{"$f":"$D$270*$D$103","v":1.32987312513},{"$f":"$D$270*$D$138","v":3.7626387300000001E-2},{"$f":"$E$270*$D$103","v":0.23468349266999999}]
["Non-ferrous metals. Cu-bearing, excluding Cu content (cable, low grade PWB, transformers, motors, fans)"]
["Silver content (from high/medium-grade PWB)",{"$f":"$C$272*$D$104","v":2.9179734000000002E-2},{"$f":"$D$272*$D$104","v":2.4802773899999998E-2},{"$f":"$D$272*$D$139","v":2.3616595500000003E-3},{"$f":"$E$272*$D$104","v":4.3769600999999997E-3}]
["Gold content (from high/medium-grade PWB)",{"$f":"$C$273*$D$105","v":1.50033492},{"$f":"$D$273*$D$105","v":1.2752846819999999},{"$f":"$D$273*$D$140","v":4.8249162254999999E-2},{"$f":"$E$273*$D$105","v":0.22505023799999999}]
["Palladium content (from high/medium-grade PWB)",{"$f":"$C$274*$D$106","v":0.36747456000000001},{"$f":"$D$274*$D$106","v":0.31235337599999996},{"$f":"$D$274*$D$141","v":7.2206734999999992E-3},{"$f":"$E$274*$D$106","v":5.5121183999999997E-2}]
["High/medium grade PWBs, excluding precious metal and Cu content"]
["CRT Glass",{"$f":"$C$276*$D$113","v":51.190264650283552},{"$f":"$D$276*$D$113","v":28.219964335349715},{"$f":"$D$276*$D$148","v":0},{"$f":"$E$276*$D$113","v":6.7571149338374292}]
["Non-ferrous metals, Aluminum",{"$f":"$C$277*$D$111","v":8.374684199999999},{"$f":"$D$277*$D$111","v":6.6201878600999997},{"$f":"$D$277*$D$146","v":0.27013568202900001},{"$f":"$E$277*$D$111","v":1.1682684458999999}]
["Sum",{"$f":"SUM(B285:B294)","v":123.80919908428356},{"$f":"SUM(C285:C294)","v":85.285941487319718},{"$f":"SUM(D285:D294)","v":2.0735481993980001},{"$f":"SUM(E285:E294)","v":16.827581490067431}]
["13c.   GWP"]
[null,"Reused***","Recycled"]
["Materials","Primary Production Avoided Due to Reuse\n(kg CE/kg mixed electronic)","Primary Production Avoided Due to Recycling\n(kg CE/kg mixed electronic)","Materials Recovery\n(kg CE/kg mixed electronic)","Primary Production from Reuse\n(kg CE/kg mixed electronic)"]
["Plastics",{"$f":"$C$268*$F$101*$A$200","v":0.44355083781818183},{"$f":"$D$268*$F$101*$A$200","v":0.32989093562727273},{"$f":"$D$268*$F$135*$A$200","v":0},{"$f":"$E$268*$F$101*$A$200","v":5.8216047463636365E-2}]
["Ferrous metals (steel)",{"$f":"$C$269*$F$109*$A$200","v":0.42496100181818175},{"$f":"$D$269*$F$109*$A$200","v":0.35399251451454539},{"$f":"$D$269*$F$144*$A$200","v":3.0843046753527267E-2},{"$f":"$E$269*$F$109*$A$200","v":6.2469267267272727E-2}]
["Cu content (from non-ferrous metals. Cu-bearing and high/med grade PWB)",{"$f":"$C$270*$F$103*$A$200","v":2.7912667090909088E-2},{"$f":"$D$270*$F$103*$A$200","v":1.9217871292090908E-2},{"$f":"$D$270*$F$138*$A$200","v":1.0212388884412199E-2},{"$f":"$E$270*$F$103*$A$200","v":3.391389051545454E-3}]
["Non-ferrous metals. Cu-bearing, excluding Cu content (cable, low grade PWB, transformers, motors, fans)"]
["Silver content (from high/medium-grade PWB)",{"$f":"$C$272*$F$104*$A$200","v":5.2001845636363635E-4},{"$f":"$D$272*$F$104*$A$200","v":4.4201568790909083E-4},{"$f":"$D$272*$F$139*$A$200","v":9.9787318636363631E-5},{"$f":"$E$272*$F$104*$A$200","v":7.8002768454545442E-5}]
["Gold content (from high/medium-grade PWB)",{"$f":"$C$273*$F$105*$A$200","v":2.4095340818181817E-2},{"$f":"$D$273*$F$105*$A$200","v":2.0481039695454541E-2},{"$f":"$D$273*$F$140*$A$200","v":2.0386746259090909E-3},{"$f":"$E$273*$F$105*$A$200","v":3.6143011227272722E-3}]
["Palladium content (from high/medium-grade PWB)",{"$f":"$C$274*$F$106*$A$200","v":5.0711060181818177E-3},{"$f":"$D$274*$F$106*$A$200","v":4.3104401154545448E-3},{"$f":"$D$274*$F$141*$A$200","v":3.0509552427272725E-4},{"$f":"$E$274*$F$106*$A$200","v":7.606659027272726E-4}]
["High/medium grade PWBs, excluding precious metal and Cu content"]
["CRT Glass",{"$f":"$C$276*$F$113*$A$200","v":0.13734496477057911},{"$f":"$D$276*$F$113*$A$200","v":7.5714982798865765E-2},{"$f":"$D$276*$A$200*$F$148","v":0},{"$f":"$E$276*$F$113*$A$200","v":1.8129535349716442E-2}]
["Non-ferrous metals, Aluminum",{"$f":"$C$277*$F$111*$A$200","v":0.13596579654545454},{"$f":"$D$277*$F$111*$A$200","v":0.10748096216918181},{"$f":"$D$277*$F$146*$A$200","v":4.8782369865272715E-3},{"$f":"$E$277*$F$111*$A$200","v":1.8967228618090904E-2}]
["Sum",{"$f":"SUM(B299:B308)","v":1.1994217333360337},{"$f":"SUM(C299:C308)","v":0.91153076190077487},{"$f":"SUM(D299:D308)","v":4.8377230093284922E-2},{"$f":"SUM(E299:E308)","v":0.165626437544171}]
["13d.   Emissions to Air "]
[null,"Reused***","Recycled"]
["Materials","Primary Production Avoided Due to Reuse\n(kg/kg mixed electronic)","Primary Production Avoided Due to Recycling\n(kg/kg mixed electronic)","Materials Recovery\n(kg/kg mixed electronic)","Primary Production from Reuse\n(kg/kg mixed electronic)"]
["Plastics",{"$f":"$C$268*$B$101","v":1.3402827508213702},{"$f":"$D$268*$B$101","v":0.99683529592339415},{"$f":"$D$268*$B$135","v":0},{"$f":"$E$268*$B$101","v":0.17591211104530485}]
["Ferrous metals (steel)",{"$f":"$C$269*$B$109","v":1.5015472159650596},{"$f":"$D$269*$B$109","v":1.2507888308988946},{"$f":"$D$269*$B$144","v":0.10534748466542661},{"$f":"$E$269*$B$109","v":0.22072744074686379}]
["Cu content (from non-ferrous metals. Cu-bearing and high/med grade PWB)",{"$f":"$C$270*$B$103","v":0.10660783279155761},{"$f":"$D$270*$B$103","v":7.339949287698741E-2},{"$f":"$D$270*$B$138","v":7.7025599131000403E-3},{"$f":"$E$270*$B$103","v":1.295285168417425E-2}]
["Non-ferrous metals. Cu-bearing, excluding Cu content (cable, low grade PWB, transformers, motors, fans)"]
["Silver content (from high/medium-grade PWB)",{"$f":"$C$272*$B$104","v":1.9617020486732781E-3},{"$f":"$D$272*$B$104","v":1.6674467413722862E-3},{"$f":"$D$272*$B$139","v":3.5315360777553079E-4},{"$f":"$E$272*$B$104","v":2.9425530730099167E-4}]
["Gold content (from high/medium-grade PWB)",{"$f":"$C$273*$B$105","v":8.742838578025855E-2},{"$f":"$D$273*$B$105","v":7.4314127913219757E-2},{"$f":"$D$273*$B$140","v":7.2149977463629904E-3},{"$f":"$E$273*$B$105","v":1.3114257867038782E-2}]
["Palladium content (from high/medium-grade PWB)",{"$f":"$C$274*$B$106","v":2.9176950261749664E-2},{"$f":"$D$274*$B$106","v":2.4800407722487212E-2},{"$f":"$D$274*$B$141","v":1.079752279271129E-3},{"$f":"$E$274*$B$106","v":4.3765425392624496E-3}]
["High/medium grade PWBs, excluding precious metal and Cu content"]
["CRT Glass",{"$f":"$C$276*$B$113","v":8.2230623818525528E-3},{"$f":"$D$276*$B$113","v":4.5331769376181471E-3},{"$f":"$D$276*$B$148","v":0},{"$f":"$E$276*$B$113","v":1.0854442344045369E-3}]
["Non-ferrous metals, Aluminum",{"$f":"$C$277*$B$111","v":0.3990595085121646},{"$f":"$D$277*$B$111","v":0.31545654147886609},{"$f":"$D$277*$B$146","v":1.6662102166470537E-2},{"$f":"$E$277*$B$111","v":5.5668801437446958E-2}]
["Sum",{"$f":"SUM(B313:B322)","v":3.4742874085626858},{"$f":"SUM(C313:C322)","v":2.7417953204928396},{"$f":"SUM(D313:D322)","v":0.13836005037840682},{"$f":"SUM(E313:E322)","v":0.48413170486179663}]
["13e.   Emissions to Water"]
[null,"Reused***","Recycled"]
["Materials","Primary Production Avoided Due to Reuse\n(kg/kg mixed electronic)","Primary Production Avoided Due to Recycling\n(kg/kg mixed electronic)","Materials Recovery\n(kg/kg mixed electronic)","Primary Production from Reuse\n(kg/kg mixed electronic)"]
["Plastics",{"$f":"$C$268*$C$101","v":0.1281329853514489},{"$f":"$D$268*$C$101","v":9.5298907855140128E-2},{"$f":"$D$268*$C$135","v":0},{"$f":"$E$268*$C$101","v":1.6817454327377669E-2}]
["Ferrous metals (steel)",{"$f":"$C$269*$C$109","v":0.37336655820032799},{"$f":"$D$269*$C$109","v":0.31101434298087322},{"$f":"$D$269*$C$144","v":4.0468977545139847E-4},{"$f":"$E$269*$C$109","v":5.4884884055448217E-2}]
["Cu content (from non-ferrous metals. Cu-bearing and high/med grade PWB)",{"$f":"$C$270*$C$103","v":0.50091025951509238},{"$f":"$D$270*$C$103","v":0.34487671367614109},{"$f":"$D$270*$C$138","v":8.1089931843793015E-5},{"$f":"$E$270*$C$103","v":6.0860596531083722E-2}]
["Non-ferrous metals. Cu-bearing, excluding Cu content (cable, low grade PWB, transformers, motors, fans)"]
["Silver content (from high/medium-grade PWB)",{"$f":"$C$272*$C$104","v":2.8819667108791222E-3},{"$f":"$D$272*$C$104","v":2.4496717042472534E-3},{"$f":"$D$272*$C$139","v":6.1834707556221924E-5},{"$f":"$E$272*$C$104","v":4.3229500663186831E-4}]
["Gold content (from high/medium-grade PWB)",{"$f":"$C$273*$C$105","v":0.26117901652021175},{"$f":"$D$273*$C$105","v":0.22200216404217996},{"$f":"$D$273*$C$140","v":1.2632953721526134E-3},{"$f":"$E$273*$C$105","v":3.9176852478031758E-2}]
["Palladium content (from high/medium-grade PWB)",{"$f":"$C$274*$C$106","v":9.7961337250538835E-3},{"$f":"$D$274*$C$106","v":8.326713666295801E-3},{"$f":"$D$274*$C$141","v":1.8905703591238436E-4},{"$f":"$E$274*$C$106","v":1.4694200587580825E-3}]
["High/medium grade PWBs, excluding precious metal and Cu content"]
["CRT Glass",{"$f":"$C$276*$C$113","v":1.3185255198487714E-2},{"$f":"$D$276*$C$113","v":7.268714744801512E-3},{"$f":"$D$276*$C$148","v":0},{"$f":"$E$276*$C$113","v":1.7404536862003783E-3}]
["Non-ferrous metals, Aluminum",{"$f":"$C$277*$C$111","v":4.596006699535219E-2},{"$f":"$D$277*$C$111","v":3.633143295982591E-2},{"$f":"$D$277*$C$146","v":6.4007056321394663E-5},{"$f":"$E$277*$C$111","v":6.4114293458516301E-3}]
["Sum",{"$f":"SUM(B327:B336)","v":1.3354122422168535},{"$f":"SUM(C327:C336)","v":1.027568661629505},{"$f":"SUM(D327:D336)","v":2.063973879237806E-3},{"$f":"SUM(E327:E336)","v":0.18179338548938331}]
["***Not used in further calculations, because mixed waste assumed to not be collected for reuse."]
["Gray shading indicates values not used in benefits calculations."]
[]
["REFERENCES"]
["Aluminum Association, 2010.  \"Life Cycle Impact Assessment of Aluminum Beverage Cans\" Secondary aluminum assumptions modeled in SimaPro version 7.3.3. "]
["Climate Protection Partnerships Division (CPPD), 2007. \"Estimating Avoided Carbon Emissions from CPPD Programs July 26, 2007.\" 2007 National Marginal Carbon Emissions Factor*. http://www.epa.gov/cppd/."]
["Ecoinvent Database, 2012. PlasticsEurope resins and other material data sets as modeled in SimaPro software version 7.3.3."]
["Ecoinvent Database, 2012. Secondary precious metals data sets as modeled in SimaPro software version 7.3.3, adapted to represent US operations"]
["EIA (U.S. Energy Information Association), 2011. Electric Power Annual 2010. ES1. Summary Statistics for the United States. Release Date: November 9, 2011. http://www.eia.gov/electricity/annual/"]
["Energy Star, 2012. Power Management Calculator, July 2011. http://www.energystar.gov."]
["Energy Star, 2012. Savingings Calculator for Qualified Office Equipment.  http://www.energystar.gov. Downloaded 5/10/2012."]
["EPA WARM, 2012. Documentation for version 12 (February 2012), accessed in May 2012 at http://www.epa.gov/climatechange/wycd/waste/SWMGHGreport.html "]
["EPA, 2003.  Background Document for LC GHG Emission Factors for Carpet and PCs.  EPA 530-R-03-018, Nov 21, 2003."]
["EPA, 2006. Solid waste management and greenhouse gases: A life-cycle assessment of emissions and sinks. 3rd edition, U.S. Environmental Protection Agency. Available at: http://www.epa.gov/climatechange/wycd/waste/SWMGHGreport.html, accessed February 27, 2012."]
["EPA, 2008.  U.S. EPA, Electronics Waste Management in the United States, Approach 1, EPA530-R-08-009), July 2008, Table 5.1, p. 29."]
["FEC, 2012. Data on product use are collected from Federal Electronics Challenge (FEC) partners on the Annual Reporting Form. Unpublished research from FY2011."]
["Frey et al., 2006.  Ecological Footprint Analysis Applied to Mobile Phones.  Int. J. Ind. Ecol.  2006, 10(1-2), 199-216."]
["Geibig and Socolof, 2005.  Solder in Electronics:  A Life-Cycle Assessment.  EPA744-R-05-001, August 2005. http://www.epa.gov/dfe/pubs/index.htm#solder."]
["GSA Advantage, 2012. Product search 2/14/12. www.gsaadvantage.com"]
["Nokia, 2005.  Integrated Product Policy Pilot Project, Stage I Final Report: Life Cycle Environmental Issues of Mobile Phones. April 2005."]
["Socolof et al., 2001.  Desktop Computer Displays:  A Life-Cycle Assessment.  EPA 744-R-01-004b. (also referred to a the Computer Display Project, CDP)"]
["U.S. Corrugated Packaging Alliance, 2009. \"Life Cycle Assessment of U.S. Industry-Average Corrugated Product\" Corrugated packaging assumptions modeled in SimaPro version 7.3.3. "]
["U.S. LCI Database, 2012. (www.nrel.gov/lci) modeled in SimaPro software version 7.3.3."]

{"sheet":"8d.EnergyStar CPU-Calcs","index":14,"n_rows":76,"n_cols":6,"rows_kept":76,"cut":false,"hidden":false,"merged":[[12,4,12,5],[13,4,13,5],[20,4,20,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[0,0,0,5],[1,0,1,5],[4,4,4,5],[5,4,5,5],[6,4,6,5]]}
["ENERGY STAR ASSUMPTIONS FOR DESKTOP COMPUTERS (CPUS)"]
["These tables are based on data and calculations from the Savings Calculator for ENERGY STAR Qualified Office Equipment.  Data in yellow shaded cells change based on user input on Sheet 3b (for Use calculations) or Sheet 3c (for Purchasing calculations)."]
[]
["Assumptions for Use Calculations"]
[null,"ES 4.* Product","ES 5.* Product","Units","Reference"]
["Usage"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$C$36","v":0.36},{"$f":"'8c.Assumptions-Calculations'!$C$36","v":0.36},null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"IF(ISBLANK('3b.User Input-Use&EOL'!D9),\"no input\",'3b.User Input-Use&EOL'!M9)","v":"no input"},{"$f":"IF(ISBLANK('3b.User Input-Use&EOL'!E9),\"no input\",'3b.User Input-Use&EOL'!M9)","v":"no input"},null,"User input; Sheet 3b."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$C$38","v":0.38462000000000002},{"$f":"'8c.Assumptions-Calculations'!$C$38","v":0.38462000000000002},null,"ENERGY STAR, 2011."]
["Time in \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$39","v":1172.9635103999992},{"$f":"'8c.Assumptions-Calculations'!$C$39","v":1172.9635103999992},{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$40","v":733.11648959999945},{"$f":"'8c.Assumptions-Calculations'!$C$40","v":733.11648959999945},{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$C$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Power"]
["Average power in \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$52","v":59.9},{"$f":"'8c.Assumptions-Calculations'!$C$61","v":46.2},"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$53","v":4.5448799999999991},{"$f":"'8c.Assumptions-Calculations'!$C$62","v":2.4500000000000002},"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$54","v":2.5448799999999996},{"$f":"'8c.Assumptions-Calculations'!$C$63","v":1.47},"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B10*B14)+(B11*B15)+(B12*B16))/1000","v":91.034844673813183},{"$f":"((C10*C14)+(C11*C15)+(C12*C16))/1000","v":66.062311979999976},"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B10*B14)+((B11+B12)*B15))/1000","v":104.74268467381319},{"$f":"((C10*C14)+((C11+C12)*C15))/1000","v":72.779153579999971},"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B10+B11)*B14)+(B12*B16))/1000","v":131.61659592959992},{"$f":"(((C10+C11)*C14)+(C12*C16))/1000","v":98.136158399999943},"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B10+B11+B12)*B14)/1000","v":524.72400000000005},{"$f":"((C10+C11+C12)*C14)/1000","v":404.71199999999999},"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B8=\"no input\",\"no input\",((B17*B7*B8)+(B18*B8*(1-B7))+(B19*(1-B8)*B7)+(B20*(1-B8)*(1-B7))))","v":"no input"},{"$f":"IF(C8=\"no input\",\"no input\",((C17*C7*C8)+(C18*C8*(1-C7))+(C19*(1-C8)*C7)+(C20*(1-C8)*(1-C7))))","v":"no input"},"kWh/y","Calculated based on user input"]
[]
["Assumptions for Purchasing Calculations"]
["Product 1","Conventional Product","ES 5.* Product","Reserved for Future ES Spec","Units","Reference"]
["Usage"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$C$36","v":0.36},{"$f":"'8c.Assumptions-Calculations'!$C$36","v":0.36},null,null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"C27","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!I31=\"not given\",\"no input\",IF('3c.Alt user input-Purchasing'!I7=\"CPU\",'3c.Alt user input-Purchasing'!I31,\"n/a\"))","v":"no input"},null,null,"User input; Sheet 3c or default."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$C$38","v":0.38462000000000002},{"$f":"'8c.Assumptions-Calculations'!$C$38","v":0.38462000000000002},null,null,"ENERGY STAR, 2011."]
["Time in \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$39","v":1172.9635103999992},{"$f":"'8c.Assumptions-Calculations'!$C$39","v":1172.9635103999992},null,{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$40","v":733.11648959999945},{"$f":"'8c.Assumptions-Calculations'!$C$40","v":733.11648959999945},null,{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$C$41","v":6853.920000000001},null,{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Power"]
["Average power in \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$43","v":68.8},{"$f":"'8c.Assumptions-Calculations'!$C$61","v":46.2},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$44","v":3.35},{"$f":"'8c.Assumptions-Calculations'!$C$62","v":2.4500000000000002},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$45","v":1.71},{"$f":"'8c.Assumptions-Calculations'!$C$63","v":1.47},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B29*B33)+(B30*B34)+(B31*B35))/1000","v":94.876032955679946},{"$f":"((C29*C33)+(C30*C34)+(C31*C35))/1000","v":66.062311979999976},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B29*B33)+((B30+B31)*B34))/1000","v":106.11646175567995},{"$f":"((C29*C33)+((C30+C31)*C34))/1000","v":72.779153579999971},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B29+B30)*B33)+(B31*B35))/1000","v":142.85850719999988},{"$f":"(((C29+C30)*C33)+(C31*C35))/1000","v":98.136158399999943},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B29+B30+B31)*B33)/1000","v":602.68799999999999},{"$f":"((C29+C30+C31)*C33)/1000","v":404.71199999999999},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B27=\"no input\",\"no input\",IF(B27=\"n/a\",\"n/a\",((B36*B26*B27)+(B37*B27*(1-B26))+(B38*(1-B27)*B26)+(B39*(1-B27)*(1-B26)))))","v":"no input"},{"$f":"IF(C27=\"no input\",\"no input\",IF(C27=\"n/a\",\"n/a\",((C36*C26*C27)+(C37*C27*(1-C26))+(C38*(1-C27)*C26)+(C39*(1-C27)*(1-C26)))))","v":"no input"},null,"kWh/y","Calculated based on user input."]
[]
["Product 2","Conventional Product","ES 5.* Product","Reserved for Future ES Spec","Units","Reference"]
["Usage"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$C$36","v":0.36},{"$f":"'8c.Assumptions-Calculations'!$C$36","v":0.36},null,null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"C45","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!I64=\"not given\",\"no input\",IF('3c.Alt user input-Purchasing'!I40=\"CPU\",'3c.Alt user input-Purchasing'!I64,\"n/a\"))","v":"no input"},null,null,"User input; Sheet 3c or default."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$C$38","v":0.38462000000000002},{"$f":"'8c.Assumptions-Calculations'!$C$38","v":0.38462000000000002},null,null,"ENERGY STAR, 2011."]
["Time in \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$39","v":1172.9635103999992},{"$f":"'8c.Assumptions-Calculations'!$C$39","v":1172.9635103999992},null,{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$40","v":733.11648959999945},{"$f":"'8c.Assumptions-Calculations'!$C$40","v":733.11648959999945},null,{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$C$41","v":6853.920000000001},null,{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Power"]
["Average power in \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$43","v":68.8},{"$f":"'8c.Assumptions-Calculations'!$C$61","v":46.2},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$44","v":3.35},{"$f":"'8c.Assumptions-Calculations'!$C$62","v":2.4500000000000002},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$45","v":1.71},{"$f":"'8c.Assumptions-Calculations'!$C$63","v":1.47},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B47*B51)+(B48*B52)+(B49*B53))/1000","v":94.876032955679946},{"$f":"((C47*C51)+(C48*C52)+(C49*C53))/1000","v":66.062311979999976},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B47*B51)+((B48+B49)*B52))/1000","v":106.11646175567995},{"$f":"((C47*C51)+((C48+C49)*C52))/1000","v":72.779153579999971},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B47+B48)*B51)+(B49*B53))/1000","v":142.85850719999988},{"$f":"(((C47+C48)*C51)+(C49*C53))/1000","v":98.136158399999943},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B47+B48+B49)*B51)/1000","v":602.68799999999999},{"$f":"((C47+C48+C49)*C51)/1000","v":404.71199999999999},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B45=\"no input\",\"no input\",IF(B45=\"n/a\",\"n/a\",((B54*B44*B45)+(B55*B45*(1-B44))+(B56*(1-B45)*B44)+(B57*(1-B45)*(1-B44)))))","v":"no input"},{"$f":"IF(C45=\"no input\",\"no input\",IF(C45=\"n/a\",\"n/a\",((C54*C44*C45)+(C55*C45*(1-C44))+(C56*(1-C45)*C44)+(C57*(1-C45)*(1-C44)))))","v":"no input"},null,"kWh/y","Calculated based on user input."]
[]
["Product 3","Conventional Product","ES 5.* Product","Reserved for Future ES Spec","Units","Reference"]
["Usage"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$C$36","v":0.36},{"$f":"'8c.Assumptions-Calculations'!$C$36","v":0.36},null,null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"C63","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!I97=\"not given\",\"no input\",IF('3c.Alt user input-Purchasing'!I73=\"CPU\",'3c.Alt user input-Purchasing'!I97,\"n/a\"))","v":"no input"},null,null,"User input; Sheet 3c or default."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$C$38","v":0.38462000000000002},{"$f":"'8c.Assumptions-Calculations'!$C$38","v":0.38462000000000002},null,null,"ENERGY STAR, 2011."]
["Time in \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$39","v":1172.9635103999992},{"$f":"'8c.Assumptions-Calculations'!$C$39","v":1172.9635103999992},null,{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$40","v":733.11648959999945},{"$f":"'8c.Assumptions-Calculations'!$C$40","v":733.11648959999945},null,{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$C$41","v":6853.920000000001},null,{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Power"]
["Average power in \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$43","v":68.8},{"$f":"'8c.Assumptions-Calculations'!$C$61","v":46.2},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$44","v":3.35},{"$f":"'8c.Assumptions-Calculations'!$C$62","v":2.4500000000000002},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$C$45","v":1.71},{"$f":"'8c.Assumptions-Calculations'!$C$63","v":1.47},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B65*B69)+(B66*B70)+(B67*B71))/1000","v":94.876032955679946},{"$f":"((C65*C69)+(C66*C70)+(C67*C71))/1000","v":66.062311979999976},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B65*B69)+((B66+B67)*B70))/1000","v":106.11646175567995},{"$f":"((C65*C69)+((C66+C67)*C70))/1000","v":72.779153579999971},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B65+B66)*B69)+(B67*B71))/1000","v":142.85850719999988},{"$f":"(((C65+C66)*C69)+(C67*C71))/1000","v":98.136158399999943},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B65+B66+B67)*B69)/1000","v":602.68799999999999},{"$f":"((C65+C66+C67)*C69)/1000","v":404.71199999999999},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B63=\"no input\",\"no input\",IF(B63=\"n/a\",\"n/a\",((B72*B62*B63)+(B73*B63*(1-B62))+(B74*(1-B63)*B62)+(B75*(1-B63)*(1-B62)))))","v":"no input"},{"$f":"IF(C63=\"no input\",\"no input\",IF(C63=\"n/a\",\"n/a\",((C72*C62*C63)+(C73*C63*(1-C62))+(C74*(1-C63)*C62)+(C75*(1-C63)*(1-C62)))))","v":"no input"},null,"kWh/y","Calculated based on user input."]

{"sheet":"8e.EnergyStar monitor-Calcs","index":15,"n_rows":90,"n_cols":6,"rows_kept":90,"cut":false,"hidden":false,"merged":[[10,4,10,5],[4,4,4,5],[5,4,5,5],[6,4,6,5],[7,4,7,5],[9,4,9,5],[24,4,24,5],[25,4,25,5],[11,4,11,5],[12,4,12,5],[13,4,13,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[61,4,61,5],[80,4,80,5],[0,0,0,5],[1,0,1,5],[42,4,42,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[30,4,30,5],[18,4,18,5],[31,4,31,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[22,4,22,5]]}
["ENERGY STAR ASSUMPTIONS FOR COMPUTER MONITORS (LCDS AND CRTS)"]
["These tables are based on data and calculations from the Savings Calculator for ENERGY STAR Qualified Office Equipment.  Data in yellow shaded cells change based on user input on Sheet 3b (for Use calculations) or Sheet 3c (for Purchasing calculations)."]
[]
["Assumptions for Use Calculations"]
[null,"ES 4.* Product","ES 5.* Product","Units","Reference"]
["Usage"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$E$36","v":0.18},{"$f":"'8c.Assumptions-Calculations'!$E$36","v":0.18},null,"ENERGY STAR, 2011."]
["% of LCDs power managed",{"$f":"IF(ISBLANK('3b.User Input-Use&EOL'!D11),\"no input\",'3b.User Input-Use&EOL'!N11)","v":"no input"},{"$f":"IF(ISBLANK('3b.User Input-Use&EOL'!E11),\"no input\",'3b.User Input-Use&EOL'!N11)","v":"no input"},null,"User input; Sheet 3b."]
["% of CRTs power managed",{"$f":"IF(ISBLANK('3b.User Input-Use&EOL'!D10),\"no input\",'3b.User Input-Use&EOL'!N10)","v":"no input"},null,null,"User input; Sheet 3b."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$E$38","v":0.55556000000000005},{"$f":"'8c.Assumptions-Calculations'!$E$38","v":0.55556000000000005},null,"ENERGY STAR, 2011."]
["Time in \"active\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$39","v":847.13819519999925},{"$f":"'8c.Assumptions-Calculations'!$E$39","v":847.13819519999925},{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$40","v":1058.9418047999993},{"$f":"'8c.Assumptions-Calculations'!$E$40","v":1058.9418047999993},{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$E$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Power"]
["LCD Monitor"]
["Average power in \"active\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$52","v":27.77},{"$f":"'8c.Assumptions-Calculations'!$E$61","v":25.2},"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$53","v":0.92},{"$f":"'8c.Assumptions-Calculations'!$E$62","v":0.73},"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$54","v":0.69168712894653639},{"$f":"'8c.Assumptions-Calculations'!$E$63","v":0.6},"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B11*B16)+(B12*B17)+(B13*B18))/1000","v":29.240022387949221},{"$f":"((C11*C16)+(C12*C17)+(C13*C18))/1000","v":26.23326203654398},"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B11*B16)+((B12+B13)*B17))/1000","v":30.804860541119979},{"$f":"((C11*C16)+((C12+C13)*C17))/1000","v":27.12427163654398},"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B11+B12)*B16)+(B13*B18))/1000","v":57.672609846829204},{"$f":"(((C11+C12)*C16)+(C13*C18))/1000","v":52.145567999999962},"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B11+B12+B13)*B16)/1000","v":243.26519999999999},{"$f":"((C11+C12+C13)*C16)/1000","v":220.75200000000001},"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B8=\"no input\",\"no input\",((B19*B8*B7)+(B20*B8*(1-B7))+(B21*(1-B8)*B7)+(B22*(1-B8)*(1-B7))))","v":"no input"},{"$f":"IF(C8=\"no input\",\"no input\",((C19*C8*C7)+(C20*C8*(1-C7))+(C21*(1-C8)*C7)+(C22*(1-C8)*(1-C7))))","v":"no input"},"kWh/y","Calculated based on user input"]
["CRT Monitor"]
["Average power in \"active\" mode",{"$f":"'8c.Assumptions-Calculations'!$D$52","v":35.14},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$D$53","v":2},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$D$54","v":0.92},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B11*B25)+(B12*B26)+(B13*B27))/1000","v":38.191926188927972},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B11*B25)+((B12+B13)*B26))/1000","v":45.594159788927982},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B11+B12)*B25)+(B13*B27))/1000","v":73.285257599999952},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B11+B12+B13)*B25)/1000","v":307.82640000000004},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B9=\"no input\",\"no input\",((B28*B9*B7)+(B29*B9*(1-B7))+(B30*(1-B9)*B7)+(B31*(1-B9)*(1-B7))))","v":"no input"},null,"kWh/y","Calculated based on user input"]
[]
["Assumptions for Purchasing Calculations"]
["Product 1","Conventional Product","ES 5.* Product","Reserved for Future ES Spec","Units","Reference"]
["Usage"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$E$36","v":0.18},{"$f":"'8c.Assumptions-Calculations'!$E$36","v":0.18},null,null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"C38","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!I32=\"not given\",\"no input\",IF('3c.Alt user input-Purchasing'!I7=\"LCD\",'3c.Alt user input-Purchasing'!I32,\"n/a\"))","v":"no input"},null,null,"User input; Sheet 3c or default."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$E$38","v":0.55556000000000005},{"$f":"'8c.Assumptions-Calculations'!$E$38","v":0.55556000000000005},null,null,"ENERGY STAR, 2011."]
["Time in \"active\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$39","v":847.13819519999925},{"$f":"'8c.Assumptions-Calculations'!$E$39","v":847.13819519999925},null,{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$40","v":1058.9418047999993},{"$f":"'8c.Assumptions-Calculations'!$E$40","v":1058.9418047999993},null,{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$E$41","v":6853.920000000001},null,{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Power"]
["LCD Monitor"]
["Average power in \"active\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$43","v":32.200000000000003},{"$f":"'8c.Assumptions-Calculations'!$E$61","v":25.2},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$44","v":0.74},{"$f":"'8c.Assumptions-Calculations'!$E$62","v":0.73},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$45","v":0.74},{"$f":"'8c.Assumptions-Calculations'!$E$63","v":0.6},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B40*B45)+(B41*B46)+(B42*B47))/1000","v":33.133367620991983},{"$f":"((C40*C45)+(C41*C46)+(C42*C47))/1000","v":26.23326203654398},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B40*B45)+((B41+B42)*B46))/1000","v":33.133367620991983},{"$f":"((C40*C45)+((C41+C42)*C46))/1000","v":27.12427163654398},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B40+B41)*B45)+(B42*B47))/1000","v":66.447676799999954},{"$f":"(((C40+C41)*C45)+(C42*C47))/1000","v":52.145567999999962},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B40+B41+B42)*B45)/1000","v":282.072},{"$f":"((C40+C41+C42)*C45)/1000","v":220.75200000000001},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B38=\"no input\",\"no input\",IF(B38=\"n/a\",\"n/a\",((B48*B38*B37)+(B49*B38*(1-B37))+(B50*(1-B38)*B37)+(B51*(1-B38)*(1-B37)))))","v":"no input"},{"$f":"IF(C38=\"no input\",\"no input\",IF(C38=\"n/a\",\"n/a\",((C48*C38*C37)+(C49*C38*(1-C37))+(C50*(1-C38)*C37)+(C51*(1-C38)*(1-C37)))))","v":"no input"},null,"kWh/y","Calculated based on user input"]
[]
["Product 2","Conventional Product","ES 5.* Product","Reserved for Future ES Spec","Units","Reference"]
["Usage"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$E$36","v":0.18},{"$f":"'8c.Assumptions-Calculations'!$E$36","v":0.18},null,null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"C57","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!I65=\"not given\",\"no input\",IF('3c.Alt user input-Purchasing'!I40=\"LCD\",'3c.Alt user input-Purchasing'!I65,\"n/a\"))","v":"no input"},null,null,"User input; Sheet 3c or default."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$E$38","v":0.55556000000000005},{"$f":"'8c.Assumptions-Calculations'!$E$38","v":0.55556000000000005},null,null,"ENERGY STAR, 2011."]
["Time in \"active\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$39","v":847.13819519999925},{"$f":"'8c.Assumptions-Calculations'!$E$39","v":847.13819519999925},null,{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$40","v":1058.9418047999993},{"$f":"'8c.Assumptions-Calculations'!$E$40","v":1058.9418047999993},null,{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$E$41","v":6853.920000000001},null,{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Power"]
["LCD Monitor"]
["Average power in \"active\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$43","v":32.200000000000003},{"$f":"'8c.Assumptions-Calculations'!$E$61","v":25.2},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$44","v":0.74},{"$f":"'8c.Assumptions-Calculations'!$E$62","v":0.73},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$45","v":0.74},{"$f":"'8c.Assumptions-Calculations'!$E$63","v":0.6},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B59*B64)+(B60*B65)+(B61*B66))/1000","v":33.133367620991983},{"$f":"((C59*C64)+(C60*C65)+(C61*C66))/1000","v":26.23326203654398},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B59*B64)+((B60+B61)*B65))/1000","v":33.133367620991983},{"$f":"((C59*C64)+((C60+C61)*C65))/1000","v":27.12427163654398},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B59+B60)*B64)+(B61*B66))/1000","v":66.447676799999954},{"$f":"(((C59+C60)*C64)+(C61*C66))/1000","v":52.145567999999962},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B59+B60+B61)*B64)/1000","v":282.072},{"$f":"((C59+C60+C61)*C64)/1000","v":220.75200000000001},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B57=\"no input\",\"no input\",IF(B57=\"n/a\",\"n/a\",((B67*B57*B56)+(B68*B57*(1-B56))+(B69*(1-B57)*B56)+(B70*(1-B57)*(1-B56)))))","v":"no input"},{"$f":"IF(C57=\"no input\",\"no input\",IF(C57=\"n/a\",\"n/a\",((C67*C57*C56)+(C68*C57*(1-C56))+(C69*(1-C57)*C56)+(C70*(1-C57)*(1-C56)))))","v":"no input"},null,"kWh/y","Calculated based on user input"]
[]
["Product 3","Conventional Product","ES 5.* Product","Reserved for Future ES Spec","Units","Reference"]
["Usage"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$E$36","v":0.18},{"$f":"'8c.Assumptions-Calculations'!$E$36","v":0.18},null,null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"C76","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!I98=\"not given\",\"no input\",IF('3c.Alt user input-Purchasing'!I73=\"LCD\",'3c.Alt user input-Purchasing'!I98,\"n/a\"))","v":"no input"},null,null,"User input; Sheet 3c or default."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$E$38","v":0.55556000000000005},{"$f":"'8c.Assumptions-Calculations'!$E$38","v":0.55556000000000005},null,null,"ENERGY STAR, 2011."]
["Time in \"active\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$39","v":847.13819519999925},{"$f":"'8c.Assumptions-Calculations'!$E$39","v":847.13819519999925},null,{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$40","v":1058.9418047999993},{"$f":"'8c.Assumptions-Calculations'!$E$40","v":1058.9418047999993},null,{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$E$41","v":6853.920000000001},null,{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Power"]
["LCD Monitor"]
["Average power in \"active\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$43","v":32.200000000000003},{"$f":"'8c.Assumptions-Calculations'!$E$61","v":25.2},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$44","v":0.74},{"$f":"'8c.Assumptions-Calculations'!$E$62","v":0.73},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$E$45","v":0.74},{"$f":"'8c.Assumptions-Calculations'!$E$63","v":0.6},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B78*B83)+(B79*B84)+(B80*B85))/1000","v":33.133367620991983},{"$f":"((C78*C83)+(C79*C84)+(C80*C85))/1000","v":26.23326203654398},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B78*B83)+((B79+B80)*B84))/1000","v":33.133367620991983},{"$f":"((C78*C83)+((C79+C80)*C84))/1000","v":27.12427163654398},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B78+B79)*B83)+(B80*B85))/1000","v":66.447676799999954},{"$f":"(((C78+C79)*C83)+(C80*C85))/1000","v":52.145567999999962},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B78+B79+B80)*B83)/1000","v":282.072},{"$f":"((C78+C79+C80)*C83)/1000","v":220.75200000000001},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B76=\"no input\",\"no input\",IF(B76=\"n/a\",\"n/a\",((B86*B76*B75)+(B87*B76*(1-B75))+(B88*(1-B76)*B75)+(B89*(1-B76)*(1-B75)))))","v":"no input"},{"$f":"IF(C76=\"no input\",\"no input\",IF(C76=\"n/a\",\"n/a\",((C86*C76*C75)+(C87*C76*(1-C75))+(C88*(1-C76)*C75)+(C89*(1-C76)*(1-C75)))))","v":"no input"},null,"kWh/y","Calculated based on user input"]

{"sheet":"8f.EnergyStar notebook-Calcs","index":16,"n_rows":148,"n_cols":6,"rows_kept":148,"cut":false,"hidden":false,"merged":[[24,4,24,5],[4,4,4,5],[5,4,5,5],[7,4,7,5],[8,4,8,5],[9,4,9,5],[10,4,10,5],[11,4,11,5],[12,4,12,5],[20,4,20,5],[22,4,22,5],[23,4,23,5],[26,4,26,5],[27,4,27,5],[28,4,28,5],[29,4,29,5],[31,4,31,5],[38,4,38,5],[0,0,0,5],[1,0,1,5],[14,4,14,5],[15,4,15,5],[16,4,16,5],[17,4,17,5],[18,4,18,5],[19,4,19,5],[32,4,32,5],[33,4,33,5],[34,4,34,5],[35,4,35,5],[36,4,36,5],[37,4,37,5],[25,4,25,5]]}
["ENERGY STAR ASSUMPTIONS FOR NOTEBOOK COMPUTERS"]
["These tables are based on data and calculations from the Savings Calculator for ENERGY STAR Qualified Office Equipment.  Data in yellow shaded cells change based on user input on Sheet 3b (for Use calculations) or Sheet 3c (for Purchasing calculations)."]
[" "]
["Assumptions for Use Calculations"]
[null,"ES 4.* Product","ES 5.* Product","Units","Reference"]
["Usage"]
["Notebook Display"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$F$36","v":0.18},{"$f":"'8c.Assumptions-Calculations'!$F$36","v":0.18},null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"IF(ISBLANK('3b.User Input-Use&EOL'!D12),\"no input\",'3b.User Input-Use&EOL'!N12)","v":"no input"},{"$f":"IF(ISBLANK('3b.User Input-Use&EOL'!E12),\"no input\",'3b.User Input-Use&EOL'!N12)","v":"no input"},null,"User input; Sheet 3b."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$F$38","v":0.55556000000000005},{"$f":"'8c.Assumptions-Calculations'!$F$38","v":0.55556000000000005},null,"ENERGY STAR, 2011."]
["Time in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$39","v":847.13819519999925},{"$f":"'8c.Assumptions-Calculations'!$F$39","v":847.13819519999925},{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$40","v":1058.9418047999993},{"$f":"'8c.Assumptions-Calculations'!$F$40","v":1058.9418047999993},{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$F$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Notebook Computer"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$G$36","v":0.18},{"$f":"'8c.Assumptions-Calculations'!$G$36","v":0.18},null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"IF(ISBLANK('3b.User Input-Use&EOL'!D12),\"no input\",'3b.User Input-Use&EOL'!M12)","v":"no input"},{"$f":"IF(ISBLANK('3b.User Input-Use&EOL'!E12),\"no input\",'3b.User Input-Use&EOL'!M12)","v":"no input"},null,"User input; Sheet 3b."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$G$38","v":0.3846},{"$f":"'8c.Assumptions-Calculations'!$G$38","v":0.3846},null,"ENERGY STAR, 2011."]
["Time in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$39","v":1173.0016319999991},{"$f":"'8c.Assumptions-Calculations'!$G$39","v":1173.0016319999991},{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$40","v":733.07836799999939},{"$f":"'8c.Assumptions-Calculations'!$G$40","v":733.07836799999939},{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$G$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Power"]
["Notebook Display"]
["Average power in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$52","v":8.1999999999999993},{"$f":"'8c.Assumptions-Calculations'!$F$61","v":7.05},"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$53","v":0.59799999999999998},{"$f":"'8c.Assumptions-Calculations'!$F$62","v":0.72},"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$54","v":0.38500000000000001},{"$f":"'8c.Assumptions-Calculations'!$F$63","v":0.41},"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B11*B23)+(B12*B24)+(B13*B25))/1000","v":10.218539599910393},{"$f":"((C11*C23)+(C12*C24)+(C13*C25))/1000","v":9.5448695756159943},"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B11*B23)+((B12+B13)*B24))/1000","v":11.678424559910393},{"$f":"((C11*C23)+((C12+C13)*C24))/1000","v":11.669584775615997},"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B11+B12)*B23)+(B13*B25))/1000","v":18.268615199999985},{"$f":"(((C11+C12)*C23)+(C13*C25))/1000","v":16.247971199999988},"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B11+B12+B13)*B23)/1000","v":71.831999999999994},{"$f":"((C11+C12+C13)*C23)/1000","v":61.758000000000003},"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B9=\"no input\",\"no input\",((B26*B9*B8)+(B27*B9*(1-B8))+(B28*(1-B9)*B8)+(B29*(1-B9)*(1-B8))))","v":"no input"},{"$f":"IF(C9=\"no input\",\"no input\",((C26*C9*C8)+(C27*C9*(1-C8))+(C28*(1-C9)*C8)+(C29*(1-C9)*(1-C8))))","v":"no input"},"kWh/y","Calculated based on user input"]
["Notebook Computer"]
["Average power in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$52","v":8.1999999999999993},{"$f":"'8c.Assumptions-Calculations'!$G$61","v":7.05},"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$53","v":0.59799999999999998},{"$f":"'8c.Assumptions-Calculations'!$G$62","v":0.72},"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$54","v":0.38500000000000001},{"$f":"'8c.Assumptions-Calculations'!$G$63","v":0.41},"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B18*B32)+(B19*B33)+(B20*B34))/1000","v":12.695753446463993},{"$f":"((C18*C32)+(C19*C33)+(C20*C34))/1000","v":11.607585130559993},"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B18*B32)+((B19+B20)*B33))/1000","v":14.155638406463991},{"$f":"((C18*C32)+((C19+C20)*C33))/1000","v":13.732300330559994},"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B18+B19)*B32)+(B20*B34))/1000","v":18.268615199999985},{"$f":"(((C18+C19)*C32)+(C20*C34))/1000","v":16.247971199999988},"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B18+B19+B20)*B32)/1000","v":71.831999999999994},{"$f":"((C18+C19+C20)*C32)/1000","v":61.758000000000003},"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B16=\"no input\",\"no input\",((B35*B16*B15)+(B36*B16*(1-B15))+(B37*(1-B16)*B15)+(B38*(1-B16)*(1-B15))))","v":"no input"},{"$f":"IF(C16=\"no input\",\"no input\",((C35*C16*C15)+(C36*C16*(1-C15))+(C37*(1-C16)*C15)+(C38*(1-C16)*(1-C15))))","v":"no input"},"kWh/y","Calculated based on user input"]
[]
["Assumptions for Purchasing Calculations"]
["Product 1","Conventional Product","ES 5.* Product","Reserved for Future ES Spec","Units","Reference"]
["Usage"]
["Notebook Display"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$F$36","v":0.18},{"$f":"'8c.Assumptions-Calculations'!$F$36","v":0.18},null,null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"C46","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!I32=\"not given\",\"no input\",IF('3c.Alt user input-Purchasing'!I7=\"Notebook\",'3c.Alt user input-Purchasing'!I32,\"n/a\"))","v":"no input"},null,null,"User input; Sheet 3c or default."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$F$38","v":0.55556000000000005},{"$f":"'8c.Assumptions-Calculations'!$F$38","v":0.55556000000000005},null,null,"ENERGY STAR, 2011."]
["Time in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$39","v":847.13819519999925},{"$f":"'8c.Assumptions-Calculations'!$F$39","v":847.13819519999925},null,{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$40","v":1058.9418047999993},{"$f":"'8c.Assumptions-Calculations'!$F$40","v":1058.9418047999993},null,{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$F$41","v":6853.920000000001},null,{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Notebook Computer"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$G$36","v":0.18},{"$f":"'8c.Assumptions-Calculations'!$G$36","v":0.18},null,null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"C53","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!I31=\"not given\",\"no input\",IF('3c.Alt user input-Purchasing'!I7=\"Notebook\",'3c.Alt user input-Purchasing'!I31,\"n/a\"))","v":"no input"},null,null,"User input; Sheet 3c or default."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$G$38","v":0.3846},{"$f":"'8c.Assumptions-Calculations'!$G$38","v":0.3846},null,null,"ENERGY STAR, 2011."]
["Time in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$39","v":1173.0016319999991},{"$f":"'8c.Assumptions-Calculations'!$G$39","v":1173.0016319999991},null,{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$40","v":733.07836799999939},{"$f":"'8c.Assumptions-Calculations'!$G$40","v":733.07836799999939},null,{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$G$41","v":6853.920000000001},null,{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Power"]
["Notebook Display"]
["Average power in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$52","v":8.1999999999999993},{"$f":"'8c.Assumptions-Calculations'!$F$61","v":7.05},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$53","v":0.59799999999999998},{"$f":"'8c.Assumptions-Calculations'!$F$62","v":0.72},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$54","v":0.38500000000000001},{"$f":"'8c.Assumptions-Calculations'!$F$63","v":0.41},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B48*B60)+(B49*B61)+(B50*B62))/1000","v":10.218539599910393},{"$f":"((C48*C60)+(C49*C61)+(C50*C62))/1000","v":9.5448695756159943},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B48*B60)+((B49+B50)*B61))/1000","v":11.678424559910393},{"$f":"((C48*C60)+((C49+C50)*C61))/1000","v":11.669584775615997},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B48+B49)*B60)+(B50*B62))/1000","v":18.268615199999985},{"$f":"(((C48+C49)*C60)+(C50*C62))/1000","v":16.247971199999988},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B48+B49+B50)*B60)/1000","v":71.831999999999994},{"$f":"((C48+C49+C50)*C60)/1000","v":61.758000000000003},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B46=\"no input\",\"no input\",IF(B46=\"n/a\",\"n/a\",((B63*B46*B45)+(B64*B46*(1-B45))+(B65*(1-B46)*B45)+(B66*(1-B46)*(1-B45)))))","v":"no input"},{"$f":"IF(C46=\"no input\",\"no input\",IF(C46=\"n/a\",\"n/a\",((C63*C46*C45)+(C64*C46*(1-C45))+(C65*(1-C46)*C45)+(C66*(1-C46)*(1-C45)))))","v":"no input"},null,"kWh/y","Calculated based on user input"]
["Notebook Computer"]
["Average power in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$52","v":8.1999999999999993},{"$f":"'8c.Assumptions-Calculations'!$G$61","v":7.05},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$53","v":0.59799999999999998},{"$f":"'8c.Assumptions-Calculations'!$G$62","v":0.72},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$54","v":0.38500000000000001},{"$f":"'8c.Assumptions-Calculations'!$G$63","v":0.41},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B48*B69)+(B49*B70)+(B50*B71))/1000","v":10.218539599910393},{"$f":"((C48*C69)+(C49*C70)+(C50*C71))/1000","v":9.5448695756159943},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B48*B69)+((B49+B50)*B70))/1000","v":11.678424559910393},{"$f":"((C48*C69)+((C49+C50)*C70))/1000","v":11.669584775615997},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B48+B49)*B69)+(B50*B71))/1000","v":18.268615199999985},{"$f":"(((C48+C49)*C69)+(C50*C71))/1000","v":16.247971199999988},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B48+B49+B50)*B69)/1000","v":71.831999999999994},{"$f":"((C48+C49+C50)*C69)/1000","v":61.758000000000003},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B53=\"no input\",\"no input\",IF(B53=\"n/a\",\"n/a\",((B72*B53*B52)+(B73*B53*(1-B52))+(B74*(1-B53)*B52)+(B75*(1-B53)*(1-B52)))))","v":"no input"},{"$f":"IF(C53=\"no input\",\"no input\",IF(C53=\"n/a\",\"n/a\",((C72*C53*C52)+(C73*C53*(1-C52))+(C74*(1-C53)*C52)+(C75*(1-C53)*(1-C52)))))","v":"no input"},null,"kWh/y","Calculated based on user input"]
[]
["Product 2","Conventional Product","ES 5.* Product","Reserved for Future ES Spec","Units","Reference"]
["Usage"]
["Notebook Display"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$F$36","v":0.18},{"$f":"'8c.Assumptions-Calculations'!$F$36","v":0.18},null,null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"C82","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!I65=\"not given\",\"no input\",IF('3c.Alt user input-Purchasing'!I40=\"Notebook\",'3c.Alt user input-Purchasing'!I65,\"n/a\"))","v":"no input"},null,null,"User input; Sheet 3c or default."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$F$38","v":0.55556000000000005},{"$f":"'8c.Assumptions-Calculations'!$F$38","v":0.55556000000000005},null,null,"ENERGY STAR, 2011."]
["Time in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$39","v":847.13819519999925},{"$f":"'8c.Assumptions-Calculations'!$F$39","v":847.13819519999925},null,{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$40","v":1058.9418047999993},{"$f":"'8c.Assumptions-Calculations'!$F$40","v":1058.9418047999993},null,{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$F$41","v":6853.920000000001},null,{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Notebook Computer"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$G$36","v":0.18},{"$f":"'8c.Assumptions-Calculations'!$G$36","v":0.18},null,null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"C89","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!I64=\"not given\",\"no input\",IF('3c.Alt user input-Purchasing'!I40=\"Notebook\",'3c.Alt user input-Purchasing'!I64,\"n/a\"))","v":"no input"},null,null,"User input; Sheet 3c or default."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$G$38","v":0.3846},{"$f":"'8c.Assumptions-Calculations'!$G$38","v":0.3846},null,null,"ENERGY STAR, 2011."]
["Time in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$39","v":1173.0016319999991},{"$f":"'8c.Assumptions-Calculations'!$G$39","v":1173.0016319999991},null,{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$40","v":733.07836799999939},{"$f":"'8c.Assumptions-Calculations'!$G$40","v":733.07836799999939},null,{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$G$41","v":6853.920000000001},null,{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Power"]
["Notebook Display"]
["Average power in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$52","v":8.1999999999999993},{"$f":"'8c.Assumptions-Calculations'!$F$61","v":7.05},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$53","v":0.59799999999999998},{"$f":"'8c.Assumptions-Calculations'!$F$62","v":0.72},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$54","v":0.38500000000000001},{"$f":"'8c.Assumptions-Calculations'!$F$63","v":0.41},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B84*B96)+(B85*B97)+(B86*B98))/1000","v":10.218539599910393},{"$f":"((C84*C96)+(C85*C97)+(C86*C98))/1000","v":9.5448695756159943},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B84*B96)+((B85+B86)*B97))/1000","v":11.678424559910393},{"$f":"((C84*C96)+((C85+C86)*C97))/1000","v":11.669584775615997},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B84+B85)*B96)+(B86*B98))/1000","v":18.268615199999985},{"$f":"(((C84+C85)*C96)+(C86*C98))/1000","v":16.247971199999988},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B84+B85+B86)*B96)/1000","v":71.831999999999994},{"$f":"((C84+C85+C86)*C96)/1000","v":61.758000000000003},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B82=\"no input\",\"no input\",IF(B82=\"n/a\",\"n/a\",((B99*B82*B81)+(B100*B82*(1-B81))+(B101*(1-B82)*B81)+(B102*(1-B82)*(1-B81)))))","v":"no input"},{"$f":"IF(C82=\"no input\",\"no input\",IF(C82=\"n/a\",\"n/a\",((C99*C82*C81)+(C100*C82*(1-C81))+(C101*(1-C82)*C81)+(C102*(1-C82)*(1-C81)))))","v":"no input"},null,"kWh/y","Calculated based on user input"]
["Notebook Computer"]
["Average power in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$52","v":8.1999999999999993},{"$f":"'8c.Assumptions-Calculations'!$G$61","v":7.05},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$53","v":0.59799999999999998},{"$f":"'8c.Assumptions-Calculations'!$G$62","v":0.72},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$54","v":0.38500000000000001},{"$f":"'8c.Assumptions-Calculations'!$G$63","v":0.41},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B84*B105)+(B85*B106)+(B86*B107))/1000","v":10.218539599910393},{"$f":"((C84*C105)+(C85*C106)+(C86*C107))/1000","v":9.5448695756159943},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B84*B105)+((B85+B86)*B106))/1000","v":11.678424559910393},{"$f":"((C84*C105)+((C85+C86)*C106))/1000","v":11.669584775615997},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B84+B85)*B105)+(B86*B107))/1000","v":18.268615199999985},{"$f":"(((C84+C85)*C105)+(C86*C107))/1000","v":16.247971199999988},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B84+B85+B86)*B105)/1000","v":71.831999999999994},{"$f":"((C84+C85+C86)*C105)/1000","v":61.758000000000003},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B89=\"no input\",\"no input\",IF(B89=\"n/a\",\"n/a\",((B108*B89*B88)+(B109*B89*(1-B88))+(B110*(1-B89)*B88)+(B111*(1-B89)*(1-B88)))))","v":"no input"},{"$f":"IF(C89=\"no input\",\"no input\",IF(C89=\"n/a\",\"n/a\",((C108*C89*C88)+(C109*C89*(1-C88))+(C110*(1-C89)*C88)+(C111*(1-C89)*(1-C88)))))","v":"no input"},null,"kWh/y","Calculated based on user input"]
[]
["Product 3","Conventional Product","ES 5.* Product","Reserved for Future ES Spec","Units","Reference"]
["Usage"]
["Notebook Display"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$F$36","v":0.18},{"$f":"'8c.Assumptions-Calculations'!$F$36","v":0.18},null,null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"C118","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!I98=\"not given\",\"no input\",IF('3c.Alt user input-Purchasing'!I73=\"Notebook\",'3c.Alt user input-Purchasing'!I98,\"n/a\"))","v":"no input"},null,null,"User input; Sheet 3c or default."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$F$38","v":0.55556000000000005},{"$f":"'8c.Assumptions-Calculations'!$F$38","v":0.55556000000000005},null,null,"ENERGY STAR, 2011."]
["Time in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$39","v":847.13819519999925},{"$f":"'8c.Assumptions-Calculations'!$F$39","v":847.13819519999925},null,{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$40","v":1058.9418047999993},{"$f":"'8c.Assumptions-Calculations'!$F$40","v":1058.9418047999993},null,{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$F$41","v":6853.920000000001},null,{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Notebook Computer"]
["% of units turned off at night",{"$f":"'8c.Assumptions-Calculations'!$G$36","v":0.18},{"$f":"'8c.Assumptions-Calculations'!$G$36","v":0.18},null,null,"ENERGY STAR, 2011."]
["% power managed",{"$f":"C125","v":"no input"},{"$f":"IF('3c.Alt user input-Purchasing'!I97=\"not given\",\"no input\",IF('3c.Alt user input-Purchasing'!I73=\"Notebook\",'3c.Alt user input-Purchasing'!I97,\"n/a\"))","v":"no input"},null,null,"User input; Sheet 3c or default."]
["% of time in sleep during workday",{"$f":"'8c.Assumptions-Calculations'!$G$38","v":0.3846},{"$f":"'8c.Assumptions-Calculations'!$G$38","v":0.3846},null,null,"ENERGY STAR, 2011."]
["Time in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$39","v":1173.0016319999991},{"$f":"'8c.Assumptions-Calculations'!$G$39","v":1173.0016319999991},null,{"$f":"'8c.Assumptions-Calculations'!$B$39","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$40","v":733.07836799999939},{"$f":"'8c.Assumptions-Calculations'!$G$40","v":733.07836799999939},null,{"$f":"'8c.Assumptions-Calculations'!$B$40","v":"hours/year"},"ENERGY STAR, 2011."]
["Time in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$41","v":6853.920000000001},{"$f":"'8c.Assumptions-Calculations'!$G$41","v":6853.920000000001},null,{"$f":"'8c.Assumptions-Calculations'!$B$41","v":"hours/year"},"ENERGY STAR, 2011."]
["Power"]
["Notebook Display"]
["Average power in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$52","v":8.1999999999999993},{"$f":"'8c.Assumptions-Calculations'!$F$61","v":7.05},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$53","v":0.59799999999999998},{"$f":"'8c.Assumptions-Calculations'!$F$62","v":0.72},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$F$54","v":0.38500000000000001},{"$f":"'8c.Assumptions-Calculations'!$F$63","v":0.41},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B120*B132)+(B121*B133)+(B122*B134))/1000","v":10.218539599910393},{"$f":"((C120*C132)+(C121*C133)+(C122*C134))/1000","v":9.5448695756159943},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B120*B132)+((B121+B122)*B133))/1000","v":11.678424559910393},{"$f":"((C120*C132)+((C121+C122)*C133))/1000","v":11.669584775615997},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B120+B121)*B132)+(B122*B134))/1000","v":18.268615199999985},{"$f":"(((C120+C121)*C132)+(C122*C134))/1000","v":16.247971199999988},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B120+B121+B122)*B132)/1000","v":71.831999999999994},{"$f":"((C120+C121+C122)*C132)/1000","v":61.758000000000003},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B118=\"no input\",\"no input\",IF(B118=\"n/a\",\"n/a\",((B135*B118*B117)+(B136*B118*(1-B117))+(B137*(1-B118)*B117)+(B138*(1-B118)*(1-B117)))))","v":"no input"},{"$f":"IF(C118=\"no input\",\"no input\",IF(C118=\"n/a\",\"n/a\",((C135*C118*C117)+(C136*C118*(1-C117))+(C137*(1-C118)*C117)+(C138*(1-C118)*(1-C117)))))","v":"no input"},null,"kWh/y","Calculated based on user input"]
["Notebook Computer"]
["Average power in \"active\" or \"idle\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$52","v":8.1999999999999993},{"$f":"'8c.Assumptions-Calculations'!$G$61","v":7.05},null,"watts","ENERGY STAR, 2011."]
["Average power in \"sleep\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$53","v":0.59799999999999998},{"$f":"'8c.Assumptions-Calculations'!$G$62","v":0.72},null,"watts","ENERGY STAR, 2011."]
["Average power in \"off\" mode",{"$f":"'8c.Assumptions-Calculations'!$G$54","v":0.38500000000000001},{"$f":"'8c.Assumptions-Calculations'!$G$63","v":0.41},null,"watts","ENERGY STAR, 2011."]
["UEC, power managed, turned off",{"$f":"((B120*B141)+(B121*B142)+(B122*B143))/1000","v":10.218539599910393},{"$f":"((C120*C141)+(C121*C142)+(C122*C143))/1000","v":9.5448695756159943},null,"kWh/y","Calculated."]
["UEC, power managed, not turned off",{"$f":"((B120*B141)+((B121+B122)*B142))/1000","v":11.678424559910393},{"$f":"((C120*C141)+((C121+C122)*C142))/1000","v":11.669584775615997},null,"kWh/y","Calculated."]
["UEC, not power managed, turned off",{"$f":"(((B120+B121)*B141)+(B122*B143))/1000","v":18.268615199999985},{"$f":"(((C120+C121)*C141)+(C122*C143))/1000","v":16.247971199999988},null,"kWh/y","Calculated."]
["UEC, not power managed, not turned off",{"$f":"((B120+B121+B122)*B141)/1000","v":71.831999999999994},{"$f":"((C120+C121+C122)*C141)/1000","v":61.758000000000003},null,"kWh/y","Calculated."]
["Weighted average UEC",{"$f":"IF(B125=\"no input\",\"no input\",IF(B125=\"n/a\",\"n/a\",((B144*B125*B124)+(B145*B125*(1-B124))+(B146*(1-B125)*B124)+(B147*(1-B125)*(1-B124)))))","v":"no input"},{"$f":"IF(C125=\"no input\",\"no input\",IF(C125=\"n/a\",\"n/a\",((C144*C125*C124)+(C145*C125*(1-C124))+(C146*(1-C125)*C124)+(C147*(1-C125)*(1-C124)))))","v":"no input"},null,"kWh/y","Calculated based on user input"]

{"sheet":"9.Revisions","index":17,"n_rows":29,"n_cols":2,"rows_kept":29,"cut":false,"hidden":false,"merged":[[0,0,0,1],[7,0,7,1],[1,0,1,1]]}
["REVISIONS TO THE CALCULATOR "]
["Below are the major changes to the calculator (Table 1) between version 3.0 and 3.1."]
["Table 1."]
["Sheet","Major Changes"]
["5a","Deleted comments that were no longer relevent.  Updated packaging reuse calculations to utilize the new, location-appropriate, assumptions."]
["8a","All assumptions reviewed and updated if a more complete, accurate or recent data source was available. Removed rows for data not being used in calculations."]
["8c","All assumptions reviewed and updated if a more complete, accurate or recent data source was available.  Removed rows for data not being used in calculations."]
["Below are the major changes to the calculator (Table 2) and corrections that were made to the calculator (Table 3) between version 2.0 and 3.0."]
["Table 2."]
["Sheet","Major Changes"]
["3a and 3c","Removed the ability to select a cathode ray tube (CRT) monitor for purchasing calculations.  CRTs have never been registered with EPEAT and none meet the current ENERGY STAR specification, so some critical data is not available for the purchasing calculations."]
["3a and 3c","Removed the ability to select \"Not Applicable\" for EPEAT registration status.  All available products can be registered, so the appropriate answers to registration status are simply \"Yes\" and \"No.\""]
["3b","Power management rates for computers and monitors can be entered separately to allow to differences in the settings on notebook computers and displays."]
["8b1 and 8b2","Default values for EPEAT-registered products have been updated based on a registry analysis completed in March 2012."]
["8b1, 8a, 8c and 8d-f","ENERGY STAR-related assumptions have been updated to reflect the specification Version 5.2 for computers and Version 5.1  for displays."]
[7,"Updated and added equivalencies."]
["Table 3."]
["Sheet","Corrections"]
[4,"Fixed references for average mass of hazardous waste and toxic materials for baseline products under Use/Extend Life.  Changed references to Sheets 8a, similar to other baseline cells.  Original references in some cells connected to blank cells on Sheet 4."]
["3c","Revised data entry macros so that the calculator uses the most beneficial of entered values for criteria covering the same product characteristic.  "]
["5a","Corrected use of GHG emission factors for packaging resins.  Used GaBi data (as indicated in comments) instead of WARM data because GaBi data includes additional resin types."]
["5a","Corrected calculation of hazardous waste benefits associated with use of mercury free lamps."]
["5a","Fixed interim calculations for municipal solid waste savings from mobile phone recycling.  Original calculation used number of phones reused instead of number of phones recycled."]
["5b","Reviewed and updated all metric descriptions to ensure consistency and correctness."]
["8a","Corrected calculation of copper in high and medium-grade PWB."]
["8a-8c","Reviewed and updated all Notes cells to ensure consistency and correctness."]
["8c","Fixed average weighted production energy for computer products in Table 5.  Original equation was not referencing the correct cell for notebooks."]
["Throughout","Reviewed and updated all macro code and buttons to ensure consistency and correctness."]
["Througout","Reviewed and updated all mouse-over comments to ensure consistency and correctness."]