{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Title Page","Index","INPUT","OUTPUT","Critical Design Assumptions","O&M Assumptions","Indirect Assumptions","Offgas Assumptions","Basin Constraints","Offgas","Pumps Pipe Structure","Instrumentation and Control","O&M","HVAC","Indirect","Standard Inputs","Cost Equations","Cost Coefficients","Cost Data","Engineering Data","Lookup Tables"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":739,"comments":15,"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":"Title Page","index":0,"n_rows":12,"n_cols":1,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["US EPA, Office of Water, Office of Ground Water & Drinking Water"]
["Work Breakdown Structure (WBS) Model for Multi-Stage Bubble Aeration (MSBA) Treatment"]
["Release Date: August 12, 2014"]
["· This model is designed to assist EPA in estimating national compliance costs for drinking water regulations."]
["· As such, the costs are intended to be representative of typical facilities."]
["· The costs, however, do not account for all of the site-specific factors that could affect the cost of any given individual facility."]
["· Use of this model requires Excel 2007."]
["· The model should be opened as Read-only, so that any changes you make are saved under a new file name."]
["· To function properly, macros (\"active content\") must be enabled. If a security warning appears, click \"options\" and \"enable this content.\""]
["· For further information see the following document distributed with this file:"]
["USEPA. 2014. Work Breakdown Structure-Based Cost Models for Drinking Water Treatment Technologies. Office of Water."]
["· To begin using the model, go to the INPUT sheet."]

{"sheet":"Index","index":1,"n_rows":211,"n_cols":2,"rows_kept":211,"cut":false,"hidden":false,"merged":[]}
["INDEX"]
["This page provides an index to all user-adjustable inputs and assumptions.  Click on a variable name to go directly to the adjustable cells."]
[]
["User-adjustable Input or Assumption","Variable Name and Link"]
["Access space per pump/blower for custom designed systems","space_pumps_cust"]
["Access space per pump/blower for pre-engineered packages","space_pumps_pre"]
["Additional blower head above water depth","add_blow_head"]
["Additional building after…","add_2nd_building"]
["Administrative LOE as a percent of average technical labor ","Clerical_percent"]
["Air conditioning EER","EER"]
["Air to water ratio","air_water_ratio"]
["Always include NEPA compliance costs?","include_NEPA"]
["Annual cooling degree days","cool_DD"]
["Annual heating degree days","heat_DD"]
["Average Flow","average_flow_I"]
["Basin excavation depth above which deeper boreholes are needed","deep_bore_need"]
["Bedding depth below pipe","bedding_depth"]
["Bedding depth surrounding the pipe","bedding_pct"]
["Blower efficiency","blower_effcy"]
["Blower safety factor","blower_safety_factor"]
["Borehole depth (package systems)","bore_depth_p"]
["Borehole depth for deep basins","bore_depth_max"]
["Borehole depth for shallow basins","bore_depth_min"]
["Borehole needed every x square feet","hole_per_sf"]
["Boreholes per job","hole_per_job"]
["Buffer space around other sides of buildings","non_fire_buffer"]
["Builder's risk insurance percentage","br_ins_pct"]
["Building height","Building_height"]
["Coefficient of passive pressure","Coeff_Kp"]
["Component level","component_level_I"]
["Computer workstations per x operators","workstation_ratio"]
["Concrete pad thickness","pad_thick"]
["Concrete pad thickness for small systems","pad_thick_small"]
["Concrete thickness","conc_thick"]
["Cooling table for buildings 500 square feet or greater","cooling_table"]
["Cooling table for buildings less than 500 ft2","cooling_table_shed"]
["Cooling ventilation/infiltration load","cool_viload"]
["Cost for parts & maintenance for pumps and blowers","pump_maint_rate"]
["Density of air","PA"]
["Design Flow","design_flow_I"]
["Design safety factor for standby power","std_safety_factor"]
["Design Type","design_type_I"]
["Diffuser access space","diffuser_access_space"]
["Drive controllers per blower","S_blower"]
["Drive controllers per booster pump","S_booster_pump"]
["Drive controllers per catalytic oxidizer","S_CO"]
["Drive controllers per thermal oxidizer","S_TO"]
["Efficiency of pumps","pump_effcy"]
["Electric resistance heating efficiency","resist_eff"]
["Electrical percentage","elect_pct"]
["Engineering percentage for large systems","eng_pct_large"]
["Engineering percentage for medium systems","eng_pct_medium"]
["Engineering percentage for small systems","eng_pct_small"]
["Ethernet modules","plc_ethernet "]
["Excess air required","CO_ex_air"]
["Excess air required","TO_ex_air"]
["External air piping","air_pipe_add"]
["Financing percentage","finance_pct"]
["Financing percentage for small systems","finance_pct_small"]
["Fire truck buffer requirements","fire_buffer"]
["Flow meters for air line per contact basin","fm_air"]
["Flow meters for influent and treated water line","tot_fm_in"]
["Flow meters for process line per contact basin","fm_proc"]
["Freeboard","freeboard"]
["Frost depth","frost"]
["GAC bed life","og_opt3"]
["GAC Density","GAC_density"]
["Heat pump cooling mode EER","hp_EER"]
["Heat pump heating coefficient of performance","COP"]
["Heat recovery type","og_opt1_I"]
["Heating Oil Heat Content","diesel_heat_content"]
["Heating table for buildings 500 square feet or greater","heating_table"]
["Heating table for buildings less than 500 ft2","heating_table_shed"]
["Heating ventilation/infiltration load","heat_viload"]
["High/Low alarms per contact basin","alarm_basin"]
["I/O port table","port_table"]
["Include architectural fee for small systems?","include_arch_small"]
["Include architectural fee?","include_arch"]
["Include buildings in total capital cost?","include_buildings"]
["Include concrete pad in total capital cost?","include_pad"]
["Include construction management cost for pre-engineered packages?","include_cm_pre"]
["Include construction management cost?","include_cm"]
["Include contingency costs for high cost systems?","include_conting_high"]
["Include contingency costs for low cost systems?","include_conting_low"]
["Include contingency costs for medium cost systems?","include_conting_medium"]
["Include cooling in standby power","need_cool"]
["Include geotechnical costs for high cost custom systems?","include_geo_high_g"]
["Include geotechnical costs for high cost systems?","include_geo_high"]
["Include geotechnical costs for low cost custom systems?","include_geo_low_g"]
["Include geotechnical costs for low cost systems?","include_geo_low"]
["Include geotechnical costs for medium cost custom systems?","include_geo_medium_g"]
["Include geotechnical costs for medium cost systems?","include_geo_medium"]
["Include heating in standby power","need_heat"]
["Include land costs?","include_land"]
["Include performance bond cost?","include_bond"]
["Include permit costs?","include_permits"]
["Include pilot study costs?","include_pilot"]
["Include sitework costs?","include_sitework"]
["Include standby power costs for small systems?","include_standby_small"]
["Include standby power costs?","include_standby"]
["Include yard piping costs?","include_yardpipe"]
["Influent water concentration","influent_conc"]
["Installation, Transportatation, and O&P percentage","inst_pct"]
["Instrumentation and control percentage","i_c_pct"]
["Legal percentage","legal_pct"]
["Lighting power per sf, high-quality buildings","lighting_power_high"]
["Lighting power per sf, low-quality buildings and sheds","lighting_power_low"]
["Lighting power per sf, mid-quality buildings","lighting_power_mid"]
["Linear feet bored per day","hole_per_day"]
["Maintenance LOE for instruments (includes calibration)","uloe_inst_maint"]
["Maintenance LOE for pumps","uloe_pump_maint"]
["Maintenance LOE for valves","uloe_valve_maint"]
["Makeup carbon for off-site regeneration","makeup_rate_off"]
["Mangerial LOE as a percent of average technical labor ","Manager_percent"]
["Maximum access space per vessel or tank for custom designed systems","max_space_vessels_cust"]
["Maximum access space per vessel or tank for pre-engineered systems","max_space_vessels_pre"]
["Maximum air surface loading intensity","max_air_load"]
["Maximum basin length (custom design)","max_length_custom"]
["Maximum basin length (pre-engineered package)","max_length_package"]
["Maximum water depth","max_h2odepth"]
["Mid-efficiency oil furnace efficiency","diesel_eff"]
["Miles to non-hazardous solid waste disposal site","non_haz_miles"]
["Minimum average flow as percentage of design","min_avg_flow"]
["Minimum basin length to width ratio","max_ratio"]
["Minimum number of boreholes","min_holes"]
["Minimum standby power generator size","min_standby"]
["Minimum trench depth to top of pipe","min_trench_depth"]
["Miscellaneous allowance percentage","misc_pct"]
["Mobilization percentage for large systems","mob_pct_large"]
["Mobilization percentage for medium systems","mob_pct_medium"]
["Mobilization percentage for pre-engineered packages","mob_pct_pre"]
["Mobilization percentage for small systems","mob_pct_small"]
["Natural gas condensing furnace efficiency","gas_eff"]
["Natural gas non-condensing furnace efficiency","gas_non_eff"]
["Number of blowers","num_blowers_I"]
["Number of booster pumps","num_pumps_I"]
["Number of check valves on bypass line","tot_bp_chv"]
["Number of check valves on process line per booster pump","proc_chv_pump"]
["Number of check valves on treated water line","tot_in_chv"]
["Number of CPUs","plc_cpu"]
["Number of electrical enclosures","elec_encl"]
["Number of manual valves on influent and treated water line","tot_man_valves"]
["Number of mechanical ventilation days per year 2nd building (large system)","fan_days_build2_large"]
["Number of mechanical ventilation days per year 2nd building (medium system)","fan_days_build2_medium"]
["Number of mechanical ventilation days per year 2nd building (small system)","fan_days_build2_small"]
["Number of mechanical ventilation days per year first building (large system)","fan_days_build1_large"]
["Number of mechanical ventilation days per year first building (medium system)","fan_days_build1_medium"]
["Number of mechanical ventilation days per year first building (small system)","fan_days_build1_small"]
["Number of operating basins","num_op_tanks"]
["Number of pressure gauges per blower","gauges_blower"]
["Number of redundant basins","NRD_tanks"]
["Number of redundant basins to be added","NRD_I"]
["Number of redundant blowers","NRD_blowers"]
["Number of redundant pumps","NRD_pumps"]
["Number of shifts","shifts_day"]
["Number of stages","stages"]
["Off-gas pollution control technology","Offgas_Tech_I"]
["Office space per employee","space_office"]
["Office space per employee","space_office_small"]
["Operatin gLOE, minutes per valve per week","uloe_valve"]
["Operating LOE, hours per media changeout","uloe_throwaway"]
["Operating LOE, minutes per 100 sf per day","uloe_fp"]
["Operating LOE, minutes per instrument per day","uloe_inst"]
["Operating LOE, minutes per pump, blower, and offgas unit per day","uloe_pump"]
["Operating LOE, recording operating paramenters for automated systems","uloe_inst_auto"]
["Operating temperature","T"]
["Operator interfaces","plc_interface"]
["Overexcavation for concrete basins","overexcavate"]
["Percent of Total Flow that is Bypassed","bp_pct"]
["Percent removal","P_REM_I"]
["pH_meters","tot_ph"]
["Pilot air intensity","pilot_phi"]
["Pilot rate constant","pilot_k"]
["Pilot study cost","pilot_cost"]
["Pipe length from water source to the boundary of the 10 foot buffer","yard_in"]
["Pipe length the boundary of the 10 foot buffer to distribution network","yard_out"]
["Pressure drop across the fan","Fan_pressure_drop"]
["Printers per x computer workstations","printer_ratio"]
["Pump head","pump_head"]
["Quiescent chamber length as a proportion of stage length","qchamber_ratio"]
["Recuperative system heat recovery","CO_rec_eff"]
["Recuperative system heat recovery","TO_rec_eff"]
["Reduction factor","Reduction"]
["Redundant CO units","NRD_CO"]
["Redundant GAC beds","NRD_GAC"]
["Redundant TO units","NRD_TO"]
["Regenerative system heat recovery","CO_reg_eff"]
["Regenerative system heat recovery","TO_reg_eff"]
["R-value for ceilings","R_ceiling"]
["R-value for walls","R_wall"]
["Safety factor for pumps","pump_safety_factor"]
["Sales tax percentage","tax_pct"]
["Soil density","soil_dens"]
["Specific heat of air","cpa"]
["Spent GAC regeneration","og_opt2_I"]
["Standard oil furnace efficiency","diesel_non_eff"]
["System automation","manual_I"]
["Technology complexity factor","complexity"]
["Technology footprint above which boreholes are needed","bore_need"]
["Test pit depth","pit_depth"]
["Test pit length","pit_length"]
["Test pit width","pit_width"]
["Trench inside angle","trench_angle"]
["UPSs","ups"]
["Use curve fit for costs","curve"]
["Valve table","valve_table"]
["Ventilation air change rate for chemical storage","Air_changes_chem_storage"]
["Ventilation air change rate for contactor","Air_changes_contactor"]
["Ventilation air change rate for offices","Air_changes_office"]
["Ventilation air change rate for pump room","Air_changes_pump"]
["VOC release at which air pollution control system is needed","max_VOC_release"]

{"sheet":"INPUT","index":2,"n_rows":75,"n_cols":9,"rows_kept":75,"cut":false,"hidden":false,"merged":[]}
["MULTI-STAGE BUBBLE AERATION SYSTEM DESIGN AND COST INPUT"]
[]
[null,null,null,null,"STEP 1"]
[null,null,null,null,"Select Contaminant",null,null,{"$f":"IF(contam<>1,\"For VOCs, default designs available up to 1 MGD only, because information on using MSBA for these contaminants in larger systems is limited\",\"\")","v":"For VOCs, default designs available up to 1 MGD only, because information on using MSBA for these contaminants in larger systems is limited"}]
[]
[null,null,null,null,"STEP 2:",null,null,{"$f":"IF(OR('Standard Inputs'!AA9,'Standard Inputs'!AA17,'Standard Inputs'!AA25,'Standard Inputs'!AA33,'Standard Inputs'!AA41,'Standard Inputs'!AA49,'Standard Inputs'!AA57,'Standard Inputs'!AA65,'Standard Inputs'!AA73,'Standard Inputs'!AA81,'Standard Inputs'!AA89,'Standard Inputs'!AA97,'Standard Inputs'!AA105,'Standard Inputs'!AA113,'Standard Inputs'!AA121),\"<- Using this design\",IF(OR('Standard Inputs'!AB9,'Standard Inputs'!AB17,'Standard Inputs'!AB25,'Standard Inputs'!AB33,'Standard Inputs'!AB41,'Standard Inputs'!AB49,'Standard Inputs'!AB57,'Standard Inputs'!AB65,'Standard Inputs'!AB73,'Standard Inputs'!AB81,'Standard Inputs'!AB97,'Standard Inputs'!AB105,'Standard Inputs'!AB113,'Standard Inputs'!AB121),\"<- You modified this design\",\"\"))","v":"<- Using this design"},{"$f":"IF(contam=10,\" Note: standard designs not defined for other contaminants.  Use manual input or set designs on Standard Inputs page.\",\"\")","v":""}]
[null,null,null,null,"Select one of the eight standard designs at right",null,null,{"$f":"IF(OR('Standard Inputs'!AA10,'Standard Inputs'!AA18,'Standard Inputs'!AA26,'Standard Inputs'!AA34,'Standard Inputs'!AA42,'Standard Inputs'!AA50,'Standard Inputs'!AA58,'Standard Inputs'!AA66,'Standard Inputs'!AA74,'Standard Inputs'!AA82,'Standard Inputs'!AA90,'Standard Inputs'!AA98,'Standard Inputs'!AA106,'Standard Inputs'!AA114,'Standard Inputs'!AA122),\"<- Using this design\",IF(OR('Standard Inputs'!AB10,'Standard Inputs'!AB18,'Standard Inputs'!AB26,'Standard Inputs'!AB34,'Standard Inputs'!AB42,'Standard Inputs'!AB50,'Standard Inputs'!AB58,'Standard Inputs'!AB66,'Standard Inputs'!AB74,'Standard Inputs'!AB82,'Standard Inputs'!AB98,'Standard Inputs'!AB106,'Standard Inputs'!AB114,'Standard Inputs'!AB122),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AA11,'Standard Inputs'!AA19,'Standard Inputs'!AA27,'Standard Inputs'!AA35,'Standard Inputs'!AA43,'Standard Inputs'!AA51,'Standard Inputs'!AA59,'Standard Inputs'!AA67,'Standard Inputs'!AA75,'Standard Inputs'!AA83,'Standard Inputs'!AA91,'Standard Inputs'!AA99,'Standard Inputs'!AA107,'Standard Inputs'!AA115,'Standard Inputs'!AA123),\"<- Using this design\",IF(OR('Standard Inputs'!AB11,'Standard Inputs'!AB19,'Standard Inputs'!AB27,'Standard Inputs'!AB35,'Standard Inputs'!AB43,'Standard Inputs'!AB51,'Standard Inputs'!AB59,'Standard Inputs'!AB67,'Standard Inputs'!AB75,'Standard Inputs'!AB83,'Standard Inputs'!AB99,'Standard Inputs'!AB107,'Standard Inputs'!AB115,'Standard Inputs'!AB123),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,"OR",null,null,{"$f":"IF(OR('Standard Inputs'!AA12,'Standard Inputs'!AA20,'Standard Inputs'!AA28,'Standard Inputs'!AA36,'Standard Inputs'!AA44,'Standard Inputs'!AA52,'Standard Inputs'!AA60,'Standard Inputs'!AA68,'Standard Inputs'!AA76,'Standard Inputs'!AA84,'Standard Inputs'!AA92,'Standard Inputs'!AA100,'Standard Inputs'!AA108,'Standard Inputs'!AA116,'Standard Inputs'!AA124),\"<- Using this design\",IF(OR('Standard Inputs'!AB12,'Standard Inputs'!AB20,'Standard Inputs'!AB28,'Standard Inputs'!AB36,'Standard Inputs'!AB44,'Standard Inputs'!AB52,'Standard Inputs'!AB60,'Standard Inputs'!AB68,'Standard Inputs'!AB76,'Standard Inputs'!AB84,'Standard Inputs'!AB100,'Standard Inputs'!AB108,'Standard Inputs'!AB116,'Standard Inputs'!AB124),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AA13,'Standard Inputs'!AA21,'Standard Inputs'!AA29,'Standard Inputs'!AA37,'Standard Inputs'!AA45,'Standard Inputs'!AA53,'Standard Inputs'!AA61,'Standard Inputs'!AA69,'Standard Inputs'!AA77,'Standard Inputs'!AA85,'Standard Inputs'!AA93,'Standard Inputs'!AA101,'Standard Inputs'!AA109,'Standard Inputs'!AA117,'Standard Inputs'!AA125),\"<- Using this design\",IF(OR('Standard Inputs'!AB13,'Standard Inputs'!AB21,'Standard Inputs'!AB29,'Standard Inputs'!AB37,'Standard Inputs'!AB45,'Standard Inputs'!AB53,'Standard Inputs'!AB61,'Standard Inputs'!AB69,'Standard Inputs'!AB77,'Standard Inputs'!AB85,'Standard Inputs'!AB101,'Standard Inputs'!AB109,'Standard Inputs'!AB117,'Standard Inputs'!AB125),\"<- You modified this design\",\"\"))","v":""}," See model documentation for more information on standard designs"]
[null,null,null,null,"Select \"CLEAR FOR MANUAL ENTRY\"",null,null,{"$f":"IF(OR('Standard Inputs'!AA14,'Standard Inputs'!AA22,'Standard Inputs'!AA30,'Standard Inputs'!AA38,'Standard Inputs'!AA46,'Standard Inputs'!AA54,'Standard Inputs'!AA62,'Standard Inputs'!AA70,'Standard Inputs'!AA78,'Standard Inputs'!AA86,'Standard Inputs'!AA94,'Standard Inputs'!AA102,'Standard Inputs'!AA110,'Standard Inputs'!AA118,'Standard Inputs'!AA126),\"<- Using this design\",IF(OR('Standard Inputs'!AB14,'Standard Inputs'!AB22,'Standard Inputs'!AB30,'Standard Inputs'!AB38,'Standard Inputs'!AB46,'Standard Inputs'!AB54,'Standard Inputs'!AB62,'Standard Inputs'!AB70,'Standard Inputs'!AB78,'Standard Inputs'!AB86,'Standard Inputs'!AB102,'Standard Inputs'!AB110,'Standard Inputs'!AB118,'Standard Inputs'!AB126),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AA15,'Standard Inputs'!AA23,'Standard Inputs'!AA31,'Standard Inputs'!AA39,'Standard Inputs'!AA47,'Standard Inputs'!AA55,'Standard Inputs'!AA63,'Standard Inputs'!AA71,'Standard Inputs'!AA79,'Standard Inputs'!AA87,'Standard Inputs'!AA95,'Standard Inputs'!AA103,'Standard Inputs'!AA111,'Standard Inputs'!AA119,'Standard Inputs'!AA127),\"<- Using this design\",IF(OR('Standard Inputs'!AB15,'Standard Inputs'!AB23,'Standard Inputs'!AB31,'Standard Inputs'!AB39,'Standard Inputs'!AB47,'Standard Inputs'!AB55,'Standard Inputs'!AB63,'Standard Inputs'!AB71,'Standard Inputs'!AB79,'Standard Inputs'!AB87,'Standard Inputs'!AB103,'Standard Inputs'!AB111,'Standard Inputs'!AB119,'Standard Inputs'!AB127),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AA16,'Standard Inputs'!AA24,'Standard Inputs'!AA32,'Standard Inputs'!AA40,'Standard Inputs'!AA48,'Standard Inputs'!AA56,'Standard Inputs'!AA64,'Standard Inputs'!AA72,'Standard Inputs'!AA80,'Standard Inputs'!AA88,'Standard Inputs'!AA96,'Standard Inputs'!AA104,'Standard Inputs'!AA112,'Standard Inputs'!AA120,'Standard Inputs'!AA128),\"<- Using this design\",IF(OR('Standard Inputs'!AB16,'Standard Inputs'!AB24,'Standard Inputs'!AB32,'Standard Inputs'!AB40,'Standard Inputs'!AB48,'Standard Inputs'!AB56,'Standard Inputs'!AB64,'Standard Inputs'!AB72,'Standard Inputs'!AB80,'Standard Inputs'!AB88,'Standard Inputs'!AB104,'Standard Inputs'!AB112,'Standard Inputs'!AB120,'Standard Inputs'!AB128),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(H6:H13,\"\")=8,\"Using a manual design\",\"\")","v":""}]
[null,null,null,null,"STEP 3:"]
[null,null,null,null,"(Optional for standard designs)"]
[null,null,{"$f":"AND(C18:C75)","v":true},null,"Enter or change values in the gold and blue cells below, under \"Manual Inputs\"",null,{"$f":"IF(C17,IF('Standard Inputs'!AA131,\"Input Complete -- Results Ready\",\"Input Complete -- Press 'Generate Results'\"),\"Input Incomplete -- Check for Error Messages Below\")","v":"Input Complete -- Results Ready"}]
[]
[null,null,null,null,"STEP 4:",null,null,null,"Results summary (see OUTPUT sheet for details)"]
[null,null,null,null,null,null,null,null,{"$f":"\"Direct Capital Cost: \" & IF(input_status<>\"input complete -- results ready\",\"Input incomplete\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Cost buildup error!\",IF(ISERROR(direct_cost),\"Calculation error!\",TEXT(direct_cost,\"$0,0\")))))","v":"Direct Capital Cost: $124,208"}]
[null,null,null,null,{"$f":"IF(G17=\"input complete -- results ready\",\"Results are ready (no need to click button)\",\"Click here to generate results -->\")","v":"Results are ready (no need to click button)"},null,null,null,{"$f":"\"Total Capital Cost: \" & IF(input_status<>\"input complete -- results ready\",\"Input incomplete\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Cost buildup error!\",IF(ISERROR(system_cost),\"Calculation error!\",TEXT(system_cost,\"$0,0\")))))","v":"Total Capital Cost: Calculation error!"}]
[null,null,null,null,null,null,null,null,{"$f":"\"Annual O&M Cost: \"&IF(G17=\"input complete -- results ready\",IF(ISERROR(om_cost),\"Calculation error!\",TEXT(om_cost,\"$0,0\")),\"Input incomplete\")","v":"Annual O&M Cost: $7,520"}]
[null,null,null,null,null,null,null,null,{"$f":"\"Annualized Cost: \"&IF(input_status<>\"input complete -- results ready\",\"Input incomplete\",IF(Missing_Cost,\"Missing Price!\",IF(cost_buildup_error,\"Cost buildup error!\",IF(ISERROR(Annualized_Cost),\"Calculation error!\",TEXT(Annualized_Cost,\"$0,0\")&\" (\"&useful_life&\" years at \"&Discount_rate*100&\"%)\"))))","v":"Annualized Cost: Calculation error!"}]
[null,null,null,null,"MANUAL INPUTS",null,null,null,{"$f":"IF(input_status=\"Input Incomplete -- check for error messages below\",\"\",IF(Missing_Cost,\"A price is not available for at least one required component. See Use? column on OUTPUT sheet.\",IF(cost_buildup_error,\"There is an Excel error in the price for at least one component. Please see the Use? column on OUTPUT sheet.\",\"\")))","v":""}]
[null,null,null,null,"Cells in gold are required; cells in blue are optional"]
[null,null,null,null,null,null,null,"Select units"]
[null,null,null,null,"Design Flow","design_flow_I",0.03,"MGD"]
[null,null,null,null,"Average Flow","average_flow_I",7.0000000000000001E-3,"MGD"]
[null,null,null,null,"For information:"]
[null,null,null,null,"Treatment system design flow",null,{"$f":"IF(ISERROR(design_flow),\"\",IF(df_units=\"gpm\",design_flow_rate, design_flow))","v":0.03},{"$f":"IF(df_units=\"\",\"\",df_units)","v":"MGD"}]
[null,null,null,null,"Bypass design flow",null,{"$f":"IF(ISERROR(design_flow),\"\",IF(df_units=\"gpm\",bp_flow_rate, bp_flow_rate*60*24/10^6))","v":0},{"$f":"IF(df_units=\"\",\"\",df_units)","v":"MGD"},{"$f":"\"Current bypass percentage is \"&TEXT(bp_pct,\"0%\")&\".  Go to Critical Design Assumptions to change this value.\"","v":"Current bypass percentage is 0%.  Go to Critical Design Assumptions to change this value."}]
[null,null,{"$f":"IF(OR(df_units=\"\",af_units=\"\"),FALSE,IF(OR(average_flow<min_avg_flow * design_flow,average_flow>design_flow),FALSE,IF(OR(design_flow_I=0,average_flow_I=0),FALSE,TRUE)))","v":true},{"$f":"IF(OR(df_units=\"\",af_units=\"\"),\"Choose units for design and average flow\",IF(average_flow>design_flow,\"The average flow should not be greater than the design flow\",IF(average_flow<design_flow*min_avg_flow,\"The average flow must be at least \" & min_avg_flow & \" times design flow\",IF(OR(design_flow_I=0,average_flow_I=0),\"Input incomplete\",\"OK\"))))","v":"OK"},null,null,null,{"$f":"IF(C32,\"Flow Input OK\",D32)","v":"Flow Input OK"},"Adjust bypass percentage"]
[]
[null,null,{"$f":"IF(design_type_I=\"\",FALSE,TRUE)","v":true},null,"Design Type","design_type_I","pre-engineered package","<--- pick one",{"$f":"IF(design_type=1,\"Vendor packages include aboveground stainless steel, plastic, or fiberglass basins and typically are used by small systems\",IF(design_type=2,\"Custom designs use in-ground concrete basins and typically are applicable for large systems\",\"\"))","v":"Vendor packages include aboveground stainless steel, plastic, or fiberglass basins and typically are used by small systems"}]
[null,null,{"$f":"IF(num_op_tanks=\"\",FALSE,TRUE)","v":true},null,"Number of operating basins","num_op_tanks",1,"units"]
[null,null,{"$f":"IF(air_water_ratio=\"\",FALSE,TRUE)","v":true},null,"Air to water ratio","air_water_ratio",104,null,{"$f":"IF(contam=1,\"Gudiance: air to water ratios between 11:1 and 30:1 needed to obtain high radon removals (Drago, 2000). 3:1 to 30:1 will cover removal rates from 70% to 99.9% (Lowry peer review comments)\",\"Guidance: For  VOCs, typical air to water ratios are between 10:1 and 300:1\")","v":"Guidance: For  VOCs, typical air to water ratios are between 10:1 and 300:1"}]
[null,null,{"$f":"IF(max_h2odepth=\"\",FALSE,TRUE)","v":true},null,"Maximum water depth","max_h2odepth",3,"feet",{"$f":"IF(contam=1,\"Guidance: practical water depths for radon removal are 2 to 3 feet; 4 feet can increase removal, but is less economical (Lowry peer review comments)\",\"Guidance: VOCs require no more than 2 to 3 feet water depth, beyond this depth no significant gain is realized (Lowry peer review comments)\")","v":"Guidance: VOCs require no more than 2 to 3 feet water depth, beyond this depth no significant gain is realized (Lowry peer review comments)"}]
[null,null,{"$f":"IF(stages=\"\",FALSE,TRUE)","v":true},null,"Number of stages","stages",8,null,{"$f":"IF(contam=1,\"Guidance: practical designs for radon removal use 3 to 8 stages; recommend 6 stages (Lowry and Drago peer review comments)\",\"Guidance: for VOCs, minimum of 6 stages, maximum of 12 stages, vendor uses 8 stages for most applications (Lowry peer review comments)\")","v":"Guidance: for VOCs, minimum of 6 stages, maximum of 12 stages, vendor uses 8 stages for most applications (Lowry peer review comments)"}]
[null,null,null,null,"Pilot rate constant","pilot_k",8.2000000000000003E-2,"1/min"]
[null,null,null,null,"Pilot air intensity","pilot_phi",3.17,"cfm/cubic ft"]
[null,null,null,null,"For information:"]
[null,null,null,null,"Theoretical Percent Removal",null,{"$f":"IF(NOT(C50),\"\",p_rem)","v":0.90163819578226334},null,{"$f":"IF(AND(contam<>1,OR(pilot_k=\"\",pilot_phi=\"\")),\"Enter pilot rate constant and air intensity to estimate percent removal\",\"Estimate only, based on \"&IF(contam=1,\"equation presented in Drago (2000)\",\"pilot rate constant and air intensity\")&\". To increase, increase air to water ratio and/or number of stages\")","v":"Estimate only, based on pilot rate constant and air intensity. To increase, increase air to water ratio and/or number of stages"}]
[null,null,null,null,"Number of Basins (including redundancy)",null,{"$f":"IF(NOT(C50),\"\",num_tanks)","v":1},"units"]
[null,null,null,null,"Basin Length (including quiescent chamber)",null,{"$f":"IF(NOT(C50),\"\",tank_length)","v":5.5},"feet"]
[null,null,null,null,"Basin Width",null,{"$f":"IF(NOT(C50),\"\",tank_width)","v":3.5},"feet"]
[null,null,null,null,"Basin Height (including freeboard)",null,{"$f":"IF(NOT(C50),\"\",tank_depth)","v":5},"feet","Adjust freeboard"]
[null,null,null,null,"Diffusers per stage",null,{"$f":"IF(NOT(C50),\"\",diffusers_per_stage)","v":1},"units"]
[null,null,null,null,"Total diffusers",null,{"$f":"IF(NOT(C50),\"\",total_diffusers)","v":8},"units"]
[null,null,{"$f":"IF(design_type_I=\"\",\"\",IF(ISERROR(tank_length),\"\",IF(tank_length>max_length,FALSE,TRUE)))","v":true},{"$f":"IF(NOT(AND(C34:C38)),\"\",IF(NOT(C49),\"Hint:\"&IF(design_type=1,\" use custom design or\",\"\")&\" increase number of basins or decrease air to water ratio\",\"\"))","v":""},null,null,null,{"$f":"D49","v":""},"Adjust basin length constraints"]
[null,null,{"$f":"AND(C34:C49)","v":true},{"$f":"IF(NOT(AND(C34:C38)),\"Basin inputs incomplete\",IF(NOT(C49),\"Warning: basins too long\",\"OK\"))","v":"OK"},null,null,null,{"$f":"IF(C50,\"Basin Inputs OK\",D50)","v":"Basin Inputs OK"},"Adjust diffuser access space requirements"]
[]
[null,null,{"$f":"IF(contam=1,TRUE,NOT(influent_conc=\"\"))","v":true},null,"Influent water concentration","influent_conc",5,{"$f":"IF(contam=1,\"not required\",\"ug/L\")","v":"ug/L"},"Used only to determine whether air pollution control might be required; not part of system design"]
[null,null,{"$f":"IF(contam=1,TRUE,OR(P_REM_I<>\"\",AND(pilot_k<>\"\",pilot_phi<>\"\")))","v":true},null,"Percent removal","P_REM_I",null,{"$f":"IF(OR(contam=1,AND(pilot_k<>\"\",pilot_phi<>\"\")),\"not required\",\"\")","v":"not required"},{"$f":"IF(H53=\"not required\",\"Using theoretical removal from above\",\"Used only to determine whether air pollution control might be required; not part of system design\")","v":"Using theoretical removal from above"}]
[null,null,{"$f":"IF(contam=1,TRUE,NOT(max_VOC_release=\"\"))","v":true},null,"VOC release at which air pollution control system is needed","max_VOC_release",1,{"$f":"IF(contam=1,\"not required\",\"lbs/day\")","v":"lbs/day"},"CMRP (2000) states this is the maximum emission level for all VOCs for California South Coast AQMD, but other districts may require different emissions standards based on location of the site and regional ambient air quality."]
[null,null,null,null,"For information:",null,{"$f":"IF(contam=1,\"Available off-gas control options not relevant for radon\",IF(max_VOC_release=\"\",\"\",IF(VOC_Release>max_VOC_release,\"Off-gas control system may be required if contaminant is a VOC\",\"Off-gas control system may not be required\")))","v":"Off-gas control system may not be required"}]
[]
[null,null,{"$f":"IF(contam=1,TRUE,NOT(Offgas_Tech_I=\"\"))","v":true},null,"Off-gas pollution control technology","Offgas_Tech_I","none",{"$f":"IF(contam=1,\"not required\",\"<--- pick one\")","v":"<--- pick one"}]
[null,{"$f":"OR(Offgas_Tech=2,Offgas_Tech=3)","v":false},{"$f":"IF(B58,NOT(og_opt1_I=\"\"),TRUE)","v":true},null,"Heat recovery type","og_opt1_I",null,{"$f":"IF(NOT(B58),\"not required\",\"<--- pick one\")","v":"not required"}]
[null,{"$f":"Offgas_Tech=1","v":false},{"$f":"IF(B59,NOT(og_opt2_I=\"\"),TRUE)","v":true},null,"Spent GAC regeneration","og_opt2_I",null,{"$f":"IF(NOT(B59),\"not required\",\"<--- pick one\")","v":"not required"}]
[null,{"$f":"Offgas_Tech=1","v":false},{"$f":"IF(B59,NOT(og_opt3=\"\"),TRUE)","v":true},null,"GAC bed life","og_opt3",null,{"$f":"IF(NOT(B60),\"not required\",\"months\")","v":"not required"}]
[null,null,{"$f":"IF(NOT(AND(C52:C54,C57:C60)),FALSE,TRUE)","v":true},{"$f":"IF(NOT(C61),\"Offgas Inputs Incomplete\",\"OK\")","v":"OK"},null,null,null,{"$f":"IF(C61,\"Off-gas Inputs OK\",D61)","v":"Off-gas Inputs OK"}]
[]
[null,null,null,null,"Number of booster pumps","num_pumps_I",null,"pumps","Enter 0 to exclude booster pumps (i.e., use existing pumps). Clear cell to accept model defaults (included for all sizes in this technology)"]
[null,null,{"$f":"IF(ISERROR(pump_rating),FALSE,IF(pump_rating>max_pump_size,FALSE,TRUE))","v":true},{"$f":"IF(NOT(C64),\"Warning: insufficient number of pumps\",\"\")","v":""},"For information: # of booster pumps",null,{"$f":"IF(ISERROR(total_pumps),\"\",total_pumps)","v":2},"pumps"]
[null,null,null,null,"Number of blowers","num_blowers_I",null,"blowers","Designs should always include at least one blower. Leave blank to accept model default calculations."]
[null,null,{"$f":"IF(ISERROR(blower_rating),FALSE,IF(blower_rating>max_blow_size,FALSE,TRUE))","v":true},{"$f":"IF(NOT(C66),\"Warning: insufficient number of blowers\",\"\")","v":""},"For information: # of blowers (including redundancy)",null,{"$f":"IF(ISERROR(total_blowers),\"\",total_blowers)","v":2},"blowers","Adjust number of redundant blowers"]
[null,null,null,null,"Number of redundant basins to be added","NRD_I",null,"units","Leave blank to accept redundancy specified in critical design assumptions"]
[null,null,null,null,"For information: Redundant basins",null,{"$f":"IF(NRD_I=\"\",NRD_tanks,NRD_I)","v":0},"units"]
[null,null,null,null,"Component level","component_level_I",null,"<-- pick or leave blank","Leave blank to use low cost components"]
[null,null,null,null,"System automation","manual_I","fully automated","<-- pick or leave blank","Leave blank to allow model to pick based on component level"]
[null,null,null,null,"For information: Component level",null,{"$f":"IF(component_level=2,\"high cost\",IF(component_level=1,\"mid cost\",\"low cost\"))","v":"low cost"}]
[null,null,null,null,"Automation",null,{"$f":"IF(manual=1,\"manual\",IF(manual=2,\"semi-automated\",IF(manual=3,\"fully automated\")))","v":"fully automated"}]
[null,null,null,null,null,null,null,{"$f":"D64","v":""}]
[null,null,null,null,null,null,null,{"$f":"D66","v":""}]
[null,null,{"$f":"IF(NOT(AND(C64,C66)),FALSE,TRUE)","v":true},{"$f":"IF(NOT(C75),\"Optional Inputs Incomplete\",\"OK\")","v":"OK"},null,null,null,{"$f":"IF(C75,\"Optional Inputs OK\",D75)","v":"Optional Inputs OK"}]

{"sheet":"OUTPUT","index":3,"n_rows":298,"n_cols":25,"rows_kept":298,"cut":false,"hidden":false,"merged":[[26,22,27,23],[227,4,227,5],[26,12,28,12],[26,13,26,21],[27,13,27,15],[27,16,27,18],[27,19,27,21],[26,0,28,0],[26,1,28,1],[227,2,227,3],[26,11,28,11],[26,2,28,3],[26,4,28,5],[26,6,28,7],[26,8,28,8],[26,9,28,9],[26,10,28,10]]}
["OUTPUT SUMMARY"]
[null,"Parameter","Value","Units"]
[null,"Technology","MSBA"]
[null,"Contaminant Type",{"$f":"VLOOKUP(contam,contaminant_lookup,2,FALSE)","v":"1,2-Dichloroethane"}]
[null,"System Size Category",{"$f":"IF(design_flow<1,\"small\",\"large\")","v":"small"}]
[null,"Design Flow",{"$f":"design_flow","v":0.03},"MGD (excludes bypass flow)"]
[null,"Average Flow",{"$f":"average_flow","v":7.0000000000000001E-3},"MGD (excludes bypass flow)"]
[null,"Number of Basins ",{"$f":"num_tanks","v":1},"units"]
[null,"Number of Stages per Basin",{"$f":"stages","v":8},"stages"]
[null,"Basin Length",{"$f":"tank_length","v":5.5},"feet"]
[null,"Basin Width",{"$f":"tank_width","v":3.5},"feet"]
[null,"Basin Height",{"$f":"tank_depth","v":5},"feet"]
[null,"Diffusers per Stage",{"$f":"diffusers_per_stage","v":1},"units"]
[null,"Total diffusers",{"$f":"total_diffusers","v":8},"units"]
[null,"Off-Gas Treatment",{"$f":"IF(Offgas_Tech_I=\"\",\"none\",Offgas_Tech_I)","v":"none"}]
[null,{"$f":"\"Resulting Costs (in year \"&TEXT(current_year_cl,0)&\" dollars)\"","v":"Resulting Costs (in year 2013 dollars)"}]
[null,"Direct Capital Cost",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Input incomplete\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",direct_cost)))","v":124207.80313055046},"Details"]
[null,"Add-on Cost",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Input incomplete\",addon_cost)","v":{"$error":"#NAME?"}},"Details"]
[null,"Indirect Capital Cost",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Input incomplete\",C215)","v":{"$error":"#NAME?"}},"Details"]
[null,"Total Capital Cost",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Input incomplete\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",C225)))","v":{"$error":"#NAME?"}},"Details"]
[null,"Annual O&M Cost",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Input incomplete\",om_cost)","v":7519.5001110376215},"Details"]
[null,{"$f":"\"Annualized Cost \"&IF(OR(input_status<>\"input complete -- results ready\",Missing_Cost,cost_buildup_error),\"\",\"(\"&useful_life&\" years at \"&Discount_rate*100&\"%)\")","v":{"$error":"#NAME?"}},{"$f":"IF(input_status<>\"input complete -- results ready\",\"Input incomplete\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",Annualized_Cost)))","v":{"$error":"#NAME?"}},"Details"]
[null,"Per 1,000 gallons average flow",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Input incomplete\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",C272)))","v":{"$error":"#NAME?"}}]
[null,"Per household per year",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Input incomplete\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",C273)))","v":{"$error":"#NAME?"}}]
[]
["Direct Capital Cost Details (items in italics, without a 1 in the \"Use?\" column, represent alternate costs and are excluded from total)"]
["WBS #","Item","Design Quantity",null,"Design Size",null,"Size used in estimate",null,"Unit Cost","Total Cost","Useful Life","Use?","Full Line Item Name","Priority selection",null,null,null,null,null,null,null,null,"Useful Life"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Small (<1 mgd)",null,null,"Medium (1-10 mgd)",null,null,"Large (>10 mgd)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Mid","High","Low","Mid","High","Low","Mid","High","Count?","Depreciation"]
["1.","Aeration Basins"]
["1.1","Custom Designed"]
["1.1.1","Concrete",{"$f":"IF(design_type=1,0,num_tanks)","v":0},"units",{"$f":"IF(C32=0,\"NA\",tank_vol)","v":"NA"},{"$f":"IF(C32=0,\"\",\"gal/basin\")","v":""},{"$f":"IF(C32=0,\"NA\",tank_vol)","v":"NA"},{"$f":"IF(C32=0,\"\",\"gal/basin\")","v":""},{"$f":"IF(C32=0,\"NA\",conc_volume/num_tanks*VLOOKUP(0,conc_basin_cost_cl,3))","v":"NA"},{"$f":"IF(C32=0,\"--\",IF(I32=\"contact vendor\",\"--\",C32*I32))","v":"--"},{"$f":"IF(C32=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$30&\" - \"&$B$31&\" - \"&B32","v":"Aeration Basins - Custom Designed - Concrete"},1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K32*L32),0,IF(K32<1,0,L32))","v":0},{"$f":"IF(W32,J32/K32,0)","v":0}]
["1.1.2","Excavation",{"$f":"IF(design_type=1,0,excavation_vol)","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C33=0,\"NA\",VLOOKUP(0,excavate_cost_cl,3))","v":"NA"},{"$f":"IF(C33=0,\"--\",IF(I33=\"contact vendor\",\"--\",C33*I33))","v":"--"},{"$f":"IF(C33=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$30&\" - \"&$B$31&\" - \"&B33","v":"Aeration Basins - Custom Designed - Excavation"},1,1,1,1,1,1,1,1,1,0,0]
["1.1.3","Backfill and Compaction",{"$f":"IF(design_type=1,0,backfill_vol)","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C34=0,\"NA\",VLOOKUP(0,backfill_cost_cl,3))","v":"NA"},{"$f":"IF(C34=0,\"--\",IF(I34=\"contact vendor\",\"--\",C34*I34))","v":"--"},{"$f":"IF(C34=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$30&\" - \"&$B$31&\" - \"&B34","v":"Aeration Basins - Custom Designed - Backfill and Compaction"},1,1,1,1,1,1,1,1,1,0,0]
["1.1.4","Steel Cover",{"$f":"IF(design_type=1,0,cover_sf)","v":0},"sf","NA",null,"NA",null,{"$f":"IF(C35=0,\"NA\",VLOOKUP(\"checkered plate platform\",metal_cost_cl,3))","v":"NA"},{"$f":"IF(C35=0,\"--\",IF(I35=\"contact vendor\",\"--\",C35*I35))","v":"--"},{"$f":"IF(C35=0,\"NA\",VLOOKUP(\"checkered plate platform\",metal_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$30&\" - \"&$B$31&\" - \"&B35","v":"Aeration Basins - Custom Designed - Steel Cover"},1,1,1,1,1,1,1,1,1,0,0]
["1.1.5","Membrane Baffles",{"$f":"IF(design_type=1,0,num_baffles)","v":0},"units",{"$f":"IF(C36=0,\"NA\",baffle_area)","v":"NA"},{"$f":"IF($C36=0,\"\",\"sf/baffle\")","v":""},{"$f":"IF(C36=0,\"NA\",IF(curve=1,baffle_area,VLOOKUP(baffle_area,baffle_cost_cl,2)))","v":"NA"},{"$f":"IF($C36=0,\"\",\"sf/baffle\")","v":""},{"$f":"IF(C36=0,\"NA\",IF(curve=1,baffle_eq,VLOOKUP(baffle_area,baffle_cost_cl,3)))","v":"NA"},{"$f":"IF(C36=0,\"--\",IF(I36=\"contact vendor\",\"--\",C36*I36))","v":"--"},{"$f":"IF(C36=0,\"NA\",VLOOKUP(baffle_area,baffle_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$30&\" - \"&$B$31&\" - \"&B36","v":"Aeration Basins - Custom Designed - Membrane Baffles"},1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K36*L36),0,IF(K36<1,0,L36))","v":0},{"$f":"IF(W36,J36/K36,0)","v":0}]
["1.2","Pre-engineered Package",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["1.2.1","Stainless Steel",{"$f":"IF(design_type=1,num_tanks,0)","v":1},"units",{"$f":"IF(C38=0,\"NA\",tank_sf)","v":268.5},{"$f":"IF(C38=0,\"\",\"sf\")","v":"sf"},{"$f":"IF(C38=0,\"NA\",IF(curve=1,tank_sf,VLOOKUP(tank_sf,ss_basin_cost_cl,2)))","v":268.5},{"$f":"IF(C38=0,\"\",\"sf\")","v":"sf"},{"$f":"IF(C38=0,\"NA\",IF(curve=1,ss_tank_eq,VLOOKUP(tank_sf,ss_basin_cost_cl,3)))","v":34198.266656891086},{"$f":"IF(C38=0,\"--\",IF(I38=\"contact vendor\",\"--\",C38*I38))","v":34198.266656891086},{"$f":"IF(C38=0,\"NA\",VLOOKUP(tank_sf,ss_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,{"$f":"$B$30&\" - \"&$B$37&\" - \"&B38","v":"Aeration Basins - Pre-engineered Package - Stainless Steel"},3,2,1,3,2,1,3,2,1,0,0]
["1.2.1","Plastic",{"$f":"IF(design_type=1,num_tanks,0)","v":1},"units",{"$f":"IF(C39=0,\"NA\",tank_sf)","v":268.5},{"$f":"IF(C39=0,\"\",\"sf\")","v":"sf"},{"$f":"IF(C39=0,\"NA\",IF(curve=1,tank_sf,VLOOKUP(tank_sf,pl_basin_cost_cl,2)))","v":268.5},{"$f":"IF(C39=0,\"\",\"sf\")","v":"sf"},{"$f":"IF(C39=0,\"NA\",IF(curve=1,pl_tank_eq,VLOOKUP(tank_sf,pl_basin_cost_cl,3)))","v":"contact vendor"},"--",{"$f":"IF(C39=0,\"NA\",VLOOKUP(tank_sf,pl_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,{"$f":"$B$30&\" - \"&$B$37&\" - \"&B39","v":"Aeration Basins - Pre-engineered Package - Plastic"},1,3,3,1,3,3,1,3,3,0,0]
["1.2.1","Fiberglass",{"$f":"IF(design_type=1,num_tanks,0)","v":1},"units",{"$f":"IF(C40=0,\"NA\",tank_sf)","v":268.5},"sf",{"$f":"IF(C40=0,\"NA\",IF(curve=1,tank_sf,VLOOKUP(tank_vol,fg_basin_cost_cl,2)))","v":268.5},"sf",{"$f":"IF(C40=0,\"NA\",IF(curve=1,fg_tank_eq,VLOOKUP(tank_sf,fg_basin_cost_cl,3)))","v":13677.093300767203},13677.093300767203,{"$f":"IF(C40=0,\"NA\",VLOOKUP(tank_sf,fg_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,{"$f":"$B$30&\" - \"&$B$37&\" - \"&B40","v":"Aeration Basins - Pre-engineered Package - Fiberglass"},2,1,2,2,1,2,2,1,2,1,683.85466503836017]
["1.3","Aerators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["1.3.1","Diffusers",{"$f":"total_diffusers","v":8},"units",{"$f":"diffuser_size","v":36.207664884135468},"cfm",{"$f":"IF(curve=1,diffuser_size,VLOOKUP(diffuser_size,diffuser_cost_cl,2))","v":36.207664884135468},"cfm",{"$f":"IF(curve=1,diffuser_eq,VLOOKUP(diffuser_size,diffuser_cost_cl,3))","v":54.797019856303876},{"$f":"IF(C42=0,\"--\",IF(I42=\"contact vendor\",\"--\",C42*I42))","v":438.37615885043101},{"$f":"VLOOKUP(diffuser_size,diffuser_cost_cl,IF(ss_cat=\"large\",4,5))","v":10},1,{"$f":"$B$30&\" - \"&$B$41&\" - \"&B42","v":"Aeration Basins - Aerators - Diffusers"},1,1,1,1,1,1,1,1,1,1,43.8376158850431]
["2.","Pumps and Blowers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[2.1,"Booster Pumps",{"$f":"total_pumps","v":2},"units",{"$f":"IF(C44=0,\"NA\",pump_rating)","v":13.020833333333332},{"$f":"IF(C44=0,\"\",\"gpm\")","v":"gpm"},{"$f":"IF(C44=0,\"NA\",IF(curve=1,pump_rating,VLOOKUP(pump_rating,dis75_pump_cost_cl,2)))","v":13.020833333333332},{"$f":"IF(C44=0,\"\",\"gpm\")","v":"gpm"},{"$f":"IF(C44=0,\"NA\",IF(curve=1,pump_eq,VLOOKUP(pump_rating,dis75_pump_cost_cl,3)))","v":4560.6264247438157},{"$f":"IF(C44=0,\"--\",IF(I44=\"contact vendor\",\"--\",C44*I44))","v":9121.2528494876315},{"$f":"IF(C44=0,\"NA\",VLOOKUP(pump_rating,dis75_pump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":17},1,{"$f":"B43&\" - \"&B44","v":"Pumps and Blowers - Booster Pumps"},1,1,1,1,1,1,1,1,1,1,536.54428526397828]
[2.2000000000000002,"Centrifugal Blowers",{"$f":"total_blowers","v":2},"units",{"$f":"blower_rating","v":362.07664884135465},"cfm",{"$f":"IF(curve=1,blower_rating,VLOOKUP(blower_rating,cent_blow_cost_cl,2))","v":362.07664884135465},"cfm",{"$f":"IF(curve=1,cent_blow_eq,VLOOKUP(blower_rating,cent_blow_cost_cl,3))","v":31777.268502454463},63554.537004908925,{"$f":"VLOOKUP(blower_rating,cent_blow_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"B43&\" - \"&B45","v":"Pumps and Blowers - Centrifugal Blowers"},1,1,1,1,1,1,1,1,1,1,3177.7268502454463]
["3.","Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.1","Process Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.1.1","Ductile Iron",{"$f":"h2o_pipe_length","v":20},"lf",{"$f":"h2o_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,h2o_pipe_diam,VLOOKUP(h2o_pipe_diam,di_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,di_pipe_eq_h2o,VLOOKUP(h2o_pipe_diam,di_pipe_cost_cl,3))","v":"contact vendor"},{"$f":"IF(C48=0,\"--\",IF(I48=\"contact vendor\",\"--\",C48*I48))","v":"--"},{"$f":"VLOOKUP(h2o_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":35},0,{"$f":"$B$47&\" - \"&B48","v":"Process Piping - Ductile Iron"},3,3,3,3,3,3,3,3,3,0,0]
["3.1.1","CPVC",{"$f":"h2o_pipe_length","v":20},"lf",{"$f":"h2o_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,h2o_pipe_diam,VLOOKUP(h2o_pipe_diam,cpvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,cpvc_pipe_eq_h2o,VLOOKUP(h2o_pipe_diam,cpvc_pipe_cost_cl,3))","v":8.8384855386249992},176.76971077249999,{"$f":"VLOOKUP(h2o_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$47&\" - \"&B49","v":"Process Piping - CPVC"},2,1,4,2,1,4,2,1,4,0,0]
["3.1.1","PVC",{"$f":"h2o_pipe_length","v":20},"lf",{"$f":"h2o_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,h2o_pipe_diam,VLOOKUP(h2o_pipe_diam,pvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pvc_pipe_eq_h2o,VLOOKUP(h2o_pipe_diam,pvc_pipe_cost_cl,3))","v":2.2804869051250001},45.609738102500003,{"$f":"VLOOKUP(h2o_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$47&\" - \"&B50","v":"Process Piping - PVC"},1,2,5,1,2,5,1,2,5,1,2.6829257707352943]
["3.1.1","Stainless Steel",{"$f":"h2o_pipe_length","v":20},"lf",{"$f":"h2o_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,h2o_pipe_diam,VLOOKUP(h2o_pipe_diam,ss_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_pipe_eq_h2o,VLOOKUP(h2o_pipe_diam,ss_pipe_cost_cl,3))","v":50.308192065499988},1006.1638413099997,{"$f":"VLOOKUP(h2o_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$47&\" - \"&B51","v":"Process Piping - Stainless Steel"},5,5,1,5,5,1,5,5,1,0,0]
["3.1.1","Steel",{"$f":"h2o_pipe_length","v":20},"lf",{"$f":"h2o_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,h2o_pipe_diam,VLOOKUP(h2o_pipe_diam,st_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,st_pipe_eq_h2o,VLOOKUP(h2o_pipe_diam,st_pipe_cost_cl,3))","v":24.836319334125001},496.72638668249999,{"$f":"VLOOKUP(h2o_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$47&\" - \"&B52","v":"Process Piping - Steel"},4,4,2,4,4,2,4,4,2,0,0]
["3.2","Air Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.2.1","Ductile Iron",{"$f":"air_pipe_length","v":40},"lf",{"$f":"air_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,air_pipe_diam,VLOOKUP(air_pipe_diam,di_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,di_pipe_eq_air,VLOOKUP(air_pipe_diam,di_pipe_cost_cl,3))","v":"contact vendor"},{"$f":"IF(C54=0,\"--\",IF(I54=\"contact vendor\",\"--\",C54*I54))","v":"--"},{"$f":"VLOOKUP(air_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":35},0,{"$f":"$B$53&\" - \"&B54","v":"Air Piping - Ductile Iron"},3,3,3,3,3,3,3,3,3,0,0]
["3.2.1","CPVC",{"$f":"air_pipe_length","v":40},"lf",{"$f":"air_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,air_pipe_diam,VLOOKUP(air_pipe_diam,cpvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,cpvc_pipe_eq_air,VLOOKUP(air_pipe_diam,cpvc_pipe_cost_cl,3))","v":8.8384855386249992},353.53942154499998,{"$f":"VLOOKUP(air_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$53&\" - \"&B55","v":"Air Piping - CPVC"},2,1,4,2,1,4,2,1,4,0,0]
["3.2.1","PVC",{"$f":"air_pipe_length","v":40},"lf",{"$f":"air_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,air_pipe_diam,VLOOKUP(air_pipe_diam,pvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pvc_pipe_eq_air,VLOOKUP(air_pipe_diam,pvc_pipe_cost_cl,3))","v":2.2804869051250001},91.219476205000007,{"$f":"VLOOKUP(air_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$53&\" - \"&B56","v":"Air Piping - PVC"},1,2,5,1,2,5,1,2,5,1,5.3658515414705885]
["3.2.1","Stainless Steel",{"$f":"air_pipe_length","v":40},"lf",{"$f":"air_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,air_pipe_diam,VLOOKUP(air_pipe_diam,ss_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_pipe_eq_air,VLOOKUP(air_pipe_diam,ss_pipe_cost_cl,3))","v":50.308192065499988},2012.3276826199995,{"$f":"VLOOKUP(air_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$53&\" - \"&B57","v":"Air Piping - Stainless Steel"},5,5,1,5,5,1,5,5,1,0,0]
["3.2.1","Steel",{"$f":"air_pipe_length","v":40},"lf",{"$f":"air_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,air_pipe_diam,VLOOKUP(air_pipe_diam,st_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,st_pipe_eq_air,VLOOKUP(air_pipe_diam,st_pipe_cost_cl,3))","v":24.836319334125001},993.45277336499998,{"$f":"VLOOKUP(air_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$53&\" - \"&B58","v":"Air Piping - Steel"},4,4,2,4,4,2,4,4,2,0,0]
["3.3","Inlet and Outlet Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.3.1","Ductile Iron",{"$f":"in_out_pipe_length","v":20},"lf",{"$f":"in_out_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,in_out_pipe_diam,VLOOKUP(in_out_pipe_diam,di_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,di_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,di_pipe_cost_cl,3))","v":"contact vendor"},{"$f":"IF(C60=0,\"--\",IF(I60=\"contact vendor\",\"--\",C60*I60))","v":"--"},{"$f":"VLOOKUP(in_out_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":35},0,{"$f":"$B$59&\" - \"&B60","v":"Inlet and Outlet Piping - Ductile Iron"},3,3,3,3,3,3,3,3,3,0,0]
["3.3.1","CPVC",{"$f":"in_out_pipe_length","v":20},"lf",{"$f":"in_out_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,in_out_pipe_diam,VLOOKUP(in_out_pipe_diam,cpvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,cpvc_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,cpvc_pipe_cost_cl,3))","v":8.8384855386249992},176.76971077249999,{"$f":"VLOOKUP(in_out_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$59&\" - \"&B61","v":"Inlet and Outlet Piping - CPVC"},2,1,4,2,1,4,2,1,4,0,0]
["3.3.1","PVC",{"$f":"in_out_pipe_length","v":20},"lf",{"$f":"in_out_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,in_out_pipe_diam,VLOOKUP(in_out_pipe_diam,pvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pvc_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,pvc_pipe_cost_cl,3))","v":2.2804869051250001},45.609738102500003,{"$f":"VLOOKUP(in_out_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$59&\" - \"&B62","v":"Inlet and Outlet Piping - PVC"},1,2,5,1,2,5,1,2,5,1,2.6829257707352943]
["3.3.1","Stainless Steel",{"$f":"in_out_pipe_length","v":20},"lf",{"$f":"in_out_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,in_out_pipe_diam,VLOOKUP(in_out_pipe_diam,ss_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,ss_pipe_cost_cl,3))","v":50.308192065499988},1006.1638413099997,{"$f":"VLOOKUP(in_out_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$59&\" - \"&B63","v":"Inlet and Outlet Piping - Stainless Steel"},5,5,1,5,5,1,5,5,1,{"$f":"IF(ISERROR(K63*L63),0,IF(K63<1,0,L63))","v":0},{"$f":"IF(W63,J63/K63,0)","v":0}]
["3.3.1","Steel",{"$f":"in_out_pipe_length","v":20},"lf",{"$f":"in_out_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,in_out_pipe_diam,VLOOKUP(in_out_pipe_diam,st_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,st_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,st_pipe_cost_cl,3))","v":24.836319334125001},496.72638668249999,{"$f":"VLOOKUP(in_out_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$59&\" - \"&B64","v":"Inlet and Outlet Piping - Steel"},4,4,2,4,4,2,4,4,2,0,0]
["3.4","Bypass Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.4.1","Ductile Iron",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(C66=0,\"NA\",bp_pipe_diam)","v":"NA"},{"$f":"IF(C66=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C66=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,di_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C66=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C66=0,\"NA\",IF(curve=1,di_pipe_eq_bp,VLOOKUP(bp_pipe_diam,di_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(C66=0,\"--\",IF(I66=\"contact vendor\",\"--\",C66*I66))","v":"--"},{"$f":"IF(C66=0,\"NA\",VLOOKUP(bp_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$65&\" - \"&B66","v":"Bypass Piping - Ductile Iron"},3,3,3,3,3,3,3,3,3,0,0]
["3.4.1","CPVC",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(C67=0,\"NA\",bp_pipe_diam)","v":"NA"},{"$f":"IF(C67=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C67=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,cpvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C67=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C67=0,\"NA\",IF(curve=1,cpvc_pipe_eq_bp,VLOOKUP(bp_pipe_diam,cpvc_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C67=0,\"NA\",VLOOKUP(bp_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$65&\" - \"&B67","v":"Bypass Piping - CPVC"},2,1,4,2,1,4,2,1,4,0,0]
["3.4.1","PVC",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(C68=0,\"NA\",bp_pipe_diam)","v":"NA"},"",{"$f":"IF(C68=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,pvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C68=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C68=0,\"NA\",IF(curve=1,pvc_pipe_eq_bp,VLOOKUP(bp_pipe_diam,pvc_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C68=0,\"NA\",VLOOKUP(bp_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$65&\" - \"&B68","v":"Bypass Piping - PVC"},1,2,5,1,2,5,1,2,5,0,0]
["3.4.1","Stainless Steel",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(C69=0,\"NA\",bp_pipe_diam)","v":"NA"},"",{"$f":"IF(C69=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,ss_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C69=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C69=0,\"NA\",IF(curve=1,ss_pipe_eq_bp,VLOOKUP(bp_pipe_diam,ss_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C69=0,\"NA\",VLOOKUP(bp_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$65&\" - \"&B69","v":"Bypass Piping - Stainless Steel"},5,5,1,5,5,1,5,5,1,0,0]
["3.4.1","Steel",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(C70=0,\"NA\",bp_pipe_diam)","v":"NA"},"",{"$f":"IF(C70=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,st_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C70=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C70=0,\"NA\",IF(curve=1,st_pipe_eq_bp,VLOOKUP(bp_pipe_diam,st_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C70=0,\"NA\",VLOOKUP(bp_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$65&\" - \"&B70","v":"Bypass Piping - Steel"},4,4,2,4,4,2,4,4,2,0,0]
["4.","Valves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.1","Motor/Air Operated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.1.1","Process - Polypropylene/PVC",{"$f":"tot_proc_MOVs","v":6},"units",{"$f":"IF(C73=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF($C73=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C73=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,pp_mov_cost_cl,2)))","v":1.5},{"$f":"IF($C73=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C73=0,\"NA\",IF(curve=1,pp_mov_eq_tank,VLOOKUP(tank_valve_size,pp_mov_cost_cl,3)))","v":745.56193466762488},{"$f":"IF(C73=0,\"--\",IF(I73=\"contact vendor\",\"--\",C73*I73))","v":4473.3716080057493},{"$f":"IF(C73=0,\"NA\",VLOOKUP(tank_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,{"$f":"$B$71&\" - \"&$B$72&\" - \"&B73","v":"Valves - Motor/Air Operated - Process - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,1,223.66858040028745]
["4.1.1","Process - Stainless Steel",{"$f":"tot_proc_MOVs","v":6},"units",{"$f":"IF(C74=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF($C74=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C74=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ss_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C74=0,\"NA\",IF(curve=1,ss_mov_eq_tank,VLOOKUP(tank_valve_size,ss_mov_cost_cl,3)))","v":832.02956450362501},4992.1773870217503,{"$f":"IF(C74=0,\"NA\",VLOOKUP(tank_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Motor/Air Operated - Process - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["4.1.1","Process - Cast Iron",{"$f":"tot_proc_MOVs","v":6},"units",{"$f":"IF(C75=0,\"NA\",tank_valve_size)","v":1.5},"in. diam",{"$f":"IF(C75=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ci_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C75=0,\"NA\",IF(curve=1,ci_mov_eq_tank,VLOOKUP(tank_valve_size,ci_mov_cost_cl,3)))","v":"contact vendor"},"--",{"$f":"IF(C75=0,\"NA\",VLOOKUP(tank_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Motor/Air Operated - Process - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["4.1.2","Air - Polypropylene/PVC",{"$f":"tot_air_MOVs","v":2},"units",{"$f":"IF(C76=0,\"NA\",air_valve_size)","v":1.5},"in. diam",{"$f":"IF(C76=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,pp_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C76=0,\"NA\",IF(curve=1,pp_mov_eq_air,VLOOKUP(air_valve_size,pp_mov_cost_cl,3)))","v":745.56193466762488},1491.1238693352498,{"$f":"IF(C76=0,\"NA\",VLOOKUP(air_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,"Valves - Motor/Air Operated - Air - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,1,74.556193466762494]
["4.1.2","Air - Stainless Steel",{"$f":"tot_air_MOVs","v":2},"units",{"$f":"IF(C77=0,\"NA\",air_valve_size)","v":1.5},"in. diam",{"$f":"IF(C77=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,ss_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C77=0,\"NA\",IF(curve=1,ss_mov_eq_air,VLOOKUP(air_valve_size,ss_mov_cost_cl,3)))","v":832.02956450362501},1664.05912900725,{"$f":"IF(C77=0,\"NA\",VLOOKUP(air_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Motor/Air Operated - Air - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["4.1.2","Air - Cast Iron",{"$f":"tot_air_MOVs","v":2},"units",{"$f":"IF(C78=0,\"NA\",air_valve_size)","v":1.5},"in. diam",{"$f":"IF(C78=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,ci_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C78=0,\"NA\",IF(curve=1,ci_mov_eq_air,VLOOKUP(air_valve_size,ci_mov_cost_cl,3)))","v":"contact vendor"},"--",{"$f":"IF(C78=0,\"NA\",VLOOKUP(air_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Motor/Air Operated - Air - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["4.1.3","Bypass - Polypropylene/PVC",{"$f":"tot_bp_MOVs","v":0},"units",{"$f":"IF(C79=0,\"NA\",bypass_valve_size)","v":"NA"},"",{"$f":"IF(C79=0,\"NA\",IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,pp_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C79=0,\"NA\",IF(curve=1,pp_mov_eq_bp,VLOOKUP(bypass_valve_size,pp_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C79=0,\"NA\",VLOOKUP(bypass_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$71&\" - \"&$B$72&\" - \"&B79","v":"Valves - Motor/Air Operated - Bypass - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,0,0]
["4.1.3","Bypass - Stainless Steel",{"$f":"tot_bp_MOVs","v":0},"units",{"$f":"IF(C80=0,\"NA\",bypass_valve_size)","v":"NA"},"",{"$f":"IF(C80=0,\"NA\",IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ss_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C80=0,\"NA\",IF(curve=1,ss_mov_eq_bp,VLOOKUP(bypass_valve_size,ss_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C80=0,\"NA\",VLOOKUP(bypass_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$71&\" - \"&$B$72&\" - \"&B80","v":"Valves - Motor/Air Operated - Bypass - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["4.1.3","Bypass - Cast Iron",{"$f":"tot_bp_MOVs","v":0},"units",{"$f":"IF(C81=0,\"NA\",bypass_valve_size)","v":"NA"},"",{"$f":"IF(C81=0,\"NA\",IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ci_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C81=0,\"NA\",IF(curve=1,ci_mov_eq_bp,VLOOKUP(bypass_valve_size,ci_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C81=0,\"NA\",VLOOKUP(bypass_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$71&\" - \"&$B$72&\" - \"&B81","v":"Valves - Motor/Air Operated - Bypass - Cast Iron"},2,1,2,2,1,2,2,1,2,0,0]
["4.2","Manual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.2.1","Inlet and outlet - Polypropylene/PVC",{"$f":"tot_man_valves","v":2},"units",{"$f":"in_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,pp_man_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pp_man_eq,VLOOKUP(in_valve_size,pp_man_cost_cl,3))","v":189.57344279487501},{"$f":"IF(C83=0,\"--\",IF(I83=\"contact vendor\",\"--\",C83*I83))","v":379.14688558975001},{"$f":"VLOOKUP(in_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"$B$71&\" - \"&$B$82&\" - \"&B83","v":"Valves - Manual - Inlet and outlet - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,1,18.957344279487501]
["4.2.1","Inlet and outlet - Stainless Steel",{"$f":"tot_man_valves","v":2},"units",{"$f":"in_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,ss_man_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_man_eq,VLOOKUP(in_valve_size,ss_man_cost_cl,3))","v":686.27523337599996},1372.5504667519999,{"$f":"VLOOKUP(in_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,{"$f":"$B$71&\" - \"&$B$82&\" - \"&B84","v":"Valves - Manual - Inlet and outlet - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["4.2.1","Inlet and outlet - Cast Iron",{"$f":"tot_man_valves","v":2},"units",{"$f":"in_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,ci_bfv_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ci_bfv_eq,VLOOKUP(in_valve_size,ci_bfv_cost_cl,3))","v":"contact vendor"},"--",{"$f":"VLOOKUP(in_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,{"$f":"$B$71&\" - \"&$B$82&\" - \"&B85","v":"Valves - Manual - Inlet and outlet - Cast Iron"},2,1,2,2,1,2,2,1,2,0,0]
["4.2.2","Process - Polypropylene/PVC",{"$f":"tot_proc_man","v":0},"units",{"$f":"IF(C86=0,\"NA\",tank_valve_size)","v":"NA"},{"$f":"IF($C86=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C86=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,pp_man_cost_cl,2)))","v":"NA"},{"$f":"IF($C86=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C86=0,\"NA\",IF(curve=1,pp_man_eq_tank,VLOOKUP(tank_valve_size,pp_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C86=0,\"NA\",VLOOKUP(tank_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$71&\" - \"&$B$82&\" - \"&B86","v":"Valves - Manual - Process - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,0,0]
["4.2.2","Process - Stainless Steel",{"$f":"tot_proc_man","v":0},"units",{"$f":"IF(C87=0,\"NA\",tank_valve_size)","v":"NA"},{"$f":"IF($C87=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C87=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ss_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C87=0,\"NA\",IF(curve=1,ss_man_eq_tank,VLOOKUP(tank_valve_size,ss_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C87=0,\"NA\",VLOOKUP(tank_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Manual - Process - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["4.2.2","Process - Cast Iron",{"$f":"tot_proc_man","v":0},"units",{"$f":"IF(C88=0,\"NA\",tank_valve_size)","v":"NA"},"",{"$f":"IF(C88=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ci_bfv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C88=0,\"NA\",IF(curve=1,ci_bfv_eq_tank,VLOOKUP(tank_valve_size,ci_bfv_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C88=0,\"NA\",VLOOKUP(tank_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Manual - Process - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["4.2.3","Air - Polypropylene/PVC",{"$f":"tot_air_man","v":0},"units",{"$f":"IF(C89=0,\"NA\",air_valve_size)","v":"NA"},"",{"$f":"IF(C89=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,pp_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C89=0,\"NA\",IF(curve=1,pp_man_eq_air,VLOOKUP(air_valve_size,pp_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C89=0,\"NA\",VLOOKUP(air_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Manual - Air - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,0]
["4.2.3","Air - Stainless Steel",{"$f":"tot_air_man","v":0},"units",{"$f":"IF(C90=0,\"NA\",air_valve_size)","v":"NA"},"",{"$f":"IF(C90=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,ss_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C90=0,\"NA\",IF(curve=1,ss_man_eq_air,VLOOKUP(air_valve_size,ss_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C90=0,\"NA\",VLOOKUP(air_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Manual - Air - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["4.2.3","Air - Cast Iron",{"$f":"tot_air_man","v":0},"units",{"$f":"IF(C91=0,\"NA\",air_valve_size)","v":"NA"},"",{"$f":"IF(C91=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,ci_bfv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C91=0,\"NA\",IF(curve=1,ci_bfv_eq_air,VLOOKUP(air_valve_size,ci_bfv_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C91=0,\"NA\",VLOOKUP(air_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Manual - Air - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["4.2.4","Bypass - Polypropylene/PVC",{"$f":"tot_bp_man","v":0},"units",{"$f":"IF(C92=0,\"NA\",bypass_valve_size)","v":"NA"},"",{"$f":"IF(C92=0,\"NA\",IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,pp_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C92=0,\"NA\",IF(curve=1,pp_man_eq_bp,VLOOKUP(bypass_valve_size,pp_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C92=0,\"NA\",VLOOKUP(bypass_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$71&\" - \"&$B$82&\" - \"&B92","v":"Valves - Manual - Bypass - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,0,0]
["4.2.4","Bypass - Stainless Steel",{"$f":"tot_bp_man","v":0},"units",{"$f":"IF(C93=0,\"NA\",bypass_valve_size)","v":"NA"},"",{"$f":"IF(C93=0,\"NA\",IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ss_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C93=0,\"NA\",IF(curve=1,ss_man_eq_bp,VLOOKUP(bypass_valve_size,ss_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C93=0,\"NA\",VLOOKUP(bypass_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$71&\" - \"&$B$82&\" - \"&B93","v":"Valves - Manual - Bypass - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["4.2.4","Bypass - Cast Iron",{"$f":"tot_bp_man","v":0},"units",{"$f":"IF(C94=0,\"NA\",bypass_valve_size)","v":"NA"},"",{"$f":"IF(C94=0,\"NA\",IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ci_bfv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C94=0,\"NA\",IF(curve=1,ci_man_eq_bp,VLOOKUP(bypass_valve_size,ci_bfv_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C94=0,\"NA\",VLOOKUP(bypass_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$71&\" - \"&$B$82&\" - \"&B94","v":"Valves - Manual - Bypass - Cast Iron"},2,1,2,2,1,2,2,1,2,0,0]
[4.3,"Check Valves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K95*L95),0,IF(K95<1,0,L95))","v":0},{"$f":"IF(W95,J95/K95,0)","v":0}]
["4.3.1","Outlet - Polypropylene/PVC",{"$f":"tot_in_chv","v":1},"units",{"$f":"in_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,pp_chv_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pp_chv_eq,VLOOKUP(in_valve_size,pp_chv_cost_cl,3))","v":160.69101379025},160.69101379025,{"$f":"VLOOKUP(in_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"$B$71&\" - \"&$B$95&\" - \"&B96","v":"Valves - Check Valves - Outlet - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,1,8.0345506895124998]
["4.3.1","Outlet - Stainless Steel",{"$f":"tot_in_chv","v":1},"units",{"$f":"in_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,ss_chv_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_chv_eq,VLOOKUP(in_valve_size,ss_chv_cost_cl,3))","v":808.70502676212504},808.70502676212504,{"$f":"VLOOKUP(in_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,{"$f":"$B$71&\" - \"&$B$95&\" - \"&B97","v":"Valves - Check Valves - Outlet - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["4.3.1","Outlet - Cast Iron",{"$f":"tot_in_chv","v":1},"units",{"$f":"in_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,ci_chv_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ci_chv_eq,VLOOKUP(in_valve_size,ci_chv_cost_cl,3))","v":"contact vendor"},"--",{"$f":"VLOOKUP(in_valve_size,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Valves - Check Valves - Outlet - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["4.3.2","Process - Polypropylene/PVC",{"$f":"tot_proc_chv","v":2},"units",{"$f":"IF(C99=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF($C99=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C99=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,pp_chv_cost_cl,2)))","v":1.5},{"$f":"IF($C99=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C99=0,\"NA\",IF(curve=1,pp_chv_eq_proc,VLOOKUP(tank_valve_size,pp_chv_cost_cl,3)))","v":160.69101379025},321.38202758049999,{"$f":"IF(C99=0,\"NA\",VLOOKUP(tank_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,"Valves - Check Valves - Process - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,1,16.069101379025]
["4.3.2","Process - Stainless Steel",{"$f":"tot_proc_chv","v":2},"units",{"$f":"IF(C100=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF($C100=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C100=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ss_chv_cost_cl,2)))","v":1.5},{"$f":"IF($C100=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C100=0,\"NA\",IF(curve=1,ss_chv_eq_proc,VLOOKUP(tank_valve_size,ss_chv_cost_cl,3)))","v":808.70502676212504},1617.4100535242501,{"$f":"IF(C100=0,\"NA\",VLOOKUP(tank_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Check Valves - Process - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["4.3.2","Process - Cast Iron",{"$f":"tot_proc_chv","v":2},"units",{"$f":"IF(C101=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF($C101=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C101=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ci_chv_cost_cl,2)))","v":1.5},{"$f":"IF($C101=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C101=0,\"NA\",IF(curve=1,ci_chv_eq_proc,VLOOKUP(tank_valve_size,ci_chv_cost_cl,3)))","v":"contact vendor"},"--",{"$f":"IF(C101=0,\"NA\",VLOOKUP(tank_valve_size,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Check Valves - Process - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["4.3.3","Bypass - Polypropylene/PVC",{"$f":"IF(bp_pct=0,0,tot_bp_chv)","v":0},"units",{"$f":"IF(bp_pct=0,\"NA\",bypass_valve_size)","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,pp_chv_cost_cl,2))))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,pp_chv_eq_bp,VLOOKUP(bypass_valve_size,pp_chv_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(C102=0,\"NA\",VLOOKUP(E102,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Check Valves - Bypass - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,0]
["4.3.3","Bypass - Stainless Steel",{"$f":"IF(bp_pct=0,0,tot_bp_chv)","v":0},"units",{"$f":"IF(bp_pct=0,\"NA\",bypass_valve_size)","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ss_chv_cost_cl,2))))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,ss_chv_eq_bp,VLOOKUP(bypass_valve_size,ss_chv_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(C103=0,\"NA\",VLOOKUP(E103,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Check Valves - Bypass - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["4.3.3","Bypass - Cast Iron",{"$f":"IF(bp_pct=0,0,tot_bp_chv)","v":0},"units",{"$f":"IF(bp_pct=0,\"NA\",bypass_valve_size)","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ci_chv_cost_cl,2))))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,ci_chv_eq_bp,VLOOKUP(bypass_valve_size,ci_chv_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(C104=0,\"NA\",VLOOKUP(E104,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Check Valves - Bypass - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.","Instrumentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.1","Flow Meters - Inlet and Outlet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.1.1","Orifice Plate",{"$f":"tot_fm_in","v":1},"units",{"$f":"in_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_meter_size,VLOOKUP(in_meter_size,op_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,op_fm_eq_in,VLOOKUP(in_meter_size,op_fm_cost_cl,3))","v":2883.36523860225},{"$f":"IF(I107=\"contact vendor\",\"--\",C107*I107)","v":2883.36523860225},{"$f":"VLOOKUP(in_meter_size,op_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$105&\" - \"&$B$106&\" - \"&B107","v":"Instrumentation - Flow Meters - Inlet and Outlet - Orifice Plate"},3,4,4,3,4,4,3,3,4,0,0]
["5.1.1","Propeller",{"$f":"tot_fm_in","v":1},"units",{"$f":"in_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_meter_size,VLOOKUP(in_meter_size,prop_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,prop_fm_eq_in,VLOOKUP(in_meter_size,prop_fm_cost_cl,3))","v":1902.93784887225},{"$f":"IF(I108=\"contact vendor\",\"--\",C108*I108)","v":1902.93784887225},{"$f":"VLOOKUP(in_meter_size,prop_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$105&\" - \"&$B$106&\" - \"&B108","v":"Instrumentation - Flow Meters - Inlet and Outlet - Propeller"},1,2,3,1,2,3,4,4,2,1,135.92413206230358]
["5.1.1","Venturi",{"$f":"tot_fm_in","v":1},"units",{"$f":"in_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_meter_size,VLOOKUP(in_meter_size,ven_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ven_fm_eq_in,VLOOKUP(in_meter_size,ven_fm_cost_cl,3))","v":4021.2751682277503},{"$f":"IF(I109=\"contact vendor\",\"--\",C109*I109)","v":4021.2751682277503},{"$f":"VLOOKUP(in_meter_size,ven_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$105&\" - \"&$B$106&\" - \"&B109","v":"Instrumentation - Flow Meters - Inlet and Outlet - Venturi"},2,1,2,2,1,2,1,2,3,0,0]
["5.1.1","Magnetic",{"$f":"tot_fm_in","v":1},"units",{"$f":"in_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_meter_size,VLOOKUP(in_meter_size,mag_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,mag_fm_eq_in,VLOOKUP(in_meter_size,mag_fm_cost_cl,3))","v":2619.0838298265321},{"$f":"IF(I110=\"contact vendor\",\"--\",C110*I110)","v":2619.0838298265321},{"$f":"VLOOKUP(in_meter_size,mag_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$105&\" - \"&$B$106&\" - \"&B110","v":"Instrumentation - Flow Meters - Inlet and Outlet - Magnetic"},4,3,1,4,3,1,2,1,1,0,0]
["5.2","Flow Meters - Process",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.2.1","Orifice Plate",{"$f":"tot_fm_proc","v":1},"units",{"$f":"proc_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_meter_size,VLOOKUP(proc_meter_size,op_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,op_fm_eq_proc,VLOOKUP(proc_meter_size,op_fm_cost_cl,3))","v":2883.36523860225},{"$f":"IF(I112=\"contact vendor\",\"--\",C112*I112)","v":2883.36523860225},{"$f":"VLOOKUP(proc_meter_size,op_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$105&\" - \"&$B$111&\" - \"&B112","v":"Instrumentation - Flow Meters - Process - Orifice Plate"},3,4,4,3,4,4,3,3,4,0,0]
["5.2.1","Propeller",{"$f":"tot_fm_proc","v":1},"units",{"$f":"proc_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_meter_size,VLOOKUP(proc_meter_size,prop_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,prop_fm_eq_proc,VLOOKUP(proc_meter_size,prop_fm_cost_cl,3))","v":1902.93784887225},{"$f":"IF(I113=\"contact vendor\",\"--\",C113*I113)","v":1902.93784887225},{"$f":"VLOOKUP(proc_meter_size,prop_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$105&\" - \"&$B$111&\" - \"&B113","v":"Instrumentation - Flow Meters - Process - Propeller"},1,2,3,1,2,3,4,4,2,1,135.92413206230358]
["5.2.1","Venturi",{"$f":"tot_fm_proc","v":1},"units",{"$f":"proc_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_meter_size,VLOOKUP(proc_meter_size,ven_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ven_fm_eq_proc,VLOOKUP(proc_meter_size,ven_fm_cost_cl,3))","v":4021.2751682277503},{"$f":"IF(I114=\"contact vendor\",\"--\",C114*I114)","v":4021.2751682277503},{"$f":"VLOOKUP(proc_meter_size,ven_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$105&\" - \"&$B$111&\" - \"&B114","v":"Instrumentation - Flow Meters - Process - Venturi"},2,1,2,2,1,2,1,2,3,0,0]
["5.2.1","Magnetic",{"$f":"tot_fm_proc","v":1},"units",{"$f":"proc_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_meter_size,VLOOKUP(proc_meter_size,mag_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,mag_fm_eq_proc,VLOOKUP(proc_meter_size,mag_fm_cost_cl,3))","v":2619.0838298265321},{"$f":"IF(I115=\"contact vendor\",\"--\",C115*I115)","v":2619.0838298265321},{"$f":"VLOOKUP(proc_meter_size,mag_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$105&\" - \"&$B$111&\" - \"&B115","v":"Instrumentation - Flow Meters - Process - Magnetic"},4,3,1,4,3,1,2,1,1,0,0]
["5.3","Air Flow Meters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.3.1","Rotameter",{"$f":"tot_fm_air","v":1},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,gas_fm_cost_cl,3)","v":1704.2859148311979},{"$f":"IF(I117=\"contact vendor\",\"--\",C117*I117)","v":1704.2859148311979},{"$f":"VLOOKUP(0,gas_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$105&\" - \"&$B$116&\" - \"&B117","v":"Instrumentation - Air Flow Meters - Rotameter"},1,1,1,1,1,1,1,1,1,1,121.73470820222842]
[5.4,"High/low alarms (for contact basins)",{"$f":"tot_basin_alarm","v":1},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,alarm_cost_cl,3)","v":644.29028036571617},{"$f":"IF(I118=\"contact vendor\",\"--\",C118*I118)","v":644.29028036571617},{"$f":"VLOOKUP(0,alarm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$105&\" - \"&B118","v":"Instrumentation - High/low alarms (for contact basins)"},1,1,1,1,1,1,1,1,1,1,46.020734311836868]
[5.5,"pH Meters",{"$f":"tot_ph","v":2},"units","NA",null,"NA",null,{"$f":"IF(C119=0,\"NA\",VLOOKUP(0,pH_meter_cost_cl,3))","v":2185.4726555323537},{"$f":"IF(OR(I119=\"contact vendor\",I119=\"NA\"),\"--\",C119*I119)","v":4370.9453110647073},{"$f":"IF(C119=0,\"NA\",VLOOKUP(0,pH_meter_cost_cl,IF(ss_cat=\"large\",4,5)))","v":14},1,{"$f":"$B$105&\" - \"&B119","v":"Instrumentation - pH Meters"},1,1,1,1,1,1,1,1,1,1,312.21037936176481]
[5.6,"Pressure Gauges",{"$f":"tot_gauges","v":4},"units","NA",null,"NA",null,{"$f":"IF(C120=0,\"NA\",VLOOKUP(0,gauge_cost_cl,3))","v":268.49847625263652},{"$f":"IF(OR(I120=\"contact vendor\",I120=\"NA\"),\"--\",C120*I120)","v":1073.9939050105461},{"$f":"IF(C120=0,\"NA\",VLOOKUP(0,gauge_cost_cl,IF(ss_cat=\"large\",4,5)))","v":14},1,{"$f":"$B$105&\" - \"&B120","v":"Instrumentation - Pressure Gauges"},1,1,1,1,1,1,1,1,1,1,76.713850357896149]
[5.7,"Electrical Enclosure",{"$f":"elec_encl","v":0},"units","NA",null,"NA",null,{"$f":"IF(C121=0,\"NA\",VLOOKUP(0,elec_encl_cost_cl,3))","v":"NA"},{"$f":"IF(C121=0,\"--\",IF(I121=\"contact vendor\",\"--\",C121*I121))","v":"--"},{"$f":"IF(C121=0,\"NA\",VLOOKUP(0,elec_encl_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$105&\" - \"&B121","v":"Instrumentation - Electrical Enclosure"},1,1,1,1,1,1,1,1,1,0,0]
["6.","System Controls",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[6.1,"PLC Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["6.1.1","PLC racks/power supplies",{"$f":"IF(manual=1,0,plc_rack)","v":1},"units","NA",null,"NA",null,{"$f":"IF(C124=0,\"NA\",VLOOKUP(0,plc_rack_cost_cl,3))","v":348.87132842256426},{"$f":"IF(C124=0,\"--\",IF(I124=\"contact vendor\",\"--\",C124*I124))","v":348.87132842256426},{"$f":"IF(C124=0,\"NA\",VLOOKUP(0,plc_rack_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,{"$f":"$B$122&\" - \"&$B$123&\" - \"&B124","v":"System Controls - PLC Units - PLC racks/power supplies"},1,1,1,1,1,1,1,1,1,1,43.608916052820533]
["6.1.2","CPUs",{"$f":"IF(manual=1,0,plc_cpu)","v":2},"units","NA",null,"NA",null,{"$f":"IF(C125=0,\"NA\",VLOOKUP(0,plc_cpu_cost_cl,3))","v":521.83546674806814},1043.6709334961363,{"$f":"IF(C125=0,\"NA\",VLOOKUP(0,plc_cpu_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,{"$f":"$B$122&\" - \"&$B$123&\" - \"&B125","v":"System Controls - PLC Units - CPUs"},1,1,1,1,1,1,1,1,1,1,130.45886668701704]
["6.1.3","I/O discrete input modules",{"$f":"IF(manual=1,0,plc_discrete_input)","v":1},"units","NA",null,"NA",null,{"$f":"IF(C126=0,\"NA\",VLOOKUP(0,plc_discrete_input_cost_cl,3))","v":276.30421456568109},276.30421456568109,{"$f":"IF(C126=0,\"NA\",VLOOKUP(0,plc_discrete_input_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - I/O discrete input modules",1,1,1,1,1,1,1,1,1,1,34.538026820710137]
["6.1.4","I/O discrete output modules",{"$f":"IF(manual=1,0,plc_discrete_output)","v":1},"units","NA",null,"NA",null,{"$f":"IF(C127=0,\"NA\",VLOOKUP(0,plc_discrete_output_cost_cl,3))","v":341.71318814884199},341.71318814884199,{"$f":"IF(C127=0,\"NA\",VLOOKUP(0,plc_discrete_output_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - I/O discrete output modules",1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K127*L127),0,IF(K127<1,0,L127))","v":1},{"$f":"IF(W127,J127/K127,0)","v":42.714148518605249}]
["6.1.5","I/O combination analog modules",{"$f":"IF(manual=1,0,plc_combination_analog)","v":3},"units","NA",null,"NA",null,{"$f":"IF(C128=0,\"NA\",VLOOKUP(0,plc_combination_analog_cost_cl,3))","v":538.26867927154467},1614.806037814634,{"$f":"IF(C128=0,\"NA\",VLOOKUP(0,plc_combination_analog_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - I/O combination analog modules",1,1,1,1,1,1,1,1,1,1,201.85075472682925]
["6.1.6","Ethernet modules",{"$f":"IF(manual=1,0,plc_ethernet)","v":2},"units","NA",null,"NA",null,{"$f":"IF(C129=0,\"NA\",VLOOKUP(0,plc_ethernet_cost_cl,3))","v":547.77375078255295},1095.5475015651059,{"$f":"IF(C129=0,\"NA\",VLOOKUP(0,plc_ethernet_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - Ethernet modules",1,1,1,1,1,1,1,1,1,1,136.94343769563824]
["6.1.7","Base expansion modules",{"$f":"IF(manual=1,0,plc_base_expansion)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C130=0,\"NA\",VLOOKUP(0,plc_base_expansion_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C130=0,\"NA\",VLOOKUP(0,plc_base_expansion_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"System Controls - PLC Units - Base expansion modules",1,1,1,1,1,1,1,1,1,0,0]
["6.1.8","Base expansion controller modules",{"$f":"IF(manual=1,0,plc_base_expansion_controller)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C131=0,\"NA\",VLOOKUP(0,plc_base_expansion_controller_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C131=0,\"NA\",VLOOKUP(0,plc_base_expansion_controller_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"System Controls - PLC Units - Base expansion controller modules",1,1,1,1,1,1,1,1,1,0,0]
["6.1.9","UPSs",{"$f":"IF(manual=1,0,ups)","v":1},"units","NA",null,"NA",null,{"$f":"IF(C132=0,\"NA\",VLOOKUP(0,ups_cost_cl,3))","v":416.78213070467206},416.78213070467206,{"$f":"IF(C132=0,\"NA\",VLOOKUP(0,ups_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - UPSs",1,1,1,1,1,1,1,1,1,1,52.097766338084007]
[6.2,"Operator equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["6.2.1","Drive controllers",{"$f":"IF(manual=1,0,tot_switches)","v":4},"units","NA",null,"NA",null,{"$f":"IF(C134=0,\"NA\",VLOOKUP(0,switch_cost_cl,3))","v":984.59764286548318},{"$f":"IF(C134=0,\"--\",IF(I134=\"contact vendor\",\"--\",C134*I134))","v":3938.3905714619327},{"$f":"IF(C134=0,\"NA\",VLOOKUP(0,switch_cost_cl,IF(ss_cat=\"large\",4,5)))","v":14},1,{"$f":"$B$122&\" - \"&$B$133&\" - \"&B134","v":"System Controls - Operator equipment - Drive controllers"},1,1,1,1,1,1,1,1,1,1,281.3136122472809]
["6.2.2","Operator interface units",{"$f":"IF(manual=1,0,plc_interface)","v":2},"units","NA",null,"NA",null,{"$f":"IF(C135=0,\"NA\",VLOOKUP(ss_cat,plc_op_interface_cost_cl,3,FALSE))","v":2390.7875590067538},4781.5751180135076,{"$f":"IF(C135=0,\"NA\",VLOOKUP(ss_cat,plc_op_interface_cost_cl,IF(ss_cat=\"large\",4,5),FALSE))","v":8},1,{"$f":"$B$122&\" - \"&$B$133&\" - \"&B135","v":"System Controls - Operator equipment - Operator interface units"},1,1,1,1,1,1,1,1,1,1,597.69688975168845]
["6.2.3","PC Workstations",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C136=0,\"NA\",VLOOKUP(0,pc_workstation_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C136=0,\"NA\",VLOOKUP(0,pc_workstation_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$122&\" - \"&$B$133&\" - \"&B136","v":"System Controls - Operator equipment - PC Workstations"},1,1,1,1,1,1,1,1,1,0,0]
["6.2.4","Printers - laser jet",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,printers)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C137=0,\"NA\",VLOOKUP(0,laser_printer_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C137=0,\"NA\",VLOOKUP(0,laser_printer_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$122&\" - \"&$B$133&\" - \"&B137","v":"System Controls - Operator equipment - Printers - laser jet"},1,1,1,1,1,1,1,1,1,0,0]
["6.2.5","Printers - dot matrix",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,printers)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C138=0,\"NA\",VLOOKUP(0,dotmatrix_printer_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C138=0,\"NA\",VLOOKUP(0,dotmatrix_printer_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$122&\" - \"&$B$133&\" - \"&B138","v":"System Controls - Operator equipment - Printers - dot matrix"},1,1,1,1,1,1,1,1,1,0,0]
[6.3,"Controls Software",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["6.3.1","Operator interface software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,plc_interface)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C140=0,\"NA\",VLOOKUP(0,op_interface_software_cost_cl,3))","v":"NA"},{"$f":"IF(C140=0,\"--\",IF(I140=\"contact vendor\",\"--\",C140*I140))","v":"--"},{"$f":"IF(C140=0,\"NA\",VLOOKUP(0,op_interface_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$122&\" - \"&$B$139&\" - \"&B140","v":"System Controls - Controls Software - Operator interface software"},1,1,1,1,1,1,1,1,1,0,0]
["6.3.2","PLC programming software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C141=0,\"NA\",VLOOKUP(0,plc_software_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C141=0,\"NA\",VLOOKUP(0,plc_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$122&\" - \"&$B$139&\" - \"&B141","v":"System Controls - Controls Software - PLC programming software"},1,1,1,1,1,1,1,1,1,0,0]
["6.3.3","PLC data collection software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C142=0,\"NA\",VLOOKUP(0,plc_data_software_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C142=0,\"NA\",VLOOKUP(0,plc_data_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$122&\" - \"&$B$139&\" - \"&B142","v":"System Controls - Controls Software - PLC data collection software"},1,1,1,1,1,1,1,1,1,0,0]
["6.3.4","Plant intelligence software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C143=0,\"NA\",VLOOKUP(0,plant_intel_software_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C143=0,\"NA\",VLOOKUP(0,plant_intel_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$122&\" - \"&$B$139&\" - \"&B143","v":"System Controls - Controls Software - Plant intelligence software"},1,1,1,1,1,1,1,1,1,0,0]
["7.","Offgas Pollution Control Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[7.1,"Thermal Oxidizer - No Heat Recovery",{"$f":"IF(og_opt1<>0,0,tot_TOs)","v":0},"units",{"$f":"IF(C145=0,\"NA\",TO_size)","v":"NA"},{"$f":"IF(C145=0,\"\",\"cfm\")","v":""},{"$f":"IF(C145=0,\"NA\",IF(curve=1,TO_size,VLOOKUP(TO_size,og_to_cost_cl,2)))","v":"NA"},{"$f":"IF(C145=0,\"\",\"cfm\")","v":""},{"$f":"IF(C145=0,\"NA\",IF(curve=1,og_TO_eq,VLOOKUP(TO_size,og_to_cost_cl,3)))","v":"NA"},{"$f":"IF(C145=0,\"--\",IF(I145=\"contact vendor\",\"--\",C145*I145))","v":"--"},{"$f":"IF(C145=0,\"NA\",VLOOKUP(TO_size,og_to_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$144&\" - \"&B145","v":"Offgas Pollution Control Equipment - Thermal Oxidizer - No Heat Recovery"},1,1,1,1,1,1,1,1,1,0,0]
[7.1,"Thermal Oxidizer - Recuperative",{"$f":"IF(og_opt1<>1,0,tot_TOs)","v":0},"units",{"$f":"IF(C146=0,\"NA\",TO_size)","v":"NA"},"",{"$f":"IF(C146=0,\"NA\",IF(curve=1,TO_size,VLOOKUP(TO_size,og_torec_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C146=0,\"NA\",IF(curve=1,og_torec_eq,VLOOKUP(TO_size,og_torec_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C146=0,\"NA\",VLOOKUP(TO_size,og_torec_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Offgas Pollution Control Equipment - Thermal Oxidizer - Recuperative",1,1,1,1,1,1,1,1,1,0,0]
[7.1,"Thermal Oxidizer - Regenerative/Flameless",{"$f":"IF(og_opt1<>2,0,tot_TOs)","v":0},"units",{"$f":"IF(C147=0,\"NA\",TO_size)","v":"NA"},"",{"$f":"IF(C147=0,\"NA\",IF(curve=1,TO_size,VLOOKUP(TO_size,og_toreg_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C147=0,\"NA\",IF(curve=1,og_toreg_eq,VLOOKUP(TO_size,og_toreg_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C147=0,\"NA\",VLOOKUP(TO_size,og_toreg_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Offgas Pollution Control Equipment - Thermal Oxidizer - Regenerative/Flameless",1,1,1,1,1,1,1,1,1,0,0]
[7.1,"Catalytic Oxidizer - No Heat Recovery",{"$f":"IF(og_opt1<>0,0,tot_COs)","v":0},"units",{"$f":"IF(C148=0,\"NA\",CO_size)","v":"NA"},"",{"$f":"IF(C148=0,\"NA\",IF(curve=1,CO_size,VLOOKUP(CO_size,og_co_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C148=0,\"NA\",IF(curve=1,og_co_eq,VLOOKUP(CO_size,og_co_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C148=0,\"NA\",VLOOKUP(CO_size,og_co_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Offgas Pollution Control Equipment - Catalytic Oxidizer - No Heat Recovery",1,1,1,1,1,1,1,1,1,0,0]
[7.1,"Catalytic Oxidizer - Recuperative",{"$f":"IF(og_opt1<>1,0,tot_COs)","v":0},"units",{"$f":"IF(C149=0,\"NA\",CO_size)","v":"NA"},"",{"$f":"IF(C149=0,\"NA\",IF(curve=1,CO_size,VLOOKUP(CO_size,og_corec_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C149=0,\"NA\",IF(curve=1,og_corec_eq,VLOOKUP(CO_size,og_corec_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C149=0,\"NA\",VLOOKUP(CO_size,og_corec_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Offgas Pollution Control Equipment - Catalytic Oxidizer - Recuperative",1,1,1,1,1,1,1,1,1,0,0]
[7.1,"Catalytic Oxidizer - Regenerative",{"$f":"IF(og_opt1<>2,0,tot_COs)","v":0},"units",{"$f":"IF(C150=0,\"NA\",CO_size)","v":"NA"},"",{"$f":"IF(C150=0,\"NA\",IF(curve=1,CO_size,VLOOKUP(CO_size,og_coreg_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C150=0,\"NA\",IF(curve=1,og_coreg_eq,VLOOKUP(CO_size,og_coreg_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C150=0,\"NA\",VLOOKUP(CO_size,og_coreg_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Offgas Pollution Control Equipment - Catalytic Oxidizer - Regenerative",1,1,1,1,1,1,1,1,1,0,0]
[7.1,"Gas-phase GAC Adsorber",{"$f":"tot_GAC_beds","v":0},"units",{"$f":"IF(C151=0,\"NA\",GAC_bed_size)","v":"NA"},{"$f":"IF(C151=0,\"\",\"cu. ft\")","v":""},{"$f":"IF(C151=0,\"NA\",IF(curve=1,GAC_bed_size,VLOOKUP(GAC_bed_size,og_gac_cost_cl,2)))","v":"NA"},{"$f":"IF(C151=0,\"\",\"cu. ft\")","v":""},{"$f":"IF(C151=0,\"NA\",IF(curve=1,og_gac_eq,VLOOKUP(GAC_bed_size,og_gac_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C151=0,\"NA\",VLOOKUP(GAC_bed_size,og_gac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$144&\" - \"&B151","v":"Offgas Pollution Control Equipment - Gas-phase GAC Adsorber"},1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K151*L151),0,IF(K151<1,0,L151))","v":0},{"$f":"IF(W151,J151/K151,0)","v":0}]
[7.2,"Initial GAC Charge",{"$f":"GAC","v":0},"lbs","NA",null,"NA",null,{"$f":"IF(C152=0,\"NA\",IF(curve=1,gac_eq,VLOOKUP(GAC,gac_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C152=0,\"NA\",VLOOKUP(GAC,gac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$144&\" - \"&B152","v":"Offgas Pollution Control Equipment - Initial GAC Charge"},1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K152*L152),0,IF(K152<1,0,L152))","v":0},{"$f":"IF(W152,J152/K152,0)","v":0}]
["8.","Building Structures and HVAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[8.1,"Building 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.1.1","Small Low Cost Shed",{"$f":"IF(AND(build1_fp>0,build1_fp<500),1,0)","v":1},"units",{"$f":"build1_fp","v":90},"sf",{"$f":"build1_fp","v":90},"sf",{"$f":"IF(C155=0,\"NA\",VLOOKUP(build1_fp,bldg_shed_cost_cl,3))","v":41.981048759611276},{"$f":"IF(OR(I155=\"NA\",I155=\"contact vendor\"),\"--\",G155*I155)","v":3778.294388365015},{"$f":"IF($C155=0,\"N/A\",VLOOKUP(build1_fp,bldg_shed_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,{"$f":"B153&\" - \"&B154&\" - \"&B155","v":"Building Structures and HVAC - Building 1 - Small Low Cost Shed"},{"$f":"IF(include_buildings=1,2,0)","v":2},2,2,2,2,2,2,2,2,1,188.91471941825074,{"$f":"IF(W155,K155,0)","v":20}]
["8.1.1","Low Quality",{"$f":"IF(build1_fp>=500,1,0)","v":0},"units",{"$f":"build1_fp","v":90},"sf",{"$f":"build1_fp","v":90},"sf",{"$f":"IF(C156=0,\"NA\",IF(curve=1,bldg_lo_eq_1,VLOOKUP(build1_fp, bldg_lo_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I156=\"NA\",I156=\"contact vendor\"),\"--\",G156*I156)","v":"--"},{"$f":"IF($C156=0,\"N/A\",VLOOKUP(build1_fp,bldg_lo_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},0,{"$f":"B153&\" - \"&B154&\" - \"&B156","v":"Building Structures and HVAC - Building 1 - Low Quality"},{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,0,0,{"$f":"IF(W156,K156,0)","v":0}]
["8.1.1","Medium Quality",{"$f":"IF(build1_fp>=500,1,0)","v":0},"units",{"$f":"build1_fp","v":90},"sf",{"$f":"build1_fp","v":90},"sf",{"$f":"IF(C157=0,\"NA\",IF(curve=1,bldg_mid_eq_1,VLOOKUP(build1_fp, bldg_mid_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I157=\"NA\",I157=\"contact vendor\"),\"--\",G157*I157)","v":"--"},{"$f":"IF($C157=0,\"N/A\",VLOOKUP(build1_fp,bldg_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},0,{"$f":"B153&\" - \"&B154&\" - \"&B157","v":"Building Structures and HVAC - Building 1 - Medium Quality"},null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,0,0,{"$f":"IF(W157,K157,0)","v":0}]
["8.1.1","High Quality",{"$f":"IF(build1_fp>=500,1,0)","v":0},"units",{"$f":"build1_fp","v":90},"sf",{"$f":"build1_fp","v":90},"sf",{"$f":"IF(C158=0,\"NA\",IF(curve=1,bldg_hi_eq_1,VLOOKUP(build1_fp, bldg_hi_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C158=0,\"N/A\",VLOOKUP(build1_fp,bldg_hi_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},0,{"$f":"B153&\" - \"&B154&\" - \"&B158","v":"Building Structures and HVAC - Building 1 - High Quality"},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},0,0,{"$f":"IF(W158,K158,0)","v":0}]
[8.1999999999999993,{"$f":"\"Heating System\"&IF(build1_heat=\"heat pump\",\" (included with cooling system)\",\"\")","v":"Heating System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.2.1","Electric resistance",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C160=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C160=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C160=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C160=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_elec_cost_cl,2)))","v":"NA"},{"$f":"IF(C160=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C160=\"NA\",\"NA\",IF(curve=1,hvac_elec_eq_1,VLOOKUP(build1_heat_mbh,hvac_elec_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I160=\"NA\",I160=\"contact vendor\"),\"--\",C160*I160)","v":"--"},{"$f":"IF(C160=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B154&\" - \"&B159&\" - \"&B160","v":"Building Structures and HVAC - Building 1 - Heating System - Electric resistance"},{"$f":"IF(build1_heat=$B160,1,\"\")","v":""},"","","","","","","","",{"$f":"IF(ISERROR(K160*L160),0,IF(K160<1,0,L160))","v":0},{"$f":"IF(W160,J160/K160,0)","v":0}]
["8.2.1","Natural gas non-condensing furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C161=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C161=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C161=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C161=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_gas_non_cost_cl,2)))","v":"NA"},{"$f":"IF(C161=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C161=\"NA\",\"NA\",IF(curve=1,hvac_gas_non_eq_1,VLOOKUP(build1_heat_mbh,hvac_gas_non_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I161=\"NA\",I161=\"contact vendor\"),\"--\",C161*I161)","v":"--"},{"$f":"IF(C161=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B154&\" - \"&B159&\" - \"&B161","v":"Building Structures and HVAC - Building 1 - Heating System - Natural gas non-condensing furnace"},"","","","","","","","","",0,0]
["8.2.1","Natural gas condensing furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C162=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C162=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C162=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C162=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_gas_cost_cl,2)))","v":"NA"},{"$f":"IF(C162=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C162=\"NA\",\"NA\",IF(curve=1,hvac_gas_eq_1,VLOOKUP(build1_heat_mbh,hvac_gas_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I162=\"NA\",I162=\"contact vendor\"),\"--\",C162*I162)","v":"--"},{"$f":"IF(C162=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B154&\" - \"&B159&\" - \"&B162","v":"Building Structures and HVAC - Building 1 - Heating System - Natural gas condensing furnace"},"","","","","","","","","",0,0]
["8.2.1","Standard efficiency oil furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C163=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C163=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C163=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C163=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(E163,hvac_oil_std_cost_cl,2)))","v":"NA"},{"$f":"IF(C163=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C163=\"NA\",\"NA\",IF(curve=1,hvac_oil_std_eq_1,VLOOKUP(build1_heat_mbh,hvac_oil_std_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I163=\"NA\",I163=\"contact vendor\"),\"--\",C163*I163)","v":"--"},{"$f":"IF(C163=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B154&\" - \"&B159&\" - \"&B163","v":"Building Structures and HVAC - Building 1 - Heating System - Standard efficiency oil furnace"},"","","","","","","","","",0,0]
["8.2.1","Mid-efficiency oil furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C164=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C164=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C164=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C164=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_oil_mid_cost_cl,2)))","v":"NA"},{"$f":"IF(C164=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C164=\"NA\",\"NA\",IF(curve=1,hvac_oil_mid_eq_1,VLOOKUP(build1_heat_mbh,hvac_oil_mid_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I164=\"NA\",I164=\"contact vendor\"),\"--\",C164*I164)","v":"--"},{"$f":"IF(C164=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B154&\" - \"&B159&\" - \"&B164","v":"Building Structures and HVAC - Building 1 - Heating System - Mid-efficiency oil furnace"},"","","","","","","","","",0,0]
[8.3000000000000007,{"$f":"IF(build1_heat=\"heat pump\",\"Heating and \",\"\")&\"Cooling System\"","v":"Cooling System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.3.1","Air conditioner",{"$f":"IF(build1_need_cool,build1_zones,\"NA\")","v":"NA"},{"$f":"IF(C166=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C166=\"NA\",\"NA\",build1_cooling_tons)","v":"NA"},{"$f":"IF(C166=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C166=\"NA\",\"NA\",IF(curve=1,build1_cooling_tons,VLOOKUP(build1_cooling_tons,hvac_ac_cost_cl,2)))","v":"NA"},{"$f":"IF(C166=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C166=\"NA\",\"NA\",IF(curve=1,hvac_ac_eq_1,VLOOKUP(build1_cooling_tons,hvac_ac_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I166=\"NA\",I166=\"contact vendor\"),\"--\",C166*I166)","v":"--"},{"$f":"IF(C166=\"NA\",\"NA\",VLOOKUP(build1_cooling_tons,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B154&\" - \"&B165&\" - \"&B166","v":"Building Structures and HVAC - Building 1 - Cooling System - Air conditioner"},{"$f":"IF(build1_cool=$B166,1,\"\")","v":""},"","","","","","","","",0,0]
["8.3.1","Heat pump",{"$f":"IF(AND(hp_ok_1,build1_need_cool),build1_zones,\"NA\")","v":"NA"},{"$f":"IF(C167=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C167=\"NA\",\"NA\",build1_cooling_tons)","v":"NA"},{"$f":"IF(C167=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C167=\"NA\",\"NA\",IF(curve=1,build1_cooling_tons,VLOOKUP(build1_cooling_tons,hvac_hp_cost_cl,2)))","v":"NA"},{"$f":"IF(C167=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C167=\"NA\",\"NA\",IF(curve=1,hvac_hp_eq_1,VLOOKUP(build1_cooling_tons,hvac_hp_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I167=\"NA\",I167=\"contact vendor\"),\"--\",C167*I167)","v":"--"},{"$f":"IF(C167=\"NA\",\"NA\",VLOOKUP(build1_cooling_tons,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B154&\" - \"&B165&\" - \"&B167","v":"Building Structures and HVAC - Building 1 - Cooling System - Heat pump"},"","","","","","","","","",0,0]
[8.4,"Building 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.4.1","Small Low Cost Shed",{"$f":"IF(AND(build2_fp>0,build2_fp<500),1,0)","v":0},"units",{"$f":"build2_fp","v":0},"sf",{"$f":"build2_fp","v":0},"sf",{"$f":"IF(C169=0,\"NA\",VLOOKUP(build2_fp,bldg_shed_cost_cl,3))","v":"NA"},{"$f":"IF(OR(I169=\"NA\",I169=\"contact vendor\"),\"--\",G169*I169)","v":"--"},{"$f":"IF($C169=0,\"N/A\",VLOOKUP(build2_fp,bldg_shed_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},null,{"$f":"B153&\" - \"&B168&\" - \"&B169","v":"Building Structures and HVAC - Building 2 - Small Low Cost Shed"},{"$f":"IF(include_buildings=1,2,0)","v":2},2,2,2,2,2,2,2,2,0,0,{"$f":"IF(W169,K169,0)","v":0}]
["8.4.1","Low Quality",{"$f":"IF(build2_fp>=500,1,0)","v":0},"units",{"$f":"build2_fp","v":0},"sf",{"$f":"build2_fp","v":0},"sf",{"$f":"IF(C170=0,\"NA\",IF(curve=1,bldg_lo_eq_2,VLOOKUP(build2_fp, bldg_lo_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C170=0,\"N/A\",VLOOKUP(build2_fp,bldg_lo_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},null,{"$f":"B153&\" - \"&B168&\" - \"&B170","v":"Building Structures and HVAC - Building 2 - Low Quality"},{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,0,0,{"$f":"IF(W170,K170,0)","v":0}]
["8.4.1","Medium Quality",{"$f":"IF(build2_fp>=500,1,0)","v":0},"units",{"$f":"build2_fp","v":0},"sf",{"$f":"build2_fp","v":0},"sf",{"$f":"IF(C171=0,\"NA\",IF(curve=1,bldg_mid_eq_2,VLOOKUP(build2_fp, bldg_mid_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C171=0,\"N/A\",VLOOKUP(build2_fp,bldg_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},null,{"$f":"B153&\" - \"&B168&\" - \"&B171","v":"Building Structures and HVAC - Building 2 - Medium Quality"},null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,0,0,{"$f":"IF(W171,K171,0)","v":0}]
["8.4.1","High Quality",{"$f":"IF(build2_fp>=500,1,0)","v":0},"units",{"$f":"build2_fp","v":0},"sf",{"$f":"build2_fp","v":0},"sf",{"$f":"IF(C172=0,\"NA\",IF(curve=1,bldg_hi_eq_2,VLOOKUP(build2_fp, bldg_hi_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C172=0,\"N/A\",VLOOKUP(build2_fp,bldg_hi_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},null,{"$f":"B153&\" - \"&B168&\" - \"&B172","v":"Building Structures and HVAC - Building 2 - High Quality"},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},0,0,{"$f":"IF(W172,K172,0)","v":0}]
[8.5,{"$f":"\"Heating System\"&IF(build2_heat=\"heat pump\",\" (included with cooling system)\",\"\")","v":"Heating System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.5.1","Electric resistance",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C174=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C174=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C174=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C174=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(build2_heat_mbh,hvac_elec_cost_cl,2)))","v":"NA"},{"$f":"IF(C174=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C174=\"NA\",\"NA\",IF(curve=1,hvac_elec_eq_2,VLOOKUP(build2_heat_mbh,hvac_elec_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I174=\"NA\",I174=\"contact vendor\"),\"--\",C174*I174)","v":"--"},{"$f":"IF(C174=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B168&\" - \"&B173&\" - \"&B174","v":"Building Structures and HVAC - Building 2 - Heating System - Electric resistance"},{"$f":"IF(build2_heat=$B174,1,\"\")","v":""},"","","","","","","","",0,0]
["8.5.1","Natural gas non-condensing furnace",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C175=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C175=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C175=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C175=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(build2_heat_mbh,hvac_gas_non_cost_cl,2)))","v":"NA"},{"$f":"IF(C175=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C175=\"NA\",\"NA\",IF(curve=1,hvac_gas_non_eq_2,VLOOKUP(build2_heat_mbh,hvac_gas_non_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I175=\"NA\",I175=\"contact vendor\"),\"--\",C175*I175)","v":"--"},{"$f":"IF(C175=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B168&\" - \"&B173&\" - \"&B175","v":"Building Structures and HVAC - Building 2 - Heating System - Natural gas non-condensing furnace"},"","","","","","","","","",0,0]
["8.5.1","Natural gas condensing furnace",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C176=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C176=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C176=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C176=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(build2_heat_mbh,hvac_gas_cost_cl,2)))","v":"NA"},{"$f":"IF(C176=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C176=\"NA\",\"NA\",IF(curve=1,hvac_gas_eq_2,VLOOKUP(build2_heat_mbh,hvac_gas_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I176=\"NA\",I176=\"contact vendor\"),\"--\",C176*I176)","v":"--"},{"$f":"IF(C176=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B168&\" - \"&B173&\" - \"&B176","v":"Building Structures and HVAC - Building 2 - Heating System - Natural gas condensing furnace"},"","","","","","","","","",0,0]
["8.5.1","Standard efficiency oil furnace",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C177=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C177=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C177=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C177=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(E177,hvac_oil_std_cost_cl,2)))","v":"NA"},{"$f":"IF(C177=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C177=\"NA\",\"NA\",IF(curve=1,hvac_oil_std_eq_2,VLOOKUP(build2_heat_mbh,hvac_oil_std_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I177=\"NA\",I177=\"contact vendor\"),\"--\",C177*I177)","v":"--"},{"$f":"IF(C177=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B168&\" - \"&B173&\" - \"&B177","v":"Building Structures and HVAC - Building 2 - Heating System - Standard efficiency oil furnace"},"","","","","","","","","",0,0]
["8.5.1","Mid-efficiency oil furnace",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C178=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C178=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C178=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C178=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(build2_heat_mbh,hvac_oil_mid_cost_cl,2)))","v":"NA"},{"$f":"IF(C178=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C178=\"NA\",\"NA\",IF(curve=1,hvac_oil_mid_eq_2,VLOOKUP(build2_heat_mbh,hvac_oil_mid_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I178=\"NA\",I178=\"contact vendor\"),\"--\",C178*I178)","v":"--"},{"$f":"IF(C178=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B168&\" - \"&B173&\" - \"&B178","v":"Building Structures and HVAC - Building 2 - Heating System - Mid-efficiency oil furnace"},"","","","","","","","","",0,0]
[8.6,{"$f":"IF(build2_heat=\"heat pump\",\"Heating and \",\"\")&\"Cooling System\"","v":"Cooling System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.6.1","Air conditioner",{"$f":"IF(build2_need_cool,build2_zones,\"NA\")","v":"NA"},{"$f":"IF(C180=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C180=\"NA\",\"NA\",build2_cooling_tons)","v":"NA"},{"$f":"IF(C180=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C180=\"NA\",\"NA\",IF(curve=1,build2_cooling_tons,VLOOKUP(build2_cooling_tons,hvac_ac_cost_cl,2)))","v":"NA"},{"$f":"IF(C180=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C180=\"NA\",\"NA\",IF(curve=1,hvac_ac_eq_2,VLOOKUP(build2_cooling_tons,hvac_ac_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I180=\"NA\",I180=\"contact vendor\"),\"--\",C180*I180)","v":"--"},{"$f":"IF(C180=\"NA\",\"NA\",VLOOKUP(build2_cooling_tons,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B168&\" - \"&B179&\" - \"&B180","v":"Building Structures and HVAC - Building 2 - Cooling System - Air conditioner"},{"$f":"IF(build2_cool=$B180,1,\"\")","v":""},"","","","","","","","",0,0]
["8.6.1","Heat pump",{"$f":"IF(AND(hp_ok_2,build2_need_cool),build2_zones,\"NA\")","v":"NA"},{"$f":"IF(C181=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C181=\"NA\",\"NA\",build2_cooling_tons)","v":"NA"},{"$f":"IF(C181=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C181=\"NA\",\"NA\",IF(curve=1,build2_cooling_tons,VLOOKUP(build2_cooling_tons,hvac_hp_cost_cl,2)))","v":"NA"},{"$f":"IF(C181=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C181=\"NA\",\"NA\",IF(curve=1,hvac_hp_eq_2,VLOOKUP(build2_cooling_tons,hvac_hp_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I181=\"NA\",I181=\"contact vendor\"),\"--\",C181*I181)","v":"--"},{"$f":"IF(C181=\"NA\",\"NA\",VLOOKUP(build2_cooling_tons,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B153&\" - \"&B168&\" - \"&B179&\" - \"&B181","v":"Building Structures and HVAC - Building 2 - Cooling System - Heat pump"},"","","","","","","","","",0,0]
[8.6999999999999993,"Concrete Pad",1,"units",{"$f":"concrete","v":2},"cy",{"$f":"concrete","v":2},"cy",{"$f":"VLOOKUP(0,conc_pad_cost_cl,3)","v":586.52146912500018},{"$f":"IF(I182=\"contact vendor\",\"--\",E182*I182)","v":1173.0429382500004},{"$f":"VLOOKUP(0,conc_pad_cost_cl,IF(ss_cat=\"large\",4,5))","v":37},1,{"$f":"B182","v":"Concrete Pad"},{"$f":"include_pad","v":1},1,1,1,1,1,1,1,1,1,31.703863195945956]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"direct_for_UL","total_direct_depreciation","build_UL"]
["Total of direct line items above:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W32:W182,J32:J182)","v":124207.80313055046},{"$f":"SUM(X32:X182)","v":7364.3498275420443},{"$f":"MAX(Y155:Y158,Y169:Y172)","v":20}]
[null,"Direct cost category","Total","Guidance"]
[null,"Process costs",{"$f":"SUMPRODUCT(J32:J152,L32:L152)","v":119256.46580393544},"Excludes alternate cost line items in italics, without a 1 in the \"Use?\" column. Includes installation, transportation, and O&P"]
[null,"Building costs",{"$f":"SUMPRODUCT(J153:J182,L153:L182)","v":4951.3373266150156},"See indirect assumptions sheet to exclude buildings"]
[null,"Total direct capital cost",{"$f":"process_cost+Building_cost","v":124207.80313055046},"Total of process and building costs"]
[]
["Add-on Cost Details (See indirect assumptions sheet to exclude individual add-on items)"]
[null,"Add-on Line Item","Total","Guidance"]
[null,"Permits",{"$f":"include_permits*permit_cost","v":{"$error":"#NAME?"}}]
[null,"Pilot Study",{"$f":"include_pilot*pilot_cost","v":0},"No pilot study required for this technology"]
[null,"Land Cost",{"$f":"include_land*land_required*land_cost","v":891.37651949335248},{"$f":"\"For \"&TEXT(land_required,\"#0.00\")&\" acres\"","v":"For 0.04 acres"}]
[null,"Total add-on costs",{"$f":"SUM(C192:C194)","v":{"$error":"#NAME?"}},"Total of permits, piloting, and land"]
[]
["Indirect Capital Cost Details (See indirect assumptions sheet to exclude individual indirect items)"]
[null,"Indirect Line Item","Total","Percent","Guidance"]
[null,"Mobilization and Demobilization",{"$f":"(direct_cost+C201+C202+C203+C204+C205+C206+C207+C210)*D199","v":0},{"$f":"IF(design_type=1,mob_pct_pre,CHOOSE(ss_cat2,mob_pct_small,mob_pct_medium,mob_pct_large))","v":0},"Excluded for pre-engineered packages"]
[null,"Architectural Fees for Treatment Building",{"$f":"IF(ss_cat2=1,include_arch_small,include_arch)*Building_cost*D200","v":0},{"$f":"VLOOKUP(Building_cost,architectural_table_cl,3)","v":0.09},"Excluded by default for small systems"]
[null,"Installation, Transportatation, and O&P",{"$f":"direct_cost*D201","v":0},{"$f":"inst_pct","v":0}]
[null,"Site Work",{"$f":"include_sitework*sitework_cost","v":1044},null,"Calculated based on system requirements."]
[null,"Yard Piping",{"$f":"include_yardpipe*yard_cost","v":1111.1970238054059},null,"Calculated based on system requirements."]
[null,"Geotechnical",{"$f":"IF(design_type=1,IF(component_level=\"\",include_geo_low,IF(component_level=1,include_geo_medium,include_geo_high)),IF(component_level=\"\",include_geo_low_g,IF(component_level=1,include_geo_medium_g,include_geo_high_g)))*geotech_cost","v":0},null,"Calculated based on system requirements."]
[null,"Standby Power",{"$f":"IF(ss_cat2=1,include_standby_small,include_standby)*std_power_cost","v":0},null,"Calculated based on system requirements.  Excluded by default for small systems."]
[null,"Electrical (including yard wiring)",{"$f":"process_cost*D206","v":11925.646580393544},{"$f":"elect_pct","v":0.1},"Percentage is applied only to process cost. Building direct costs include electrical components."]
[null,"Instrumentation and Control",{"$f":"direct_cost*D207","v":0},{"$f":"i_c_pct","v":0}]
[null,"Contingency",{"$f":"IF(component_level=\"\",include_conting_low,IF(component_level=1,include_conting_medium,include_conting_high))*(direct_cost+addon_cost+SUM(C199:C207,C209:C214))*D208","v":{"$error":"#NAME?"}},{"$f":"IF(component_level=\"\",include_conting_low,IF(component_level=1,include_conting_medium,include_conting_high))*VLOOKUP(direct_cost,contingency_table_cl,3)*complexity","v":0},"Included for high cost systems only."]
[null,"Process Engineering",24841.560626110091,{"$f":"CHOOSE(ss_cat2,eng_pct_small,eng_pct_medium,eng_pct_large)","v":0.2}]
[null,"Miscellaneous Allowance",12420.780313055046,{"$f":"misc_pct","v":0.1}]
[null,"Legal, Fiscal, and Administrative",2484.156062611009,{"$f":"legal_pct","v":0.02}]
[null,"Sales Tax",0,{"$f":"tax_pct","v":0}]
[null,"Financing during Construction",0,{"$f":"IF(ss_cat2=1,finance_pct_small,finance_pct)","v":0}]
[null,"Construction Management and GC Overhead",{"$f":"cm_cost","v":3285.4235776021283},null,"Includes bond and insurance only for pre-engineered packages"]
[null,"Total indirect capital cost",{"$f":"indirect_cost_mult*direct_cost+indirect_cost_add","v":{"$error":"#NAME?"}},null,"Total of indirect line items"]
[]
["TOTAL CAPITAL COST DETAILS"]
[null,"Assumption","Value","Guidance"]
[null,"City Index",1,"User adjustable. Can be used to adjust estimated costs to be more reflective of a specific geographical location"]
[]
[null,"Capital Cost Category","Total"]
[null,"Total Direct Capital Cost (from above)",{"$f":"direct_cost","v":124207.80313055046}]
[null,"Total Add-on Cost (from above)",{"$f":"addon_cost","v":{"$error":"#NAME?"}}]
[null,"Total Indirect Cost (from above)",{"$f":"C215","v":{"$error":"#NAME?"}}]
[null,"Grand total capital cost (incorporating city index)",{"$f":"(direct_cost*(1+SUM(cul_indir_mult_table))+SUM(cul_indir_add_table))*C219","v":{"$error":"#NAME?"}}]
[]
["Annual Operating and Maintenance Cost Details (items in italics, without a 1 in the \"Use?\" column, represent alternate costs and are excluded from total)"]
[null,"Item","Quantity",null,"Unit Cost",null,"Total Cost ($/yr)","Use?","Guidance"]
[null,"Labor"]
[null,"Manager",{"$f":"Manager_LOE","v":13.930833333333334},"hrs/yr",{"$f":"VLOOKUP(design_flow,labor_table_cl,5)","v":40.849385314518059},"/hr",{"$f":"C230*E230","v":569.06597858566533},1]
[null,"Administrative",{"$f":"Clerical_LOE","v":13.930833333333334},"hrs/yr",{"$f":"VLOOKUP(design_flow,labor_table_cl,6)","v":27.519968906960059},"/hr",{"$f":"C231*E231","v":383.3761001813761},1]
[null,"Operator",{"$f":"Operator_LOE","v":139.30833333333334},"hrs/yr",{"$f":"VLOOKUP(design_flow,labor_table_cl,4)","v":28.817737383401102},"/hr",{"$f":"C232*E232","v":4014.5509653193021},1,"Includes labor for regular operations, maintenance, etc."]
[null,"Materials"]
[null,"Materials for blowers","calculated as a percentage of capital",null,null,null,{"$f":"blower_materials","v":635.54537004908923},{"$f":"IF(G234=0,0,1)","v":1}]
[null,"Materials for pumps","calculated as a percentage of capital",null,null,null,{"$f":"pump_materials","v":91.21252849487631},{"$f":"IF(G235=0,0,1)","v":1}]
[null,"Facility maintenance (materials and labor)",{"$f":"total_fp","v":90},"sf",{"$f":"G236/C236","v":5.2250562508969765},"/sf/yr",{"$f":"bldg_maint_cost","v":470.25506258072789},1]
[null,"Media and Chemicals"]
[null,{"$f":"IF(Offgas_Tech=1,IF(og_opt2=0,\"Replacement virgin GAC\",\"Makeup GAC\"),\"\")","v":""},{"$f":"GAC_makeup","v":0},"lbs/yr",{"$f":"IF(Offgas_Tech=1,IF(curve=1,replace_gac_eq,VLOOKUP(GAC_makeup_cf,gac_cost_cl,3)),0)","v":0},"/lb",{"$f":"E238*C238","v":0},{"$f":"IF(Offgas_Tech=1,1,0)","v":0}]
[null,{"$f":"IF(AND(Offgas_Tech=1,og_opt2=1),\"Off-site GAC regeneration\",\"\")","v":""},{"$f":"IF(AND(Offgas_Tech=1,og_opt2=1),regen_yr,0)","v":0},"lbs/yr",{"$f":"IF(AND(Offgas_Tech=1,og_opt2=1),IF(curve=1,off_regen_eq,VLOOKUP(regen_yr_cf,off_regen_cost_cl,3)),0)","v":0},"/lb",{"$f":"E239*C239","v":0},{"$f":"IF(AND(Offgas_Tech=1,og_opt2=1),1,0)","v":0}]
[null,"Energy"]
[null,"Energy for blowers",{"$f":"blower_energy","v":4.5764740842214779},"Mwh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"E241*C241*1000","v":470.36371809128224},{"$f":"IF(C241=0,0,1)","v":1}]
[null,"Energy for pumps",{"$f":"pump_energy","v":1.8507095729437228},"Mwh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"E242*C242*1000","v":190.21338694743727},{"$f":"IF(C242=0,0,1)","v":1}]
[null,"Energy for offgas treatment",{"$f":"CHOOSE(Offgas_Tech+1,0,0,TO_power_yr,CO_power_yr)","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"E243*C243*1000","v":0},{"$f":"CHOOSE(Offgas_Tech+1,0,0,1,1)","v":0}]
[null,"Natural gas for offgas treatment",{"$f":"CHOOSE(Offgas_Tech+1,0,0,TO_ng_yr,CO_ng_yr)","v":0},"therms/yr",{"$f":"gas_cost_cl","v":1.0215033782528224},"/therm",{"$f":"E244*C244","v":0},{"$f":"CHOOSE(Offgas_Tech+1,0,0,1,1)","v":0}]
[null,"Energy for lighting",{"$f":"lighting","v":1.253775E-2},"Mwh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"E245*C245*1000","v":1.2886127175572519},{"$f":"IF(C245=0,0,1)","v":1}]
[null,"Energy for ventilation",{"$f":"ventilation","v":9.7661053471797946E-2},"Mwh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"E246*C246*1000","v":10.037468885070897},{"$f":"IF(C246=0,0,1)","v":1}]
[null,"Energy for cooling"]
[null,"Air conditioning",{"$f":"cooling","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"E248*C248*1000","v":0},{"$f":"IF(G248=0,0,1)","v":0}]
[null,"Heat pump (cooling mode)",{"$f":"cooling_hp","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"E249*C249*1000","v":0},{"$f":"IF(G249=0,0,1)","v":0}]
[null,"Energy for heating"]
[null,"Electric resistance",{"$f":"heating","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"E251*C251*1000","v":0},{"$f":"IF(G251=0,0,1)","v":0}]
[null,"Heat pump",{"$f":"heating_hp","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"E252*C252*1000","v":0},0]
[null,"Natural gas non-condensing furnace",{"$f":"heating_gas_non","v":0},"therms/yr",{"$f":"gas_cost_cl","v":1.0215033782528224},"/therm",{"$f":"E253*C253","v":0},0]
[null,"Natural gas condensing furnace",{"$f":"heating_gas","v":0},"therms/yr",{"$f":"gas_cost_cl","v":1.0215033782528224},"/therm",{"$f":"E254*C254","v":0},0]
[null,"Standard efficiency oil furnace",{"$f":"heating_diesel_non","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.9758333333333336},"/gal",{"$f":"E255*C255","v":0},0]
[null,"Mid-efficiency oil furnace",{"$f":"heating_diesel","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.9758333333333336},"/gal",{"$f":"E256*C256","v":0},0]
[null,"Residuals Discharge/Disposal"]
[null,"Spent offgas control media disposal",{"$f":"IF(disp_freq=0,0,spent_media/disp_freq)","v":0},"ton/yr",{"$f":"IF(C258=0,0,G258/C258)","v":0},"/ton",{"$f":"disposal_fee","v":0},{"$f":"IF(C258=0,0,1)","v":0}]
[null,"Miscellaneous Allowance",{"$f":"misc_pct","v":0.1},null,null,null,{"$f":"SUMPRODUCT(G230:G258,H230:H258)*C259","v":683.59091918523836},1]
[null,"Total Annual O&M Cost",null,null,null,null,{"$f":"SUMPRODUCT(G230:G259,H230:H259)","v":7519.5001110376215}]
[]
["ANNUALIZED COSTS"]
[null,"Assumption","Value","Guidance"]
[null,"Discount rate",7.0000000000000007E-2,"User adjustable"]
[null,"Calculate households based on:","ground water","User adjustable"]
[null,"Household size (people per household)",2.6,"User adjustable"]
[]
[null,"Calculation","Value","Units"]
[null,"Useful Life (Reciprocal Weighted Average)",{"$f":"ROUND((direct_for_UL+IF(build_UL=0,0,addon_cost+indirect_cost))/(total_direct_depreciation+IF(build_UL=0,0,(addon_cost+indirect_cost)/build_UL)),1)","v":{"$error":"#NAME?"}},"years"]
[null,"Number of households served",{"$f":"IF(source_select=\"ground water\",(average_flow*1000/0.08558)^(1/1.0584),(average_flow*1000/0.14004)^(1/0.99703))/hh_size","v":24.672476399934606},"households"]
[null,"Annualized Cost",{"$f":"-PMT(Discount_rate,useful_life,ROUND(system_cost,0))+ROUND(om_cost,0)","v":{"$error":"#NAME?"}},"/year"]
[null,"Annualized cost per 1,000 gallons average flow",{"$f":"Annualized_Cost/(average_flow*365*1000)","v":{"$error":"#NAME?"}},"/kgal"]
[null,"Annualized cost per household",{"$f":"Annualized_Cost/households","v":{"$error":"#NAME?"}},"/household/year"]
[]
["Internal use"]
[null,"Mobilization and Demobilization",{"$f":"C199","v":0}]
[null,"Architectural Fees for Treatment Building",{"$f":"C200","v":0}]
[null,"Installation, Transportatation, and O&P",{"$f":"D201","v":0}]
[null,"Site Work",{"$f":"C202","v":1044}]
[null,"Yard Piping",{"$f":"C203","v":1111.1970238054059}]
[null,"Geotechnical",{"$f":"C204","v":0}]
[null,"Standby Power",{"$f":"C205","v":0}]
[null,"Electrical (including yard wiring)",{"$f":"C206","v":11925.646580393544}]
[null,"Instrumentation and Control",{"$f":"D207","v":0}]
[null,"Contingency",{"$f":"C208","v":{"$error":"#NAME?"}}]
[null,"Process Engineering",{"$f":"C209","v":24841.560626110091}]
[null,"Miscellaneous Allowance",{"$f":"D210","v":0.1}]
[null,"Legal, Fiscal, and Administrative",{"$f":"D211","v":0.02}]
[null,"Sales Tax",{"$f":"D212","v":0}]
[null,"Financing during Construction",{"$f":"D213","v":0}]
[null,"Construction Management and GC Overhead",{"$f":"C214","v":3285.4235776021283}]
[null,"Indirect cost multiplier",{"$f":"SUM(cul_indir_mult_table)","v":0.12000000000000001}]
[null,"Indirect costs added",{"$f":"SUM(cul_indir_add_table)-addon_cost","v":{"$error":"#NAME?"}}]
[null,"Subtotal indirect and add-on cost",{"$f":"C215+addon_cost","v":{"$error":"#NAME?"}}]
[]
[null,"Valid inputs:",{"$f":"INPUT!C32","v":true},{"$f":"INPUT!C50","v":true},{"$f":"INPUT!C61","v":true},{"$f":"INPUT!C75","v":true}]
[null,"Missing Cost?:",{"$f":"IF(COUNTIF(use_column,\"x\")>0,TRUE,FALSE)","v":false}]
[null,"Buildup Error?:",{"$f":"IF(COUNTIF(use_column,\"ec\")+COUNTIF(use_column,\"ep\")>0,TRUE,FALSE)","v":false}]

{"sheet":"Critical Design Assumptions","index":4,"n_rows":111,"n_cols":7,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
["Default Critical Design Assumptions"]
["Users may change any of the cells in the Value column; cells in gold are most important and may vary based on contaminant treated and site-specific conditions"]
[]
["Assumption","Range Name","Value","Units","Guidance"]
["Use curve fit for costs","curve",1,"<-- enter 1 to use cost equations, leave blank to use lookup tables for component costs","Keeping this assumption with a value of 1 is strongly recommended; the cost equations method is more appropriate for national cost estimating and will be more accurate for nearly all user-specified designs"]
[]
["Bypass Flow"]
["Percent of Total Flow that is Bypassed","bp_pct",0,null,"0% is default consistent with the type of cost curves that EPA will need for its national cost simulation model"]
[]
["Pumps and Blowers"]
["Safety factor for pumps","pump_safety_factor",0.25]
["Number of redundant pumps","NRD_pumps",0,null,"Multiple pump approach eliminates need for redundant pumps."]
["Blower safety factor","blower_safety_factor",0.25]
["Number of redundant blowers","NRD_blowers",1,null,"One spare blower is usually provided (Drago peer review comments)"]
["Minimum average flow as percentage of design","min_avg_flow",0.1,null,"The minimum ratio of average flow to design flow. If the ratio falls below this value, it will trigger a warning on the INPUT sheet. If this value is zero, no minimum is enforced."]
[]
["Contact basin design"]
["Maximum air surface loading intensity","max_air_load",16.5,"cfm/square ft","Maximum should be <16 to 20 cfm/ft2. Recommend 16 to 17 cfm/ft2 (Lowry peer review comments)"]
["Minimum basin length to width ratio","max_ratio",1.5,null,"Basins are longer than they are wide"]
["Freeboard","freeboard",2,"feet","1 to 3 feet, assuming 2 feet (ASCE/AWWA, 1997, p. 471)"]
["Number of redundant basins","NRD_tanks",0,"units","According to TDP, basins are not considered for redundancy"]
["Maximum basin length (pre-engineered package)","max_length_package",12,"feet","Vendor packages supply aboveground basins up to 12 feet long (Lowry peer review comments)"]
["Maximum basin length (custom design)","max_length_custom",60,"feet","Vendors have custom designed in-ground concrete basins up to 60 feet long (Lowry peer review comments)"]
["Quiescent chamber length as a proportion of stage length","qchamber_ratio",0.5,null,"Based on review of vendor schematics, quiescent chamber is approximately half the length of an individual stage"]
["Concrete thickness","conc_thick",1,"feet"]
["Overexcavation for concrete basins","overexcavate",4,"ft","2 feet each side in each dimension. This assumption used only if concrete basins are used."]
["Diffuser access space","diffuser_access_space",1,"inches","Added to diffuser length and diameter to allow access"]
["External air piping","air_pipe_add",1,"times facility length","Additional air piping from blowers to basins"]
[]
["Valves and Instrumentation"]
["See the Valve Table at the bottom of this page for additional assumptions relating to valves"]
["Number of manual valves on influent and treated water line","tot_man_valves",2,"valves"]
[]
["Number of check valves on treated water line","tot_in_chv",1,"valves"]
["Number of check valves on bypass line","tot_bp_chv",1,"valves"]
["Number of check valves on process line per booster pump","proc_chv_pump",1,"valves"]
[]
["Flow meters for influent and treated water line","tot_fm_in",1,"units","Influent line only"]
["Flow meters for process line per contact basin","fm_proc",1,"units/basin"]
["Flow meters for air line per contact basin","fm_air",1,"units/basin"]
["pH_meters","tot_ph",2,"units","Included on inlet and outlet because aeration will strip CO2"]
["High/Low alarms per contact basin","alarm_basin",1,"units/basin"]
["Number of pressure gauges per blower","gauges_blower",2,"units/blower","On outlet to monitor state of aerators (fouling); on inlet to monitor air filter element (plugging)"]
["Number of electrical enclosures","elec_encl",0,"units"]
[]
["System Controls"]
["See the I/O Port Table at the bottom of this page for additional assumptions relating to system controls"]
["Controllers are used only under full automation"]
["To change the degree of automation, change the number of controllers to zero for the appropriate items."]
["Drive controllers per booster pump","S_booster_pump",1]
["Drive controllers per blower","S_blower",1]
["Drive controllers per thermal oxidizer","S_TO",2,null,"One for burners, one for secondary air"]
["Drive controllers per catalytic oxidizer","S_CO",2,null,"One for burners, one for secondary air"]
[]
["Number of CPUs","plc_cpu",2,"units","One CPU is needed to run the local and expansion bases and modules (max 8192 I/O); using two to provide redundancy"]
["Ethernet modules","plc_ethernet ",2,"units","One ethernet module is needed; using two to provide redundancy"]
["Operator interfaces","plc_interface",2,"units","Two to provide redundancy in the event of SCADA node failure"]
["UPSs","ups",1,"unit","UPS protects the PLC system from undesired outages and surges that can adversely affect the performance of the PLC unit"]
["Computer workstations per x operators","workstation_ratio",1,"operator/workstation","Minimum will always be one, but larger systems will have multiple workstations to control the system"]
["Number of shifts","shifts_day",3,"shifts/day","Used to determine number of workstations"]
["Printers per x computer workstations","printer_ratio",4,"workstations/printer","Minimum will always be one, but larger systems will have multiple printers"]
[]
["Structure/Floorplan"]
["Maximum access space per vessel or tank for custom designed systems","max_space_vessels_cust",6,"feet","This is the MAXIMUM; space between vessels and tanks defaults to vessel or tank diameter, up to this maximum.  Maximum provides space for sandblasting and painting for large vessels (5-8 feet per Richard E. Hubel, Peter Keenan, American Water Works Service Company)."]
["Maximum access space per vessel or tank for pre-engineered systems","max_space_vessels_pre",1,"feet","Assumes skid-mounting with minimal access space"]
["Access space per pump/blower for custom designed systems","space_pumps_cust",4,"feet","Used for both pumps and blowers; provide a minimum of 3 ft (1 m) of clear space around each item of equipment (American Water Works Association and American Society of Civil Engineers. Water Treatment Plant Design. Third Edition. New York: McGraw Hill, 1998. Pp. 695)."]
["Access space per pump/blower for pre-engineered packages","space_pumps_pre",0,"feet","Pumps and blowers on skid for pre-engineered packages, no additional access space"]
["Fire truck buffer requirements","fire_buffer",40,"feet"]
["Buffer space around other sides of buildings","non_fire_buffer",10,"feet"]
["Building height","Building_height",20,"feet"]
["Office space per employee","space_office",100,"square ft"]
["Office space per employee","space_office_small",0,"square ft","Small systems do not require office space"]
["Concrete pad thickness","pad_thick",{"$f":"6/12","v":0.5},"feet"]
["Concrete pad thickness for small systems","pad_thick_small",{"$f":"4/12","v":0.33333333333333331},"feet"]
["Additional building after…","add_2nd_building",10000,"sf"]
[]
["Valve Table"]
["Under assumptions below, valves are motorized for fully automated systems, manual for semi-automated and manual systems"]
["To change the degree of automation, the user may replace the numbers in each of the blue columns."]
["Number of control valves of x type on y line per z","Lookup name","Manual","Semi-auto","Fully Auto","Units"]
["Motor/air operated on process line per contact basin","proc_MOV_basin",0,0,2,"valves/basin"]
["Motor/air operated on process line per booster pump ","proc_MOV_pump",0,0,2,"valves/pump"]
["Motor/air operated on air line per blower","air_MOV_basin",0,0,1,"valves/blower"]
["Motor/air operated on bypass line","tot_bp_MOVs",0,0,1,"valves"]
["Number of MOVs per offgas control unit","air_MOV_og",0,0,1,"valves/unit"]
["Additional MOVs with offgas control","add_MOV_og",0,0,1,"valve","For emergency direct venting"]
["Manual on process line per contact basin","proc_man_basin",2,2,0,"valves/basin"]
["Manual on process line per booster pump ","proc_man_pump",2,2,0,"valves/pump"]
["Manual on air line per blower","air_man_basin",1,1,0,"valves/blower"]
["Manual on bypass line","tot_bp_man",1,1,0,"valves"]
["Number of manual control valves per offgas control unit","air_man_og",1,1,0,"valves/unit"]
["Additional manual control valves with offgas control","add_man_og",1,1,0,"valve","For emergency direct venting"]
[]
["I/O Port Table"]
["Full automation includes all inputs and outputs, semi-automated uses inputs only, manual control uses neither"]
["To change the degree of automation, the user may replace the numbers in each of the blue columns."]
["I/O Ports needed per….","Lookup name","Discrete Inputs","Discrete Outputs","Analog Inputs","Analog Outputs"]
["Alarm (including level switch/alarms, high/low alarms, low alarms)","alarm",1,1,0,0]
["Catalytic oxidizer","CO",3,2,2,1,"Air flow: 2 AI, 1 AO, Temperature controller: 1 DI, 1 DO, Automated shut down: 1 DI, 1 DO, LEL sensor: 1 DI"]
["Air flow meter (rotameter)","flow_air",0,0,1,0]
["Magnetic flow meter","flow_mag",0,0,1,0]
["Orifice plate flow meter","flow_op",0,0,2,1,"Additional analog input because flow meters include pressure gauges"]
["Propeller flow meter","flow_prop",0,0,1,0]
["Venturi flow meter","flow_ven",0,0,2,1,"Additional analog input because flow meters include pressure gauges"]
["pH meter","ph",0,0,1,0]
["Pressure gauge","press",0,0,1,0]
["Drive controller","switch",3,1,0,0]
["TDS monitor","TDS",1,0,0,0]
["Temperature meter","temp",0,0,1,0]
["Thermal oxidizer","TO",3,2,2,1,"Air flow: 2 AI, 1 AO, Temperature controller: 1 DI, 1 DO, Automated shut down: 1 DI, 1 DO, LEL sensor: 1 DI"]
["Motor/air operated valve","valve",0,0,1,1]

{"sheet":"O&M Assumptions","index":5,"n_rows":58,"n_cols":5,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
["Default O&M Assumptions"]
["Users may change any of the cells in the Value column"]
[]
["Assumption","Range Name","Value","Units","Guidance"]
["Pump head","pump_head",75,"psi","Consistent with pumping to distribution at 60-90 psi (Lowry Peer Review Comments)"]
["Efficiency of pumps","pump_effcy",0.75]
["Additional blower head above water depth","add_blow_head",10,"inches"]
["Blower efficiency","blower_effcy",0.7]
["Cost for parts & maintenance for pumps and blowers","pump_maint_rate",0.01,null,"For calculating cost of actual maintenance materials; not to be confused with depreciation; 5% would be too high (Richard E. Hubel, Peter Keenan, American Water Works Service Company, Inc)"]
[]
["Operating LOE assumptions"]
["Minutes per instrument per day","uloe_inst",5,"min/day","For manual systems only"]
["Recording operating paramenters for automated systems","uloe_inst_auto",5,"min/day","For semiautomated and automated systems"]
["Minutes per pump, blower, and offgas unit per day","uloe_pump",5,"min/day","For manual and semiautomated systems"]
["Minutes per valve per week","uloe_valve",5,"min/week","For manual and semiautomated systems"]
["Minutes per 100 sf per day","uloe_fp",1,"min/100 sf/day"]
["Hours per media changeout","uloe_throwaway",4,"hours/bed/event","For systems with GAC offgas treatment"]
[]
["Mangerial LOE as a percent of average technical labor ","Manager_percent",0.1,"fraction"]
["Administrative LOE as a percent of average technical labor ","Clerical_percent",0.1,"fraction"]
[]
["Maintenance LOE assumptions"]
["For instruments (includes calibration)","uloe_inst_maint",10,"min/month"]
["For pumps","uloe_pump_maint",30.25,"hours/year","Based on vendor recommended maintenance activities; applied to large, frequently operated pumps only"]
["For valves","uloe_valve_maint",5,"min/year","Applied to main process valves only"]
[]
["Lighting and HVAC"]
["Lighting power per sf, low-quality buildings and sheds","lighting_power_low",1,"W/sf","1, 2, and 4 W/sf are the assumptions used for building capital costs."]
["Lighting power per sf, mid-quality buildings","lighting_power_mid",2,"W/sf"]
["Lighting power per sf, high-quality buildings","lighting_power_high",4,"W/sf"]
[]
["Ventilation air change rate for contactor","Air_changes_contactor",3,"air changes/hr"]
["Ventilation air change rate for pump room","Air_changes_pump",20,"air changes/hr","Could be lower (annual average 3 changes/hr) in a northern climate"]
["Ventilation air change rate for offices","Air_changes_office",2,"air changes/hr"]
["Pressure drop across the fan","Fan_pressure_drop",0.25,"lbs/ft2"]
["Number of mechanical ventilation days per year first building (small system)","fan_days_build1_small",90,"days/year","Number of days per year where natural ventilation is applicable cannot be greater than 365 days"]
["Number of mechanical ventilation days per year 2nd building (small system)","fan_days_build2_small",90,"days/year","For small systems (<1 MGD)"]
["Number of mechanical ventilation days per year first building (medium system)","fan_days_build1_medium",120,"days/year","For medium systems (1 - 10 MGD)"]
["Number of mechanical ventilation days per year 2nd building (medium system)","fan_days_build2_medium",120,"days/year"]
["Number of mechanical ventilation days per year first building (large system)","fan_days_build1_large",185,"days/year","For large systems (> 10 MGD)"]
["Number of mechanical ventilation days per year 2nd building (large system)","fan_days_build2_large",185,"days/year"]
[]
["R-value for walls","R_wall",13,"hr-sf-degF/BTU","Assumes standard building materials. If higher R-value materials are desired, user may also need to adjust the cost of building materials."]
["R-value for ceilings","R_ceiling",38,"hr-sf-degF/BTU","Assumes standard building materials. If higher R-value materials are desired, user may also need to adjust the cost of building materials."]
["Annual heating degree days","heat_DD",4923,"degree days","Heating and cooling assumptions should be consistent with one another. Assumed values are for a climate that results in a total energy usage for heating and cooling equal to the national median."]
["Annual cooling degree days","cool_DD",1697,"degree days","Heating and cooling assumptions should be consistent with one another. Assumed values are for a climate that results in a total energy usage for heating and cooling equal to the national median."]
["Heating ventilation/infiltration load","heat_viload",168679,"BTU/cfm","Heating and cooling assumptions should be consistent with one another. Assumed values are for a climate that results in a total energy usage for heating and cooling equal to the national median."]
["Cooling ventilation/infiltration load","cool_viload",51771,"BTU/cfm","Heating and cooling assumptions should be consistent with one another. Assumed values are for a climate that results in a total energy usage for heating and cooling equal to the national median."]
["Electric resistance heating efficiency","resist_eff",0.98,null,"See Appendix E"]
["Heat pump heating coefficient of performance","COP",3.2,null,"See Appendix E"]
["Natural gas non-condensing furnace efficiency","gas_non_eff",0.8,null,"See Appendix E"]
["Natural gas condensing furnace efficiency","gas_eff",0.95,null,"See Appendix E"]
["Standard oil furnace efficiency","diesel_non_eff",0.78,null,"See Appendix E"]
["Mid-efficiency oil furnace efficiency","diesel_eff",0.85,null,"See Appendix E"]
["Air conditioning EER","EER",11,"Whr/BTU","See Appendix E"]
["Heat pump cooling mode EER","hp_EER",10.1,"Whr/BTU","See Appendix E"]
[]
["Heating Oil Heat Content","diesel_heat_content",139000,"BTU/gal","U.S. DOE, Energy Information Administration."]

{"sheet":"Indirect Assumptions","index":6,"n_rows":135,"n_cols":5,"rows_kept":135,"cut":false,"hidden":false,"merged":[[113,0,114,0],[113,1,114,1],[113,2,113,4],[125,0,126,0],[125,1,126,1],[125,2,125,4]]}
["Default Assumptions for Indirect and Add-On Costs"]
["Users may change any of the cells in the Value column"]
[]
["Assumption","Range Name","Value","Units","Guidance"]
["Permits"]
["Include permit costs?","include_permits",1,"<--- enter 1 for yes, 0 for no"]
["Always include NEPA compliance costs?","include_NEPA",0,"<--- enter 1 for yes, 2 for no","Default of 0 means NEPA compliance is included in the high component cost estimate only. Selecting 1 means NEPA compliance will be included in all estimates. Selecting 0 means NEPA compliance will never be included."]
[]
["Pilot Study"]
["Include pilot study costs?","include_pilot",0,"<--- enter 1 for yes, 0 for no","Default assumes no pilot study required for this technology"]
["Pilot study cost","pilot_cost",0,null,"If pilot study is required, enter costs here"]
[]
["Land"]
["Include land costs?","include_land",1,"<--- enter 1 for yes, 0 for no"]
[]
["Mobilization and Demobilization"]
["Mobilization percentage for pre-engineered packages","mob_pct_pre",0,"of direct capital cost","Typically 2-5% of the estimated construction cost. Enter 0% to exclude."]
["Mobilization percentage for small systems","mob_pct_small",0.05,"of direct capital cost"]
["Mobilization percentage for medium systems","mob_pct_medium",0.04,"of direct capital cost"]
["Mobilization percentage for large systems","mob_pct_large",0.02,"of direct capital cost"]
[]
["Architectural Fees for Treatment Building"]
["Include architectural fee?","include_arch",1,"<--- enter 1 for yes, 0 for no","Must be added to building cost. Change for special considerations. Includes structural, mechanical, and electrical engineering for building only."]
["Include architectural fee for small systems?","include_arch_small",0,"<--- enter 1 for yes, 0 for no"]
[]
["Installation, Transportatation, and O&P"]
["Installation, Transportatation, and O&P percentage","inst_pct",0,"of direct capital cost","Included in line item unit costs. Add a percentage for special considerations such as a remote site or high cost location."]
[]
["Sitework"]
["Include sitework costs?","include_sitework",1,"<--- enter 1 for yes, 0 for no"]
[]
["Yard Piping"]
["Include yard piping costs?","include_yardpipe",1,"<--- enter 1 for yes, 0 for no"]
["Frost depth","frost",38,"inches","Should be consistent with (reflect same climate as) heating and cooling assumptions on O&M assumptions page"]
["Minimum trench depth to top of pipe","min_trench_depth",36,"inches","US Army Corps of Engineers recommended minimum cover for distribution pipes of 2.5 ft in grassed areas, 3 ft if buried under pavement or roadways but not less than frost penetration depth (USACOE 1984)"]
["Soil density","soil_dens",97,"lb/cubic ft.","Based on soil density of loamy sand (1.55 gm/cc)"]
["Coefficient of passive pressure","Coeff_Kp",3]
["Reduction factor","Reduction",0.46700000000000003]
["Bedding depth below pipe","bedding_depth",6,"inches"]
["Bedding depth surrounding the pipe","bedding_pct",0.25,"of pipe diameter"]
["Trench inside angle","trench_angle",{"$f":"RADIANS(45)","v":0.78539816339744828},"radians"]
["Pipe length from water source to the boundary of the 10 foot buffer","yard_in",0,"feet","Use if technology is first step in treatment process"]
["Pipe length the boundary of the 10 foot buffer to distribution network","yard_out",0,"feet","Use if technology is last step in treatment process"]
[]
["Geotechnical"]
["Include geotechnical costs for low cost systems?","include_geo_low",0,"<--- enter 1 for yes, 0 for no"]
["Include geotechnical costs for medium cost systems?","include_geo_medium",0,"<--- enter 1 for yes, 0 for no"]
["Include geotechnical costs for high cost systems?","include_geo_high",1,"<--- enter 1 for yes, 0 for no"]
["Include geotechnical costs for low cost custom systems?","include_geo_low_g",1,"<--- enter 1 for yes, 0 for no","Geotechnical is always included for custom systems, because of basin excavation"]
["Include geotechnical costs for medium cost custom systems?","include_geo_medium_g",1,"<--- enter 1 for yes, 0 for no"]
["Include geotechnical costs for high cost custom systems?","include_geo_high_g",1,"<--- enter 1 for yes, 0 for no"]
["Test pit length","pit_length",4,"feet"]
["Test pit width","pit_width",4,"feet"]
["Test pit depth","pit_depth",7,"feet"]
["Borehole depth (package systems)","bore_depth_p",10,"feet"]
["Borehole depth for shallow basins","bore_depth_min",25,"feet"]
["Borehole depth for deep basins","bore_depth_max",50,"feet"]
["Basin excavation depth above which deeper boreholes are needed","deep_bore_need",20,"feet","Deeper basins (although unlikely for this technology) would require deeper investigation"]
["Technology footprint above which boreholes are needed","bore_need",2000,"square feet","Small system geotechnical investigation can be completed with test pits, larger systems require boreholes"]
["Minimum number of boreholes","min_holes",4]
["Borehole needed every x square feet","hole_per_sf",1000,"square feet"]
["Boreholes per job","hole_per_job",24,"boreholes/job"]
["Linear feet bored per day","hole_per_day",55.5,"l.f./day","RS Means Costworks 2001"]
[]
["Standby Power"]
["Include standby power costs?","include_standby",1,"<--- enter 1 for yes, 0 for no"]
["Include standby power costs for small systems?","include_standby_small",0,"<--- enter 1 for yes, 0 for no"]
["Design safety factor for standby power","std_safety_factor",0,null,"Default 0%. Apply a percentage to increase standby power requirements."]
["Include heating in standby power","need_heat",0,"<--- enter 1 for yes, 0 for no","If a system uses gas or diesel heat, heating will not be included in standby power, regardless of this assumption."]
["Include cooling in standby power","need_cool",0,"<--- enter 1 for yes, 0 for no","If both heating and cooling are included, standby power requirements will be based on the maximum of the two."]
["Minimum standby power generator size","min_standby",1.5,"kW"]
[]
["Electrical (including yard wiring)"]
["Electrical percentage","elect_pct",0.1,"of direct cost"]
[]
["Instrumentation and Control"]
["Instrumentation and control percentage","i_c_pct",0,"of direct cost","Included as a direct cost line item."]
[]
["Contingency"]
["Include contingency costs for low cost systems?","include_conting_low",0,"<--- enter 1 for yes, 0 for no"]
["Include contingency costs for medium cost systems?","include_conting_medium",0,"<--- enter 1 for yes, 0 for no"]
["Include contingency costs for high cost systems?","include_conting_high",1,"<--- enter 1 for yes, 0 for no"]
["Technology complexity factor","complexity",1.5,null,"Technology-specific factor. See Appendices for details. Low complexity = 0.5; Average complexity = 1.0; High complexity = 1.5; Very high complexity = 2.0."]
[]
["Process Engineering"]
["Engineering percentage for small systems","eng_pct_small",0.2,"of direct capital cost","Enter 0% to exclude"]
["Engineering percentage for medium systems","eng_pct_medium",0.12,"of direct capital cost"]
["Engineering percentage for large systems","eng_pct_large",0.08,"of direct capital cost"]
[]
["Miscellaneous Allowance"]
["Miscellaneous allowance percentage","misc_pct",0.1,"of direct capital cost","Enter 0% to exclude"]
[]
["Legal, Fiscal, and Administrative"]
["Legal percentage","legal_pct",0.02,"of direct capital cost","Enter 0% to exclude. Highly site-specific. Can range from 2-5% of equipment, installation, construction, electrical, and standby power."]
[]
["Sales Tax"]
["Sales tax percentage","tax_pct",0,"of direct capital cost","May be exempt if constructed with public funds. May be as high as 7.25% of equipment and construction, with national average 4.75%."]
[]
["Financing during Construction"]
["Financing percentage","finance_pct",0.05,"of direct capital cost","Enter 0% to exclude. Typically assumed to be one year's interest on capital cost."]
["Financing percentage for small systems","finance_pct_small",0,"of direct capital cost","Small system construction assumed to take less than one year"]
[]
["Construction Management and General Contractor Overhead"]
["Builder's risk insurance percentage","br_ins_pct",3.3999999999999998E-3,null,"Enter 0% to exclude. 0.34% is national average rate. RSMeans Building Construction Cost Data 2009, reference section R01100-070"]
["Include performance bond cost?","include_bond",1,"<--- enter 1 for yes, 0 for no"]
["Include construction management cost?","include_cm",1,"<--- enter 1 for yes, 0 for no"]
["Include construction management cost for pre-engineered packages?","include_cm_pre",0,"<--- enter 1 for yes, 0 for no"]
[]
["Buildings"]
["Include buildings in total capital cost?","include_buildings",1,"<--- enter 1 for yes, 0 for no"]
["Include concrete pad in total capital cost?","include_pad",1,"<--- enter 1 for yes, 0 for no"]
[]
["Heating Table (1=include heating in buildings and O&M, 0 = do not include heating)"]
["Component Level","Range Name","System Size"]
[null,null,"Small (<1 mgd)","Medium (1-10 mgd)","Large (>10 mgd)"]
["Buildings 500 square feet or greater"]
["low cost","heating_table",0,1,1]
["mid cost",null,1,1,1]
["high cost",null,1,1,1]
["Buildings less than 500 ft2 (other than those used for chlorine storage)"]
["low cost","heating_table_shed",0,0,1]
["mid cost",null,0,0,1]
["high cost",null,1,1,1]
[]
["Cooling Table (1=include cooling in buildings and O&M, 0 = do not include cooling)"]
["Component Level","Range Name","System Size"]
[null,null,"Small (<1 mgd)","Medium (1-10 mgd)","Large (>10 mgd)"]
["Buildings 500 square feet or greater"]
["low cost","cooling_table",0,0,1]
["mid cost",null,0,1,1]
["high cost",null,1,1,1]
["Buildings less than 500 ft2 (other than those used for chlorine storage)"]
["low cost","cooling_table_shed",0,0,0]
["mid cost",null,0,0,0]
["high cost",null,0,0,0]

{"sheet":"Offgas Assumptions","index":7,"n_rows":44,"n_cols":7,"rows_kept":44,"cut":false,"hidden":false,"merged":[[27,0,28,0],[27,1,28,1]]}
["Default Offgas Assumptions"]
["Users may change any of the cells in the Value column"]
[]
["Assumption","Range Name","Value","Units","Guidance"]
["Specific heat of air","cpa",1.01,"kJ/kg-deg C","Rough assumption to account for high temperature and relative humidity in this application"]
["Density of air","PA",1.2470000000000001,"kg/m3","Conservatively using value for 10 deg C"]
["Operating temperature","T",283,"degrees Kelvin","Equilibrium operating temperature. 283 degrees K (10 degrees C) is typical of groundwater. "]
[]
["GAC"]
["GAC Density","GAC_density",30,"lbs/cu ft","Bulk density, not particle density.  GAC density range of 22-30 lb/cubic ft; lignite GAC approximately 22 and bituminous GAC approximately 28 lb/cubic ft (Randal J. Braker, General Manager, Duck River Utility Commission)"]
["Redundant GAC beds","NRD_GAC",0,"units","Most of the unit costs are for dual bed units, which should provide sufficient redundancy."]
["Makeup carbon for off-site regeneration","makeup_rate_off",0.3,null,"Makeup carbon needs are higher for transport and regeneration off-site -- 30% (Richard E. Hubel, Peter Keenan, American Water Works Service Company)."]
["Miles to non-hazardous solid waste disposal site","non_haz_miles",10,"miles","For spent carbon disposal"]
[]
["Thermal Oxidizer"]
["Redundant TO units","NRD_TO",0,"units"]
["Excess air required","TO_ex_air",2,null,"Thermal oxidizers typically require 180% to 550% excess air (www.baaqmd.gov/pmt/handbook/s12c05ap.htm)"]
["Recuperative system heat recovery","TO_rec_eff",0.7,null,"U.S. EPA, 2006; CMRP, 2000"]
["Regenerative system heat recovery","TO_reg_eff",0.95,null,"U.S. EPA, 2006; CMRP, 2000; van der Vaart et al. 1994"]
[]
["Catalytic Oxidizer"]
["Redundant CO units","NRD_CO",0,"units"]
["Excess air required","CO_ex_air",2,null,"Thermal oxidizers typically require 180% to 550% excess air (www.baaqmd.gov/pmt/handbook/s12c05ap.htm)"]
["Recuperative system heat recovery","CO_rec_eff",0.7,null,"U.S. EPA, 2006; CMRP, 2000"]
["Regenerative system heat recovery","CO_reg_eff",0.95,null,"U.S. EPA, 2006; CMRP, 2000; van der Vaart et al. 1994"]
[]
["Contaminant-Specific Off-gas Assumptions"]
["Contaminant Number","Contaminant","Heating Value","GAC Bed Residence Time","TO Operating Temperature","CO Operating Temperature","Molecular Weight"]
[null,null,"(BTU/gal)","(sec)","(deg C)","(deg C)","(kg/kilomole)"]
[1,"Radon",0,0,0,0,"NA"]
[2,"TCE",0,6.4,1093,500,131.38999999999999]
[3,"PCE",0,6.4,1093,500,165.83]
[4,"Vinyl Chloride",0,6.4,1093,500,62.5]
[5,"Carbon Tetrachloride",0,6.4,1093,500,153.82]
[6,"Benzene",0,6.4,1093,500,78.11]
[7,"1,2-Dichloropropane",0,6.4,1093,500,112.99]
[8,"Methylene Chloride",0,6.4,1093,500,84.93]
[9,"1,2-Dichloroethane",0,6.4,1093,500,98.96]
[10,"1,3-Butadiene",0,6.4,1093,500,54.09]
[11,"1,1-Dichloroethane",0,6.4,1093,500,98.96]
[12,"1,1,1,2-Tetrachloroethane",0,6.4,1093,500,167.85]
[13,"1,1,2,2-Tetrachloroethane",0,6.4,1093,500,167.85]
[14,"1,2,3-Trichloropropane",0,6.4,1093,500,147.43]
[15,"Other"]

{"sheet":"Basin Constraints","index":8,"n_rows":49,"n_cols":5,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
["Basin Constraint Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["From Inputs"]
["Design Production Flow","design_flow",{"$f":"IF(df_units=\"gpm\",(1-bp_pct)*design_flow_I*24*60/1000000,(1-bp_pct)*design_flow_I)","v":0.03},"MGD","From input, less bypass"]
["Average Production Flow","average_flow",{"$f":" (1-bp_pct)*IF(af_units=\"gpm\",average_flow_I*24*60/1000000,IF(af_units=\"fraction of design flow\",average_flow_I*design_flow,average_flow_I))","v":7.0000000000000001E-3},"MGD","From input, less bypass"]
["Design Production Flow Rate","design_flow_rate",{"$f":"design_flow*1000000/(24*60)","v":20.833333333333332},"gpm","Design flow expressed in gpm"]
["Average Production Flow Rate","average_flow_rate",{"$f":"average_flow*1000000/(24*60)","v":4.8611111111111107},"gpm","Average flow expressed in gpm"]
["Bypass Flow Rate","bp_flow_rate",{"$f":"bp_pct/(1-bp_pct)*design_flow_rate","v":0},"gpm"]
["Target Contaminant","contam",9,"<--- 1 for Radon, 2 for TCE, 3 for PCE, etc."]
[]
["Contact Basins"]
["Design type","design_type",{"$f":"IF(design_type_I=\"pre-engineered package\",1,2)","v":1},"1 = pre-engineered package, 2 = custom design"]
["Design air flow","design_air_flow",{"$f":"design_flow_rate*air_water_ratio/7.48","v":289.66131907308375},"cfm"]
["Diffusers per stage","diffusers_per_stage",{"$f":"IF(OR(stages=0,num_op_tanks=0),0,ROUNDUP(design_air_flow/(stages*num_op_tanks)/max_diffuser_size,0))","v":1}]
["Number of diffusers per tank","num_diffusers",{"$f":"diffusers_per_stage*stages","v":8},"units"]
["Total diffusers","total_diffusers",{"$f":"num_diffusers*num_tanks","v":8},"units"]
["Diffuser size","diffuser_size",{"$f":"IF(total_diffusers=0,0,design_air_flow/total_diffusers)","v":36.207664884135468},"cfm"]
["Stage length required per diffuser","diffuser_diameter",{"$f":"VLOOKUP(diffuser_size,diffuser_dim_table_cl,3)+diffuser_access_space","v":4.7},"inches","Includes access space"]
["Total stage length required for diffusers","diffuser_space",{"$f":"diffuser_diameter*diffusers_per_stage","v":4.7},"inches","Includes access space"]
["Width required for diffusers","diffuser_space_width",{"$f":"VLOOKUP(diffuser_size,diffuser_dim_table_cl,4)+diffuser_access_space","v":40},"inches","Includes access space"]
["Minimum basin area required per basin","tank_area",{"$f":"IF(num_op_tanks=0,0,design_air_flow/max_air_load/num_op_tanks)","v":17.555231458974774},"square ft","Based on maximum air surface loading intensity"]
["Width required for diffusers",null,{"$f":"diffuser_space_width/12","v":3.3333333333333335},null,"Includes access space"]
["Width required by area and ratio",null,{"$f":"(tank_area/max_ratio)^(1/2)","v":3.4210360476493835},null,"Based on minimum area and length to width ratio"]
["Basin width","tank_width",{"$f":"ROUNDUP(2*MAX(C23:C24),0)/2","v":3.5},"feet","Maximum of requirements above, sized in 6\" intervals"]
["Length required by area",null,{"$f":"tank_area/tank_width","v":5.0157804168499354},null,"Based on minimum area"]
["Length required by ratio",null,{"$f":"tank_width*max_ratio","v":5.25},null,"Based on length to width ratio"]
["Length required by diffusers",null,{"$f":"diffuser_space*(stages+qchamber_ratio)/12","v":3.3291666666666671},null,"Includes access space and quiescent chamber"]
["Basin length","tank_length",{"$f":"ROUNDUP(2*MAX(C26:C28),0)/2","v":5.5},"feet","Maximum of requirements above, sized in 6\" intervals"]
["Maximum basin length","max_length",{"$f":"IF(design_type=1,max_length_package,max_length_custom)","v":12},"feet","Depends on design type. For input sheet validation."]
["Length per stage","stage_length",{"$f":"tank_length/(stages+qchamber_ratio)*12","v":7.764705882352942},"inches"]
["Basin depth including freeboard","tank_depth",{"$f":"max_h2odepth+freeboard","v":5},"feet"]
["Total basin volume","tank_vol",{"$f":"ROUNDUP(tank_width*tank_length*tank_depth*7.48,0)","v":720},"gal"]
["Baffle area per baffle","baffle_area",{"$f":"tank_depth*tank_width","v":17.5},"square ft","Conservative calculation, assumes baffle covers entire cross-sectional area"]
["Total basin surface area, including baffles","tank_sf",{"$f":"2*tank_width*tank_length+2*tank_depth*tank_width+2*tank_depth*tank_length+stages*baffle_area","v":268.5},"square ft","Includes cover and baffle for quiescent chamber at end of basin, assumes baffles cover entire cross-sectional area (conservative)"]
["Total number of basins","num_tanks",{"$f":"num_op_tanks+IF(NRD_I=\"\",NRD_tanks,NRD_I)","v":1},"units","Including redundancy"]
["Total number of baffles","num_baffles",{"$f":"stages*num_tanks","v":8},"units","Total for all basins, includes baffles for quiescent chamber at end of basins"]
["Basin concrete volume","conc_volume",{"$f":"IF(design_type=1,\"-\",num_tanks*(2*(tank_width+2*conc_thick)*(tank_depth+conc_thick)*conc_thick+2*(tank_length)*(tank_depth+conc_thick)*conc_thick+tank_length*tank_width*conc_thick)/27)","v":"-"},"cubic yd","For custom designs only. No common wall design in this technology, because of need for baffle and diffuser access"]
["Excavation volume","excavation_vol",{"$f":"IF(design_type=1,\"-\",num_tanks*((tank_width+2*conc_thick+overexcavate)*(tank_length+2*conc_thick+overexcavate)*(tank_depth+conc_thick+overexcavate)+0.5*(3*(tank_depth+conc_thick+overexcavate)*(tank_depth+conc_thick+overexcavate)*(tank_length+2*conc_thick+overexcavate)))/27)","v":"-"},"cubic yd","Includes ramping for moving earth out of excavated area, assumes flush with grade (conservative)"]
["Backfill volume","backfill_vol",{"$f":"IF(design_type=1,\"-\",excavation_vol-num_tanks*(tank_width+2*conc_thick)*(tank_length+2*conc_thick)*(tank_depth+conc_thick)/27)","v":"-"},"cubic yd"]
["Cover area for concrete basins","cover_sf",{"$f":"num_tanks*(tank_width+2*conc_thick)*(tank_length+2*conc_thick)","v":41.25},"square ft"]
["Actual air surface loading intensity",null,{"$f":"IF(OR(stages=0,num_op_tanks=0),0,design_air_flow/(stage_length/12*stages*tank_width*num_op_tanks))","v":15.987800078709169},"cfm/sq ft","For comparison purposes only"]
[]
["Removal Estimate",null,null,null,"Estimate only"]
["Basin contact volume","contact_volume",{"$f":"stage_length*stages/12*tank_width*max_h2odepth","v":54.352941176470587},"cubic ft"]
["Total detention time","contact_time",{"$f":"contact_volume*7.48*num_op_tanks/design_flow_rate","v":19.514880000000002},"minutes","Contact time is not a design parameter, but used in removal estimate"]
["Volumetric air intensity","phi",{"$f":"IF(num_op_tanks=0,0,design_air_flow/(contact_volume*num_op_tanks))","v":5.3292666929030563},"cfm/cf"]
["Mass transfer rate","Kla",{"$f":"IF(contam=1,(36.9*phi^0.8)/60,IF(OR(pilot_k=\"\",pilot_phi=\"\"),\"NA\",(phi/pilot_phi)*pilot_k))","v":0.13785484820758695},"1/min","For radon, based on Drago (2000); for other contaminants, based on optional inputs for pilot data"]
["Percent removal","p_rem",{"$f":"IF(Kla<>\"NA\",1-(1+Kla*contact_time/stages)^(-stages),\"NA\")","v":0.90163819578226334}]

{"sheet":"Offgas","index":9,"n_rows":74,"n_cols":5,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["Offgas Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["From Inputs"]
["Off-gas Pollution Control Technology","Offgas_Tech",{"$f":"IF(OR(Offgas_Tech_I=\"none\",Offgas_Tech_I=\"\"),0,IF(Offgas_Tech_I=\"GAC\",1,IF(Offgas_Tech_I=\"thermal oxidation\",2,3)))","v":0},"<--- 0 for none, 1 for GAC, 2 for Thermal Oxidation, 3 for Catalytic Oxidation"]
["Heat recovery type","og_opt1",{"$f":"IF(OR(Offgas_Tech=2,Offgas_Tech=3),IF(og_opt1_I=\"none\",0,IF(og_opt1_I=\"recuperative\",1,2)),\"\")","v":""},"<--- 0 for none, 1 for recuperative, 2 for regenerative"]
["Spent GAC regeneration","og_opt2",{"$f":"IF(Offgas_Tech=1,IF(og_opt2_I=\"throwaway\",0,1),\"\")","v":""},"<--- 0 for throwaway (no regeneration), 1 for off-site regeneration"]
["Percent removal","p_rem_og",{"$f":"IF(p_rem=\"NA\",P_REM_I,p_rem)","v":0.90163819578226334}]
[]
["Off-gas Control System"]
["Molecular Weight of Contaminant","MW",{"$f":"VLOOKUP(contam,contaminant_lookup,7)","v":98.96},"kg/kilomole","From critical design assumptions for contaminant"]
["Contaminant heating value","BTU_contam",{"$f":"IF(Offgas_Tech=1,VLOOKUP(contam,contaminant_lookup,3),0)","v":0},"BTU/gal","From critical design assumptions for contaminant"]
["Contaminant release rate","VOC_Release ",{"$f":"(influent_conc*p_rem_og/10^6)*(design_flow*0.04583*60*60*24)*2.205","v":1.1808527732417578E-3},"lbs/day","Based on design flow"]
["Off-gas concentration",null,{"$f":"(influent_conc*p_rem_og/1000)*air_water_ratio","v":0.4688518618067769},"mg/m3"]
["Off-gas concentration",null,{"$f":"IF(MW=\"NA\",0,(C14*T)/(12.187*MW))","v":0.11001846535661855},"ppmv"]
["Off-gas concentration","C_gal",{"$f":"C15/10^6*1000*3.785","v":4.1641989137480119E-4},"gal/m3"]
["Off-gas flow (design)",null,{"$f":"design_air_flow","v":289.66131907308375},"cfm","Based on design flow"]
["Off-gas flow (design)","Design_air_flow_liters_min",{"$f":"C17/35.31*1000","v":8203.3791864368086},"L/min"]
["Off-gas flow (average)","Average_air_flow",{"$f":"C17*average_flow/design_flow","v":67.587641117052883},"cfm","Based on average flow"]
["Off-gas flow (average)","Average_air_flow_liters_min",{"$f":"C18*average_flow/design_flow","v":1914.1218101685888},"L/min"]
["Off-gas flow (average)","DAILY_AIR",{"$f":"Average_air_flow_liters_min/1000/60","v":3.1902030169476479E-2},"m3/s"]
[]
["GAC System"]
["GAC Bed Residence Time","GAC_EBCT",{"$f":"IF(Offgas_Tech=1,VLOOKUP(contam,contaminant_lookup,4),0)","v":0},"sec","From critical design assumptions for contaminant"]
["Total bed size needed","GAC_tot_bed_size",{"$f":"IF(Offgas_Tech=1,design_air_flow/60*GAC_EBCT,0)","v":0},"cf"]
["Maximum GAC unit bed size","GAC_max_bed",{"$f":"MAX(VLOOKUP(10^6,og_gac_cost_cl,1)-0.1)","v":1333.3000000000002},"cf","The largest size for which costs are available."]
["Number of units","op_GAC_beds",{"$f":"IF(Offgas_Tech=1,ROUNDUP(GAC_tot_bed_size/GAC_max_bed,0),0)","v":0},"units"]
["Total units including redundancy","tot_GAC_beds",{"$f":"op_GAC_beds+NRD_GAC","v":0},"units"]
["Bed size per unit","GAC_bed_size",{"$f":"IF(Offgas_Tech=1,GAC_tot_bed_size/op_GAC_beds,0)","v":0},"cf"]
["Total GAC Quantity","GAC",{"$f":"IF(Offgas_Tech=1,design_air_flow/60*GAC_EBCT*GAC_density,0)","v":0},"lbs"]
["Bed Life","bed_life",{"$f":"og_opt3","v":0},"months"]
["GAC use rate",null,{"$f":"IF(Offgas_Tech=1,(GAC/bed_life)/(Average_air_flow*60*24*30/1000),0)","v":0},"lb/1,000 cf of air","For comparison purposes"]
["Annual GAC use","GAC_yr",{"$f":"IF(Offgas_Tech=1,GAC*12/bed_life,0)","v":0},"lbs"]
["Annual Regenerated GAC","regen_yr",{"$f":"IF(og_opt2=1,(1-makeup_rate_off)*GAC_yr,0)","v":0},"lbs/yr"]
["Annual Regenerated GAC in cubic feet","regen_yr_cf",{"$f":"regen_yr/GAC_density","v":0},"cubic ft/yr"]
["Annual Virgin GAC","GAC_makeup",{"$f":"IF(og_opt2=1,makeup_rate_off*GAC_yr,GAC_yr)","v":0},"lbs/yr"]
["Annual Virgin GAC in cubic feet","GAC_makeup_cf",{"$f":"GAC_makeup/GAC_density","v":0},"cubic ft/yr"]
["Replacement/disposal frequency","disp_freq",{"$f":"IF(Offgas_Tech=1,12/bed_life,0)","v":0},"times per year"]
["Spent media quantity (total per event)","spent_media",{"$f":"IF(og_opt2=0,GAC/2000,0)","v":0},"tons"]
["Disposal",null,{"$f":"spent_media*disp_freq*nonhaz_disposal_cost_cl","v":0},"$/year"]
["Transportation",null,{"$f":"spent_media*disp_freq*non_haz_miles*nonhaz_transportation_cost_cl","v":0},"$/year"]
["Total annual spent media diposal fee","disposal_fee",{"$f":"C41+C40","v":0},"$/year"]
[]
["Thermal Oxidizer System"]
["Maximum TO capacity","TO_max_size",{"$f":"IF(og_opt1=0,TO_max_size_no,IF(og_opt1=1,TO_max_size_rec,TO_max_size_reg))","v":736000},"scfm"]
["Total capacity needed","TO_tot_size",{"$f":"IF(Offgas_Tech=2,design_air_flow,0)","v":0},"scfm"]
["Maximum TO capacity (no heat recovery)","TO_max_size_no",{"$f":"MAX(VLOOKUP(10^6,og_to_cost_cl,1)-1)","v":25000},"scfm","The largest size for which costs are available."]
["Maximum TO capacity (recuperative)","TO_max_size_rec",{"$f":"MAX(VLOOKUP(10^6,og_torec_cost_cl,1)-1)","v":7257},"scfm","The largest size for which costs are available."]
["Maximum TO capacity (regenerative)","TO_max_size_reg",736000,"scfm","The largest size for which costs are available."]
["Number of units","op_TOs",{"$f":"IF(Offgas_Tech=2,ROUNDUP(TO_tot_size/TO_max_size,0),0)","v":0},"units"]
["Total units including redundancy","tot_TOs",{"$f":"op_TOs+NRD_TO","v":0},"units"]
["Capacity per unit","TO_size",{"$f":"IF(Offgas_Tech=2,TO_tot_size/op_TOs,0)","v":0},"scfm"]
["TO operating temperature","TO_op_temp",{"$f":"IF(Offgas_Tech=2,VLOOKUP(contam,contaminant_lookup,5),0)","v":0},"deg C","From critical design assumptions for contaminant"]
["Fuel BTUs required (no heat recovery)",null,{"$f":"IF(Offgas_Tech=2,MAX(0,((1+TO_ex_air)*(DAILY_AIR*60*60*24*365))*PA*cpa*(TO_op_temp-(T-273))/1.0545-BTU_contam*C_gal*DAILY_AIR*60*60*24*365),0)","v":0},"BTU/yr","kJ = Q (m3/yr) * p (kg/m3) * cp (kJ/kg-deg C) * delta T (deg C).  1 BTU = 1.0545 kJ"]
["Actual fuel BTUs required",null,{"$f":"C54*(1-IF(og_opt1=1,TO_rec_eff,IF(og_opt1=2,TO_reg_eff,0)))","v":0},"BTU/yr"]
["Annual natural gas required","TO_ng_yr",{"$f":"C55/100000","v":0},"therms/yr"]
["Excess air blower power",null,{"$f":"IF(Offgas_Tech=2,TO_ex_air*(average_flow_rate*air_water_ratio/7.48)*blow_head/(229*blower_effcy),0)","v":0},"HP"]
["Excess air blower energy per year","TO_power_yr",{"$f":"(24*365*0.7457/1000)*C57","v":0},"MWhr/yr"]
[]
["Catalytic Oxidizer System"]
["Maximum CO capacity","CO_max_size",{"$f":"IF(og_opt1=0,CO_max_size_no,IF(og_opt1=1,CO_max_size_rec,CO_max_size_reg))","v":736000},"scfm"]
["Total capacity needed","CO_tot_size",{"$f":"IF(Offgas_Tech=3,design_air_flow,0)","v":0},"scfm"]
["Maximum TO capacity (no heat recovery)","CO_max_size_no",{"$f":"MAX(VLOOKUP(10^6,og_co_cost_cl,1)-1)","v":736000},"scfm","The largest size for which costs are available."]
["Maximum TO capacity (recuperative)","CO_max_size_rec",{"$f":"MAX(VLOOKUP(10^6,og_corec_cost_cl,1)-1)","v":736000},"scfm","The largest size for which costs are available."]
["Maximum TO capacity (regenerative)","CO_max_size_reg",{"$f":"MAX(VLOOKUP(10^6,og_coreg_cost_cl,1)-1)","v":736000},"scfm","The largest size for which costs are available."]
["Number of units","op_COs",{"$f":"IF(Offgas_Tech=3,ROUNDUP(CO_tot_size/CO_max_size,0),0)","v":0},"units"]
["Total units including redundancy","tot_COs",{"$f":"op_COs+NRD_CO","v":0},"units"]
["Capacity per unit","CO_size",{"$f":"IF(Offgas_Tech=3,CO_tot_size/op_COs,0)","v":0},"scfm"]
["CO operating temperature","CO_op_temp",{"$f":"IF(Offgas_Tech=3,VLOOKUP(contam,contaminant_lookup,6),0)","v":0},"deg C"]
["Fuel BTUs required (no heat recovery)",null,{"$f":"IF(Offgas_Tech=3,MAX(0,((1+CO_ex_air)*(DAILY_AIR*60*60*24*365))*PA*cpa*(CO_op_temp-(T-273))/1.0545-BTU_contam*C_gal*DAILY_AIR*60*60*24*365),0)","v":0},"BTU/yr","kJ = Q (m3/yr) * p (kg/m3) * cp (kJ/kg-deg C) * delta T (deg C).  1 BTU = 1.0545 kJ"]
["Actual fuel BTUs required",null,{"$f":"C70*(1-IF(og_opt1=1,CO_rec_eff,IF(og_opt1=2,CO_reg_eff,0)))","v":0},"BTU/yr"]
["Annual natural gas required","CO_ng_yr",{"$f":"C71/100000","v":0},"therms/yr"]
["Excess air blower power",null,{"$f":"IF(Offgas_Tech=3,CO_ex_air*(average_flow_rate*air_water_ratio/7.48)*blow_head/(229*blower_effcy),0)","v":0},"HP"]
["Excess air blower energy per year","CO_power_yr",{"$f":"(24*365*0.7457/1000)*C73","v":0},"MWhr/yr"]

{"sheet":"Pumps Pipe Structure","index":10,"n_rows":50,"n_cols":5,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["Pumps, Piping, and Structure Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Influent Pumping"]
["Flow of each pump","pump_rating",{"$f":"IF(num_pumps_I=\"\",MIN(MAX(average_flow_rate+bp_flow_rate*average_flow_rate/design_flow_rate,(design_flow_rate+bp_flow_rate)/2)*(1+pump_safety_factor),max_pump_size),IF(num_pumps_I=0,0,(design_flow_rate+bp_flow_rate)*(1+pump_safety_factor)/num_pumps_I))","v":13.020833333333332},"gpm","Includes safety factor"]
["Operating pumps","num_pumps",{"$f":"IF(pump_rating=0,0,ROUNDUP((design_flow_rate+bp_flow_rate)*(1+pump_safety_factor)/pump_rating,0))","v":2},"units"]
["Total pumps","total_pumps",{"$f":"IF(pump_rating=0,0,num_pumps+NRD_pumps)","v":2},"units"]
["Maximum pump size","max_pump_size",{"$f":"MAX(VLOOKUP(10^6,pump_cost_cl,1)-1,VLOOKUP(10^6,back_pump_cost_cl,1)-1)","v":10000},"gpm","The largest pump size for which costs are available.  Applies to booster pumps."]
[]
["Blowers"]
["Design air flow per basin","air_flow_per_basin",{"$f":"IF(num_op_tanks=0,0,design_air_flow*(1+blower_safety_factor)/num_op_tanks)","v":362.07664884135465},"cfm","Includes safety factor"]
["Minimum blowers per basin","blowers_per_basin",{"$f":"ROUNDUP(air_flow_per_basin/max_blow_size,0)","v":1},"units","For default calculation"]
["Operating blowers","num_blowers",{"$f":"IF(num_blowers_I=\"\",blowers_per_basin*num_tanks,num_blowers_I)","v":1},"units"]
["Flow of each blower","blower_rating",{"$f":"IF(blowers_per_basin=0,0,IF(num_blowers_I=\"\",air_flow_per_basin/blowers_per_basin,design_air_flow*(1+blower_safety_factor)/num_blowers_I))","v":362.07664884135465},"cfm"]
["Total blowers","total_blowers",{"$f":"IF(num_blowers=0,0,num_blowers+NRD_blowers)","v":2},"units"]
["Maximum blower size","max_blow_size",{"$f":"VLOOKUP(10^6,cent_blow_cost_cl,1)-1","v":3750},"cfm","The largest size for which costs are available."]
[]
["Piping"]
["Inlet and outlet pipe length","in_out_pipe_length",{"$f":"2*facil_length","v":20},"linear feet"]
["Inlet and outlet pipe flow","in_out_pipe_flow",{"$f":"design_flow_rate","v":20.833333333333332},"gpm"]
["Inlet and outlet piping diameter","in_out_pipe_diam",{"$f":"VLOOKUP(in_out_pipe_flow,pipe_size_table_cl,2)","v":1.5},"inches"]
["Process pipe length","h2o_pipe_length",{"$f":"2*facil_length","v":20},"linear feet"]
["Process pipe diameter","h2o_pipe_diam",{"$f":"IF(num_op_tanks=0,0,VLOOKUP(design_flow_rate/num_op_tanks,pipe_size_table_cl,2))","v":1.5},"inches"]
["Internal air piping","air_pipe_tank",{"$f":"ROUNDUP(tank_length*num_tanks+max_h2odepth*total_diffusers,0)","v":30},"linear feet","Internal piping spans length of basin + water depth to each diffuser (conservative, as diffuser placement may not be at the bottom)"]
["Total air pipe length","air_pipe_length",{"$f":"air_pipe_tank+air_pipe_add*facil_length+IF(Offgas_Tech=0,0,facil_length)","v":40},"linear feet","Adds external piping"]
["Air pipe diameter","air_pipe_diam",{"$f":"h2o_pipe_diam","v":1.5},"inches","Assume air pipe diameter is same as liquid pipe diameter"]
["Bypass piping length","bp_pipe_length",{"$f":"IF(bp_pct>0,2.5*facil_length,0)","v":0},"linear feet"]
["Bypass pipe diameter","bp_pipe_diam",{"$f":"IF(bp_pct>0,VLOOKUP(bp_flow_rate,pipe_size_table_cl,2),0)","v":0},"inches"]
[]
["Building Structure"]
["Maximum access space per basin","max_space_vessels",{"$f":"IF(ss_cat2=1,max_space_vessels_pre,max_space_vessels_cust)","v":1},"feet"]
["Access space per basin","space_vessels",{"$f":"IF(ROUNDUP(tank_width,0)>max_space_vessels,max_space_vessels,ROUNDUP(tank_width,0))","v":1},"feet"]
["Access space per pump/blower","space_pumps",{"$f":"CHOOSE(design_type,space_pumps_pre,space_pumps_cust)","v":0},"feet"]
["Maximum diffuser size","max_diffuser_size",{"$f":"MAX(VLOOKUP(10^6,diffuser_cost_cl,1)-1)","v":43.1},"cfm","The largest size for which costs are available."]
["Footprint for influent pumps","pump_fp",{"$f":"IF(total_pumps=0,0,ROUNDUP((VLOOKUP(pump_rating,pump_dim_table_cl,3)+space_pumps)*(VLOOKUP(pump_rating,pump_dim_table_cl,3)+2*space_pumps)+(total_pumps-1)*(VLOOKUP(pump_rating,pump_dim_table_cl,3)+space_pumps)*(VLOOKUP(pump_rating,pump_dim_table_cl,3)+space_pumps),0))","v":13},"square feet"]
["Footprint for blowers","blow_fp",{"$f":"IF(total_blowers=0,0,ROUNDUP((VLOOKUP(blower_rating,pump_dim_table_cl,3)+space_pumps)*(VLOOKUP(blower_rating,pump_dim_table_cl,3)+2*space_pumps)+(total_blowers-1)*(VLOOKUP(blower_rating,pump_dim_table_cl,3)+space_pumps)*(VLOOKUP(blower_rating,pump_dim_table_cl,3)+space_pumps),0))","v":29},"square feet"]
["Office space","office_fp",{"$f":"VLOOKUP(design_flow,labor_table_cl,3)*IF(ss_cat2=1,space_office_small,space_office)","v":0},"square feet"]
["Basin footprint","basin_fp",{"$f":"ROUNDUP((tank_width+2*space_vessels)*(tank_length+2*space_vessels)+(num_tanks-1)*(tank_width+space_vessels)*(tank_length+2*space_vessels),0)","v":42},"square feet"]
["Offgas treatment system footprint (GAC)",null,{"$f":"IF(Offgas_Tech=1,ROUNDUP(((GAC_bed_size/6)^(1/2)+2*space_pumps)*((GAC_bed_size/6)^(1/2)+2*space_pumps)+(tot_GAC_beds-1)*((GAC_bed_size/6)^(1/2)+2*space_pumps)*((GAC_bed_size/6)^(1/2)+space_pumps),0),0)","v":0},"square ft"]
["Offgas treatment system footprint (TO)",null,{"$f":"IF(Offgas_Tech=2,ROUNDUP((VLOOKUP(TO_size,to_dim_table_cl,5)+2*space_pumps)*(VLOOKUP(TO_size,to_dim_table_cl,6)+2*space_pumps)+(tot_TOs-1)*(VLOOKUP(TO_size,to_dim_table_cl,5)+2*space_pumps)*(VLOOKUP(TO_size,to_dim_table_cl,6)+space_pumps),0),0)","v":0},"square ft"]
["Offgas treatment system footprint (CO)",null,{"$f":"IF(Offgas_Tech=3,ROUNDUP((VLOOKUP(CO_size,co_dim_table_cl,5)+2*space_pumps)*(VLOOKUP(CO_size,co_dim_table_cl,6)+2*space_pumps)+(tot_COs-1)*(VLOOKUP(CO_size,co_dim_table_cl,5)+2*space_pumps)*(VLOOKUP(CO_size,co_dim_table_cl,6)+space_pumps),0),0)","v":0},"square ft"]
["Offgas treatment system footprint","offgas_fp",{"$f":"SUM(C39:C41)","v":0},"square ft"]
["Exact building footprint required","fp_required",{"$f":"SUM(C35:C38)","v":84},"square feet","Building does not cover offgas systems"]
["Building 1 footprint","build1_fp",{"$f":"ROUNDUP(IF(fp_required>add_2nd_building,basin_fp,fp_required),-1)","v":90},"square feet","If total footprint is large, building 1 contains basins only.  If total footprint is small, building 1 contains all equipment."]
["Building 2 footprint","build2_fp",{"$f":"ROUNDUP(IF(fp_required>add_2nd_building,pump_fp+blow_fp+office_fp,0),-1)","v":0},"square feet","If total footprint is large, a second building is used for pumps and blowers"]
["Total building footprint","total_fp",{"$f":"build1_fp+build2_fp","v":90},"square feet"]
["Concrete Class A for pad","concrete",{"$f":"ROUNDUP((pump_fp+blow_fp+IF(design_type=1,basin_fp,0)+offgas_fp)*IF(ss_cat2=1,pad_thick_small,pad_thick)/27,0)","v":2},"cubic yards","Pad underlies basins (in aboveground systems), pumps, blowers, and offgas equipment"]
["Facility dimension assumed square","facil_length",{"$f":"ROUNDUP((total_fp+offgas_fp)^0.5,-1)","v":10},"feet"]
["Land acquisition required","land_required",{"$f":"ROUNDUP(((total_fp)^0.5+(2*non_fire_buffer))*((total_fp)^0.5+(non_fire_buffer+fire_buffer))+offgas_fp,-2)/43560","v":4.1322314049586778E-2},"acres"]
["Land Cost per acre","land_cost",{"$f":"VLOOKUP(design_flow,land_cost_cl,3)","v":21571.311771739129},"$/acre"]

{"sheet":"Instrumentation and Control","index":11,"n_rows":50,"n_cols":5,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["Instrumentation and Control Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["From Inputs"]
["Component level","component_level",{"$f":"IF(component_level_I=\"high cost\",2,IF(component_level_I=\"mid cost\",1,\"\"))","v":""},"blank = low cost, 1 = mid cost, 2 = high cost"]
["Manual system controls","manual",{"$f":"IF(manual_I=\"manual\",1,IF(manual_I=\"semi-automated\",2,IF(manual_I=\"fully automated\",3,IF(component_level=\"\",1,IF(component_level=2,3,CHOOSE(ss_cat2,3,3,3))))))","v":3},"1 = fully manual system, 2 = semi-automated system, 3 = fully automated system.","Based on system size and component level (see cell comment), unless user overrides on input sheet"]
[]
["Valves and Instrumentation"]
["Size of valves for inlet and outlet lines","in_valve_size",{"$f":"in_out_pipe_diam","v":1.5},"inches"]
["Size of valves for process line","tank_valve_size",{"$f":"h2o_pipe_diam","v":1.5},"inches"]
["Size of valves for air line","air_valve_size",{"$f":"air_pipe_diam","v":1.5},"inches"]
["Size of valves for bypass line","bypass_valve_size",{"$f":"bp_pipe_diam","v":0},"inches"]
[]
["Number of MOVs for process line","tot_proc_MOVs",{"$f":"VLOOKUP(\"proc_MOV_basin\",valve_table,manual+1,FALSE)*num_tanks+VLOOKUP(\"proc_MOV_pump\",valve_table,manual+1,FALSE)*total_pumps","v":6},"valves"]
["Number of MOVs for air line","tot_air_MOVs",{"$f":"VLOOKUP(\"air_MOV_basin\",valve_table,manual+1,FALSE)*total_blowers+VLOOKUP(\"air_MOV_og\",valve_table,manual+1,FALSE)*CHOOSE(Offgas_Tech+1,0,tot_GAC_beds,tot_TOs,tot_COs)+IF(Offgas_Tech=0,0,VLOOKUP(\"add_MOV_og\",valve_table,manual+1,FALSE))","v":2},"valves"]
["Number of MOVs for bypass line","tot_bp_MOVs",{"$f":"IF(bp_pct=0,0,VLOOKUP(\"tot_bp_movs\",valve_table,manual+1,FALSE))","v":0},"valves"]
["Total number of MOVs","tot_MOVs",{"$f":"tot_air_MOVs+tot_proc_MOVs+tot_bp_MOVs","v":8},"valves"]
["Number of manual valves for process line","tot_proc_man",{"$f":"VLOOKUP(\"proc_man_basin\",valve_table,manual+1,FALSE)*num_tanks+VLOOKUP(\"proc_man_pump\",valve_table,manual+1,FALSE)*total_pumps","v":0},"valves"]
["Number of manual valves for air line","tot_air_man",{"$f":"VLOOKUP(\"air_man_basin\",valve_table,manual+1,FALSE)*total_blowers+VLOOKUP(\"air_man_og\",valve_table,manual+1,FALSE)*CHOOSE(Offgas_Tech+1,0,tot_GAC_beds,tot_TOs,tot_COs)+IF(Offgas_Tech=0,0,VLOOKUP(\"add_man_og\",valve_table,manual+1,FALSE))","v":0},"valves"]
["Number of manual valves for bypass line","tot_bp_man",{"$f":"IF(bp_pct=0,0,VLOOKUP(\"tot_bp_man\",valve_table,manual+1,FALSE))","v":0},"valves"]
[]
["Number of check valves for process line","tot_proc_chv",{"$f":"proc_chv_pump*total_pumps","v":2},"valves"]
[]
["Size of flow meters for influent line","in_meter_size",{"$f":"in_out_pipe_diam","v":1.5},"inches"]
["Size of flow meters for process line","proc_meter_size",{"$f":"h2o_pipe_diam","v":1.5},"inches"]
["Number of flow meters for process line","tot_fm_proc",{"$f":"fm_proc*num_tanks","v":1},"units"]
["Number of flow meters for air line","tot_fm_air",{"$f":"fm_air*num_tanks","v":1},"units"]
[]
["Total high/low alarms","tot_basin_alarm",{"$f":"alarm_basin*num_tanks","v":1},"units"]
["Total pressure gauges","tot_gauges",{"$f":"gauges_blower*total_blowers","v":4},"units"]
["Total drive controllers","tot_switches",{"$f":"IF(manual=2,0,S_booster_pump*total_pumps+S_blower*total_blowers+S_TO*tot_TOs+S_CO*tot_COs)","v":4},"units"]
[]
["System Controls"]
["Flow meter lookup code - inlet/outlet","fm_lkp_io",{"$f":"IF(OUTPUT!L107=1,\"flow_op\",IF(OUTPUT!L108=1,\"flow_prop\",IF(OUTPUT!L109=1,\"flow_ven\",\"flow_mag\")))","v":"flow_prop"},null,"These codes are used to look up SCADA requirements, which depend on the type of flow meter selected."]
["Flow meter lookup code - process","fm_lkp_proc",{"$f":"IF(OUTPUT!L112=1,\"flow_op\",IF(OUTPUT!L113=1,\"flow_prop\",IF(OUTPUT!L114=1,\"flow_ven\",\"flow_mag\")))","v":"flow_prop"}]
["Total discrete inputs","discrete_inputs",{"$f":"VLOOKUP(fm_lkp_io,port_table,2,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,2,FALSE)*tot_fm_proc+VLOOKUP(\"flow_air\",port_table,2,FALSE)*tot_fm_air+VLOOKUP(\"alarm\",port_table,2,FALSE)*tot_basin_alarm+VLOOKUP(\"switch\",port_table,2,FALSE)*tot_switches+VLOOKUP(\"valve\",port_table,2,FALSE)*tot_MOVs+VLOOKUP(\"pH\",port_table,2,FALSE)*tot_ph+VLOOKUP(\"press\",port_table,2,FALSE)*tot_gauges+VLOOKUP(\"TO\",port_table,2,FALSE)*tot_TOs+VLOOKUP(\"CO\",port_table,2,FALSE)*tot_COs","v":13},"units"]
["Total discrete outputs","discrete_outputs",{"$f":"IF(manual=2,0,VLOOKUP(fm_lkp_io,port_table,3,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,3,FALSE)+VLOOKUP(\"flow_air\",port_table,3,FALSE)*tot_fm_air+VLOOKUP(\"alarm\",port_table,3,FALSE)*tot_basin_alarm+VLOOKUP(\"switch\",port_table,3,FALSE)*tot_switches+VLOOKUP(\"valve\",port_table,3,FALSE)*tot_MOVs)+VLOOKUP(\"pH\",port_table,3,FALSE)*tot_ph+VLOOKUP(\"press\",port_table,3,FALSE)*tot_gauges+VLOOKUP(\"TO\",port_table,3,FALSE)*tot_TOs+VLOOKUP(\"CO\",port_table,3,FALSE)*tot_COs","v":5},"units"]
["Total analog inputs","analog_inputs",{"$f":"VLOOKUP(fm_lkp_io,port_table,4,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,4,FALSE)*tot_fm_proc+VLOOKUP(\"flow_air\",port_table,4,FALSE)*tot_fm_air+VLOOKUP(\"alarm\",port_table,4,FALSE)*tot_basin_alarm+VLOOKUP(\"switch\",port_table,4,FALSE)*tot_switches+VLOOKUP(\"valve\",port_table,4,FALSE)*tot_MOVs+VLOOKUP(\"pH\",port_table,4,FALSE)*tot_ph+VLOOKUP(\"press\",port_table,4,FALSE)*tot_gauges+VLOOKUP(\"TO\",port_table,4,FALSE)*tot_TOs+VLOOKUP(\"CO\",port_table,4,FALSE)*tot_COs","v":17},"units"]
["Total analog outputs","analog_outputs",{"$f":"IF(manual=2,0,VLOOKUP(fm_lkp_io,port_table,5,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,5,FALSE)*tot_fm_proc+VLOOKUP(\"flow_air\",port_table,5,FALSE)*tot_fm_air+VLOOKUP(\"alarm\",port_table,5,FALSE)*tot_basin_alarm+VLOOKUP(\"switch\",port_table,5,FALSE)*tot_switches+VLOOKUP(\"valve\",port_table,5,FALSE)*tot_MOVs)+VLOOKUP(\"pH\",port_table,5,FALSE)*tot_ph+VLOOKUP(\"press\",port_table,5,FALSE)*tot_gauges+VLOOKUP(\"TO\",port_table,5,FALSE)*tot_TOs+VLOOKUP(\"CO\",port_table,5,FALSE)*tot_COs","v":8},"units"]
[]
["I/O Discrete Output Modules","plc_discrete_output",{"$f":"ROUNDUP(discrete_outputs/32,0)","v":1},"units"]
["I/O Discrete Input Modules","plc_discrete_input",{"$f":"ROUNDUP(discrete_inputs/32,0)","v":1},"units"]
["I/O Combination Analog Modules","plc_combination_analog",{"$f":"ROUNDUP((analog_inputs + analog_outputs)/12,0)","v":3},"units"]
["Total number of PLC slots used","plc_slots",{"$f":"plc_cpu + plc_ethernet + plc_discrete_input + plc_discrete_output +  plc_combination_analog","v":9},"units"]
["Expansions required","plc_expansions",{"$f":"IF(plc_slots<=9,0,ROUNDUP((plc_slots-9)/8,0))","v":0},"units"]
["PLC Rack/Power Supplies","plc_rack",{"$f":"1+plc_expansions","v":1},"units"]
["Base Expansion Modules","plc_base_expansion",{"$f":"plc_expansions","v":0},"units"]
["Base Expansion Controller Modules","plc_base_expansion_controller",{"$f":"plc_expansions","v":0},"units"]
["Number of computer workstations","workstations",{"$f":"ROUNDUP(Operator_LOE/2080/shifts_day/workstation_ratio,0)","v":1},"units"]
["Number of printers","printers",{"$f":"ROUNDUP(workstations/printer_ratio,0)","v":1},"units"]

{"sheet":"O&M","index":12,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["Operation and Maintenance Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Materials"]
["Maintenance Materials"]
["Pumps","pump_materials",{"$f":"pump_maint_rate*OUTPUT!J44","v":91.21252849487631},"/yr"]
["Blowers","blower_materials",{"$f":"IF(num_blowers=0,0,pump_maint_rate*SUMPRODUCT(OUTPUT!J45:J45,OUTPUT!L45:L45))","v":635.54537004908923},"/yr"]
[]
["Labor"]
["General Labor"]
["Number of process instruments for operation","tot_inst",{"$f":"tot_fm_in+tot_fm_proc+tot_fm_air+tot_ph","v":5},null,"Instruments requiring daily observation"]
["Total number of instruments for maintenance","tot_inst_maint",{"$f":"tot_fm_in+tot_fm_proc+tot_fm_air+tot_ph+tot_basin_alarm","v":6},null,"All instruments for preventative maintenance"]
["Number of process pumps, blowers, offgas units for operation","tot_pumps",{"$f":"num_pumps+num_blowers+CHOOSE(Offgas_Tech+1,0,op_GAC_beds,op_TOs,op_COs)","v":3},null,"Pumps requiring daily observation/adjustment; includes blowers & offgas units in this technology"]
["Total number of pumps for maintenance","tot_pumps_maint",{"$f":"num_pumps+num_blowers","v":3},null,"Large, frequently operated pumps require preventative maintenance; includes blowers in this technology"]
["Number of process valves","tot_valves",{"$f":"tot_proc_MOVs+tot_proc_man+tot_air_MOVs+tot_air_man+tot_bp_MOVs+tot_bp_man","v":8},null,"Main process valves require frequent operation and preventative maintenance"]
["Media changeouts per year","media_changes",{"$f":"IF(Offgas_Tech=1,op_GAC_beds*12/bed_life,0)","v":0},null,"For offgas GAC"]
[]
["Record system operating parameters (includes routine sampling)",null,{"$f":"IF(manual=1,tot_inst*uloe_inst*365/60,uloe_inst_auto*365/60)","v":30.416666666666668},"hr/yr"]
["Preventative maintenance and calibration of instruments",null,{"$f":"tot_inst_maint*uloe_inst_maint*12/60","v":12},"hr/yr"]
["Verify/adjust pump operating parameters",null,{"$f":"IF(OR(manual=1,manual=2),tot_pumps*uloe_pump*365/60,0)","v":0},"hr/yr"]
["Preventative maintenance of pumps",null,{"$f":"tot_pumps_maint*uloe_pump_maint","v":90.75},"hr/yr"]
["Verify/adjust valve positions",null,{"$f":"IF(OR(manual=1,manual=2),tot_valves*uloe_valve*52/60,0)","v":0},"hr/yr"]
["Preventative maintenance and inspection of valves",null,{"$f":"tot_valves*uloe_valve_maint/60","v":0.66666666666666663},"hr/yr"]
["Visual inspection of facility",null,{"$f":"(total_fp+offgas_fp)/100*uloe_fp*365/60","v":5.4749999999999996},"hr/yr"]
["Managing media changeouts",null,{"$f":"media_changes*uloe_throwaway","v":0},"hr/yr","For offgas GAC"]
["General Operator Labor","General_Oper_Labor",{"$f":"SUM(C18:C25)","v":139.30833333333334},"hr/yr"]
["Annual Operator LOE","Operator_LOE",{"$f":"General_Oper_Labor","v":139.30833333333334},"hr/yr"]
[]
["Annual Manager LOE","Manager_LOE",{"$f":"Operator_LOE*Manager_percent","v":13.930833333333334},"hr/yr","Based on general operator labor and percentages in critical design assumptions"]
["Annual Administrative LOE","Clerical_LOE",{"$f":"Operator_LOE*Clerical_percent","v":13.930833333333334},"hr/yr","Based on general operator labor and percentages in critical design assumptions"]
[]
["Building Maintenance"]
["Cost for all buildings, excluding heating and cooling",null,{"$f":"building_matl_rate_cl*total_fp","v":470.25506258072789},"/yr","Labor and materials; includes routine in-house maintenance and major repairs"]
["Cost to maintain heating system, building 1",null,{"$f":"build1_need_heat*heating_matl_rate_cl*build1_fp","v":0},"/yr"]
["Cost to maintain cooling system, building 1",null,{"$f":"build1_need_cool*cooling_matl_rate_cl*build1_fp","v":0},"/yr"]
["Cost to maintain heating system, building 2",null,{"$f":"build2_need_heat*heating_matl_rate_cl*build2_fp","v":0},"/yr"]
["Cost to maintain cooling system, building 2",null,{"$f":"build2_need_cool*cooling_matl_rate_cl*build2_fp","v":0},"/yr"]
["Annual maintenance for all buildings","bldg_maint_cost",{"$f":"SUM(C33:C37)","v":470.25506258072789},null,"Includes labor and materials"]
[]
["Energy"]
["Booster Pumps"]
["Pump operating horsepower (all pumps)","pump_energy_hp",{"$f":"(average_flow_rate+bp_flow_rate*average_flow_rate/design_flow_rate)*pump_head/pump_effcy/14.7*33.9*8.34/550/60","v":0.2833152958152958},"hp"]
["Energy for all active booster pumps","pump_energy",{"$f":"IF(num_pumps=0,0,(0.7457/1000*24*365)*pump_energy_hp)","v":1.8507095729437228},"MWh/yr"]
[]
["Blowers"]
["Blower operating pressure","blow_head",{"$f":"(max_h2odepth+add_blow_head/12)/2.307","v":1.6616095939893081},"psi"]
["Total blower operating horsepower","blower_hp",{"$f":"(average_flow_rate*air_water_ratio/7.48)*blow_head/(229*blower_effcy)","v":0.70058810302683294},"HP"]
["Energy","blower_energy",{"$f":"(24*365*0.7457/1000)*blower_hp","v":4.5764740842214779},"MWh/yr"]
[]
["Building Lighting"]
["Lighting power per sf, building 1","lighting_energy_1",{"$f":"IF(OR(build1_fp<500,component_level=\"\"),lighting_power_low,CHOOSE(component_level,lighting_power_mid,lighting_power_high))*24*365/1000","v":8.76},"kWh/sf/yr"]
["Lighting power per sf, building 2","lighting_energy_2",{"$f":"IF(OR(build2_fp<500,component_level=\"\"),lighting_power_low,CHOOSE(component_level,lighting_power_mid,lighting_power_high))*24*365/1000","v":8.76},"kWh/sf/yr"]
["Lighting","lighting",{"$f":"MIN(1,Operator_LOE/(24*365))*(build1_fp*lighting_energy_1+build2_fp*lighting_energy_2)/1000","v":1.253775E-2},"MWh/yr"]
[]
["HVAC"]
["Heating energy usage for:"]
["Electric resistance","heating",{"$f":"IF(build1_heat=A57,VLOOKUP(A57,build1_heat_options, 7,FALSE),0)+IF(build2_heat=A57,VLOOKUP(A57,build2_heat_options, 7,FALSE),0)","v":0},"MWh/yr"]
["Natural gas non-condensing furnace","heating_gas_non",0,"therms/yr"]
["Natural gas condensing furnace","heating_gas",0,"therms/yr"]
["Standard efficiency oil furnace","heating_diesel_non",0,"gal/yr"]
["Mid-efficiency oil furnace","heating_diesel",0,"gal/yr"]
["Heat pump","heating_hp",0,"MWh/yr"]
[]
["Cooling energy usage for:"]
["Air conditioner","cooling",{"$f":"IF(build1_cool=A65,VLOOKUP(A65,build1_cool_options, 7,FALSE),0)+IF(build2_cool=A65,VLOOKUP(A65,build2_cool_options, 7,FALSE),0)","v":0},"MWh/yr"]
["Heat pump","cooling_hp",{"$f":"IF(build1_cool=A66,VLOOKUP(A66,build1_cool_options, 7,FALSE),0)+IF(build2_cool=A66,VLOOKUP(A66,build2_cool_options, 7,FALSE),0)","v":0},"MWh/yr"]

{"sheet":"HVAC","index":13,"n_rows":134,"n_cols":12,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
["Building Heating, Ventilating, and Air Conditioning Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["General information"]
["System size","ss_cat2",{"$f":"IF(design_flow<1,1,IF(design_flow<10,2,3))","v":1},"1 indicates small system, 2 indicates medium, 3 indicates large","ss_cat2 is used to select ventilation requirements and building type"]
["Buiding 1 length and width","build1_side",{"$f":"build1_fp^0.5","v":9.4868329805051381},"ft"]
["Building 2 length and width","build2_side",{"$f":"build2_fp^0.5","v":0},"ft"]
[]
["Ventilation"]
["Building 1 weighted average air changes","air_changes_build1",{"$f":"IF(build2_fp=0,(Air_changes_contactor*basin_fp+Air_changes_pump*pump_fp+Air_changes_pump*blower_hp+Air_changes_office*office_fp)/build1_fp,Air_changes_contactor)","v":4.4445751340059632},"air changes/hr"]
["Building 2 weighted average air changes","air_changes_build2",{"$f":"IF(build2_fp=0,0,(Air_changes_pump*pump_fp+Air_changes_pump*blow_fp+Air_changes_office*office_fp)/build2_fp)","v":0},"air changes/hr"]
["Building 1 ventilation",null,{"$f":"CHOOSE(ss_cat2,fan_days_build1_small,fan_days_build1_medium,fan_days_build1_large)*24*0.746*Fan_pressure_drop*build1_fp*Building_height*air_changes_build1/33000","v":97.661053471797942},"kWh/yr"]
["Building 2 ventilation",null,{"$f":"CHOOSE(ss_cat2,fan_days_build2_small,fan_days_build2_medium,fan_days_build2_large)*24*0.746*Fan_pressure_drop*build2_fp*Building_height*air_changes_build2/33000","v":0},"kWh/yr"]
["Total ventilation","ventilation",{"$f":"SUM(C12:C13)/1000","v":9.7661053471797946E-2},"MWh/yr"]
[]
["Building 1 air exchange rate","build1_cfm",{"$f":"build1_fp*Building_height*air_changes_build1/60","v":133.3372540201789},"cfm"]
["Building 2 air exchange rate","build2_cfm",{"$f":"build2_fp*Building_height*air_changes_build2/60","v":0},"cfm"]
[]
["Heating and Cooling"]
["Include heating for building 1","build1_need_heat",{"$f":"VLOOKUP(IF(component_level_I=\"\",\"low cost\",component_level_I),IF(build1_fp<500,heating_table_shed,heating_table),ss_cat2+2,FALSE)","v":0},"1 for yes, 0 for no","Based on system size, building floorplan, and component level input."]
["Include cooling for building 1","build1_need_cool",{"$f":"VLOOKUP(IF(component_level_I=\"\",\"low cost\",component_level_I),IF(build1_fp<500,cooling_table_shed,cooling_table),ss_cat2+2,FALSE)","v":0},"1 for yes, 0 for no"]
["Include heating for building 2","build2_need_heat",{"$f":"IF(build2_fp=0,0,VLOOKUP(IF(component_level_I=\"\",\"low cost\",component_level_I),IF(build2_fp<500,heating_table_shed,heating_table),ss_cat2+2,FALSE))","v":0},"1 for yes, 0 for no"]
["Include cooling for building 2","build2_need_cool",{"$f":"IF(build2_fp=0,0,VLOOKUP(IF(component_level_I=\"\",\"low cost\",component_level_I),IF(build2_fp<500,cooling_table_shed,cooling_table),ss_cat2+2,FALSE))","v":0},"1 for yes, 0 for no"]
[]
["Heating Requirements"]
["Building 1 side conductance heat loss",null,{"$f":"4*build1_side*Building_height*heat_DD*24/R_wall","v":6897774.0942316502},"BTU/yr"]
["Buiding 1 ceiling conductance heat loss",null,{"$f":"build1_fp*heat_DD*24/R_ceiling","v":279833.68421052629},"BTU/yr"]
["Building 1 air exchange heat loss",null,{"$f":"build1_cfm*heat_viload","v":22491194.670869756},"BTU/yr"]
["Building 1 total annual heat loss","build1_heat_loss_yr",{"$f":"SUM(C26:C28)","v":29668802.449311934},"BTU/yr"]
["Building 1 heating requirement in thousand BTU/hr","build1_heat_mbh",{"$f":"build1_heat_loss_yr/365.25/24/1000","v":3.3845314224631458},"MBH","thousands of BTU per hour"]
["Building 1 number of heating zones","build1_heat_zones",{"$f":"ROUNDUP(build1_heat_mbh/max_heat_cl,0)","v":1}]
[]
["Building 2 side conductance heat loss",null,{"$f":"4*build2_side*Building_height*heat_DD*24/R_wall","v":0},"BTU/yr"]
["Buiding 2 ceiling conductance heat loss",null,{"$f":"build2_fp*heat_DD*24/R_ceiling","v":0},"BTU/yr"]
["Building 2 air exchange heat loss",null,{"$f":"build2_cfm*heat_viload","v":0},"BTU/yr"]
["Building 2 total annual heat loss","build2_heat_loss_yr",{"$f":"SUM(C33:C35)","v":0},"BTU/yr"]
["Building 2 heating requirement in thousand BTU/hr","build2_heat_mbh",{"$f":"build2_heat_loss_yr/365.25/24/1000","v":0},"MBH"]
["Building 2 number of heating zones","build2_heat_zones",{"$f":"ROUNDUP(build2_heat_mbh/max_heat_cl,0)","v":0}]
[]
["Cooling Requirements"]
["Building 1 side conductance cooling loss",null,{"$f":"4*build1_side*Building_height*cool_DD*24/R_wall","v":2377721.4377231589},"BTU/yr"]
["Buiding 1 ceiling conductance cooling loss",null,{"$f":"build1_fp*cool_DD*24/R_ceiling","v":96461.052631578947},"BTU/yr"]
["Building 1 air exchange cooling loss",null,{"$f":"build1_cfm*cool_viload","v":6903002.9778786823},"BTU/yr"]
["Building 1 total annual cooling loss","build1_cooling_loss_yr",{"$f":"SUM(C41:C43)","v":9377185.4682334196},"BTU/yr"]
["Building 1 cooling loss per hour","build1_cooling_loss_hr",{"$f":"build1_cooling_loss_yr/365.25/24","v":1069.7222756369404},"BTU/hr"]
[]
["Building 1 power lost: booster pumps","build1_eloss_pumps",{"$f":"IF(build2_fp=0,pump_energy/pump_effcy*(1-pump_effcy)/365.25/24*1000,0)","v":7.0374536958845643E-2},"kWh"]
["Building 1 waste heat: booster pumps","build1_waste_heat_pumps",{"$f":"build1_eloss_pumps*3415","v":240.32904371445787},"BTU/hr"]
[]
["Building 1 total cooling requirement","build1_cooling_req",{"$f":"build1_cooling_loss_hr+build1_waste_heat_pumps","v":1310.0513193513982},"BTU/hr"]
["Building 1 annual cooling requirement","build1_cooling_yr",{"$f":"build1_cooling_req*365.25*24","v":11483909.865434356},"BTU/yr"]
["Building 1 total cooling requirement in tons","build1_cooling_tons",{"$f":"build1_cooling_req/12000","v":0.10917094327928319},"tons","1 ton cooling = 12,000 BTU/hr"]
["Building 1 number of cooling zones","build1_cool_zones",{"$f":"ROUNDUP(build1_cooling_tons/max_cool_cl,0)","v":1}]
[]
["Building 2 side conductance cooling loss",null,{"$f":"4*build2_side*Building_height*cool_DD*24/R_wall","v":0},"BTU/yr"]
["Buiding 2 ceiling conductance cooling loss",null,{"$f":"build2_fp*cool_DD*24/R_ceiling","v":0},"BTU/yr"]
["Building 2 air exchange cooling loss",null,{"$f":"build2_cfm*cool_viload","v":0},"BTU/yr"]
["Building 2 total annual cooling loss","build2_cooling_loss_yr",{"$f":"SUM(C55:C57)","v":0},"BTU/yr"]
["Building 2 cooling loss per hour","build2_cooling_loss_hr",{"$f":"build2_cooling_loss_yr/365.25/24","v":0},"BTU/hr"]
[]
["Building 2 power lost: booster pumps","build2_eloss_pumps",{"$f":"IF(build2_fp=0,0,pump_energy/pump_effcy*(1-pump_effcy)/365.25/24*1000)","v":0},"kWh"]
["Building 2 waste heat: booster pumps","build2_waste_heat_pumps",{"$f":"build2_eloss_pumps*3415","v":0},"BTU/hr"]
[]
["Building 2 total cooling requirement","build2_cooling_req",{"$f":"build2_cooling_loss_hr+build2_waste_heat_pumps","v":0},"BTU/hr"]
["Building 2 annual cooling requirement","build2_cooling_yr",{"$f":"build2_cooling_req*365.25*24","v":0},"BTU/yr"]
["Building 2 total cooling requirement in tons","build2_cooling_tons",{"$f":"build2_cooling_req/12000","v":0},"tons","1 ton cooling = 12,000 BTU/hr"]
["Building 2 number of cooling zones","build2_cool_zones",{"$f":"ROUNDUP(build2_cooling_tons/max_cool_cl,0)","v":0}]
[]
["Heating Options"]
[]
["Building 1 number of HVAC zones","build1_zones",{"$f":"MAX(build1_heat_zones, build1_cool_zones)","v":1}]
["Building 2 number of HVAC zones","build2_zones",{"$f":"MAX(build2_heat_zones, build2_cool_zones)","v":0}]
[]
["Heat pump OK for building 1?","hp_ok_1",{"$f":"AND(build1_heat_mbh<=hp_max_heat_cl,build1_cooling_tons<=hp_max_cool_cl)","v":true},null,"For heat pumps, we check both heating and cooling capacities."]
["Heat pump OK for building 2?","hp_ok_2",{"$f":"AND(build2_heat_mbh<=hp_max_heat_cl,build2_cooling_tons<=hp_max_cool_cl)","v":true}]
[]
["Building 1","build1_heat_options"]
["Option","Size needed per zone (MBH)","Size selected (MBH)","Direct Cost Per Zone","Useful Life (yrs)","Annualized Capital Cost, All Zones","Energy/Yr",null,"Energy Unit Cost",null,"Annual Energy Cost","Total Annual Cost"]
["Electric resistance",{"$f":"build1_heat_mbh/build1_zones","v":3.3845314224631458},{"$f":"IF(curve=1,B79,VLOOKUP(B79,hvac_elec_cost_cl,2))","v":3.3845314224631458},{"$f":"IF(curve=1,hvac_elec_eq_1,VLOOKUP(B79,hvac_elec_cost_cl,3))","v":18042.100326711959},{"$f":"VLOOKUP(B79,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D79=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E79,D79)*build1_zones)","v":1703.0466363916912},{"$f":"build1_heat_loss_yr/3412000/resist_eff","v":8.8728863463023462},"MWh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"I79*G79*1000","v":911.9430669207236},{"$f":"IF(OR(F79=\"n/a\",K79=\"n/a\"),\"n/a\",F79+K79)","v":2614.9897033124148}]
["Heat pump","capital costs are in the cooling table",null,null,null,"n/a",{"$f":"IF(hp_ok_1,build1_heat_loss_yr/3412000/COP,\"n/a\")","v":2.7173214435550932},"MWh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"IF(G80=\"n/a\",\"n/a\",I80*G80*1000)","v":279.28256424447159},"n/a"]
["Natural gas non-condensing furnace",{"$f":"build1_heat_mbh/build1_zones","v":3.3845314224631458},{"$f":"IF(curve=1,B81,VLOOKUP(B81,hvac_gas_non_cost_cl,2))","v":3.3845314224631458},{"$f":"IF(curve=1,hvac_gas_non_eq_1,VLOOKUP(B81,hvac_gas_non_cost_cl,3))","v":13427.216090113468},{"$f":"VLOOKUP(B81,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D81=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E81,D81)*build1_zones)","v":1267.4342113327286},{"$f":"build1_heat_loss_yr/100000/gas_non_eff","v":370.86003061639917},"therms/yr",{"$f":"gas_cost_cl","v":1.0215033782528224},"/therm",{"$f":"I81*G81","v":378.83477413359691},1646.2689854663256]
["Natural gas condensing furnace",{"$f":"build1_heat_mbh/build1_zones","v":3.3845314224631458},{"$f":"IF(curve=1,B82,VLOOKUP(B82,hvac_gas_cost_cl,2))","v":3.3845314224631458},{"$f":"IF(curve=1,hvac_gas_eq_1,VLOOKUP(B82,hvac_gas_cost_cl,3))","v":13427.216090113468},{"$f":"VLOOKUP(B82,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D82=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E82,D82)*build1_zones)","v":1267.4342113327286},{"$f":"build1_heat_loss_yr/100000/gas_eff","v":312.30318367696776},"therms/yr",{"$f":"gas_cost_cl","v":1.0215033782528224},"/therm",{"$f":"I82*G82","v":319.01875716513428},1586.4529684978629]
["Standard efficiency oil furnace",{"$f":"build1_heat_mbh/build1_zones","v":3.3845314224631458},{"$f":"IF(curve=1,B83,VLOOKUP(B83,hvac_oil_std_cost_cl,2))","v":3.3845314224631458},{"$f":"IF(curve=1,hvac_oil_std_eq_1,VLOOKUP(B83,hvac_oil_std_cost_cl,3))","v":21149.656780219881},{"$f":"VLOOKUP(B83,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D83=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E83,D83)*build1_zones)","v":1996.3779819506397},{"$f":"build1_heat_loss_yr/diesel_heat_content/diesel_non_eff","v":273.64695120191783},"gal/yr",{"$f":"diesel_cost_cl","v":3.9758333333333336},"/gal",{"$f":"I83*G83","v":1087.9746701536251},3084.352652104265]
["Mid-efficiency oil furnace",{"$f":"build1_heat_mbh/build1_zones","v":3.3845314224631458},{"$f":"IF(curve=1,B84,VLOOKUP(B84,hvac_oil_mid_cost_cl,2))","v":3.3845314224631458},{"$f":"IF(curve=1,hvac_oil_mid_eq_1,VLOOKUP(B84,hvac_oil_mid_cost_cl,3))","v":21149.656780219881},{"$f":"VLOOKUP(B84,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D84=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E84,D84)*build1_zones)","v":1996.3779819506397},{"$f":"build1_heat_loss_yr/diesel_heat_content/diesel_eff","v":251.1113199264658},"gal/yr",{"$f":"diesel_cost_cl","v":3.9758333333333336},"/gal",{"$f":"I84*G84","v":998.37675614097361},2994.754738091613]
[]
["Building 2","build2_heat_options"]
["Option","Size needed per zone (MBH)","Size selected (MBH)","Direct Cost Per Zone","Useful Life (yrs)","Annualized Capital Cost, All Zones","Energy/Yr",null,"Energy Unit Cost",null,"Annual Energy Cost","Total Annual Cost"]
["Electric resistance",{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},{"$f":"IF(curve=1,B88,VLOOKUP(B88,hvac_elec_cost_cl,2))","v":0},{"$f":"IF(curve=1,hvac_elec_eq_2,VLOOKUP(B88,hvac_elec_cost_cl,3))","v":0},{"$f":"VLOOKUP(B88,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D88=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E88,D88)*build2_zones)","v":0},{"$f":"build2_heat_loss_yr/3412000/resist_eff","v":0},"MWh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"I88*G88*1000","v":0},{"$f":"IF(F88=\"n/a\",\"n/a\",F88+K88)","v":0}]
["Heat pump","capital costs are in the cooling table",null,null,null,"n/a",{"$f":"IF(hp_ok_2,build2_heat_loss_yr/3412000/COP,\"n/a\")","v":0},"MWh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"IF(G89=\"n/a\",\"n/a\",I89*G89*1000)","v":0},{"$f":"IF(OR(F89=\"n/a\",K89=\"n/a\"),\"n/a\",F89+K89)","v":"n/a"}]
["Natural gas non-condensing furnace",{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},{"$f":"IF(curve=1,B90,VLOOKUP(B90,hvac_gas_non_cost_cl,2))","v":0},{"$f":"IF(curve=1,hvac_gas_non_eq_2,VLOOKUP(B90,hvac_gas_non_cost_cl,3))","v":0},{"$f":"VLOOKUP(B90,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D90=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E90,D90)*build2_zones)","v":0},{"$f":"build2_heat_loss_yr/100000/gas_non_eff","v":0},"therms/yr",{"$f":"gas_cost_cl","v":1.0215033782528224},"/therm",{"$f":"I90*G90","v":0},{"$f":"IF(F90=\"n/a\",\"n/a\",F90+K90)","v":0}]
["Natural gas condensing furnace",{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},{"$f":"IF(curve=1,B91,VLOOKUP(B91,hvac_gas_cost_cl,2))","v":0},{"$f":"IF(curve=1,hvac_gas_eq_2,VLOOKUP(B91,hvac_gas_cost_cl,3))","v":0},{"$f":"VLOOKUP(B91,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D91=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E91,D91)*build2_zones)","v":0},{"$f":"build2_heat_loss_yr/100000/gas_eff","v":0},"therms/yr",{"$f":"gas_cost_cl","v":1.0215033782528224},"/therm",{"$f":"I91*G91","v":0},{"$f":"IF(F91=\"n/a\",\"n/a\",F91+K91)","v":0}]
["Standard efficiency oil furnace",{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},{"$f":"IF(curve=1,B92,VLOOKUP(B92,hvac_oil_std_cost_cl,2))","v":0},{"$f":"IF(curve=1,hvac_oil_std_eq_2,VLOOKUP(B92,hvac_oil_std_cost_cl,3))","v":0},{"$f":"VLOOKUP(B92,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D92=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E92,D92)*build2_zones)","v":0},{"$f":"build2_heat_loss_yr/diesel_heat_content/diesel_non_eff","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.9758333333333336},"/gal",{"$f":"I92*G92","v":0},{"$f":"IF(F92=\"n/a\",\"n/a\",F92+K92)","v":0}]
["Mid-efficiency oil furnace",{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},{"$f":"IF(curve=1,B93,VLOOKUP(B93,hvac_oil_mid_cost_cl,2))","v":0},{"$f":"IF(curve=1,hvac_oil_mid_eq_2,VLOOKUP(B93,hvac_oil_mid_cost_cl,3))","v":0},{"$f":"VLOOKUP(B93,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D93=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E93,D93)*build2_zones)","v":0},{"$f":"build2_heat_loss_yr/diesel_heat_content/diesel_eff","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.9758333333333336},"/gal",{"$f":"I93*G93","v":0},{"$f":"IF(F93=\"n/a\",\"n/a\",F93+K93)","v":0}]
[]
["Cooling Options"]
["Building 1","build1_cool_options"]
["Option","Size needed per zone (tons)","Size selected (tons)","Direct Cost Per Zone","Useful Life (yrs)","Annualized Capital Cost, All Zones","Energy/Yr",null,"Energy Unit Cost",null,"Annual Energy Cost","Total Annual Cost"]
["Air conditioner",{"$f":"build1_cooling_tons/build1_zones","v":0.10917094327928319},{"$f":"IF(curve=1,B98,VLOOKUP(B98,hvac_ac_cost_cl,2))","v":0.10917094327928319},{"$f":"IF(curve=1,hvac_ac_eq_1,VLOOKUP(B98,hvac_ac_cost_cl,3))","v":168.68302660781458},{"$f":"VLOOKUP(B98,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D98=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E98,D98)*build1_zones)","v":15.922484404739066},{"$f":"build1_cooling_yr/EER/10^6","v":1.0439918059485778},"MWh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"I98*G98*1000","v":107.30004332283703},{"$f":"IF(F98=\"n/a\",\"n/a\",F98+K98)","v":123.22252772757609}]
["Heat pump",{"$f":"build1_cooling_tons/build1_zones","v":0.10917094327928319},{"$f":"IF(hp_ok_1,IF(curve=1,B99,VLOOKUP(B99,hvac_hp_cost_cl,2)),\"n/a\")","v":0.10917094327928319},{"$f":"IF(C99=\"n/a\",\"n/a\",IF(curve=1,hvac_hp_eq_1,VLOOKUP(B99,hvac_hp_cost_cl,3)))","v":2942.7514206758183},{"$f":"IF(C99=\"n/a\",\"n/a\",VLOOKUP(B99,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},{"$f":"IF(OR(D99=\"contact vendor\",D99=\"n/a\"),\"n/a\",-PMT(Discount_rate,E99,D99)*build1_zones)","v":277.77491633271273},{"$f":"IF(C99=\"n/a\",\"n/a\",build1_cooling_yr/hp_EER/10^6)","v":1.137020778755877},"MWh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"IF(C99=\"n/a\",\"n/a\",I99*G99*1000)","v":116.86143332190174},{"$f":"IF(F99=\"n/a\",\"n/a\",F99+K99)","v":394.63634965461449}]
[]
["Building 2","build2_cool_options"]
["Option","Size needed per zone (tons)","Size selected (tons)","Direct Cost Per Zone","Useful Life (yrs)","Annualized Capital Cost, All Zones","Energy/Yr",null,"Energy Unit Cost",null,"Annual Energy Cost","Total Annual Cost"]
["Air conditioner",{"$f":"IF(build2_zones=0,0,build2_cooling_tons/build2_zones)","v":0},{"$f":"IF(curve=1,B103,VLOOKUP(B103,hvac_ac_cost_cl,2))","v":0},{"$f":"IF(curve=1,hvac_ac_eq_2,VLOOKUP(B103,hvac_ac_cost_cl,3))","v":0},{"$f":"VLOOKUP(B103,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D103=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E103,D103)*build2_zones)","v":0},{"$f":"build2_cooling_yr/EER/10^6","v":0},"MWh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"I103*G103*1000","v":0},{"$f":"IF(F103=\"n/a\",\"n/a\",F103+K103)","v":0}]
["Heat pump",{"$f":"IF(build2_zones=0,0,build2_cooling_tons/build2_zones)","v":0},{"$f":"IF(hp_ok_2,IF(curve=1,B104,VLOOKUP(B104,hvac_hp_cost_cl,2)),\"n/a\")","v":0},{"$f":"IF(C104=\"n/a\",\"n/a\",IF(curve=1,hvac_hp_eq_2,VLOOKUP(B104,hvac_hp_cost_cl,3)))","v":0},{"$f":"IF(C104=\"n/a\",\"n/a\",VLOOKUP(B104,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},{"$f":"IF(OR(D104=\"contact vendor\",D104=\"n/a\"),\"n/a\",-PMT(Discount_rate,E104,D104)*build2_zones)","v":0},{"$f":"IF(C104=\"n/a\",\"n/a\",build2_cooling_yr/hp_EER/10^6)","v":0},"MWh/yr",{"$f":"energy_cost_cl","v":0.10277862595419847},"/kwh",{"$f":"IF(C104=\"n/a\",\"n/a\",I104*G104*1000)","v":0},{"$f":"IF(F104=\"n/a\",\"n/a\",F104+K104)","v":0}]
[]
[]
["Heating and Cooling Selection",null,null,null,"We will select the option with the lowest annual cost for each building."]
[]
["Building 1 Selection"]
["Heating option","Annual cost","Cooling option","Annual cost","Total annual cost"]
["Electric resistance",{"$f":"IF(build1_need_heat,VLOOKUP(A111,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C111,build1_cool_options,12,FALSE),0)","v":0},{"$f":"IF(OR(B111=\"n/a\",D111=\"n/a\"),\"n/a\",ROUND(B111+D111,0))","v":0}]
["Natural gas non-condensing furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A112,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C112,build1_cool_options,12,FALSE),0)","v":0},0]
["Natural gas condensing furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A113,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C113,build1_cool_options,12,FALSE),0)","v":0},0]
["Standard efficiency oil furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A114,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C114,build1_cool_options,12,FALSE),0)","v":0},0]
["Mid-efficiency oil furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A115,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C115,build1_cool_options,12,FALSE),0)","v":0},0]
["Heat pump",{"$f":"IF(AND(build1_need_heat, build1_need_cool),K80,\"n/a\")","v":"n/a"},"Heat pump",{"$f":"IF(AND(build1_need_heat,build1_need_cool),VLOOKUP(C116,build1_cool_options,12,FALSE),0)","v":0},"n/a"]
[]
["Row selected","build1_row",{"$f":"MATCH(MIN(E111:E116),E111:E116,0)","v":1}]
["Building 1 heating selection","build1_heat",{"$f":"IF(build1_need_heat,INDEX(A111:A116,build1_row),\"n/a\")","v":"n/a"}]
["Building 1 cooling selection","build1_cool",{"$f":"IF(build1_need_cool,INDEX(C111:C116,build1_row),\"n/a\")","v":"n/a"}]
[]
[]
["Building 2 Selection"]
["Heating option","Annual cost","Cooling option","Annual cost","Total annual cost"]
["Electric resistance",{"$f":"IF(build2_need_heat,VLOOKUP(A125,build2_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build2_need_cool,VLOOKUP(C125,build2_cool_options,12,FALSE),0)","v":0},{"$f":"IF(OR(B125=\"n/a\",D125=\"n/a\"),\"n/a\",ROUND(B125+D125,0))","v":0}]
["Natural gas non-condensing furnace",{"$f":"IF(build2_need_heat,VLOOKUP(A126,build2_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build2_need_cool,VLOOKUP(C126,build2_cool_options,12,FALSE),0)","v":0},0]
["Natural gas condensing furnace",{"$f":"IF(build2_need_heat,VLOOKUP(A127,build2_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build2_need_cool,VLOOKUP(C127,build2_cool_options,12,FALSE),0)","v":0},0]
["Standard efficiency oil furnace",{"$f":"IF(build2_need_heat,VLOOKUP(A128,build2_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build2_need_cool,VLOOKUP(C128,build2_cool_options,12,FALSE),0)","v":0},0]
["Mid-efficiency oil furnace",{"$f":"IF(build2_need_heat,VLOOKUP(A129,build2_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build2_need_cool,VLOOKUP(C129,build2_cool_options,12,FALSE),0)","v":0},0]
["Heat pump",{"$f":"IF(AND(build2_need_heat, build2_need_cool),K89,\"n/a\")","v":"n/a"},"Heat pump",{"$f":"IF(AND(build1_need_heat,build2_need_cool),VLOOKUP(C130,build2_cool_options,12,FALSE),0)","v":0},"n/a"]
[]
["Row selected","build2_row",{"$f":"MATCH(MIN(E125:E130),E125:E130,0)","v":1}]
["Building 2 heating selection","build2_heat",{"$f":"IF(build2_need_heat,INDEX(A125:A130,build2_row),\"n/a\")","v":"n/a"}]
["Building 2 cooling selection","build2_cool",{"$f":"IF(build2_need_cool,INDEX(C125:C130,build2_row),\"n/a\")","v":"n/a"}]

{"sheet":"Indirect","index":14,"n_rows":89,"n_cols":5,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
["Indirect and Add-on Cost Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Standby Power"]
["Blowers",null,{"$f":"blower_energy*design_flow/average_flow/365/24*1000","v":2.2389794932590403},"kW"]
["Pumps",null,{"$f":"pump_energy*design_flow/average_flow/365/24*1000","v":0.90543521181199726},"kW"]
["Offgas blowers",null,{"$f":"IF(Offgas_Tech=2,TO_power_yr,IF(Offgas_Tech=3,CO_power_yr,0))*design_flow/average_flow/365/24*1000","v":0},"kW"]
["Lighting",null,{"$f":"(build1_fp*lighting_energy_1+build2_fp*lighting_energy_2)/365/24","v":9.0000000000000011E-2},"kW"]
["Building 1 ventilation",null,{"$f":"0.746*Fan_pressure_drop*build1_fp*Building_height*air_changes_build1/33000","v":4.5213450681387934E-2},"kW"]
["Building 2 ventilation",null,{"$f":"0.746*Fan_pressure_drop*build2_fp*Building_height*air_changes_build2/33000","v":0},"kW"]
["Total base standby power requirement","std_base",{"$f":"SUM(C5:C10)","v":3.2796281557524249},"kW"]
[]
["Electric heating for Building 1?","build1_elec_heat",{"$f":"IF(build1_need_heat=1,VLOOKUP(build1_heat,build1_heat_options,8,FALSE)=\"MWh/yr\",FALSE)","v":false}]
["Power to heat Building 1","build1_elec_heat_power",{"$f":"IF(build1_elec_heat,VLOOKUP(build1_heat,build1_heat_options,7,FALSE),0)*365.25*24/1000","v":0},"kW"]
["Electric heating for Building 2?","build2_elec_heat",{"$f":"IF(build2_need_heat,(VLOOKUP(build2_heat,build2_heat_options,8,FALSE)=\"MWh/yr\"),FALSE)","v":false}]
["Power to heat Building 2","build2_elec_heat_power",{"$f":"IF(build2_elec_heat,VLOOKUP(build2_heat,build2_heat_options,7,FALSE),0)*365.25*24/1000","v":0},"kW"]
["Standby power for heating","std_heat",{"$f":"build1_elec_heat_power+build2_elec_heat_power","v":0},"kW"]
[]
["Electric cooling for Building 1?","build1_elec_cool",{"$f":"IF(build1_need_cool,(VLOOKUP(build1_cool,build1_cool_options,8,FALSE)=\"MWh/yr\"),FALSE)","v":false}]
["Power to cool Building 1","build1_elec_cool_power",{"$f":"IF(build1_elec_cool,VLOOKUP(build1_cool,build1_cool_options,7,FALSE),0)*365.25*24/1000","v":0},"kW"]
["Electric cooling for Building 2?","build2_elec_cool",{"$f":"IF(build2_need_cool,(VLOOKUP(build2_cool,build2_cool_options,8,FALSE)=\"MWh/yr\"),FALSE)","v":false}]
["Power to cool Building 2","build2_elec_cool_power",{"$f":"IF(build2_elec_cool,VLOOKUP(build2_cool,build2_cool_options,7,FALSE),0)*365.25*24/1000","v":0},"kW"]
["Standby power for cooling","std_cool",{"$f":"build1_elec_cool_power+build2_elec_cool_power","v":0},"kW"]
[]
["Total standby power requirements","std_power",{"$f":"ROUNDUP(2*MAX(min_standby,(IF(AND(need_heat=1,need_cool=1),MAX(std_heat,std_cool),need_heat*std_heat+need_cool*std_cool)+std_base)*(1+std_safety_factor)),0)/2","v":3.5},"kW"]
["Total standby power cost","std_power_cost",{"$f":"VLOOKUP(std_power,std_gen_cost_cl,3)*std_power","v":3259.6191524490923}]
[]
["Geotechnical & Sitework"]
["Total technology footprint","tech_fp",{"$f":"total_fp+offgas_fp","v":90},"square feet"]
["Maximum basin excavation depth","max_excav_depth",{"$f":"IF(design_type=1,0,tank_depth+conc_thick+overexcavate)","v":0},"feet"]
["Borehole depth","bore_depth",{"$f":"IF(design_type=1,bore_depth_p,IF(max_excav_depth>deep_bore_need,bore_depth_max,bore_depth_min))","v":10},"feet"]
["Number of test pits","num_pits",{"$f":"IF(OR(design_type=2,tech_fp>bore_need),0,ROUNDUP(tech_fp/hole_per_sf,0))","v":1}]
["Number of boreholes","num_holes",{"$f":"IF(AND(design_type=1,tech_fp<bore_need),0,IF(ROUNDUP(tech_fp/hole_per_sf,0)<min_holes,min_holes,ROUNDUP(tech_fp/hole_per_sf,0)))","v":0}]
[]
["Costs"]
["Borings, initial field stake out & determination of elevations",null,{"$f":"IF(num_pits>0,1,ROUNDUP(num_holes/hole_per_job,0))*VLOOKUP(0,stake_out_cost_cl,3)","v":1275}]
["Borings, drawings showing boring details",null,{"$f":"ROUNDUP(num_holes/hole_per_job,0)*VLOOKUP(0,bore_draw_cost_cl,3)","v":0}]
["Borings, report and recommendations from P.E.",null,{"$f":"IF(num_pits>0,1,ROUNDUP(num_holes/hole_per_job,0))*VLOOKUP(0,bore_report_cost_cl,3)","v":970}]
["Borings, mobilization and demobilization, minimum",null,{"$f":"IF(num_pits>0,0,1)*VLOOKUP(0,bore_mob_cost_cl,3)","v":0}]
["Borings, drill rig and crew with truck mounted auger",null,{"$f":"ROUNDUP(bore_depth*num_holes/hole_per_day,0)*VLOOKUP(0,bore_rig_cost_cl,3)","v":0}]
["Borings, cased borings in earth, w/samples, 2.5\" dia",null,{"$f":"num_holes*bore_depth*VLOOKUP(0,bore_cost_cl,3)","v":0}]
["Test pits",null,{"$f":"pit_width*pit_length*pit_depth/27*num_pits*VLOOKUP(0,pit_cost_cl,3)","v":983.11111111111109}]
["Total geotechnical cost","geotech_cost",{"$f":"SUM(C36:C42)","v":3228.1111111111113}]
[]
["Total sitework cost","sitework_cost",{"$f":"tech_fp*sitework_sf_cl","v":1044}]
[]
["Yard Piping"]
["Actual yard piping diameter","yard_pipe_diam",{"$f":"SUMPRODUCT(OUTPUT!G60:G64,OUTPUT!L60:L64)","v":1.5},"in. diam","Based on output sheet selection for inlet and outlet pipe"]
["Trench depth to top of pipe","trench_depth",{"$f":"MAX(frost,min_trench_depth)","v":38},"inches"]
["Thrust force","thrust_force",{"$f":"VLOOKUP(yard_pipe_diam,thrust_block_table_cl,2)*2.2","v":764.79838682438469},"lbs"]
["Bearing Area (L x H)","bearing_area",{"$f":"1.5*thrust_force/(soil_dens*(trench_depth/12+yard_pipe_diam/12)*Coeff_Kp*Reduction)","v":2.5645578679308643},"square ft"]
["L",null,{"$f":"bearing_area/C53","v":2.2647551160913024},"ft"]
["H",null,{"$f":"(bearing_area/2)^0.5","v":1.1323775580456512},"ft"]
["F",null,{"$f":"MAX(0.5,yard_pipe_diam/12)","v":0.5},"ft","Pipe diameter with a minimum of 6 inches"]
["T",null,{"$f":"C52/2","v":1.1323775580456512},"ft"]
["Thrust block volume","block_vol",{"$f":"(C55+(yard_pipe_diam/12)/2)*(C52+C54)/2*C53/27","v":6.9275164969845107E-2},"cy"]
["Trench Cross-section Area","trench_area",{"$f":"(yard_pipe_diam/12+2)*(bedding_depth/12+yard_pipe_diam/12+trench_depth/12)+(bedding_depth/12+yard_pipe_diam/12+trench_depth/12)^2*TAN(trench_angle)","v":22.434027777777775},"square ft"]
["Trench Volume Source Water",null,{"$f":"trench_area*yard_in/27","v":0},"cy"]
["Trench Volume Inlet & Outlet",null,{"$f":"((2*non_fire_buffer)+2*(total_fp^0.5)/4)*trench_area/27","v":20.559055291090772},"cy"]
["Trench Volume Between Buildings",null,{"$f":"IF(build2_fp=0,0,((2*non_fire_buffer)+2*(build2_fp^0.5)/4)*trench_area/27)","v":0},"cy"]
["Trench Volume to Distribution Network",null,{"$f":"trench_area*yard_out/27","v":0},"cy"]
["Trench Volume total","trench_vol",{"$f":"SUM(C58:C61)+block_vol","v":20.628330456060617},"cy"]
["Equivalent pipe length","yard_pipe_length",{"$f":"yard_in+yard_out+2*((2*non_fire_buffer)+2*(build1_fp^0.5)/4+IF(build2_fp=0,0,((2*non_fire_buffer)+2*(build2_fp^0.5)/4))+2*(trench_depth+yard_pipe_diam)/12)","v":62.653499647171806},"lf"]
["Bedding cross sectional surface area",null,{"$f":"(yard_pipe_diam/12+2)*(bedding_depth/12+yard_pipe_diam/12*bedding_pct)+(bedding_depth/12+yard_pipe_diam/12*bedding_pct)^2*TAN(trench_angle)-((yard_pipe_diam/12/2)^2*ACOS((yard_pipe_diam/12/2-bedding_pct*yard_pipe_diam/12)/(yard_pipe_diam/12/2))-(yard_pipe_diam/12/2-yard_pipe_diam/12*bedding_pct)*((2*yard_pipe_diam/12/2*yard_pipe_diam/12*bedding_pct-(yard_pipe_diam/12*bedding_pct)^2)^0.5))","v":1.4087336529324048},"square ft"]
["Bedding volume","bedding_vol",{"$f":"C64*yard_pipe_length/2/27","v":1.6344832116103607},"cy"]
[]
["Costs"]
["Bedding cost",null,{"$f":"VLOOKUP(0,bedding_cost_cl,3)*bedding_vol","v":81.397263938195962}]
["Excavation cost",null,{"$f":"trench_vol*VLOOKUP(0,excavate_cost_cl,3)","v":580.22336490284499}]
["Backfill cost",null,{"$f":"trench_vol*VLOOKUP(0,backfill_cost_cl,3)","v":268.99342914703044}]
["Thrust block cost",null,{"$f":"block_vol*VLOOKUP(0,conc_basin_cost_cl,3)","v":37.702480311705315}]
["Pipe cost",null,{"$f":"yard_pipe_length*SUMPRODUCT(OUTPUT!I60:I64,OUTPUT!L60:L64)","v":142.88048550562911},null,"Based on output sheet selection for inlet and outlet pipe"]
["Total yard piping cost","yard_cost",{"$f":"SUM(C68:C72)","v":1111.1970238054059}]
[]
["Permits"]
["Building #1 value",null,{"$f":"SUMPRODUCT(OUTPUT!J154:J167,OUTPUT!L154:L167)","v":3778.294388365015},null,"Determined using Use? Column of output sheet"]
["Building #2 value",null,{"$f":"SUMPRODUCT(OUTPUT!J168:J181,OUTPUT!L168:L181)","v":0},null,"Determined using Use? Column of output sheet"]
["Building permit cost",null,{"$f":"BPCost_UBC97(C77)+BPCost_UBC97(C76)","v":{"$error":"#NAME?"}}]
["Storm water permit cost",null,{"$f":"VLOOKUP(land_required,SW_permit_cost_cl,2)","v":0},null,"Applies to systems requiring 1 acre of land or greater"]
["Risk management plan",null,0,null,"Not required for this technology"]
["NEPA compliance",null,{"$f":"IF(include_NEPA=2,0,IF(OR(component_level=2,include_NEPA=1),VLOOKUP(land_required,NEPA_cost_cl,2),0))","v":0},null,"Included only for high cost estimates, unless assumption \"include_NEPA\" is changed on CDA sheet"]
["Total permit cost","permit_cost",{"$f":"SUM(C78:C81)","v":{"$error":"#NAME?"}}]
[]
["Construction Management and General Contractor Job Overhead"]
["Builder's risk insurance percentage",null,{"$f":"br_ins_pct*direct_cost","v":422.3065306438715}]
["Performance bond cost",null,{"$f":"include_bond*(VLOOKUP(direct_cost,performance_bond_table_cl,3)+VLOOKUP(direct_cost,performance_bond_table_cl,4)*(direct_cost-VLOOKUP(direct_cost,performance_bond_table_cl,5)))","v":2863.1170469582567},null,"Bracket determined from direct capital cost"]
["Construction management percentage",null,{"$f":"VLOOKUP(direct_cost,construction_mgt_table_cl,3)","v":0.09},null,"Looked up from direct capital cost"]
["Construction management fee",null,{"$f":"CHOOSE(design_type,include_cm_pre,include_cm)*C87*direct_cost","v":0}]
["Total construction management/job overhead cost","cm_cost",{"$f":"SUM(C85:C86,C88)","v":3285.4235776021283}]

{"sheet":"Standard Inputs","index":15,"n_rows":131,"n_cols":28,"rows_kept":131,"cut":false,"hidden":false,"merged":[[5,0,5,1],[6,26,6,27],[5,2,5,5],[5,20,5,24],[5,13,5,19],[5,6,5,12]]}
["Standard Designs"]
["Default inputs represent typical options used to generate national average compliance costs."]
[]
[]
[]
["Design Indices",null,"System Size",null,null,null,"System Configuration",null,null,null,null,null,null,"Offgas",null,null,null,null,null,null,"Optional"]
["Contaminant Selection","Design #","Design flow (mgd)","Design Flow Units","Average Flow","Average flow units","Design Type","Number of Operating Basins","Air to Water Ratio","Maximum Water Depth","# of Stages","Pilot rate constant (Kla)","Pilot air intensity (AI)","Influent water concentration (ug/L)","Percent removal","VOC Release Limit (lbs/day)","Off-gas Pollution Control Technology","Heat Recovery Type","GAC Regeneration","GAC Bed Life","Number of Pumps","Number of Blowers","Number of Redundant Basins","Component level","System Automation","Contaminant Name","Internal Use"]
[null,null,"design_flow_I","df_units","average_flow_I","af_units","design_type_I","num_op_tanks","air_water_ratio","max_h2odepth","stages","pilot_k","pilot_phi","influent_conc","P_REM_I","max_VOC_release","Offgas_tech_I","og_opt1_I","og_opt2_I","og_opt3","num_pumps_I","num_blowers_I","NRD_I","component_level_I","manual_I"]
[1,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,20,3,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Radon",{"$f":"AND(C9:Y9=inp_used)","v":false},{"$f":"AND(C9:F9=inp_used_minimal)","v":true}]
[1,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",1,20,3,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C10:Y10=inp_used)","v":false},{"$f":"AND(C10:F10=inp_used_minimal)","v":false}]
[1,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",1,20,3,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C11:Y11=inp_used)","v":false},{"$f":"AND(C11:F11=inp_used_minimal)","v":false}]
[1,4,0.74,"MGD",0.251,"MGD","pre-engineered package",2,20,3,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C12:Y12=inp_used)","v":false},{"$f":"AND(C12:F12=inp_used_minimal)","v":false}]
[1,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD","custom design",1,20,3,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C13:Y13=inp_used)","v":false},{"$f":"AND(C13:F13=inp_used_minimal)","v":false}]
[1,6,7.3650000000000002,"MGD",3.2,"MGD","custom design",3,20,3,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C14:Y14=inp_used)","v":false},{"$f":"AND(C14:F14=inp_used_minimal)","v":false}]
[1,7,22.614000000000001,"MGD",11.087,"MGD","custom design",8,20,3,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C15:Y15=inp_used)","v":false},{"$f":"AND(C15:F15=inp_used_minimal)","v":false}]
[1,8,75.072000000000003,"MGD",37.536000000000001,"MGD","custom design",24,20,3,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C16:Y16=inp_used)","v":false},{"$f":"AND(C16:F16=inp_used_minimal)","v":false}]
[2,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,40,3,8,0.17,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","TCE",{"$f":"AND(C17:Y17=inp_used)","v":false},{"$f":"AND(C17:F17=inp_used_minimal)","v":true}]
[2,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",1,40,3,8,0.17,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C18:Y18=inp_used)","v":false},{"$f":"AND(C18:F18=inp_used_minimal)","v":false}]
[2,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",2,40,3,8,0.17,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C19:Y19=inp_used)","v":false},{"$f":"AND(C19:F19=inp_used_minimal)","v":false}]
[2,4,0.74,"MGD",0.251,"MGD","pre-engineered package",3,40,3,8,0.17,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C20:Y20=inp_used)","v":false},{"$f":"AND(C20:F20=inp_used_minimal)","v":false}]
[2,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C21:Y21=inp_used)","v":false},{"$f":"AND(C21:F21=inp_used_minimal)","v":false}]
[2,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C22:Y22=inp_used)","v":false},{"$f":"AND(C22:F22=inp_used_minimal)","v":false}]
[2,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C23:Y23=inp_used)","v":false},{"$f":"AND(C23:F23=inp_used_minimal)","v":false}]
[2,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C24:Y24=inp_used)","v":false},{"$f":"AND(C24:F24=inp_used_minimal)","v":false}]
[3,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,18,3,8,0.38900000000000001,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","PCE",{"$f":"AND(C25:Y25=inp_used)","v":false},{"$f":"AND(C25:F25=inp_used_minimal)","v":true}]
[3,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",1,18,3,8,0.38900000000000001,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C26:Y26=inp_used)","v":false},{"$f":"AND(C26:F26=inp_used_minimal)","v":false}]
[3,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",1,18,3,8,0.38900000000000001,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C27:Y27=inp_used)","v":false},{"$f":"AND(C27:F27=inp_used_minimal)","v":false}]
[3,4,0.74,"MGD",0.251,"MGD","pre-engineered package",2,18,3,8,0.38900000000000001,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C28:Y28=inp_used)","v":false},{"$f":"AND(C28:F28=inp_used_minimal)","v":false}]
[3,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C29:Y29=inp_used)","v":false},{"$f":"AND(C29:F29=inp_used_minimal)","v":false}]
[3,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C30:Y30=inp_used)","v":false},{"$f":"AND(C30:F30=inp_used_minimal)","v":false}]
[3,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C31:Y31=inp_used)","v":false},{"$f":"AND(C31:F31=inp_used_minimal)","v":false}]
[3,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C32:Y32=inp_used)","v":false},{"$f":"AND(C32:F32=inp_used_minimal)","v":false}]
[4,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,6,3,8,0.64700000000000002,2.54,2,null,1,"none",null,null,null,null,null,null,null,"fully automated","Vinyl Chloride",{"$f":"AND(C33:Y33=inp_used)","v":false},{"$f":"AND(C33:F33=inp_used_minimal)","v":true}]
[4,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",1,6,3,8,0.64700000000000002,2.54,2,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C34:Y34=inp_used)","v":false},{"$f":"AND(C34:F34=inp_used_minimal)","v":false}]
[4,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",1,6,3,8,0.64700000000000002,2.54,2,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C35:Y35=inp_used)","v":false},{"$f":"AND(C35:F35=inp_used_minimal)","v":false}]
[4,4,0.74,"MGD",0.251,"MGD","pre-engineered package",1,6,3,8,0.64700000000000002,2.54,2,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C36:Y36=inp_used)","v":false},{"$f":"AND(C36:F36=inp_used_minimal)","v":false}]
[4,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C37:Y37=inp_used)","v":false},{"$f":"AND(C37:F37=inp_used_minimal)","v":false}]
[4,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C38:Y38=inp_used)","v":false},{"$f":"AND(C38:F38=inp_used_minimal)","v":false}]
[4,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C39:Y39=inp_used)","v":false},{"$f":"AND(C39:F39=inp_used_minimal)","v":false}]
[4,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C40:Y40=inp_used)","v":false},{"$f":"AND(C40:F40=inp_used_minimal)","v":false}]
[5,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,12,3,8,0.56899999999999995,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","Carbon Tetrachloride",{"$f":"AND(C41:Y41=inp_used)","v":false},{"$f":"AND(C41:F41=inp_used_minimal)","v":true}]
[5,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",1,12,3,8,0.56899999999999995,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C42:Y42=inp_used)","v":false},{"$f":"AND(C42:F42=inp_used_minimal)","v":false}]
[5,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",1,12,3,8,0.56899999999999995,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C43:Y43=inp_used)","v":false},{"$f":"AND(C43:F43=inp_used_minimal)","v":false}]
[5,4,0.74,"MGD",0.251,"MGD","pre-engineered package",1,12,3,8,0.56899999999999995,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C44:Y44=inp_used)","v":false},{"$f":"AND(C44:F44=inp_used_minimal)","v":false}]
[5,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C45:Y45=inp_used)","v":false},{"$f":"AND(C45:F45=inp_used_minimal)","v":false}]
[5,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C46:Y46=inp_used)","v":false},{"$f":"AND(C46:F46=inp_used_minimal)","v":false}]
[5,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C47:Y47=inp_used)","v":false},{"$f":"AND(C47:F47=inp_used_minimal)","v":false}]
[5,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C48:Y48=inp_used)","v":false},{"$f":"AND(C48:F48=inp_used_minimal)","v":false}]
[6,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,29,3,8,0.23599999999999999,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","Benzene",{"$f":"AND(C49:Y49=inp_used)","v":false},{"$f":"AND(C49:F49=inp_used_minimal)","v":true}]
[6,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",1,29,3,8,0.23599999999999999,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C50:Y50=inp_used)","v":false},{"$f":"AND(C50:F50=inp_used_minimal)","v":false}]
[6,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",1,29,3,8,0.23599999999999999,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C51:Y51=inp_used)","v":false},{"$f":"AND(C51:F51=inp_used_minimal)","v":false}]
[6,4,0.74,"MGD",0.251,"MGD","pre-engineered package",2,29,3,8,0.23599999999999999,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C52:Y52=inp_used)","v":false},{"$f":"AND(C52:F52=inp_used_minimal)","v":false}]
[6,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C53:Y53=inp_used)","v":false},{"$f":"AND(C53:F53=inp_used_minimal)","v":false}]
[6,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C54:Y54=inp_used)","v":false},{"$f":"AND(C54:F54=inp_used_minimal)","v":false}]
[6,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C55:Y55=inp_used)","v":false},{"$f":"AND(C55:F55=inp_used_minimal)","v":false}]
[6,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C56:Y56=inp_used)","v":false},{"$f":"AND(C56:F56=inp_used_minimal)","v":false}]
[7,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,66,3,8,0.13,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","1,2-DCP",{"$f":"AND(C57:Y57=inp_used)","v":false},{"$f":"AND(C57:F57=inp_used_minimal)","v":true}]
[7,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",1,66,3,8,0.13,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C58:Y58=inp_used)","v":false},{"$f":"AND(C58:F58=inp_used_minimal)","v":false}]
[7,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",2,66,3,8,0.13,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C59:Y59=inp_used)","v":false},{"$f":"AND(C59:F59=inp_used_minimal)","v":false}]
[7,4,0.74,"MGD",0.251,"MGD","pre-engineered package",5,66,3,8,0.13,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C60:Y60=inp_used)","v":false},{"$f":"AND(C60:F60=inp_used_minimal)","v":false}]
[7,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C61:Y61=inp_used)","v":false},{"$f":"AND(C61:F61=inp_used_minimal)","v":false}]
[7,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C62:Y62=inp_used)","v":false},{"$f":"AND(C62:F62=inp_used_minimal)","v":false}]
[7,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C63:Y63=inp_used)","v":false},{"$f":"AND(C63:F63=inp_used_minimal)","v":false}]
[7,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C64:Y64=inp_used)","v":false},{"$f":"AND(C64:F64=inp_used_minimal)","v":false}]
[8,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,60,3,8,0.14199999999999999,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","Methylene Chloride",{"$f":"AND(C65:Y65=inp_used)","v":false},{"$f":"AND(C65:F65=inp_used_minimal)","v":true}]
[8,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",1,60,3,8,0.14199999999999999,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C66:Y66=inp_used)","v":false},{"$f":"AND(C66:F66=inp_used_minimal)","v":false}]
[8,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",2,60,3,8,0.14199999999999999,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C67:Y67=inp_used)","v":false},{"$f":"AND(C67:F67=inp_used_minimal)","v":false}]
[8,4,0.74,"MGD",0.251,"MGD","pre-engineered package",4,60,3,8,0.14199999999999999,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C68:Y68=inp_used)","v":false},{"$f":"AND(C68:F68=inp_used_minimal)","v":false}]
[8,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C69:Y69=inp_used)","v":false},{"$f":"AND(C69:F69=inp_used_minimal)","v":false}]
[8,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C70:Y70=inp_used)","v":false},{"$f":"AND(C70:F70=inp_used_minimal)","v":false}]
[8,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C71:Y71=inp_used)","v":false},{"$f":"AND(C71:F71=inp_used_minimal)","v":false}]
[8,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C72:Y72=inp_used)","v":false},{"$f":"AND(C72:F72=inp_used_minimal)","v":false}]
[9,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,104,3,8,8.2000000000000003E-2,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","1,2-DCA",{"$f":"AND(C73:Y73=inp_used)","v":true},{"$f":"AND(C73:F73=inp_used_minimal)","v":true}]
[9,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",2,104,3,8,8.2000000000000003E-2,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C74:Y74=inp_used)","v":false},{"$f":"AND(C74:F74=inp_used_minimal)","v":false}]
[9,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",3,104,3,8,8.2000000000000003E-2,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C75:Y75=inp_used)","v":false},{"$f":"AND(C75:F75=inp_used_minimal)","v":false}]
[9,4,0.74,"MGD",0.251,"MGD","pre-engineered package",7,104,3,8,8.2000000000000003E-2,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C76:Y76=inp_used)","v":false},{"$f":"AND(C76:F76=inp_used_minimal)","v":false}]
[9,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C77:Y77=inp_used)","v":false},{"$f":"AND(C77:F77=inp_used_minimal)","v":false}]
[9,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C78:Y78=inp_used)","v":false},{"$f":"AND(C78:F78=inp_used_minimal)","v":false}]
[9,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C79:Y79=inp_used)","v":false},{"$f":"AND(C79:F79=inp_used_minimal)","v":false}]
[9,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C80:Y80=inp_used)","v":false},{"$f":"AND(C80:F80=inp_used_minimal)","v":false}]
[10,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,7,3,8,0.97499999999999998,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","1,3-Butadiene",{"$f":"AND(C81:Y81=inp_used)","v":false},{"$f":"AND(C81:F81=inp_used_minimal)","v":true}]
[10,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",1,7,3,8,0.97499999999999998,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C82:Y82=inp_used)","v":false},{"$f":"AND(C82:F82=inp_used_minimal)","v":false}]
[10,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",1,7,3,8,0.97499999999999998,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C83:Y83=inp_used)","v":false},{"$f":"AND(C83:F83=inp_used_minimal)","v":false}]
[10,4,0.74,"MGD",0.251,"MGD","pre-engineered package",1,7,3,8,0.97499999999999998,2.54,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C84:Y84=inp_used)","v":false},{"$f":"AND(C84:F84=inp_used_minimal)","v":false}]
[10,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C85:Y85=inp_used)","v":false},{"$f":"AND(C85:F85=inp_used_minimal)","v":false}]
[10,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C86:Y86=inp_used)","v":false},{"$f":"AND(C86:F86=inp_used_minimal)","v":false}]
[10,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C87:Y87=inp_used)","v":false},{"$f":"AND(C87:F87=inp_used_minimal)","v":false}]
[10,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C88:Y88=inp_used)","v":false},{"$f":"AND(C88:F88=inp_used_minimal)","v":false}]
[11,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,32,3,8,0.26600000000000001,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","1,1-DCA",{"$f":"AND(C89:Y89=inp_used)","v":false},{"$f":"AND(C89:F89=inp_used_minimal)","v":true}]
[11,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",1,32,3,8,0.26600000000000001,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C90:Y90=inp_used)","v":false},{"$f":"AND(C90:F90=inp_used_minimal)","v":false}]
[11,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",1,32,3,8,0.26600000000000001,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C91:Y91=inp_used)","v":false},{"$f":"AND(C91:F91=inp_used_minimal)","v":false}]
[11,4,0.74,"MGD",0.251,"MGD","pre-engineered package",3,32,3,8,0.26600000000000001,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C92:Y92=inp_used)","v":false},{"$f":"AND(C92:F92=inp_used_minimal)","v":false}]
[11,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C93:Y93=inp_used)","v":false},{"$f":"AND(C93:F93=inp_used_minimal)","v":false}]
[11,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C94:Y94=inp_used)","v":false},{"$f":"AND(C94:F94=inp_used_minimal)","v":false}]
[11,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C95:Y95=inp_used)","v":false},{"$f":"AND(C95:F95=inp_used_minimal)","v":false}]
[11,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C96:Y96=inp_used)","v":false},{"$f":"AND(C96:F96=inp_used_minimal)","v":false}]
[12,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,60,3,8,0.14199999999999999,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","1,1,1,2-TCA",{"$f":"AND(C97:Y97=inp_used)","v":false},{"$f":"AND(C97:F97=inp_used_minimal)","v":true}]
[12,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",1,60,3,8,0.14199999999999999,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C98:Y98=inp_used)","v":false},{"$f":"AND(C98:F98=inp_used_minimal)","v":false}]
[12,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",3,60,3,8,0.14199999999999999,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C99:Y99=inp_used)","v":false},{"$f":"AND(C99:F99=inp_used_minimal)","v":false}]
[12,4,0.74,"MGD",0.251,"MGD","pre-engineered package",4,60,3,8,0.14199999999999999,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C100:Y100=inp_used)","v":false},{"$f":"AND(C100:F100=inp_used_minimal)","v":false}]
[12,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C101:Y101=inp_used)","v":false},{"$f":"AND(C101:F101=inp_used_minimal)","v":false}]
[12,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C102:Y102=inp_used)","v":false},{"$f":"AND(C102:F102=inp_used_minimal)","v":false}]
[12,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C103:Y103=inp_used)","v":false},{"$f":"AND(C103:F103=inp_used_minimal)","v":false}]
[12,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C104:Y104=inp_used)","v":false},{"$f":"AND(C104:F104=inp_used_minimal)","v":false}]
[13,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,270,3,8,4.5999999999999999E-2,5.23,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","1,1,2,2-TCA",{"$f":"AND(C105:Y105=inp_used)","v":false},{"$f":"AND(C105:F105=inp_used_minimal)","v":true}]
[13,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",4,270,3,8,4.5999999999999999E-2,5.23,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C106:Y106=inp_used)","v":false},{"$f":"AND(C106:F106=inp_used_minimal)","v":false}]
[13,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",8,270,3,8,4.5999999999999999E-2,5.23,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C107:Y107=inp_used)","v":false},{"$f":"AND(C107:F107=inp_used_minimal)","v":false}]
[13,4,0.74,"MGD",0.251,"MGD","pre-engineered package",18,270,3,8,4.5999999999999999E-2,5.23,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C108:Y108=inp_used)","v":false},{"$f":"AND(C108:F108=inp_used_minimal)","v":false}]
[13,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C109:Y109=inp_used)","v":false},{"$f":"AND(C109:F109=inp_used_minimal)","v":false}]
[13,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C110:Y110=inp_used)","v":false},{"$f":"AND(C110:F110=inp_used_minimal)","v":false}]
[13,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C111:Y111=inp_used)","v":false},{"$f":"AND(C111:F111=inp_used_minimal)","v":false}]
[13,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C112:Y112=inp_used)","v":false},{"$f":"AND(C112:F112=inp_used_minimal)","v":false}]
[14,1,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,253,3,8,1.9E-2,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","1,2,3-TCP",{"$f":"AND(C113:Y113=inp_used)","v":false},{"$f":"AND(C113:F113=inp_used_minimal)","v":true}]
[14,2,0.124,"MGD",3.5000000000000003E-2,"MGD","pre-engineered package",3,253,3,8,1.9E-2,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C114:Y114=inp_used)","v":false},{"$f":"AND(C114:F114=inp_used_minimal)","v":false}]
[14,3,0.30499999999999999,"MGD",9.4E-2,"MGD","pre-engineered package",7,253,3,8,1.9E-2,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C115:Y115=inp_used)","v":false},{"$f":"AND(C115:F115=inp_used_minimal)","v":false}]
[14,4,0.74,"MGD",0.251,"MGD","pre-engineered package",17,253,3,8,1.9E-2,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated",null,{"$f":"AND(C116:Y116=inp_used)","v":false},{"$f":"AND(C116:F116=inp_used_minimal)","v":false}]
[14,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C117:Y117=inp_used)","v":false},{"$f":"AND(C117:F117=inp_used_minimal)","v":false}]
[14,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C118:Y118=inp_used)","v":false},{"$f":"AND(C118:F118=inp_used_minimal)","v":false}]
[14,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C119:Y119=inp_used)","v":false},{"$f":"AND(C119:F119=inp_used_minimal)","v":false}]
[14,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C120:Y120=inp_used)","v":false},{"$f":"AND(C120:F120=inp_used_minimal)","v":false}]
[15,1,0.03,"MGD",7.0000000000000001E-3,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C121:Y121=inp_used)","v":false},{"$f":"AND(C121:F121=inp_used_minimal)","v":true}]
[15,2,0.124,"MGD",3.5000000000000003E-2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C122:Y122=inp_used)","v":false},{"$f":"AND(C122:F122=inp_used_minimal)","v":false}]
[15,3,0.30499999999999999,"MGD",9.4E-2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C123:Y123=inp_used)","v":false},{"$f":"AND(C123:F123=inp_used_minimal)","v":false}]
[15,4,0.74,"MGD",0.251,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C124:Y124=inp_used)","v":false},{"$f":"AND(C124:F124=inp_used_minimal)","v":false}]
[15,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C125:Y125=inp_used)","v":false},{"$f":"AND(C125:F125=inp_used_minimal)","v":false}]
[15,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C126:Y126=inp_used)","v":false},{"$f":"AND(C126:F126=inp_used_minimal)","v":false}]
[15,7,22.614000000000001,"MGD",11.087,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C127:Y127=inp_used)","v":false},{"$f":"AND(C127:F127=inp_used_minimal)","v":false}]
[15,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C128:Y128=inp_used)","v":false},{"$f":"AND(C128:F128=inp_used_minimal)","v":false}]
[]
[{"$f":"IF(LEN(contam)=0,\"\",contam)","v":9},null,{"$f":"IF(LEN(design_flow_I)=0,\"\",design_flow_I)","v":0.03},{"$f":"IF(LEN(df_units)=0,\"\",df_units)","v":"MGD"},{"$f":"IF(LEN(average_flow_I)=0,\"\",average_flow_I)","v":7.0000000000000001E-3},{"$f":"IF(LEN(af_units)=0,\"\",af_units)","v":"MGD"},{"$f":"IF(LEN(design_type_I)=0,\"\",design_type_I)","v":"pre-engineered package"},{"$f":"IF(LEN(num_op_tanks)=0,\"\",num_op_tanks)","v":1},{"$f":"IF(LEN(air_water_ratio)=0,\"\",air_water_ratio)","v":104},{"$f":"IF(LEN(max_h2odepth)=0,\"\",max_h2odepth)","v":3},{"$f":"IF(LEN(stages)=0,\"\",stages)","v":8},{"$f":"IF(LEN(pilot_k)=0,\"\",pilot_k)","v":8.2000000000000003E-2},{"$f":"IF(LEN(pilot_phi)=0,\"\",pilot_phi)","v":3.17},{"$f":"IF(LEN(influent_conc)=0,\"\",influent_conc)","v":5},{"$f":"IF(LEN(P_REM_I)=0,\"\",P_REM_I)","v":""},{"$f":"IF(LEN(max_VOC_release)=0,\"\",max_VOC_release)","v":1},{"$f":"IF(LEN(Offgas_Tech_I)=0,\"\",Offgas_Tech_I)","v":"none"},{"$f":"IF(LEN(og_opt1_I)=0,\"\",og_opt1_I)","v":""},{"$f":"IF(LEN(og_opt2_I)=0,\"\",og_opt2_I)","v":""},{"$f":"IF(LEN(og_opt3)=0,\"\",og_opt3)","v":""},{"$f":"IF(LEN(num_pumps_I)=0,\"\",num_pumps_I)","v":""},{"$f":"IF(LEN(num_blowers_I)=0,\"\",num_blowers_I)","v":""},{"$f":"IF(LEN(NRD_I)=0,\"\",NRD_I)","v":""},{"$f":"IF(LEN(component_level_I)=0,\"\",component_level_I)","v":""},{"$f":"IF(LEN(manual_I)=0,\"\",manual_I)","v":"fully automated"},"<--current inputs"]
[null,null,0.03,"MGD",7.0000000000000001E-3,"MGD","pre-engineered package",1,104,3,8,8.2000000000000003E-2,3.17,5,null,1,"none",null,null,null,null,null,null,null,"fully automated","<--inputs used at last \"Generate Results\"",{"$f":"AND(C131:Y131=inp_used)","v":true}]

{"sheet":"Cost Equations","index":16,"n_rows":128,"n_cols":17,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
["Cost Equations"]
["This sheet is used internally to calculate component costs using the cost equations method; see model documentation for more details on the development of cost equations"]
[]
["Component",null,"Result","Variable",null,2,3,4,5,6,7,8,9,10,11,16,17]
["Aeration Basins"]
["Custom Designed"]
["Concrete, excavation and backfill, cover","no equation"]
["Baffles","baffle_eq",{"$f":"IF(OR(D8>P8,D8<Q8),\"contact vendor\",F8*D8^G8+H8*LN(D8)+I8+J8*EXP(K8*D8)+L8*D8^3+M8*D8^2+N8*D8+O8)","v":137.2769499275},{"$f":"baffle_area","v":17.5},"baffle_eq",{"$f":"VLOOKUP($E8,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,1.4E-8,-2.6008500000000001E-4,4.3290574509999997,61.598020535000003,9963.76,0]
["Pre-engineered package"]
["Stainless Steel","ss_tank_eq",{"$f":"IF(D10=0,0,IF(OR(D10>P10,D10<Q10),\"contact vendor\",F10*D10^G10+H10*LN(D10)+I10+J10*EXP(K10*D10)+L10*D10^3+M10*D10^2+N10*D10+O10))","v":34198.266656891086},{"$f":"tank_sf","v":268.5},"ss_basin_eq",{"$f":"VLOOKUP($E10,eq_table_cl,F$4,FALSE)","v":2558.2822957590001},0.46359878799999998,0,0,0,0,0,0,0,0,1200,0]
["Plastic","pl_tank_eq",{"$f":"IF(D11=0,0,IF(OR(D11>P11,D11<Q11),\"contact vendor\",F11*D11^G11+H11*LN(D11)+I11+J11*EXP(K11*D11)+L11*D11^3+M11*D11^2+N11*D11+O11))","v":"contact vendor"},{"$f":"tank_sf","v":268.5},"pl_basin_eq",0.43606823500000003,1.948695284,0,0,0,0,0,0,0,0,239,0]
["Fiberglass","fg_tank_eq",13677.093300767203,{"$f":"tank_sf","v":268.5},"fg_basin_eq",153.338731895,0.802958697,0,0,0,0,0,0,0,0,1200,0]
["Aerators"]
["Diffusers","diffuser_eq",{"$f":"IF(D14=0,0,IF(OR(D14>P14,D14<Q14),\"contact vendor\",F14*D14^G14+H14*LN(D14)+I14+J14*EXP(K14*D14)+L14*D14^3+M14*D14^2+N14*D14+O14))","v":54.797019856303876},{"$f":"diffuser_size","v":36.207664884135468},"diffuser_eq",{"$f":"VLOOKUP($E14,eq_table_cl,F$4,FALSE)","v":0},0,0,0,41.661622989999998,7.5689889999999999E-3,0,0,0,0,44.1,0]
["Pumps and Blowers"]
["Booster Pumps","pump_eq",{"$f":"IF(D16=0,0,IF(OR(D16>P16,D16<Q16),\"contact vendor\",F16*D16^G16+H16*LN(D16)+I16+J16*EXP(K16*D16)+L16*D16^3+M16*D16^2+N16*D16+O16))","v":4560.6264247438157},{"$f":"pump_rating","v":13.020833333333332},"dis75_pump_eq",{"$f":"VLOOKUP($E16,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,3.1699999999999999E-7,-4.3713370000000003E-3,24.66089083,4240.26150125,10001,0]
["Centrifugal Blowers","cent_blow_eq",31777.268502454463,{"$f":"blower_rating","v":362.07664884135465},"cent_blow_eq",0,0,0,0,0,0,6.4899999999999995E-7,-4.7512379999999996E-3,18.492175183000001,25673.761831055999,3751,0]
["Piping"]
["Process Piping"]
["Ductile Iron","di_pipe_eq_h2o",{"$f":"IF(D20=0,0,IF(OR(D20>P20,D20<Q20),\"contact vendor\",F20*D20^G20+H20*LN(D20)+I20+J20*EXP(K20*D20)+L20*D20^3+M20*D20^2+N20*D20+O20))","v":"contact vendor"},{"$f":"h2o_pipe_diam","v":1.5},"di_pipe_eq",{"$f":"VLOOKUP($E20,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,5.5523166999999998E-2,-1.7343722210000001,21.872521642999999,-33.123758789,48.1,4]
["CPVC","cpvc_pipe_eq_h2o",8.8384855386249992,{"$f":"h2o_pipe_diam","v":1.5},"cpvc_pipe_eq",0,0,0,0,0,0,-1.4019403E-2,1.3468648089999999,3.5632997450000001,0.51040558599999997,12.1,0]
["PVC","pvc_pipe_eq_h2o",2.2804869051250001,{"$f":"h2o_pipe_diam","v":1.5},"pvc_pipe_eq",0,0,0,0,0,0,6.5904500000000003E-4,6.5264830999999995E-2,1.125738049,0.44280968500000001,48.1,0]
["Stainless Steel","ss_pipe_eq_h2o",50.308192065499988,{"$f":"h2o_pipe_diam","v":1.5},"ss_pipe_eq",0,0,0,0,0,0,1.25271E-3,-8.4998590000000002E-3,32.766712771999998,1.1730196939999999,48.1,0]
["Steel","st_pipe_eq_h2o",24.836319334125001,{"$f":"h2o_pipe_diam","v":1.5},"st_pipe_eq",0,0,0,0,0,0,3.0934449999999998E-3,-0.42192453099999999,21.746769,-6.8449443480000003,60.1,1]
["Air Piping"]
["Ductile Iron","di_pipe_eq_air",{"$f":"IF(D26=0,0,IF(OR(D26>P26,D26<Q26),\"contact vendor\",F26*D26^G26+H26*LN(D26)+I26+J26*EXP(K26*D26)+L26*D26^3+M26*D26^2+N26*D26+O26))","v":"contact vendor"},{"$f":"air_pipe_diam","v":1.5},"di_pipe_eq",{"$f":"VLOOKUP($E26,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,5.5523166999999998E-2,-1.7343722210000001,21.872521642999999,-33.123758789,48.1,4]
["CPVC","cpvc_pipe_eq_air",8.8384855386249992,{"$f":"air_pipe_diam","v":1.5},"cpvc_pipe_eq",0,0,0,0,0,0,-1.4019403E-2,1.3468648089999999,3.5632997450000001,0.51040558599999997,12.1,0]
["PVC","pvc_pipe_eq_air",2.2804869051250001,{"$f":"air_pipe_diam","v":1.5},"pvc_pipe_eq",0,0,0,0,0,0,6.5904500000000003E-4,6.5264830999999995E-2,1.125738049,0.44280968500000001,48.1,0]
["Stainless Steel","ss_pipe_eq_air",50.308192065499988,{"$f":"air_pipe_diam","v":1.5},"ss_pipe_eq",0,0,0,0,0,0,1.25271E-3,-8.4998590000000002E-3,32.766712771999998,1.1730196939999999,48.1,0]
["Steel","st_pipe_eq_air",24.836319334125001,{"$f":"air_pipe_diam","v":1.5},"st_pipe_eq",0,0,0,0,0,0,3.0934449999999998E-3,-0.42192453099999999,21.746769,-6.8449443480000003,60.1,1]
["Inlet and Outlet Piping"]
["Ductile Iron","di_pipe_eq_in_out",{"$f":"IF(D32=0,0,IF(OR(D32>P32,D32<Q32),\"contact vendor\",F32*D32^G32+H32*LN(D32)+I32+J32*EXP(K32*D32)+L32*D32^3+M32*D32^2+N32*D32+O32))","v":"contact vendor"},{"$f":"in_out_pipe_diam","v":1.5},"di_pipe_eq",{"$f":"VLOOKUP($E32,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,5.5523166999999998E-2,-1.7343722210000001,21.872521642999999,-33.123758789,48.1,4]
["CPVC","cpvc_pipe_eq_in_out",8.8384855386249992,{"$f":"in_out_pipe_diam","v":1.5},"cpvc_pipe_eq",0,0,0,0,0,0,-1.4019403E-2,1.3468648089999999,3.5632997450000001,0.51040558599999997,12.1,0]
["PVC","pvc_pipe_eq_in_out",2.2804869051250001,{"$f":"in_out_pipe_diam","v":1.5},"pvc_pipe_eq",0,0,0,0,0,0,6.5904500000000003E-4,6.5264830999999995E-2,1.125738049,0.44280968500000001,48.1,0]
["Stainless Steel","ss_pipe_eq_in_out",50.308192065499988,{"$f":"in_out_pipe_diam","v":1.5},"ss_pipe_eq",0,0,0,0,0,0,1.25271E-3,-8.4998590000000002E-3,32.766712771999998,1.1730196939999999,48.1,0]
["Steel","st_pipe_eq_in_out",24.836319334125001,{"$f":"in_out_pipe_diam","v":1.5},"st_pipe_eq",0,0,0,0,0,0,3.0934449999999998E-3,-0.42192453099999999,21.746769,-6.8449443480000003,60.1,1]
["Bypass Piping"]
["Ductile Iron","di_pipe_eq_bp",{"$f":"IF(D38=0,0,IF(OR(D38>P38,D38<Q38),\"contact vendor\",F38*D38^G38+H38*LN(D38)+I38+J38*EXP(K38*D38)+L38*D38^3+M38*D38^2+N38*D38+O38))","v":0},{"$f":"bp_pipe_diam","v":0},"di_pipe_eq",{"$f":"VLOOKUP($E38,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,5.5523166999999998E-2,-1.7343722210000001,21.872521642999999,-33.123758789,48.1,4]
["CPVC","cpvc_pipe_eq_bp",0,{"$f":"bp_pipe_diam","v":0},"cpvc_pipe_eq",0,0,0,0,0,0,-1.4019403E-2,1.3468648089999999,3.5632997450000001,0.51040558599999997,12.1,0]
["PVC","pvc_pipe_eq_bp",0,{"$f":"bp_pipe_diam","v":0},"pvc_pipe_eq",0,0,0,0,0,0,6.5904500000000003E-4,6.5264830999999995E-2,1.125738049,0.44280968500000001,48.1,0]
["Stainless Steel","ss_pipe_eq_bp",0,{"$f":"bp_pipe_diam","v":0},"ss_pipe_eq",0,0,0,0,0,0,1.25271E-3,-8.4998590000000002E-3,32.766712771999998,1.1730196939999999,48.1,0]
["Steel","st_pipe_eq_bp",0,{"$f":"bp_pipe_diam","v":0},"st_pipe_eq",0,0,0,0,0,0,3.0934449999999998E-3,-0.42192453099999999,21.746769,-6.8449443480000003,60.1,1]
["Valves"]
["Motor/Air Operated"]
["Polypropylene/PVC - Process","pp_mov_eq_tank",{"$f":"IF(D45=0,0,IF(OR(D45>P45,D45<Q45),\"contact vendor\",F45*D45^G45+H45*LN(D45)+I45+J45*EXP(K45*D45)+L45*D45^3+M45*D45^2+N45*D45+O45))","v":745.56193466762488},{"$f":"tank_valve_size","v":1.5},{"$f":"IF(D45>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},{"$f":"VLOOKUP($E45,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0.40692371100000002,-5.7897509180000002,265.99131690899998,358.22853134500002,12,0]
["Stainless Steel - Process","ss_mov_eq_tank",832.02956450362501,{"$f":"tank_valve_size","v":1.5},"ss_mov_eq",0,0,0,0,0,0,0.41281628100000001,48.632015991000003,-28.440307282999999,763.87473450000005,48.1,1]
["Cast Iron - Process","ci_mov_eq_tank","contact vendor",{"$f":"tank_valve_size","v":1.5},"ci_mov_eq",0,0,0,0,0,0,5.8338184000000001E-2,9.3523735259999992,342.65330958800001,523.16138256099998,48.1,2]
["Polypropylene/PVC - Air","pp_mov_eq_air",745.56193466762488,{"$f":"air_valve_size","v":1.5},{"$f":"IF(D48>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,0,0,0.40692371100000002,-5.7897509180000002,265.99131690899998,358.22853134500002,12,0]
["Stainless Steel - Air","ss_mov_eq_air",832.02956450362501,{"$f":"air_valve_size","v":1.5},"ss_mov_eq",0,0,0,0,0,0,0.41281628100000001,48.632015991000003,-28.440307282999999,763.87473450000005,48.1,1]
["Cast Iron - Air","ci_mov_eq_air","contact vendor",{"$f":"air_valve_size","v":1.5},"ci_mov_eq",0,0,0,0,0,0,5.8338184000000001E-2,9.3523735259999992,342.65330958800001,523.16138256099998,48.1,2]
["Polypropylene/PVC - Bypass","pp_mov_eq_bp",0,{"$f":"bypass_valve_size","v":0},{"$f":"IF(D51>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,0,0,0.40692371100000002,-5.7897509180000002,265.99131690899998,358.22853134500002,12,0]
["Stainless Steel - Bypass","ss_mov_eq_bp",0,{"$f":"bypass_valve_size","v":0},"ss_mov_eq",0,0,0,0,0,0,0.41281628100000001,48.632015991000003,-28.440307282999999,763.87473450000005,48.1,1]
["Cast Iron - Bypass","ci_mov_eq_bp",0,{"$f":"bypass_valve_size","v":0},"ci_mov_eq",0,0,0,0,0,0,5.8338184000000001E-2,9.3523735259999992,342.65330958800001,523.16138256099998,48.1,2]
["Manual"]
["Polypropylene/PVC - Inlet and Outlet","pp_man_eq",{"$f":"IF(D55=0,0,IF(OR(D55>P55,D55<Q55),\"contact vendor\",F55*D55^G55+H55*LN(D55)+I55+J55*EXP(K55*D55)+L55*D55^3+M55*D55^2+N55*D55+O55))","v":189.57344279487501},{"$f":"in_valve_size","v":1.5},{"$f":"IF(D55>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},{"$f":"VLOOKUP($E55,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,1.9387218310000001,-19.945848446999999,150.24492101800001,2.541034094,12,0]
["Stainless Steel - Inlet and Outlet","ss_man_eq",686.27523337599996,{"$f":"in_valve_size","v":1.5},"ss_man_eq",0,0,0,0,0,0,0,27.469782389999999,290.65107808900001,188.491605865,48.1,0]
["Cast Iron - Inlet and Outlet","ci_bfv_eq","contact vendor",{"$f":"in_valve_size","v":1.5},{"$f":"IF(D57>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},0,0,0,0,0,0,1.3628861860000001,-10.479854038999999,178.42522374399999,-113.374587944,12,2]
["Polypropylene/PVC - Process","pp_man_eq_tank",189.57344279487501,{"$f":"tank_valve_size","v":1.5},{"$f":"IF(D58>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,1.9387218310000001,-19.945848446999999,150.24492101800001,2.541034094,12,0]
["Stainless Steel - Process","ss_man_eq_tank",686.27523337599996,{"$f":"tank_valve_size","v":1.5},"ss_man_eq",0,0,0,0,0,0,0,27.469782389999999,290.65107808900001,188.491605865,48.1,0]
["Cast Iron - Process","ci_bfv_eq_tank","contact vendor",{"$f":"tank_valve_size","v":1.5},{"$f":"IF(D60>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},0,0,0,0,0,0,1.3628861860000001,-10.479854038999999,178.42522374399999,-113.374587944,12,2]
["Polypropylene/PVC - Air","pp_man_eq_air",189.57344279487501,{"$f":"air_valve_size","v":1.5},{"$f":"IF(D61>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,1.9387218310000001,-19.945848446999999,150.24492101800001,2.541034094,12,0]
["Stainless Steel - Air","ss_man_eq_air",686.27523337599996,{"$f":"air_valve_size","v":1.5},"ss_man_eq",0,0,0,0,0,0,0,27.469782389999999,290.65107808900001,188.491605865,48.1,0]
["Cast Iron - Air","ci_bfv_eq_air","contact vendor",{"$f":"air_valve_size","v":1.5},{"$f":"IF(D63>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},0,0,0,0,0,0,1.3628861860000001,-10.479854038999999,178.42522374399999,-113.374587944,12,2]
["Polypropylene/PVC - Bypass","pp_man_eq_bp",0,{"$f":"bypass_valve_size","v":0},{"$f":"IF(D64>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,1.9387218310000001,-19.945848446999999,150.24492101800001,2.541034094,12,0]
["Stainless Steel - Bypass","ss_man_eq_bp",0,{"$f":"bypass_valve_size","v":0},"ss_man_eq",0,0,0,0,0,0,0,27.469782389999999,290.65107808900001,188.491605865,48.1,0]
["Cast Iron - Bypass","ci_man_eq_bp",0,{"$f":"bypass_valve_size","v":0},{"$f":"IF(D66>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},0,0,0,0,0,0,1.3628861860000001,-10.479854038999999,178.42522374399999,-113.374587944,12,2]
["Check"]
["Polypropylene/PVC - Inlet and Outlet","pp_chv_eq",{"$f":"IF(D68=0,0,IF(OR(D68>P68,D68<Q68),\"contact vendor\",F68*D68^G68+H68*LN(D68)+I68+J68*EXP(K68*D68)+L68*D68^3+M68*D68^2+N68*D68+O68))","v":160.69101379025},{"$f":"in_valve_size","v":1.5},"pp_chv_eq",{"$f":"VLOOKUP($E68,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,33.531105975000003,26.083543361,46.120710305000003,12.1,0]
["Stainless Steel - Inlet and Outlet","ss_chv_eq",808.70502676212504,{"$f":"in_valve_size","v":1.5},"ss_chv_eq",0,0,0,0,0,0,-0.31699134099999998,43.48726241,223.719834875,376.34877980300001,48.1,0]
["Cast Iron - Inlet and Outlet","ci_chv_eq","contact vendor",{"$f":"in_valve_size","v":1.5},"ci_chv_eq",0,0,0,0,0,0,0,33.199306028000002,-90.173665755000002,1193.6882856929999,24.1,2]
["Polypropylene/PVC - Inlet and Outlet","pp_chv_eq_proc",160.69101379025,{"$f":"tank_valve_size","v":1.5},"pp_chv_eq",0,0,0,0,0,0,0,33.531105975000003,26.083543361,46.120710305000003,12.1,0]
["Stainless Steel - Inlet and Outlet","ss_chv_eq_proc",808.70502676212504,{"$f":"tank_valve_size","v":1.5},"ss_chv_eq",0,0,0,0,0,0,-0.31699134099999998,43.48726241,223.719834875,376.34877980300001,48.1,0]
["Cast Iron - Inlet and Outlet","ci_chv_eq_proc","contact vendor",{"$f":"tank_valve_size","v":1.5},"ci_chv_eq",0,0,0,0,0,0,0,33.199306028000002,-90.173665755000002,1193.6882856929999,24.1,2]
["Polypropylene/PVC - bypass","pp_chv_eq_bp",0,{"$f":"bypass_valve_size","v":0},"pp_chv_eq",0,0,0,0,0,0,0,33.531105975000003,26.083543361,46.120710305000003,12.1,0]
["Stainless Steel - bypass","ss_chv_eq_bp",0,{"$f":"bypass_valve_size","v":0},"ss_chv_eq",0,0,0,0,0,0,-0.31699134099999998,43.48726241,223.719834875,376.34877980300001,48.1,0]
["Cast Iron - bypass","ci_chv_eq_bp",0,{"$f":"bypass_valve_size","v":0},"ci_chv_eq",0,0,0,0,0,0,0,33.199306028000002,-90.173665755000002,1193.6882856929999,24.1,2]
["Instrumentation"]
["Flow Meters - Inlet and Outlet"]
["Orifice Plate","op_fm_eq_in",{"$f":"IF(D79=0,0,IF(OR(D79>P79,D79<Q79),\"contact vendor\",F79*D79^G79+H79*LN(D79)+I79+J79*EXP(K79*D79)+L79*D79^3+M79*D79^2+N79*D79+O79))","v":2883.36523860225},{"$f":"in_meter_size","v":1.5},"op_fm_eq",{"$f":"VLOOKUP($E79,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,9.1057871999999998E-2,-4.0270508090000003,342.48079312499999,2378.3975929170001,60.1,0]
["Propeller","prop_fm_eq_in",1902.93784887225,{"$f":"in_meter_size","v":1.5},"prop_fm_eq",0,0,0,0,0,0,0,5.2786609289999999,220.068807612,1560.9576503640001,24.1,0]
["Venturi","ven_fm_eq_in",4021.2751682277503,{"$f":"in_meter_size","v":1.5},"ven_fm_eq",0,0,0,0,0,0,3.6864558500000002,-125.739537402,2199.0905769030001,993.11147353399997,24.1,0]
["Magnetic","mag_fm_eq_in",2619.0838298265321,{"$f":"in_meter_size","v":1.5},"mag_fm_eq",1883.1998253920001,0.81351564399999998,0,0,0,0,0,0,0,0,24.1,0]
["Flow Meters - Process"]
["Orifice Plate","op_fm_eq_proc",{"$f":"IF(D84=0,0,IF(OR(D84>P84,D84<Q84),\"contact vendor\",F84*D84^G84+H84*LN(D84)+I84+J84*EXP(K84*D84)+L84*D84^3+M84*D84^2+N84*D84+O84))","v":2883.36523860225},{"$f":"proc_meter_size","v":1.5},"op_fm_eq",{"$f":"VLOOKUP($E84,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,9.1057871999999998E-2,-4.0270508090000003,342.48079312499999,2378.3975929170001,60.1,0]
["Propeller","prop_fm_eq_proc",1902.93784887225,{"$f":"proc_meter_size","v":1.5},"prop_fm_eq",0,0,0,0,0,0,0,5.2786609289999999,220.068807612,1560.9576503640001,24.1,0]
["Venturi","ven_fm_eq_proc",4021.2751682277503,{"$f":"proc_meter_size","v":1.5},"ven_fm_eq",0,0,0,0,0,0,3.6864558500000002,-125.739537402,2199.0905769030001,993.11147353399997,24.1,0]
["Magnetic","mag_fm_eq_proc",2619.0838298265321,{"$f":"proc_meter_size","v":1.5},"mag_fm_eq",1883.1998253920001,0.81351564399999998,0,0,0,0,0,0,0,0,24.1,0]
["Offgas Pollution Control Equipment"]
["Gas-phase GAC Adsorber","og_gac_eq",{"$f":"IF(D89=0,0,IF(OR(D89>P89,D89<Q89),\"contact vendor\",F89*D89^G89+H89*LN(D89)+I89+J89*EXP(K89*D89)+L89*D89^3+M89*D89^2+N89*D89+O89))","v":0},{"$f":"GAC_bed_size","v":0},"og_gac_eq",{"$f":"VLOOKUP($E89,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,-2.0941089999999999E-2,71.129375296000006,7797.0750963609999,1333.4,0]
["Thermal Oxidizer - No Heat Recovery","og_TO_eq",0,{"$f":"TO_size","v":0},"og_TO_eq",0,0,0,0,0,0,3.4E-8,-2.0409149999999999E-3,50.272329773000003,29460.676582273001,25001,0]
["Thermal Oxidizer - Recuperative","og_torec_eq",0,{"$f":"TO_size","v":0},"og_torec_eq",0,0,0,0,0,0,0,2.579245E-3,43.421768045,45080.000667597,7258,0]
["Thermal Oxidizer - Regenerative/Flameless","og_toreg_eq",0,{"$f":"TO_size","v":0},"og_toreg_eq",0,0,0,0,0,0,0,5.6947000000000002E-5,25.163323747,117209.297117258,736001,0]
["Catalytic Oxidizer - No Heat Recovery","og_co_eq",0,{"$f":"CO_size","v":0},"og_co_eq",0,0,0,0,0,0,0,3.0299999999999998E-6,64.998131767000004,24759.712942683,736001,0]
["Catalytic Oxidizer - Recuperative","og_corec_eq",0,{"$f":"CO_size","v":0},"og_corec_eq",0,0,0,0,0,0,0,5.818E-6,76.718877965000004,29216.170819219002,736001,0]
["Catalytic Oxidizer - Regenerative","og_coreg_eq",0,{"$f":"CO_size","v":0},"og_coreg_eq",0,0,0,0,0,0,0,7.2817000000000004E-5,44.374725693000002,71831.378582172998,736001,0]
["Initial GAC charge","gac_eq",0,{"$f":"IF(GAC>P96,P96,GAC)","v":0},"gac_eq",4.1707451390000001,-5.5195527000000001E-2,0,0,0,0,0,0,0,0,40000,0]
[]
["O&M Chemicals"]
["Virgin GAC","replace_gac_eq",{"$f":"IF(D99=0,0,IF(OR(D99>P99,D99<Q99),\"contact vendor\",F99*D99^G99+H99*LN(D99)+I99+J99*EXP(K99*D99)+L99*D99^3+M99*D99^2+N99*D99+O99))","v":0},{"$f":"IF(GAC_makeup>P99,P99,GAC_makeup)","v":0},"gac_eq",{"$f":"VLOOKUP($E99,eq_table_cl,F$4,FALSE)","v":4.1707451390000001},-5.5195527000000001E-2,0,0,0,0,0,0,0,0,40000,0]
["Off-site GAC regeneration","off_regen_eq",0,{"$f":"IF(regen_yr>P100,P100,regen_yr)","v":0},"off_regen_eq",0,0,0,0,0,0,0,0,0,1.2472694452182116,9990000,0]
[]
["Building Structures and HVAC"]
["Building 1"]
["Low Quality Structure","bldg_lo_eq_1",{"$f":"IF(D104=0,0,IF(OR(D104>P104,D104<Q104),\"contact vendor\",F104*D104^G104+H104*LN(D104)+I104+J104*EXP(K104*D104)+L104*D104^3+M104*D104^2+N104*D104+O104))","v":91.701057869013383},{"$f":"build1_fp","v":90},"bldg_lo_eq",{"$f":"VLOOKUP($E104,eq_table_cl,F$4,FALSE)","v":141.837429708},-9.6925793999999996E-2,0,0,0,0,0,0,0,0,200000.1,0]
["Medium Quality Structure","bldg_mid_eq_1",111.88803688108405,{"$f":"build1_fp","v":90},"bldg_mid_eq",174.08800506,-9.8240209999999994E-2,0,0,0,0,0,0,0,0,200000.1,0]
["High Quality Structure","bldg_hi_eq_1",168.49798127925914,{"$f":"build1_fp","v":90},"bldg_hi_eq",305.59138946299998,-0.13230006499999999,0,0,0,0,0,0,0,0,200000.1,0]
["Heating System"]
["Electric resistance","hvac_elec_eq_1",{"$f":"IF(D108=0,0,IF(OR(D108>P108,D108<Q108),\"contact vendor\",F108*D108^G108+H108*LN(D108)+I108+J108*EXP(K108*D108)+L108*D108^3+M108*D108^2+N108*D108+O108))","v":18042.100326711959},{"$f":"build1_heat_mbh/build1_zones","v":3.3845314224631458},"hvac_elec_eq",{"$f":"VLOOKUP($E108,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,-1.55E-6,6.8344249999999999E-3,178.968279069,17436.298333972001,6148.1,0]
["Natural gas non-condensing furnace","hvac_gas_non_eq_1",13427.216090113468,{"$f":"build1_heat_mbh/build1_zones","v":3.3845314224631458},"hvac_gas_non_eq",0,0,0,0,0,0,5.2780000000000001E-6,-3.0180885000000001E-2,146.749402831,12930.883644011999,5032.1000000000004,0]
["Natural gas condensing furnace","hvac_gas_eq_1",13427.216090113468,{"$f":"build1_heat_mbh/build1_zones","v":3.3845314224631458},"hvac_gas_eq",0,0,0,0,0,0,5.2780000000000001E-6,-3.0180885000000001E-2,146.749402831,12930.883644011999,5032.1000000000004,0]
["Standard efficiency oil furnace","hvac_oil_std_eq_1",21149.656780219881,{"$f":"build1_heat_mbh/build1_zones","v":3.3845314224631458},"hvac_oil_std_eq",0,0,0,0,0,0,-2.8550000000000002E-6,1.1743557E-2,114.111369921,20763.308850682999,3350.1,0]
["Mid-efficiency oil furnace","hvac_oil_mid_eq_1",21149.656780219881,{"$f":"build1_heat_mbh/build1_zones","v":3.3845314224631458},"hvac_oil_mid_eq",0,0,0,0,0,0,-2.8550000000000002E-6,1.1743557E-2,114.111369921,20763.308850682999,3350.1,0]
["Cooling System"]
["Air conditioning system","hvac_ac_eq_1",{"$f":"IF(D114=0,0,IF(OR(D114>P114,D114<Q114),\"contact vendor\",F114*D114^G114+H114*LN(D114)+I114+J114*EXP(K114*D114)+L114*D114^3+M114*D114^2+N114*D114+O114))","v":168.68302660781458},{"$f":"build1_cooling_tons/build1_zones","v":0.10917094327928319},"hvac_ac_eq",{"$f":"VLOOKUP($E114,eq_table_cl,F$4,FALSE)","v":2245.661287935},1.168812894,0,0,0,0,0,0,0,0,113.33,0]
["Heat pump","hvac_hp_eq_1",2942.7514206758183,{"$f":"build1_cooling_tons/build1_zones","v":0.10917094327928319},{"$f":"IF(D115>12,\"hvac_hp_eq_large\",\"hvac_hp_eq_small\")","v":"hvac_hp_eq_small"},0,0,0,0,2894.8077582020001,0.15046400200000001,0,0,0,0,12,0]
["Building 2"]
["Low Quality Structure","bldg_lo_eq_2",{"$f":"IF(D117=0,0,IF(OR(D117>P117,D117<Q117),\"contact vendor\",F117*D117^G117+H117*LN(D117)+I117+J117*EXP(K117*D117)+L117*D117^3+M117*D117^2+N117*D117+O117))","v":0},{"$f":"build2_fp","v":0},"bldg_lo_eq",{"$f":"VLOOKUP($E117,eq_table_cl,F$4,FALSE)","v":141.837429708},-9.6925793999999996E-2,0,0,0,0,0,0,0,0,200000.1,0]
["Medium Quality Structure","bldg_mid_eq_2",0,{"$f":"build2_fp","v":0},"bldg_mid_eq",174.08800506,-9.8240209999999994E-2,0,0,0,0,0,0,0,0,200000.1,0]
["High Quality Structure","bldg_hi_eq_2",0,{"$f":"build2_fp","v":0},"bldg_hi_eq",305.59138946299998,-0.13230006499999999,0,0,0,0,0,0,0,0,200000.1,0]
["Heating System"]
["Electric resistance","hvac_elec_eq_2",0,{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},"hvac_elec_eq",{"$f":"VLOOKUP($E121,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,-1.55E-6,6.8344249999999999E-3,178.968279069,17436.298333972001,6148.1,0]
["Natural gas non-condensing furnace","hvac_gas_non_eq_2",0,{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},"hvac_gas_non_eq",0,0,0,0,0,0,5.2780000000000001E-6,-3.0180885000000001E-2,146.749402831,12930.883644011999,5032.1000000000004,0]
["Natural gas condensing furnace","hvac_gas_eq_2",0,{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},"hvac_gas_eq",0,0,0,0,0,0,5.2780000000000001E-6,-3.0180885000000001E-2,146.749402831,12930.883644011999,5032.1000000000004,0]
["Standard efficiency oil furnace","hvac_oil_std_eq_2",0,{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},"hvac_oil_std_eq",0,0,0,0,0,0,-2.8550000000000002E-6,1.1743557E-2,114.111369921,20763.308850682999,3350.1,0]
["Mid-efficiency oil furnace","hvac_oil_mid_eq_2",0,{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},"hvac_oil_mid_eq",0,0,0,0,0,0,-2.8550000000000002E-6,1.1743557E-2,114.111369921,20763.308850682999,3350.1,0]
["Cooling System"]
["Air conditioning system","hvac_ac_eq_2",0,{"$f":"IF(build2_zones=0,0,build2_cooling_tons/build2_zones)","v":0},"hvac_ac_eq",{"$f":"VLOOKUP($E127,eq_table_cl,F$4,FALSE)","v":2245.661287935},1.168812894,0,0,0,0,0,0,0,0,113.33,0]
["Heat pump","hvac_hp_eq_2",0,{"$f":"IF(build2_zones=0,0,build2_cooling_tons/build2_zones)","v":0},{"$f":"IF(D128>12,\"hvac_hp_eq_large\",\"hvac_hp_eq_small\")","v":"hvac_hp_eq_small"},0,0,0,0,2894.8077582020001,0.15046400200000001,0,0,0,0,12,0]

{"sheet":"Cost Coefficients","index":17,"n_rows":53,"n_cols":17,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["Coefficients for Component Cost Equations"]
["This sheet is used internally to calculate component costs using the cost equations method; see model documentation for more details on the development of cost equations"]
[]
[null,"Power: C1*x^C2",null,"Logarithmic: C3*Ln(x) + C4",null,"Exponential: C5*e^(C6*x)",null,"Polynomial: C7*x^3 + C8*x^2 + C9*x + C10",null,null,null,"NOTES"]
["Equation Lookup Name","C1","C2","C3","C4","C5","C6","C7","C8","C9","C10","Pct deviation of fit equation",null,"Last modified","Rsq of fit equation","max size used to gen curve","min size for which curve fits are valid"]
["baffle_eq",0,0,0,0,0,0,1.4E-8,-2.6008500000000001E-4,4.3290574509999997,61.598020535000003,7.5974284795339311E-2,null," 2/28/2014 2:40:06 PM",0.99895576477198955,9963.76,0]
["bldg_hi_eq",305.59138946299998,-0.13230006499999999,0,0,0,0,0,0,0,0,3.989110044513617E-2,null," 2/28/2014 3:27:03 PM",0.95292288207253384,200000.1,0]
["bldg_lo_eq",141.837429708,-9.6925793999999996E-2,0,0,0,0,0,0,0,0,2.5518207619233953E-2,null," 2/28/2014 3:25:26 PM",0.96714729333927962,200000.1,0]
["bldg_mid_eq",174.08800506,-9.8240209999999994E-2,0,0,0,0,0,0,0,0,2.7511361690370221E-2,null," 2/28/2014 3:26:20 PM",0.96388247777821612,200000.1,0]
["cent_blow_eq",0,0,0,0,0,0,6.4899999999999995E-7,-4.7512379999999996E-3,18.492175183000001,25673.761831055999,2.7985327636481552E-2,null," 2/28/2014 1:22:40 PM",0.99279068661244052,3751,0]
["ci_bfv_eq_large",0,0,0,0,0,0,0.58394784300000002,-48.619628491999997,1925.2456175469999,-15139.445321384999,7.4658498787380664E-2,null," 2/28/2014 12:56:11 PM",0.98928393838647588,48.1,14]
["ci_bfv_eq_small",0,0,0,0,0,0,1.3628861860000001,-10.479854038999999,178.42522374399999,-113.374587944,3.9038797504683628E-2,null," 2/28/2014 12:54:58 PM",0.9969451207486022,12,2]
["ci_chv_eq",0,0,0,0,0,0,0,33.199306028000002,-90.173665755000002,1193.6882856929999,6.0424904122570185E-2,null," 2/28/2014 1:01:51 PM",0.99376263357014838,24.1,2]
["ci_mov_eq",0,0,0,0,0,0,5.8338184000000001E-2,9.3523735259999992,342.65330958800001,523.16138256099998,8.080421145576272E-2,null," 2/28/2014 12:47:10 PM",0.99151619653796719,48.1,2]
["cpvc_pipe_eq",0,0,0,0,0,0,-1.4019403E-2,1.3468648089999999,3.5632997450000001,0.51040558599999997,3.4227186916393225E-2,null," 2/28/2014 12:30:51 PM",0.99944128500092855,12.1,0]
["di_pipe_eq",0,0,0,0,0,0,5.5523166999999998E-2,-1.7343722210000001,21.872521642999999,-33.123758789,0.15447489871354192,null," 2/28/2014 12:24:26 PM",0.9850809621189619,48.1,4]
["diffuser_eq",0,0,0,0,41.661622989999998,7.5689889999999999E-3,0,0,0,0,0.14163447947626209,null," 2/28/2014 2:39:22 PM",0.31401423976409504,44.1,0]
["dis75_pump_eq",0,0,0,0,0,0,3.1699999999999999E-7,-4.3713370000000003E-3,24.66089083,4240.26150125,0.19214265824738419,null," 2/28/2014 1:13:54 PM",0.91646113098575355,10001,0]
["fg_basin_eq",153.338731895,0.802958697,0,0,0,0,0,0,0,0,5.6532778529692705E-2,null," 3/10/2014 11:29:45 AM",0.94799228828450388,1200,0]
["gac_eq",4.1707451390000001,-5.5195527000000001E-2,0,0,0,0,0,0,0,0,2.2361902340761318E-2,null," 2/28/2014 1:53:51 PM",0.93844838279596277,40000,0]
["hvac_ac_eq",2245.661287935,1.168812894,0,0,0,0,0,0,0,0,4.4402508043847551E-2,null," 2/28/2014 3:27:59 PM",0.9940592470216647,113.33,0]
["hvac_elec_eq",0,0,0,0,0,0,-1.55E-6,6.8344249999999999E-3,178.968279069,17436.298333972001,0.13333290440520482,null," 2/28/2014 3:29:31 PM",0.9949466774792548,6148.1,0]
["hvac_gas_eq",0,0,0,0,0,0,5.2780000000000001E-6,-3.0180885000000001E-2,146.749402831,12930.883644011999,3.6704420510535365E-2,null," 2/28/2014 3:30:26 PM",0.99967235385448316,5032.1000000000004,0]
["hvac_gas_non_eq",0,0,0,0,0,0,5.2780000000000001E-6,-3.0180885000000001E-2,146.749402831,12930.883644011999,3.6704420510535365E-2,null," 2/28/2014 3:30:02 PM",0.99967235385448316,5032.1000000000004,0]
["hvac_hp_eq_large",0,0,0,0,0,0,-0.26906599399999998,21.986061686999999,601.74617541600003,7194.822302349,5.1101003497618848E-2,null," 2/28/2014 3:34:22 PM",0.98919781731651701,50.01,12]
["hvac_hp_eq_small",0,0,0,0,2894.8077582020001,0.15046400200000001,0,0,0,0,8.9476801358508065E-2,null," 2/28/2014 3:32:33 PM",0.97324811259994892,12,0]
["hvac_oil_mid_eq",0,0,0,0,0,0,-2.8550000000000002E-6,1.1743557E-2,114.111369921,20763.308850682999,1.1085221247812933E-2,null," 2/28/2014 3:31:25 PM",0.99952152286092288,3350.1,0]
["hvac_oil_std_eq",0,0,0,0,0,0,-2.8550000000000002E-6,1.1743557E-2,114.111369921,20763.308850682999,1.1085221247812933E-2,null," 2/28/2014 3:30:50 PM",0.99952152286092288,3350.1,0]
["mag_fm_eq",1883.1998253920001,0.81351564399999998,0,0,0,0,0,0,0,0,0.13671247655781144,null," 2/28/2014 1:43:08 PM",0.967996389152466,24.1,0]
["off_regen_eq",0,0,0,0,0,0,0,0,0,1.2472694452182116,0,null," 2/28/2014 1:55:33 PM",1,9990000,0]
["og_co_eq",0,0,0,0,0,0,0,3.0299999999999998E-6,64.998131767000004,24759.712942683,8.397837263182871E-2,null," 2/28/2014 3:02:53 PM",0.99798031464609249,736001,0]
["og_corec_eq",0,0,0,0,0,0,0,5.818E-6,76.718877965000004,29216.170819219002,0.10360066411553776,null," 2/28/2014 3:05:11 PM",0.99744378358569796,736001,0]
["og_coreg_eq",0,0,0,0,0,0,0,7.2817000000000004E-5,44.374725693000002,71831.378582172998,0.29102171648007019,null," 2/28/2014 3:05:38 PM",0.9680548325863273,736001,0]
["og_gac_eq",0,0,0,0,0,0,0,-2.0941089999999999E-2,71.129375296000006,7797.0750963609999,0.14139570980283286,null," 2/28/2014 3:01:36 PM",0.95524832955240158,1333.4,0]
["og_to_eq",0,0,0,0,0,0,3.4E-8,-2.0409149999999999E-3,50.272329773000003,29460.676582273001,0.11456226592670808,null," 2/28/2014 3:01:53 PM",0.94942337953788636,25001,0]
["og_torec_eq",0,0,0,0,0,0,0,2.579245E-3,43.421768045,45080.000667597,9.6942436098629292E-2,null," 2/28/2014 3:02:16 PM",0.98677137313316532,7258,0]
["og_toreg_eq",0,0,0,0,0,0,0,5.6947000000000002E-5,25.163323747,117209.297117258,0.37408100417176793,null," 2/28/2014 3:02:34 PM",0.9734796884896364,736001,0]
["op_fm_eq",0,0,0,0,0,0,9.1057871999999998E-2,-4.0270508090000003,342.48079312499999,2378.3975929170001,4.64643922434314E-2,null," 2/28/2014 1:41:35 PM",0.99935901908814218,60.1,0]
["pl_basin_eq",0.43606823500000003,1.948695284,0,0,0,0,0,0,0,0,0.44165013115409418,null," 3/10/2014 11:26:56 AM",0.77302232311642605,239,0]
["pp_chv_eq",0,0,0,0,0,0,0,33.531105975000003,26.083543361,46.120710305000003,0.23438942187797995,null," 2/28/2014 12:59:31 PM",0.92639180178010594,12.1,0]
["pp_man_eq_large",0,0,0,0,0,0,19.882153953,-1146.831962345,23192.989920378001,-147544.09060752401,1.576978968240891E-2,null," 2/28/2014 12:53:54 PM",0.99827946753435137,24.1,14]
["pp_man_eq_small",0,0,0,0,0,0,1.9387218310000001,-19.945848446999999,150.24492101800001,2.541034094,0.14096804214986808,null," 2/28/2014 12:52:42 PM",0.98684697009623445,12,0]
["pp_mov_eq_large",0,0,0,0,0,0,11.421377374,-682.86686753499998,14977.677661150999,-97709.091392994,2.4182811076595433E-2,null," 2/28/2014 12:42:55 PM",0.99447907181680995,24.1,14]
["pp_mov_eq_small",0,0,0,0,0,0,0.40692371100000002,-5.7897509180000002,265.99131690899998,358.22853134500002,0.1372694210053057,null," 2/28/2014 12:41:06 PM",0.93229982637360787,12,0]
["prop_fm_eq",0,0,0,0,0,0,0,5.2786609289999999,220.068807612,1560.9576503640001,6.2135830929144494E-2,null," 2/28/2014 1:42:41 PM",0.99475222815811359,24.1,0]
["pvc_pipe_eq",0,0,0,0,0,0,6.5904500000000003E-4,6.5264830999999995E-2,1.125738049,0.44280968500000001,0.20628754213566655,null," 2/28/2014 12:32:03 PM",0.99439290597599517,48.1,0]
["ss_basin_eq",2558.2822957590001,0.46359878799999998,0,0,0,0,0,0,0,0,8.4109186359814389E-2,null," 3/10/2014 11:38:32 AM",0.94583965469135589,1200,0]
["ss_chv_eq",0,0,0,0,0,0,-0.31699134099999998,43.48726241,223.719834875,376.34877980300001,0.26180254533489922,null," 2/28/2014 12:57:00 PM",0.97465688558801655,48.1,0]
["ss_man_eq",0,0,0,0,0,0,0,27.469782389999999,290.65107808900001,188.491605865,0.29131990886725923,null," 2/28/2014 12:50:10 PM",0.86747126243337391,48.1,0]
["ss_mov_eq",0,0,0,0,0,0,0.41281628100000001,48.632015991000003,-28.440307282999999,763.87473450000005,0.20222590905716306,null," 2/28/2014 12:44:14 PM",0.97989671936978151,48.1,1]
["ss_pipe_eq",0,0,0,0,0,0,1.25271E-3,-8.4998590000000002E-3,32.766712771999998,1.1730196939999999,0.15017241285030669,null," 2/28/2014 12:33:00 PM",0.97732326849912121,48.1,0]
["st_pipe_eq",0,0,0,0,0,0,3.0934449999999998E-3,-0.42192453099999999,21.746769,-6.8449443480000003,0.18184340275336211,null," 2/28/2014 12:33:59 PM",0.87410508957120225,60.1,1]
["ven_fm_eq",0,0,0,0,0,0,3.6864558500000002,-125.739537402,2199.0905769030001,993.11147353399997,7.70360660548597E-2,null," 2/28/2014 1:42:17 PM",0.99588755292039921,24.1,0]

{"sheet":"Cost Data","index":18,"n_rows":1083,"n_cols":7,"rows_kept":1083,"cut":false,"hidden":false,"merged":[]}
["Cost Data"]
["This sheet is used internally and contains component cost data extracted from the central cost database"]
["To maintain vendor confidentiality, the central cost database itself is not provided here"]
[]
["bls118","Alarms (High/Low Pressure Alarms, Level Switch/Alarms, Low Alarms)"]
[43,null,null,"Unit Cost","Useful Life (large)","Useful Life (small)"]
["alarm_cost_cl",0,0,644.29028036571617,15,14]
[]
[]
["bls1141","Centrifugal Pumps (Backwash)"]
[31,"Size needed (gpm)","Size selected (gpm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["back_pump_cost_cl",0,10,5473.9744670432729,20,17]
[null,11,30,5713.0911043425185,20,17]
[null,31,50,6577.4799036541181,20,17]
[null,51,75,6825.0578093025006,20,17]
[null,76,100,6825.0578093025006,20,17]
[null,101,125,7559.9047030039073,20,17]
[null,126,200,8149.7477041672064,20,17]
[null,201,250,8663.5685397331781,20,17]
[null,251,300,10364.803473258822,20,17]
[null,301,500,14037.35640484225,20,17]
[null,501,750,14453.575901857788,20,17]
[null,751,1000,16567.721447596345,20,17]
[null,1001,1500,19811.719511851501,20,17]
[null,1501,2000,29398.59745040417,20,17]
[null,2001,3000,33773.658584849305,20,17]
[null,3001,3500,38462.122657336367,20,17]
[null,3501,4000,40340.11669835577,20,17]
[null,4001,6000,83558.926026568486,20,17]
[null,6001,10000,74838.470771139575,20,17]
[null,10001,"contact vendor","contact vendor",20,17]
[]
[]
["BCI","Backfill and Compaction"]
[3,null,null,"Avg. Unit Cost (per cy)","Useful Life (large)","Useful Life (small)"]
["backfill_cost_cl",0,0,13.04,"N/A","N/A"]
[]
[]
["BCI","Baffles (used for chlorine and hypochlorite contact tanks and multistage bubble aeration tanks)"]
[3,"Size needed (sf)","Size Selected (sf)","Avg. Unit Cost ","Useful Life (large)","Useful Life (small)"]
["baffle_cost_cl",0,2.42,77.980077086897197,10,7]
[null,2.4300000000000002,3.38,80.903974901232047,10,7]
[null,3.39,8,94.790732707285471,10,7]
[null,8.01,12.5,104.27185659032283,10,7]
[null,12.51,14.58,115.54917836167851,10,7]
[null,14.59,121.2,676.92627165316446,10,7]
[null,121.21,238.25,1169.956431565374,10,7]
[null,238.26,390,1575.9778510990081,10,7]
[null,390.01,606.54999999999995,2419.5132378822382,10,7]
[null,606.55999999999995,1193.675,5156.3720038850397,10,7]
[null,1193.6849999999999,2421.25,9903.4927040458788,10,7]
[null,2421.2600000000002,4700.5,15499.555162782808,10,7]
[null,4700.51,9963.75,31748.527323280956,10,7]
[null,9963.76,"contact vendor","contact vendor",10,7]
[]
[]
["CCI","Pipe bedding costs (crushed stone and sand)"]
[2,null,null,"Avg. Unit Cost (per day)","Useful Life (large)","Useful Life (small)"]
["bedding_cost_cl",0,0,49.8,"N/A","N/A"]
[]
[]
["bore_rig_cost",0,0,2675,"N/A","N/A"]
[null,"Borings, cased borings in earth, w/samples, 2.5\" dia",null,"Avg. Unit Cost (per lf)","Useful Life (large)","Useful Life (small)"]
["bore_cost_cl",0,0,72,"N/A","N/A"]
[]
[]
["stake_out_cost",0,0,1275,"N/A","N/A"]
[null,"Borings, drawings showing boring details",null,"Avg. Unit Cost (per job)","Useful Life (large)","Useful Life (small)"]
["bore_draw_cost_cl",0,0,425,"N/A","N/A"]
[]
[]
["bore_report_cost",0,0,970,"N/A","N/A"]
[null,"Borings, mobilization and demobilization, minimum",null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["bore_mob_cost_cl",0,0,670,"N/A","N/A"]
[]
[]
["bore_draw_cost",0,0,425,"N/A","N/A"]
[null,"Borings, report and recommendations from P.E.",null,"Avg. Unit Cost (per job)","Useful Life (large)","Useful Life (small)"]
["bore_report_cost_cl",0,0,970,"N/A","N/A"]
[]
[]
["bore_mob_cost",0,0,670,"N/A","N/A"]
[null,"Borings, drill rig and crew with truck mounted auger",null,"Avg. Unit Cost (per day)","Useful Life (large)","Useful Life (small)"]
["bore_rig_cost_cl",0,0,2675,"N/A","N/A"]
[]
[]
["bls11470145","Centrifugal Blowers"]
[34,"Size needed (cfm)","Size selected (cfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["cent_blow_cost_cl",0,40,26443.025162773629,25,20]
[null,41,70,26805.521810527025,25,20]
[null,71,290,29682.546877264977,25,20]
[null,291,500,35152.759940335673,25,20]
[null,501,710,37740.206179704124,25,20]
[null,711,860,38583.925052536622,25,20]
[null,861,1000,39557.110053372329,25,20]
[null,1001,2500,50141.435097808469,25,20]
[null,2501,3750,65423.441724042168,25,20]
[null,3751,5000,79281.946382472481,25,20]
[null,3751,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Cast Iron Manual Valves"]
[36,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ci_bfv_cost_cl",0,2,215.50495072294717,25,20]
[null,2.1,2.5,279.78255564376138,25,20]
[null,2.6,3,370.17273270137002,25,20]
[null,3.1,4,513.90936644663668,25,20]
[null,4.0999999999999996,6,930.32643926731271,25,20]
[null,6.1,8,1251.3711936661439,25,20]
[null,8.1,10,2074.6484496344196,25,20]
[null,10.1,12,2855.8815215022632,25,20]
[null,12.1,14,4073.1360178241121,25,20]
[null,14.1,16,5241.883859897107,25,20]
[null,16.100000000000001,18,6766.1477743851528,25,20]
[null,18.100000000000001,20,9014.4152651720669,25,20]
[null,20.100000000000001,24,12989.738149268733,25,20]
[null,24.1,30,13594.342668936884,25,20]
[null,30.1,48,30095.964357042103,25,20]
[null,48.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Cast Iron Check Valves"]
[36,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ci_chv_cost_cl",0,4,1350,25,20]
[null,4.0999999999999996,6,1825,25,20]
[null,6.1,8,2850,25,20]
[null,8.1,12,4550,25,20]
[null,12.1,16,7750,25,20]
[null,16.100000000000001,18,11300,25,20]
[null,18.100000000000001,24,18400,25,20]
[null,24.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Cast Iron Motor/Air Operated Valves (on/off)"]
[36,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ci_mov_cost_cl",0,2,1219.1164598257369,25,20]
[null,2.1,2.5,1512.9970396507504,25,20]
[null,2.6,3,1626.459247781906,25,20]
[null,3.1,4,2036.4791167138344,25,20]
[null,4.0999999999999996,6,2939.3846820426734,25,20]
[null,6.1,8,3516.0856131433552,25,20]
[null,8.1,10,5235.8643008252802,25,20]
[null,10.1,12,6945.3328139819341,25,20]
[null,12.1,14,7459.4834921227566,25,20]
[null,14.1,16,7882.6879335094109,25,20]
[null,16.100000000000001,18,9292.1759133828964,25,20]
[null,18.100000000000001,20,13658.903076279774,25,20]
[null,20.100000000000001,24,16688.186319188848,25,20]
[null,24.1,30,18610.963289358395,25,20]
[null,30.1,48,46180.380340663978,25,20]
[null,48.1,"contact vendor","contact vendor",25,20]
[]
[]
["BCI","Concrete for Basins"]
[3,null,null,"Avg. Unit Cost (per cy)","Useful Life (large)","Useful Life (small)"]
["conc_basin_cost_cl",0,0,544.24237500000015,40,37]
[]
[]
["BCI","Concrete Pad"]
[3,null,null,"Avg. Unit Cost (per cy)","Useful Life (large)","Useful Life (small)"]
["conc_pad_cost_cl",0,0,586.52146912500018,40,37]
[]
[]
["bls07210603","CPVC Piping"]
[17,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["cpvc_pipe_cost_cl",0,0.5,2.7146265057623875,22,17]
[null,0.6,0.75,3.6762834902518904,22,17]
[null,0.76,1,5.3768255786473533,22,17]
[null,1.1000000000000001,1.25,7.475536045525061,22,17]
[null,1.26,1.5,9.042842116929048,22,17]
[null,1.6,2,12.5403270939973,22,17]
[null,2.1,3,22.986579391986549,22,17]
[null,3.1,4,36.461840431965911,22,17]
[null,4.0999999999999996,6,64.683061070040381,22,17]
[null,6.1,8,108.09534136455892,22,17]
[null,8.1,10,161.00312599256435,22,17]
[null,10.1,12,211.02896888187766,22,17]
[null,12.1,"contact vendor","contact vendor",22,17]
[]
[]
[]
["Current Year","current_year_cl",2013]
[]
[]
["bls10150211","Ductile Iron Piping"]
[21,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["di_pipe_cost_cl",0,4,34.5,40,35]
[null,4.0999999999999996,6,41,40,35]
[null,6.1,8,53,40,35]
[null,8.1,10,68.5,40,35]
[null,10.1,12,79.5,40,35]
[null,12.1,14,100,40,35]
[null,14.1,16,117,40,35]
[null,16.100000000000001,18,132,40,35]
[null,18.100000000000001,20,155,40,35]
[null,20.100000000000001,24,192,40,35]
[null,24.1,30,772.37836249028499,40,35]
[null,30.1,36,1050.7103367345862,40,35]
[null,36.1,42,2290.2259632966993,40,35]
[null,42.1,48,3293.0561148509723,40,35]
[null,48.1,"contact vendor","contact vendor",40,35]
[]
[]
["bls114","Diffusers"]
[30,"Size Needed (cfm)","Size Selected (cfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["diffuser_cost_cl",0,7,48.834839832953818,10,10]
[null,7.1,10,59.369732194176791,10,10]
[null,10.1,14,38.985500163785964,10,10]
[null,14.1,15,38.985500163785964,10,10]
[null,15.1,17,44.869060943762875,10,10]
[null,17.100000000000001,23,45.977685450473963,10,10]
[null,23.1,34,54.206878962739268,10,10]
[null,34.1,44,63.728805960938026,10,10]
[null,44.1,"contact vendor","contact vendor",45,40]
[]
[]
["bls1141","75 PSI Pumps for Pumping to Distribution"]
[31,"Size needed in (gpm)","Size Selected (gpm)","Avg. Unit Cost","Useful Life(large)","Useful Life (small)"]
["dis75_pump_cost_cl",0,10,3386.9320970729405,20,17]
[null,11,30,5522.0848305761883,20,17]
[null,31,50,5582.8524374805493,20,17]
[null,51,75,6318.2412185107059,20,17]
[null,76,100,6631.746826858207,20,17]
[null,101,125,11671.314953994917,20,17]
[null,126,200,12223.747744034568,20,17]
[null,201,250,12676.74263186708,20,17]
[null,251,300,12676.74263186708,20,17]
[null,301,500,15974.252047830796,20,17]
[null,501,750,18477.46312769796,20,17]
[null,751,1000,33636.218886385963,20,17]
[null,1001,1500,27683.755573708731,20,17]
[null,1501,2000,31800.760941479224,20,17]
[null,2001,3000,40628.636926312829,20,17]
[null,3001,3500,51065.473412136918,20,17]
[null,3501,4000,52769.728569409242,20,17]
[null,4001,6000,98991.780112026783,20,17]
[null,6001,10000,122236.77083492016,20,17]
[null,10001,"Contact Vendor","contact vendor",20,17]
[]
[]
["bls1154","Dot Matrix Printer"]
[39,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["dotmatrix_printer_cost_cl",0,0,701.83717490995969,10,8]
[]
[]
["bls118","Electrical Enclosure"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["elec_encl_cost_cl",0,0,1125,22,17]
[]
[]
["BCI","Excavation"]
[3,null,null,"Avg. Unit Cost (per cy)","Useful Life (large)","Useful Life (small)"]
["excavate_cost_cl",0,0,28.127499999999998,"N/A","N/A"]
[]
[]
["bls07290197","Fiberglass Aeration Basins"]
[18,"Size needed (sf)","Size Selected (sf)","Avg. Unit Cost ","Useful Life (large)","Useful Life (small)"]
["fg_basin_cost_cl",0,93,5837.0626221724833,25,20]
[null,94,94,5936.0880476916736,25,20]
[null,95,96,6169.4572505976448,25,20]
[null,97,102,6085.0687718334611,25,20]
[null,103,108,6937.0718487337917,25,20]
[null,109,111,6647.0200420875872,25,20]
[null,112,114,6441.8878172411687,25,20]
[null,115,120,6442.6402132082731,25,20]
[null,121,123,8209.1205228993131,25,20]
[null,124,188,10581.216359557257,25,20]
[null,189,216,11259.270546987276,25,20]
[null,217,"contact vendor","contact vendor",25,20]
[]
[]
["bls1399","Granular Activated Carbon - Material and Delivery Cost"]
[45,"Quantity Needed (lb)","Quantity Selected (lb)","Avg. Unit Cost ($/lb)","Useful Life(large)","Useful Life (small)"]
["gac_cost_cl",0,300.5,2.9525163172935733,"N/A","N/A"]
[null,601,901,2.9016863568690368,"N/A","N/A"]
[null,1201,1601,2.9016863568690368,"N/A","N/A"]
[null,2001,6000.5,2.526794289950526,"N/A","N/A"]
[null,10000,15000,2.4457365457519291,"N/A","N/A"]
[null,20000,30000,2.3667052451582973,"N/A","N/A"]
[null,40000,40000,2.311991267824244,"N/A","N/A"]
[]
[]
["bls118","Gas Flow Meters (Rotameters)"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["gas_fm_cost_cl",0,0,1704.2859148311979,15,14]
[]
[]
["bls118","Pressure Gauges"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["gauge_cost_cl",0,0,268.49847625263652,15,14]
[]
[]
["bls1154","Laser Jet Printer"]
[39,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["laser_printer_cost_cl",0,0,706.28026536213292,10,8]
[]
[]
["bls118","Magnetic Flow Meters"]
[43,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["mag_fm_cost_cl",0,2,3786.5269861164479,15,14]
[null,2.1,3,4165.7925260885859,15,14]
[null,3.1,6,6754.9001546457275,15,14]
[null,6.1,12,16980.221540299881,15,14]
[null,12.1,24,24199.798008536087,15,14]
[null,24.1,"contact vendor","contact vendor",15,14]
[]
[]
["CCI","Metalwork"]
[2,null,"Units","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["metal_cost_cl","Aluminum Railing","lf",33.25,40,35]
[null,"Aluminum Stairs","riser",500,40,35]
[null,"Checkered Plate Platform","sf",43.793749999999996,40,35]
[null,"Grating","sf",41,40,35]
[]
[]
["CPI","Off-site GAC Regeneration"]
[6,"Quantity Needed (lb)","Quantity Selected (lb)","Avg. Unit Cost ($/lb)","Useful Life(large)","Useful Life (small)"]
["off_regen_cost_cl",0,255,1.2472694452182116,"N/A","N/A"]
[null,510,750,1.2472694452182116,"N/A","N/A"]
[null,990,1500,1.2472694452182116,"N/A","N/A"]
[null,2010,3510,1.2472694452182116,"N/A","N/A"]
[null,5010,7500,1.2472694452182116,"N/A","N/A"]
[null,9990,15000,1.2472694452182116,"N/A","N/A"]
[null,20010,29955,1.2472694452182116,"N/A","N/A"]
[null,39900,49950,1.2472694452182116,"N/A","N/A"]
[null,60000,70050,1.2472694452182116,"N/A","N/A"]
[null,80100,90000,1.2472694452182116,"N/A","N/A"]
[null,99900,300450,1.2472694452182116,"N/A","N/A"]
[null,501000,750000,1.2472694452182116,"N/A","N/A"]
[null,999000,1500000,1.2472694452182116,"N/A","N/A"]
[null,2001000,3505500,1.2472694452182116,"N/A","N/A"]
[null,5010000,7500000,1.2472694452182116,"N/A","N/A"]
[null,9990000,9990000,1.2472694452182116,"N/A","N/A"]
[]
[]
["CPI","Catalytic Oxidizer - No heat recovery"]
[6,"Size needed (scfm)","Size selected (scfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_co_cost_cl",0,478,62820.578797780414,25,20]
[null,479,1373,97720.90035210285,25,20]
[null,1374,2991,216381.99363679922,25,20]
[null,2992,7257,481624.43744964985,25,20]
[null,7258,21040,1507693.8911467302,25,20]
[null,21041,72226,4816244.3744964981,25,20]
[null,72227,221767,16054147.91498833,25,20]
[null,221768,736000,48162443.744964987,25,20]
[null,736001,"contact vendor","contact vendor",25,20]
[]
[]
["CPI","Catalytic Oxidizer - Recuperative"]
[6,"Size needed (scfm)","Size selected (scfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_corec_cost_cl",0,478,76780.707419509388,25,20]
[null,479,1373,111681.02897383185,25,20]
[null,1374,2991,259658.39236415905,25,20]
[null,2992,7257,558405.14486915921,25,20]
[null,7258,21040,1820400.7722734595,25,20]
[null,21041,72226,5779493.2493957989,25,20]
[null,72227,221767,19264977.497985993,25,20]
[null,221768,736000,57794932.493957989,25,20]
[null,736001,"contact vendor","contact vendor",25,20]
[]
[]
["CPI","Catalytic Oxidizer - Regenerative"]
[6,"Size needed (scfm)","Size selected (scfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_coreg_cost_cl",0,478,86552.797454719694,25,20]
[null,479,1373,129829.19618207953,25,20]
[null,1374,2991,289672.66890087636,25,20]
[null,2992,5000,302894.12266871956,25,20]
[null,5001,7257,649145.9809103976,25,20]
[null,7258,7500,398620.0953989281,25,20]
[null,7501,10000,507204.78088394075,25,20]
[null,10001,15000,655794.35049501061,25,20]
[null,15001,21040,2047950.8688076418,25,20]
[null,21041,25001,820100.12458417448,25,20]
[null,25001,72226,6501231.8991391864,25,20]
[null,72227,221767,21673099.685234245,25,20]
[null,221768,736000,65019299.055702738,25,20]
[null,736001,"contact vendor","contact vendor",25,20]
[]
[]
["CPI","Gas-Phase GAC Adsorber"]
[6,"Size needed (cu ft)","Size selected (cu ft)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_gac_cost_cl",0,41.7,9952.865241610285,25,20]
[null,41.8,66.7,12459.512783941764,25,20]
[null,66.8,100,19315.931061495517,25,20]
[null,100.1,333.3,24771.575712452261,25,20]
[null,333.4,666.7,54474.611839803132,25,20]
[null,666.8,1333.3,64033.785967411939,25,20]
[null,1333.4,"contact vendor","contact vendor",25,20]
[]
[]
["CPI","Thermal Oxidizer - No heat recovery"]
[6,"Size needed (scfm)","Size selected (scfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_to_cost_cl",0,478,55840.514486915927,25,20]
[null,479,1373,83760.77173037389,25,20]
[null,1374,2991,195441.8007042057,25,20]
[null,2992,5000,213168.88255741962,25,20]
[null,5001,7257,390883.6014084114,25,20]
[null,7258,7500,285320.54857048724,25,20]
[null,7501,10000,356329.217894239,25,20]
[null,10001,15000,428338.00932114205,25,20]
[null,15001,25000,540065.93570177362,25,20]
[null,25001,"contact vendor","contact vendor",25,20]
[]
[]
["CPI","Thermal Oxidizer - Recuperative"]
[6,"Size needed (scfm)","Size selected (scfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_torec_cost_cl",0,478,69800.643108644901,25,20]
[null,479,1373,97720.90035210285,25,20]
[null,1374,2991,230342.12225852822,25,20]
[null,2992,7257,481624.43744964985,25,20]
[null,7258,"contact vendor","contact vendor",25,20]
[]
[]
["CPI","Thermal Oxidizer - Regenerative/Flameless"]
[6,"Size needed (scfm)","Size selected (scfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_toreg_cost_cl",0,478,104700.96466296737,25,20]
[null,479,500,279202.5724345796,25,20]
[null,501,1373,104700.96466296737,25,20]
[null,1374,1500,349003.21554322459,25,20]
[null,1501,2991,237322.18656939268,25,20]
[null,2992,3000,453704.1802061919,25,20]
[null,3001,5000,227599.21576003317,25,20]
[null,5001,7257,558405.14486915921,25,20]
[null,7258,7500,431078.25752743287,25,20]
[null,7501,10000,389333.24729823624,25,20]
[null,10001,15000,485630.71837310278,25,20]
[null,15001,20000,837607.71730373893,25,20]
[null,20001,21040,1605414.7914988329,25,20]
[null,21041,25000,569926.72421015194,25,20]
[null,25001,75000,1745016.0777161224,25,20]
[null,75001,221767,16054147.91498833,25,20]
[null,221768,736000,48162443.744964987,25,20]
[null,736001,"contact vendor","contact vendor",25,20]
[]
[]
["bls118","Orifice Plate Flow Meters"]
[43,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["op_fm_cost_cl",0,2,3102.9884038144432,15,14]
[null,2.1,3,3203.0576969520625,15,14]
[null,3.1,6,4704.8147984158795,15,14]
[null,6.1,12,5776.0882682183101,15,14]
[null,12.1,24,9682.9913688167362,15,14]
[null,48.1,60,28061.971541917344,15,14]
[null,60.1,"contact vendor","contact vendor",15,14]
[]
[]
["bls115","Operator Interface Software"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["op_interface_software_cost_cl",0,0,159.73214000968537,10,8]
[]
[]
["bls11510114","PC Workstation"]
[38,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pc_workstation_cost_cl",0,0,1545.4444007340992,10,8]
[]
[]
["bls118","pH Meters/Controllers"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pH_meter_cost_cl",0,0,2185.4726555323537,15,14]
[]
[]
["bore_cost",0,0,72,"N/A","N/A"]
[null,"Hand Dug Test Pits",null,"Avg. Unit Cost (per cy)","Useful Life (large)","Useful Life (small)"]
["pit_cost_cl",0,0,237,"N/A","N/A"]
[]
[]
["bls07290197","Plastic Aeration Basins"]
[18,"Size needed (sf)","Size Selected (sf)","Avg. Unit Cost ","Useful Life (large)","Useful Life (small)"]
["pl_basin_cost_cl",0,54,819.41611207298308,25,20]
[null,55,61,811.82892585008517,25,20]
[null,62,62,1650.2003581699416,25,20]
[null,63,64,1140.6069955089981,25,20]
[null,65,65,1122.9035609889029,25,20]
[null,66,66,1821.3462038412347,25,20]
[null,67,70,1863.9187487586069,25,20]
[null,71,72,1965.7134972491549,25,20]
[null,73,75,8851.717260047657,25,20]
[null,76,80,2104.1796458170434,25,20]
[null,81,81,2937.5055992986727,25,20]
[null,82,88,2781.3360162106892,25,20]
[null,89,90,2001.7526318079204,25,20]
[null,91,96,2931.1829441129244,25,20]
[null,97,104,3121.4948652039488,25,20]
[null,105,108,2023.2496594394645,25,20]
[null,109,126,2541.0751191522522,25,20]
[null,127,129,12898.216578926585,25,20]
[null,130,182,16438.90348294565,25,20]
[null,183,204,10736.500770919232,25,20]
[null,205,210,15450.040211894611,25,20]
[null,211,238,18140.962258949097,25,20]
[null,239,"contact vendor","contact vendor",25,20]
[]
[]
["bls115","Plant intelligence Software"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plant_intel_software_cost_cl",0,0,11468.799346670803,10,8]
[]
[]
["bls115","Expansion Base Controller Module"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_base_expansion_controller_cost_cl",0,0,71.097934902342161,10,8]
[]
[]
["bls115","Base Expansion Module"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_base_expansion_cost_cl",0,0,97.383564759945386,10,8]
[]
[]
["bls115","I/O Combination Analog Module"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_combination_analog_cost_cl",0,0,538.26867927154467,10,8]
[]
[]
["bls115","CPU"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_cpu_cost_cl",0,0,521.83546674806814,10,8]
[]
[]
["bls115","PLC Data Collection Software"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_data_software_cost_cl",0,0,348.2845956132428,10,8]
[]
[]
["bls115","I/O Discrete Input Module"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_discrete_input_cost_cl",0,0,276.30421456568109,10,8]
[]
[]
["bls115","I/O Discrete Output Module"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_discrete_output_cost_cl",0,0,341.71318814884199,10,8]
[]
[]
["bls115","Ethernet Module"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_ethernet_cost_cl",0,0,547.77375078255295,10,8]
[]
[]
["bls115","Operator Interface Unit"]
[37,"System Size",null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_op_interface_cost_cl","small","small",2390.7875590067538,10,8]
[null,"large","large",287.26438344380671,10,8]
[]
[]
["bls115","PLC Rack/Power Supply"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_rack_cost_cl",0,0,348.87132842256426,10,8]
[]
[]
["bls115","PLC  Programming Software"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_software_cost_cl",0,0,369.87636299627394,10,8]
[]
[]
["bls1149","PVC Check Valves"]
[36,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pp_chv_cost_cl",0,0.5,75.5,25,20]
[null,0.6,0.75,82.5,25,20]
[null,0.76,1,98.5,25,20]
[null,1.1000000000000001,1.5,150,25,20]
[null,1.51,2,197,25,20]
[null,2.1,2.5,924.15264263282279,25,20]
[null,2.6,3,485,25,20]
[null,3.1,4,670,25,20]
[null,4.0999999999999996,6,1875.9056836883829,25,20]
[null,6.1,8,3097.3711069541023,25,20]
[null,8.1,10,3173.0190475730315,25,20]
[null,10.1,12,4450.8474067826246,25,20]
[null,12.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Polypropylene/PVC Manual Valves"]
[36,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pp_man_cost_cl",0,0.5,85.672485020269022,25,20]
[null,0.6,0.75,96.058191666660491,25,20]
[null,0.76,1,109.15342253569597,25,20]
[null,1.1000000000000001,1.5,253.13626629747904,25,20]
[null,1.6,2,265.46202266942828,25,20]
[null,2.1,3,325.43724532737673,25,20]
[null,3.1,4,456.68319808516492,25,20]
[null,4.0999999999999996,6,514.75724160235029,25,20]
[null,6.1,8,988.02609223657419,25,20]
[null,8.1,10,1613.9602441966856,25,20]
[null,10.1,12,2164.1843878434147,25,20]
[null,12.1,14,6953.3635714192314,25,20]
[null,14.1,16,11216.149734115295,25,20]
[null,16.100000000000001,18,14712.478663088114,25,20]
[null,18.100000000000001,20,16389.730139500021,25,20]
[null,20.100000000000001,24,23414.462888326856,25,20]
[null,24.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Polypropylene/PVC Motor/Air Operated Valves (on/off)"]
[36,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pp_mov_cost_cl",0,0.5,540.16098149662184,25,20]
[null,0.6,0.75,539.80609185730168,25,20]
[null,0.76,1,591.99043084256039,25,20]
[null,1.1000000000000001,1.5,762.42315949855276,25,20]
[null,1.6,2,753.79023842117181,25,20]
[null,2.1,3,1133.219430459146,25,20]
[null,3.1,4,1687.9544136049437,25,20]
[null,4.0999999999999996,6,2441.7498827964332,25,20]
[null,6.1,8,1856.0380210910726,25,20]
[null,8.1,10,3075.618233230588,25,20]
[null,10.1,12,3543.2388728132473,25,20]
[null,12.1,14,9519.3311529265284,25,20]
[null,14.1,16,13576.970672320374,25,20]
[null,16.100000000000001,18,18011.975783839436,25,20]
[null,18.100000000000001,20,19616.667887452877,25,20]
[null,20.100000000000001,24,26394.82195150687,25,20]
[null,24.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls118","Propeller Flow Meters"]
[43,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["prop_fm_cost_cl",0,2,2214.7639287992993,15,14]
[null,2.1,3,2176.724292250597,15,14]
[null,3.1,4,2267.4158644022268,15,14]
[null,4.0999999999999996,6,3321.7299285803347,15,14]
[null,6.1,8,3742.2101103814016,15,14]
[null,8.1,10,4460.403699530646,15,14]
[null,10.1,12,4817.5175908765714,15,14]
[null,12.1,24,9826.6076950529605,15,14]
[null,24.1,"contact vendor","contact vendor",15,14]
[]
[]
["bls1141","Centrifugal Pumps (Booster)"]
[31,"Size needed (gpm)","Size selected (gpm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pump_cost_cl",0,10,5473.9744670432729,20,17]
[null,11,30,5713.0911043425185,20,17]
[null,31,50,6577.4799036541181,20,17]
[null,51,75,6825.0578093025006,20,17]
[null,76,100,6825.0578093025006,20,17]
[null,101,125,7559.9047030039073,20,17]
[null,126,200,8149.7477041672064,20,17]
[null,201,250,8663.5685397331781,20,17]
[null,251,300,10364.803473258822,20,17]
[null,301,500,14037.35640484225,20,17]
[null,501,750,14453.575901857788,20,17]
[null,751,1000,16567.721447596345,20,17]
[null,1001,1500,19811.719511851501,20,17]
[null,1501,2000,29398.59745040417,20,17]
[null,2001,3000,33773.658584849305,20,17]
[null,3001,3500,38462.122657336367,20,17]
[null,3501,4000,40340.11669835577,20,17]
[null,4001,6000,83558.926026568486,20,17]
[null,6001,10000,74838.470771139575,20,17]
[null,10001,"contact vendor","contact vendor",20,17]
[]
[]
["bls07210603","PVC Piping"]
[17,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["pvc_pipe_cost_cl",0,0.5,1.0807667372623011,22,17]
[null,0.6,1,2.0966573454989361,22,17]
[null,1.1000000000000001,2,2.06,22,17]
[null,2.1,2.5,3.22,22,17]
[null,2.6,3,5.25,22,17]
[null,3.1,4,8.85,22,17]
[null,4.0999999999999996,6,13,22,17]
[null,6.1,8,18.399999999999999,22,17]
[null,8.1,10,27.5,22,17]
[null,10.1,12,35,22,17]
[null,12.1,14,25.5,22,17]
[null,14.1,16,32.5,22,17]
[null,16.100000000000001,18,41,22,17]
[null,18.100000000000001,20,50,22,17]
[null,20.100000000000001,24,68.5,22,17]
[null,24.1,30,118,22,17]
[null,30.1,36,167,22,17]
[null,36.1,42,223,22,17]
[null,42.1,48,280,22,17]
[null,48.1,"contact vendor","contact vendor",22,17]
[]
[]
[3,null,null,"Avg. Unit Cost (per sf)","Useful Life (large)"]
["sitework_sf_cl","Sitework unit cost","sitework_sf_cl",11.6,"N/A"]
[]
[]
["bls1072","Stainless Steel Aeration Basins"]
[25,"Size needed (sf)","Size Selected (sf)","Avg. Unit Cost ","Useful Life (large)","Useful Life (small)"]
["ss_basin_cost_cl",0,53,15047.919342081017,25,20]
[null,54,100,21497.027631544312,25,20]
[null,101,122,27250.643850575289,25,20]
[null,123,362,35406.869040190628,25,20]
[null,363,470,46155.382855962787,25,20]
[null,471,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Stainless Steel Check Valves"]
[36,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_chv_cost_cl",0,0.25,"contact vendor",25,20]
[null,0.26,0.5,528.70207649981307,25,20]
[null,0.6,0.75,563.75877222862562,25,20]
[null,0.76,1,698.98584033179964,25,20]
[null,1.1000000000000001,1.5,970.75067135825645,25,20]
[null,1.6,2,933.75853067755054,25,20]
[null,2.1,2.5,817.00524891261693,25,20]
[null,2.6,3,1617.6069193683936,25,20]
[null,3.1,4,2363.1190436306133,25,20]
[null,4.0999999999999996,6,4684.2081267591147,25,20]
[null,6.1,8,7418.3261556764264,25,20]
[null,8.1,10,14254.425024367019,25,20]
[null,10.1,12,20875.655065221508,25,20]
[null,12.1,14,9381.0159484589549,25,20]
[null,14.1,16,10978.976321936914,25,20]
[null,16.100000000000001,18,13927.256332525007,25,20]
[null,18.100000000000001,30,40443.368118428145,25,20]
[null,30.1,36,48427.763463089679,25,20]
[null,36.1,42,65727.286709856329,25,20]
[null,42.1,48,79034.61228429222,25,20]
[null,48.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Stainless Steel Manual Valves"]
[36,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_man_cost_cl",0,0.5,427.63836588195198,25,20]
[null,0.6,0.75,453.2584182932485,25,20]
[null,0.76,1,511.2091883544669,25,20]
[null,1.1000000000000001,1.5,648.80285816359151,25,20]
[null,1.6,2,724.86749540298354,25,20]
[null,2.1,2.5,774.44440845322765,25,20]
[null,2.6,3,1333.2411879381598,25,20]
[null,3.1,4,2071.8878161752787,25,20]
[null,4.0999999999999996,6,3582.7947685912,25,20]
[null,6.1,8,7317.5841554724948,25,20]
[null,8.1,10,11852.93158756278,25,20]
[null,10.1,12,16099.90271802136,25,20]
[null,12.1,48,59911.985433827846,25,20]
[null,48.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Stainless Steel Motor/Air Operated Valves (on/off)"]
[36,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_mov_cost_cl",0,1,745.89102875888318,25,20]
[null,1.1000000000000001,1.5,801.23094875811285,25,20]
[null,1.6,2,867.83568552278393,25,20]
[null,2.1,3,1396.5705528786627,25,20]
[null,3.1,4,2642.8491591109964,25,20]
[null,4.0999999999999996,6,2103.7891263595275,25,20]
[null,6.1,8,3335.2969284971296,25,20]
[null,8.1,10,5045.8820904286804,25,20]
[null,10.1,12,6646.7533570333171,25,20]
[null,12.1,14,16002.474168003628,25,20]
[null,14.1,16,18483.218142506172,25,20]
[null,16.100000000000001,20,29829.609493886288,25,20]
[null,20.100000000000001,24,41781.479571043201,25,20]
[null,24.1,30,51553.838870601452,25,20]
[null,30.1,48,142278.18993812319,25,20]
[null,48.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls101706","Stainless Steel Piping"]
[23,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["ss_pipe_cost_cl",0,0.5,21,45,40]
[null,0.6,0.75,27,45,40]
[null,0.76,1,30.5,45,40]
[null,1.1000000000000001,1.25,36,45,40]
[null,1.26,1.5,45.5,45,40]
[null,1.6,2,65,45,40]
[null,2.1,2.5,84.5,45,40]
[null,2.6,3,103,45,40]
[null,3.1,4,124,45,40]
[null,4.0999999999999996,6,223,45,40]
[null,6.1,8,325,45,40]
[null,8.1,10,455,45,40]
[null,10.1,12,580,45,40]
[null,12.1,16,426.90840175180773,45,40]
[null,16.100000000000001,24,752.90755220732137,45,40]
[null,24.1,36,1156.9244712699804,45,40]
[null,36.1,48,1811.4170033548489,45,40]
[null,48.1,"contact vendor","contact vendor",45,40]
[]
[]
["bls101706","Steel Piping"]
[23,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["st_pipe_cost_cl",0,1,18.850000000000001,35,33]
[null,1.1000000000000001,1.5,24,35,33]
[null,1.6,2,30,35,33]
[null,2.1,2.5,42.5,35,33]
[null,2.6,3,48.5,35,33]
[null,3.1,4,60,35,33]
[null,4.0999999999999996,6,104,35,33]
[null,6.1,8,146,35,33]
[null,8.1,10,184,35,33]
[null,10.1,12,223,35,33]
[null,12.1,14,244,35,33]
[null,14.1,16,320,35,33]
[null,16.100000000000001,18,340,35,33]
[null,18.100000000000001,20,385,35,33]
[null,20.100000000000001,24,455,35,33]
[null,24.1,36,272.37466487142302,35,33]
[null,36.1,48,398.24541518942738,35,33]
[null,48.1,60,501.20895179870496,35,33]
[null,60.1,"contact vendor","contact vendor",35,33]
[]
[]
["CCI","Geotechnical costs"]
[2,"Borings, initial field stake out & determination of elevations",null,"Avg. Unit Cost (per day)","Useful Life (large)","Useful Life (small)"]
["stake_out_cost_cl",0,0,1275,"N/A","N/A"]
[]
[]
["bls1173","Standby Generators for Standby Power Calculations"]
[41,"Size needed (kW)","Size selected (kW)","Avg. Unit Cost ($/kW)","Useful Life (large)","Useful Life (small)"]
["std_gen_cost_cl",0,30,931.31975784259782]
[null,31,50,691.60814529444144]
[null,51,125,420.9290038525042]
[null,126,150,400.2839845899835]
[null,151,175,371.61034672537153]
[null,176,200,334.90809025866815]
[null,201,250,312.54265272427079]
[null,251,300,281.00165107319759]
[null,301,350,270.10566868464502]
[null,351,400,287.88332416070449]
[null,401,500,286.67903137039076]
[null,501,750,305.83302146395158]
[null,751,1000,284.72922399559718]
[]
[]
["bls118","Drive Controllers"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["switch_cost_cl",0,0,984.59764286548318,15,14]
[]
[]
["bls115","UPS"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ups_cost_cl",0,0,416.78213070467206,10,8]
[]
[]
["bls118","Venturi Flow Meters"]
[43,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ven_fm_cost_cl",0,2,4659.8571785101149,15,14]
[null,2.1,3,7632.3444593803852,15,14]
[null,3.1,6,9698.5328715422202,15,14]
[null,6.1,12,16062.133566131362,15,14]
[null,12.1,24,32198.266363948122,15,14]
[null,24.1,"contact vendor","contact vendor",15,14]
[]
[]
["BCI","High Quality, No Heating or Cooling"]
[3,"Size needed (sf)","Size selected (sf)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["bldg_hi_cost_cl",0,500,149.95620089537888,40,37]
[null,500.1,1000,126.77715821140147,40,37]
[null,1000.1,2000,113.10938236928918,40,37]
[null,2000.1,3000,106.57172510959576,40,37]
[null,3000.1,4000,100.45273973187896,40,37]
[null,4000.1,5000,95.453850966013306,40,37]
[null,5000.1000000000004,7500,90.711819209136991,40,37]
[null,7500.1,8000,89.988055040622854,40,37]
[null,8000.1,10000,86.190539263858724,40,37]
[null,10000.1,12000,86.18332083497387,40,37]
[null,12000.1,15000,82.448274706233676,40,37]
[null,15000.1,18000,81.105033980402183,40,37]
[null,18000.099999999999,20000,78.986159267788238,40,37]
[null,20000.099999999999,24000,80.253384684219938,40,37]
[null,24000.1,25000,77.255890994878641,40,37]
[null,25000.1,30000,76.657994268618992,40,37]
[null,30000.1,36000,76.462225292832542,40,37]
[null,36000.1,42000,74.300475879174542,40,37]
[null,42000.1,48000,73.943949750887313,40,37]
[null,48000.1,50000,73.058620174512257,40,37]
[null,50000.1,54000,73.216411278212078,40,37]
[null,54000.1,60000,73.08982341482492,40,37]
[null,60000.1,100000,69.939822489030789,40,37]
[null,100000.1,200000,67.536917343237079,40,37]
[null,200000.1,"contact vendor"]
[]
[]
["BCI","Low Quality, No Heating or Cooling"]
[3,"Size needed (sf)","Size selected (sf)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["bldg_lo_cost_cl",0,500,82.949395234053739,40,37]
[null,500.1,1000,73.170019811406391,40,37]
[null,1000.1,2000,68.53883365914254,40,37]
[null,2000.1,3000,66.408060860520791,40,37]
[null,3000.1,4000,63.257473506680192,40,37]
[null,4000.1,5000,60.408275391478242,40,37]
[null,5000.1000000000004,7500,58.854464773370694,40,37]
[null,7500.1,8000,58.482028709616138,40,37]
[null,8000.1,10000,56.183849141463291,40,37]
[null,10000.1,12000,56.692229832251236,40,37]
[null,12000.1,15000,54.720451594550809,40,37]
[null,15000.1,18000,53.767203715110774,40,37]
[null,18000.099999999999,20000,52.550750629754958,40,37]
[null,20000.099999999999,24000,53.493294337646169,40,37]
[null,24000.1,25000,51.803026529133341,40,37]
[null,25000.1,30000,51.415535996885815,40,37]
[null,30000.1,36000,51.487848576612862,40,37]
[null,36000.1,42000,50.117307682256182,40,37]
[null,42000.1,48000,49.935124498178141,40,37]
[null,48000.1,50000,49.527297235728497,40,37]
[null,50000.1,54000,49.539971941458788,40,37]
[null,54000.1,60000,49.686613621419859,40,37]
[null,60000.1,100000,47.906679085154622,40,37]
[null,100000.1,200000,46.553991615109346,40,37]
[null,200000.1,"contact vendor"]
[]
[]
["BCI","Mid Quality, No Heating or Cooling"]
[3,"Size needed (sf)","Size selected (sf)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["bldg_mid_cost_cl",0,500,101.17723932234736,40,37]
[null,500.1,1000,89.549733186491792,40,37]
[null,1000.1,2000,83.707093658793937,40,37]
[null,2000.1,3000,80.578262234715552,40,37]
[null,3000.1,4000,76.839208714667478,40,37]
[null,4000.1,5000,73.477695884834702,40,37]
[null,5000.1000000000004,7500,71.046949060768284,40,37]
[null,7500.1,8000,70.628128384261927,40,37]
[null,8000.1,10000,68.058172523971237,40,37]
[null,10000.1,12000,68.37187004422897,40,37]
[null,12000.1,15000,66.026986177739261,40,37]
[null,15000.1,18000,64.917013217014173,40,37]
[null,18000.099999999999,20000,63.585111400400173,40,37]
[null,20000.099999999999,24000,64.56926298622659,40,37]
[null,24000.1,25000,62.61624600928365,40,37]
[null,25000.1,30000,62.203025323966152,40,37]
[null,30000.1,36000,62.25815175582801,40,37]
[null,36000.1,42000,60.699820874304322,40,37]
[null,42000.1,48000,60.502543719819151,40,37]
[null,48000.1,50000,60.034344500777173,40,37]
[null,50000.1,54000,60.065611542058981,40,37]
[null,54000.1,60000,60.177930458107063,40,37]
[null,60000.1,100000,58.134950664379033,40,37]
[null,100000.1,200000,56.599031319333506,40,37]
[null,200000.1,"contact vendor"]
[]
[]
["BCI","Small Low Cost Shed"]
[3,"Size needed (sf)","Size selected (sf)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["bldg_shed_cost_cl",0,500,41.981048759611276,25,20]
[null,500.1,"contact vendor","contact vendor"]
[]
[]
["bls1148","Air conditioning system"]
[35,"Size needed (tons)","Size selected (tons)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_ac_cost_cl",0,3.33,9670.2931555682117,25,20]
[null,3.34,6.66,19604.801971124623,25,20]
[null,6.67,16.66,60241.170477310159,25,20]
[null,16.670000000000002,33.33,132107.82999410125,25,20]
[null,33.339999999999996,66.66,290637.22598702274,25,20]
[null,66.67,113.32,602411.70477310172,25,20]
[null,113.33,"contact vendor","contact vendor",25,20]
[]
[]
["bls106","Electric resistance heaters"]
[24,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_elec_cost_cl",0,41,22881.177245719478,25,20]
[null,41.1,103,48281.383179041099,25,20]
[null,103.1,461,82986.881084365028,25,20]
[null,461.1,820,179848.1523419281,25,20]
[null,820.1,1010,230365.17348121607,25,20]
[null,1010.1,1432,317775.46894101053,25,20]
[null,1432.1,2273,402183.92188141239,25,20]
[null,2273.1,3071,592292.9177441732,25,20]
[null,3071.1,6148,1019986.2034687032,25,20]
[null,6148.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls106","Natural gas condensing furnace"]
[24,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_gas_cost_cl",0,80,25602.895164297915,25,20]
[null,80.099999999999994,163,33798.47247745972,25,20]
[null,163.1,544,85316.833127544,25,20]
[null,544.1,1088,148780.58268206794,25,20]
[null,1088.0999999999999,3264,347553.8360037845,25,20]
[null,3264.1,5032,664944.84243725031,25,20]
[null,5032.1000000000004,"contact vendor","contact vendor",25,20]
[]
[]
["bls106","Natural gas non-condensing furnace"]
[24,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_gas_non_cost_cl",0,80,25602.895164297915,25,20]
[null,80.099999999999994,163,33798.47247745972,25,20]
[null,163.1,544,85316.833127544,25,20]
[null,544.1,1088,148780.58268206794,25,20]
[null,1088.0999999999999,3264,347553.8360037845,25,20]
[null,3264.1,5032,664944.84243725031,25,20]
[null,5032.1000000000004,"contact vendor","contact vendor",25,20]
[]
[]
["bls1148","Heat pump"]
[35,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_hp_cost_cl",0,0.5,3499.9402946037803,25,20]
[null,0.51,0.75,3818.1166850223062,25,20]
[null,0.76,1,3320.9660749933601,25,20]
[null,1.01,1.5,3440.2822214003072,25,20]
[null,1.51,2,3678.9145142142015,25,20]
[null,2.0099999999999998,2.5,3957.3188558304109,25,20]
[null,2.5099999999999998,3,4215.8371730454628,25,20]
[null,3.01,3.5,4673.2157342720939,25,20]
[null,3.51,4,5031.1641734929344,25,20]
[null,4.01,5,5548.2008079230391,25,20]
[null,5.01,7.5,10698.681127822922,25,20]
[null,7.51,10,13979.875154013967,25,20]
[null,10.01,12,16545.172301763327,25,20]
[null,12.01,15,22272.347329296786,25,20]
[null,15.01,20,24340.493867017205,25,20]
[null,20.010000000000002,25,33090.344603526653,25,20]
[null,25.01,30,36272.108507711906,25,20]
[null,30.01,40,51226.398857382614,25,20]
[null,40.01,50,57908.103056171647,25,20]
[null,50.01,"contact vendor","contact vendor"]
[]
[]
["bls106","Mid-efficiency oil furnace"]
[24,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_oil_mid_cost_cl",0,109,33211.104507045966,25,20]
[null,109.1,235,48501.076036258157,25,20]
[null,235.1,940,136430.59363223112,25,20]
[null,940.1,1600,217947.87332748919,25,20]
[null,1600.1,2480,338688.94869201374,25,20]
[null,2480.1,3350,424981.29916439997,25,20]
[null,3350.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls106","Standard efficiency oil furnace"]
[24,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_oil_std_cost_cl",0,109,33211.104507045966,25,20]
[null,109.1,235,48501.076036258157,25,20]
[null,235.1,940,136430.59363223112,25,20]
[null,940.1,1600,217947.87332748919,25,20]
[null,1600.1,2480,338688.94869201374,25,20]
[null,2480.1,3350,424981.29916439997,25,20]
[null,3350.1,"contact vendor","contact vendor",25,20]
[]
[]
[null,"Building maintenance (labor and materials)","building_matl_rate_cl",5.2250562508969765,"/sf/yr"]
[]
[]
[null,"Cooling system maintenance (labor and materials)","cooling_matl_rate_cl",6.6414141414141412E-2,"/sf/yr"]
[]
[]
[null,"Heating oil cost","diesel_cost_cl",3.9758333333333336,"/gal"]
[]
[]
[null,"Energy cost","energy_cost_cl",0.10277862595419847,"/kwh"]
[]
[]
[null,"Natural gas cost","gas_cost_cl",1.0215033782528224,"/therm"]
[]
[]
[null,"Heating system maintenance (labor and materials)","heating_matl_rate_cl",0.11981962481962481,"/sf/yr"]
[]
[]
["ECI","Labor Costs",null,null,"Inf. Adj. Rates"]
[5,"Design Flow Needed (mgd)","Design Flow (mgd)","Average Water Treatment Plant Operators3","Technical Rate (Loaded)","Managerial Rate (Loaded)","Clerical Rate (Loaded)"]
["labor_table_cl",0,0.03,1,28.817737383401102,40.849385314518059,27.519968906960059]
[null,3.1E-2,0.124,1,28.817737383401102,40.849385314518059,27.519968906960059]
[null,0.1241,0.30499999999999999,1.2,28.817737383401102,40.849385314518059,27.519968906960059]
[null,0.30509999999999998,0.74,1.2,28.817737383401102,40.849385314518059,27.519968906960059]
[null,0.74099999999999999,2.1520000000000001,1.6,30.746197082037792,46.719665151877543,27.519968906960059]
[null,2.1520999999999999,7.3650000000000002,2.8,32.456340588375987,52.044154508490791,35.537024635254724]
[null,7.3651,22.614000000000001,3.8,33.875395838316194,60.728287491030855,35.537024635254724]
[null,22.614100000000001,75.069999999999993,7.8,39.588002870126765,64.876295144702226,35.537024635254724]
[]
[]
["CPI","Land Costs"]
[6,"System Size  greater than (MGD)","Assumed Population","Unit Cost ($/acre)"]
["land_cost_cl",0,"25-100",21571.311771739129]
[null,3.1E-2,"101-500",20116.596592391303]
[null,0.1241,"501-1,000",14187.587728260867]
[null,0.30509999999999998,"1,001-3,300",17503.426766304347]
[null,0.74099999999999999,"3,301-10,000",35363.885456521733]
[null,2.1520999999999999,"10,001-50,000",41974.040331521734]
[null,7.3651,"50,001-100,000",43302.148445652172]
[null,22.614100000000001,"100,001-1,000,000",125211.85535869564]
[]
[]
[null,"NEPA Compliance Costs"]
[null,"Land area (acres)","Permit Cost (inf. adj.)"]
["NEPA_cost_cl",0,1645.8918478260869]
[null,1.0009999999999999,9115.7086956521725]
[]
[]
[null,"Non-hazardous waste disposal","nonhaz_disposal_cost_cl",66.2,"/ton"]
[]
[]
[null,"Non-hazardous waste transportation","nonhaz_transportation_cost_cl",0.49978997951868925,"/ton-mile"]
[]
[]
[null,"Storm Water Permit Costs"]
[null,"Land area (acres)","Permit Cost (inf. adj.)"]
["SW_permit_cost_cl",0,0]
[null,1,2354.8914130434782]
[null,5,2570.1234239130431]

{"sheet":"Engineering Data","index":19,"n_rows":153,"n_cols":6,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
["Engineering Data"]
["This sheet is used internally and contains engineering reference and indirect cost data extracted from the central cost database"]
[]
["Architectural Fee"]
["Building cost lookup","Corresponds to the range","Architectural fee"]
[0,"<$250,000",0.09]
[250000,"$250,000 to $500,000",0.08]
[500000,"$500,000 to $1,000,000",7.0000000000000007E-2]
[1000000,"$1,000,000 to $5,000,000",6.2E-2]
[5000000,"$5,000,000 to $10,000,000",5.2999999999999999E-2]
[10000000,"$10,000,000 to $50,000,000",4.9000000000000002E-2]
[50000000,">$50,000,000",4.4999999999999998E-2]
[]
[]
["Catalytic Oxidizer Dimensions"]
["Rating needed (cfm)","Rating selected (cfm)","Length (in)","Width (in)","Length (ft)","Width (ft)"]
[0,1000,96,54,8,4.5]
[1001,1500,96,54,8,4.5]
[1501,2000,120,66,10,5.5]
[2001,3000,120,66,10,5.5]
[3001,4000,120,78,10,6.5]
[4001,5000,120,90,10,7.5]
[5001,10000,144,96,12,8]
[10001,20000,168,120,14,10]
[20001,40000,192,192,16,16]
[40001,80000,384,384,32,32]
[80001,120000,576,576,48,48]
[]
[]
["Construction Management Fee"]
["Building cost lookup","Corresponds to the range","Construction management fee"]
[0,"<$100,000",0.1]
[100000,"$100,000 to $250,000",0.09]
[250000,"$250,000 to $1,000,000",0.06]
[1000000,"$1,000,000 to $5,000,000",0.05]
[5000000,"$5,000,000 to $10,000,000",0.04]
[10000000,">$10,000,000",3.2000000000000001E-2]
[]
[]
["Contingency Factors"]
["Project direct cost","Corresponds to the range","Default contingency (prior to application of technology complexity factor)"]
[0,"<$500,000",6.7000000000000004E-2]
[500000,"$500,000 to $3,000,000",5.8000000000000003E-2]
[3000000,"$3,000,000 to $15,000,000",4.9000000000000002E-2]
[15000000,"$15,000,000 to $50,000,000",4.1000000000000002E-2]
[50000000,"$50,000,000 to $100,000,000",3.2000000000000001E-2]
[100000000,">$100,000,000",5.8000000000000003E-2]
[]
[]
["Diffuser dimensions"]
["Size Needed (cfm)","Size Selected (cfm)","Diameter (in)","Length (in)","Based on vendor dimensions"]
[0,14,2.6,24]
[14.1,15,2.6,26]
[15.1,17,2.6,30]
[17.100000000000001,23,2.6,39]
[23.1,34,3.7,39]
[34.1,44,3.7,39]
[]
[]
["Maximum cooling capacity for heat pump","hp_max_cool_cl",50,"tons"]
[]
[]
["Maximum heating capacity for heat pump","hp_max_heat_cl",200,"MBH"]
[]
[]
["Maximum cooling capacity","max_cool_cl",113.32,"tons"]
[]
[]
["Maximum heating capacity","max_heat_cl",6148,"MBH"]
[]
[]
["Performance Bond"]
["Direct cost lookup","Corresponds to the range","Base cost","Plus fraction","Of amount over"]
[0,"<$100,000",0,2.5000000000000001E-2,0]
[100000,"$100,000 to $500,000",2500,1.4999999999999999E-2,100000]
[500000,"$500,000 to $2,500,000",8500,0.01,500000]
[2500000,"$2,500,000 to $5,000,000",28500,7.4999999999999997E-3,2500000]
[5000000,"$5,000,000 to $7,500,000",47250,7.0000000000000001E-3,5000000]
[7500000,">$7,500,000",64750,6.0000000000000001E-3,7500000]
[]
[]
["Pipe Size Selection"]
["Flow (GPM)","Diameter (inch)","Maximum Flow (GPM)"]
[0,0.5,2]
[2.1,0.75,4]
[4.0999999999999996,1,7]
[7.1,1.5,21]
[21.1,2,41]
[41.1,2.5,66]
[66.099999999999994,3,116]
[116.1,4,238]
[238.1,6,697]
[697.1,8,1435]
[1435.1,10,2608]
[2608.1,12,4132]
[4132.1000000000004,14,5299]
[5299.1,16,7528]
[7528.1,18,10265]
[10265.1,20,13643]
[13643.1,24,22174]
[22174.1,30,50561]
[50561.1,36,81777]
[81777.100000000006,42,122025]
[122025.1,48]
[]
[]
["Pump Dimensions (for centrifugal pumps)"]
["Pump Rating Needed (gpm)","Pump Rating Selected (gpm)","Length (ft)","Width (ft)"]
[0,350,2.5,2.5]
[351,1740,3.75,3.75]
[1741,7000,5,5]
[7001,35000,7.083333333333333,7.083333333333333]
[]
[]
["Thrust Blocks for Yard Piping"]
["Pipe Diameter (inches)"," Thrust Force","Based on 90 degree angles"]
["Size Needed","kg","Size Selected"]
[0,347.63563037472028,2]
[2.1,681.91181843044774,3]
[3.1,1260.0087440508869,4]
[4.0999999999999996,2835.0196741144964,6]
[6.1,4990.7439767005962,8]
[8.1,7813.4106239126322,10]
[10.1,11192.326806056015,12]
[12.1,15314.284822868764,14]
[14.1,20002.331197216343,16]
[16.100000000000001,25315.450421476933,18]
[18.100000000000001,31130.717767160371,20]
[20.100000000000001,45064.326572600447,24]
[24.1,61050.596681665913,28]
[28.1,70505.385478216151,30]
[30.1,124768.59941751491,40]
[40.1,137828.56340581886,42]
[42.1,180257.30629040179,48]
[]
[]
["Thermal Oxidizer Dimensions"]
["Rating needed (cfm)","Rating selected (cfm)","Length (in)","Width (in)","Length (ft)","Width (ft)"]
[0,100,72,54,6,4.5]
[101,300,84,54,7,4.5]
[301,500,144,54,12,4.5]
[501,1000,120,66,10,5.5]
[1001,1500,144,66,12,5.5]
[1501,2000,144,66,12,5.5]
[2001,3000,144,78,12,6.5]
[3001,4000,168,78,14,6.5]
[4001,5000,72,72,6,6]
[5001,10000,84,84,7,7]
[10001,15000,96,96,8,8]
[15001,20000,96,96,8,8]
[20001,40000,192,192,16,16]
[40001,80000,384,384,32,32]
[80001,120000,576,576,48,48]

{"sheet":"Lookup Tables","index":20,"n_rows":39,"n_cols":1,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
["Lookup Tables and Input Validation"]
["This sheet is used internally to perform certain reference calculations and support input sheet data validation"]
[]
["comp_level_valid"]
["low cost"]
["mid cost"]
["high cost"]
[]
[]
["system_automation_valid"]
["manual"]
["semi-automated"]
["fully automated"]
[]
[]
["contam_list"]
["Radon"]
["TCE"]
["PCE"]
["Vinyl Chloride"]
["Carbon Tetrachloride"]
["Benzene"]
["1,2-Dichloropropane"]
["Methylene Chloride"]
["1,2-Dichloroethane"]
["1,3-Butadiene"]
["1,1-Dichloroethane"]
["1,1,1,2-Tetrachloroethane"]
["1,1,2,2-Tetrachloroethane"]
["1,2,3-Trichloropropane"]
["Other"]
[]
["og_tech_list"]
[{"$f":"IF(contam=1,\"\",\"none\")","v":"none"}]
[{"$f":"IF(contam=1,\"\",\"GAC\")","v":"GAC"}]
[{"$f":"IF(contam=1,\"\",\"Thermal Oxidation\")","v":"Thermal Oxidation"}]
[{"$f":"IF(contam=1,\"\",\"Catalytic Oxidation\")","v":"Catalytic Oxidation"}]
[]
[true]