{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Title Page","Index","INPUT","OUTPUT","Freundlich Reference","Critical Design Assumptions","O&M Assumptions","Indirect Assumptions","Vessel Constraints","Regen Backwash","pH Adjust","Pumps Pipe Structure","Instrumentation and Control","Residuals Management","O&M","HVAC","Indirect","Standard Inputs","AutoSize","Cost Equations","Cost Coefficients","Cost Data","Engineering Data","Lookup Tables"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1458,"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":15,"n_cols":1,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["U.S. EPA Office of Ground Water and Drinking Water"]
["Work Breakdown Structure (WBS) Model for Anion Exchange Treatment"]
["Release Date: March 2023"]
["· The primary purpose of this model is to assist EPA in estimating national compliance costs."]
["· As such, the costs are intended to be representative of the central tendency of typical facilities."]
["· The default settings, however, do not account for all of the site-specific factors that could affect the cost of any given individual facility or project."]
["· Still, other uses of the model might be reasonable if sufficient care is taken by the user to account for site- or project-specific factors."]
["· The model results are point estimates shown to the nearest $1, but this precision is not meant to imply that the results are accurate to $1."]
["· Instead, users should review all documentation, modify inputs/assumptions as appropriate to their specific purpose, and form their own informed opinions about the accuracy and suitability of the results."]
["· Use of this model requires Excel 2007 or later."]
["· 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. 2023. Work Breakdown Structure-Based Cost Model for Anion Exchange Drinking Water Treatment. Office of Water."]
["· To begin using the model, go to the INPUT sheet."]

{"sheet":"Index","index":1,"n_rows":356,"n_cols":2,"rows_kept":356,"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"]
["1st Freundlich constant (Kf)","freund_1"]
["2nd Freundlich constant (n)","freund_2"]
["Access space per pump for custom designed systems","space_pumps_cust"]
["Access space per pump for pre-engineered packages","space_pumps_pre"]
["Add a redundant unit per x parallel lines","redund_freq"]
["Add coagulant to holding tank/basin?","coag_res"]
["Additional building after…","add_2nd_building"]
["Additional conductivity meters","add_cond"]
["Additional freeboard","sec_cont_freeboard"]
["Additional sampling ports","add_ports"]
["Additional turbididy meters","add_turb"]
["Additional turbididy meters for small systems","add_turb_small"]
["Administrative LOE as a percent of average technical labor ","Clerical_percent"]
["Air conditioning EER","EER"]
["Always include NEPA compliance costs?","include_NEPA"]
["Anion resin type","resin_type_I"]
["Annual cooling degree days","cool_DD"]
["Annual heating degree days","heat_DD"]
["Annual resin loss","resin_loss_annual"]
["Apply POTW discharge base charge (i.e., $/month)","POTW_base_fee"]
["Apply POTW discharge TSS charge (i.e., $/lb of TSS over limit below)","POTW_TSS_fee"]
["Apply POTW discharge volume charge (i.e., $/1000 gallons)","POTW_volume_fee"]
["Average annual pan evaporation rate","pan_evap"]
["Average annual precipitation","precip"]
["Average Flow (including bypass)","average_flow_I"]
["Backwash frequency outside of regeneration/initial rinse","add_backwash_freq"]
["Backwash loading rate","h2oflush_backwash_rate"]
["Backwash pipe length multiplier","back_pipe_mult"]
["Backwash pumping","no_backwash_I"]
["Backwash storage","no_back_tank_I"]
["Backwash time","backwash_time"]
["Basin excavation depth above which deeper boreholes are needed","deep_bore_need"]
["Bed depth","bed_depth"]
["Bedding depth below pipe","bedding_depth"]
["Bedding depth surrounding the pipe","bedding_pct"]
["Borehole depth for deep basins","bore_depth_max"]
["Borehole depth for shallow basins","bore_depth_min"]
["Borehole depth without basins","bore_depth_nobasin"]
["Borehole needed every x square feet","hole_per_sf"]
["Boreholes per job","hole_per_job"]
["Breakthrough contaminant concentration","C_b"]
["Brine delivery method","brine_method_I"]
["Builder's risk insurance percentage","br_ins_pct"]
["Bypass percentage","bp_pct"]
["Bypass pipe length multiplier","bp_pipe_mult"]
["Characteristics of holding tank or evaporation pond solids","solids_haz_I"]
["Characteristics of spent resin","media_haz_I"]
["Chemical pipe length multiplier","chem_pipe_mult"]
["Chemical resistant coating coverage","sec_cont_coating_cvg"]
["Chemical storage height","storage_height"]
["Chemical tank mixer horsepower","cmix_hp_per"]
["City Index for Total Capital Cost","City_Index"]
["City Index for Total O&M Cost","OM_City_Index"]
["Clean holding tank/basin when solids accumulation =x% of capacity","htank_clean_pct"]
["Clearance space beneath the ceiling","ceiling_clearance"]
["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 for holding basins","conc_thick"]
["Conductivity meters per vessel","cond_tank"]
["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 estimating method","curve"]
["Cost for parts & maintenance for pumps","booster_pump_maintenance"]
["Days of chemical storage","cstore_days"]
["Days of winter (i.e., days of storage during periods with no net evaporation)","winter_days"]
["Default number of residuals basins","hbasins_default"]
["Design Flow (including bypass)","design_flow_I"]
["Design safety factor for standby power","std_safety_factor"]
["Desired treated water pH","pHf"]
["Discharge option for spent brine","res_s2_opt_I"]
["Disposal method for non-hazardous secondary solids","solids_method"]
["Distance between drain field trenches","sept_trench_dist"]
["Distance to discharge point or evaporation pond","add_res_pipe_length"]
["Drive controllers per backwash pump","S_back_pump"]
["Drive controllers per booster pump","S_booster_pump"]
["Drive controllers per eductor","S_eductor"]
["Drive controllers per mixer","S_mixer"]
["Drive controllers per residuals pump","S_res_pump"]
["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 "]
["Evaporation pond dike cross-sectional area","dike_xsection"]
["Evaporation pond freeboard","ep_freeboard"]
["Evaporation pond safety factor","ep_safety_factor"]
["Evaporation pond solids density","ep_solids_density"]
["Evaporation pond solids removal frequency","dredging_freq"]
["Evaporation ratio","evap_ratio"]
["Fast final rinse volume","f_rinse_bv"]
["Fast rinse loading rate","f_rinse_rate"]
["Ferric chloride dosage","coag_dose"]
["Ferric chloride sludge production factor","coag_spf"]
["Ferric chloride solution concentration","coag_pct"]
["Ferric chloride solution density","coag_density"]
["Financing percentage","finance_pct"]
["Financing percentage for small systems","finance_pct_small"]
["Fire Buffer for Buildings","fire_buffer"]
["Flow meters for backwash line","tot_fm_back"]
["Flow meters for influent and treated water line","tot_fm_in"]
["Flow meters for process line per vessel","fm_proc"]
["Flow meters for residuals line","tot_fm_res"]
["Free board above media at full expansion","free_board"]
["Frost depth","frost"]
["Head loss sensors per vessel","head_tank"]
["Head loss sensors per vessel for small systems","head_tank_small"]
["Heat pump cooling mode EER","hp_EER"]
["Heat pump heating coefficient of performance","COP"]
["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 backwash tank","alarm_back"]
["High/Low alarms per brine tank","alarm_brine"]
["High/Low alarms per holding tank/basin","alarm_res"]
["High/Low alarms per NaOH tank","alarm_caustic"]
["Holding basin depth to volume ratio","holding_ratio"]
["Holding basin freeboard","holding_freeboard"]
["Holding tank for spent brine","res_s1_opt_I"]
["Holding tank/basin capacity factor","res_cap_factor"]
["Holding tank/basin mixer horsepower (if coagulant is used)","hmix_hp_per"]
["Holding tank/basin solids density","ht_solids_density"]
["Holding tank/basin solids transfer method","res_transfer_method"]
["Holding tank/basin suspended solids removal efficiency with coagulant","coag_TSSrem"]
["Holding tank/basin suspended solids removal efficiency without coagulant","htank_TSSrem"]
["Hours per resin changeout","uloe_throwaway"]
["I/O port table","port_table"]
["Include a separate day tank if daily volume is x or greater","day_tank_needed"]
["Include architectural fee for small systems?","include_arch_small"]
["Include architectural fee?","include_arch"]
["Include buildings?","include_buildings_I"]
["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 systems?","include_geo_high"]
["Include geotechnical costs for low cost systems?","include_geo_low"]
["Include geotechnical costs for medium cost systems?","include_geo_medium"]
["Include heating in standby power","need_heat"]
["Include HVAC?","include_HVAC_I"]
["Include land?","include_land_I"]
["Include mixers for chemical tanks","include_cmix"]
["Include performance bond cost?","include_bond"]
["Include permit costs?","include_permits"]
["Include pilot study costs?","include_pilot"]
["Include secondary containment","include_sec_cont"]
["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 and treated water pipe length multiplier","in_out_pipe_mult"]
["Influent contaminant concentration","C_0"]
["Influent sulfate concentration","SO4_in"]
["Influent water alkalinity","alk_i"]
["Influent water temperature","t_I"]
["Influent water total dissolved solids","TDS_I"]
["Installation, Transportatation, and O&P percentage","inst_pct"]
["Instrumentation and control percentage","i_c_pct"]
["Legal percentage","legal_pct"]
["Level of effort for chemical supply systems","uloe_chem_maint"]
["Level of effort for instruments (includes calibration)","uloe_inst_maint"]
["Level of effort for pumps","uloe_pump_maint"]
["Level of effort for valves","uloe_valve_maint"]
["Level switch/alarms per vessel","level_switch"]
["Level switch/alarms per vessel for small systems","level_switch_small"]
["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"]
["Loading rate maximum","load_max"]
["Loading rate minimum","load_min"]
["Long term acceptance rate","sept_LTAR"]
["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 bed depth for autosize","max_bed_depth"]
["Maximum curb thickness","sec_cont_max_thick"]
["Maximum distribution pipe connections per distribution box","sept_dist_connections"]
["Maximum evaporation pond cell area","max_ep_cell_area"]
["Maximum hazardous waste shipment size","max_haz_ship"]
["Maximum liquid hazardous waste shipment size","max_lhaz_ship"]
["Maximum radioactive (non-hazardous) waste shipment size","max_rad_ship"]
["Maximum radioactive hazardous waste shipment size","max_hazrad_ship"]
["Maximum septic drain field trench length","sept_max_trench_l"]
["Maximum vessel diameter","max_diam_override"]
["Maximum vessel height (circular vessels)","max_height"]
["Maximum vessel length (longitudinal vessels)","max_length"]
["Mid-efficiency oil furnace efficiency","diesel_eff"]
["Miles to hazardous solid waste disposal site","haz_miles"]
["Miles to non-hazardous solid waste disposal site","non_haz_miles"]
["Miles to radioactive (non-hazardous) waste disposal site","rad_miles"]
["Miles to radioactive hazardous waste disposal site","hazrad_miles"]
["Minimum average flow as percentage of design","min_avg_flow"]
["Minimum bed depth for autosize","min_bed_depth"]
["Minimum chemical feed pump size","min_chem_flow"]
["Minimum chemical tank mixer horsepower","min_cmix_hp"]
["Minimum holding tank mixer horsepower","min_hmix_hp"]
["Minimum number of boreholes","min_holes"]
["Minimum number of pond cells","min_ep_cells"]
["Minimum number of septic drain field trenches","sept_min_trenches"]
["Minimum number of vessels in series (i.e., parallel or series operation)","num_tanks_I"]
["Minimum residuals pipe diameter","min_res_pipe_size"]
["Minimum septic tank discharge time","min_sept_disch_time"]
["Minimum septic tank volume","min_sept_tank_vol"]
["Minimum settling time when coagulant is used","res_coag_settle_time"]
["Minimum standby power generator size","min_standby"]
["Minimum trench depth to top of pipe","min_trench_depth"]
["Minutes per 100 sf per day","uloe_fp"]
["Minutes per instrument per day","uloe_inst"]
["Minutes per pump per day","uloe_pump"]
["Minutes per regeneration for automated systems","uloe_autoregen"]
["Minutes per valve per week","uloe_valve"]
["Miscellaneous allowance percentage","misc_pct"]
["Mixer size for brine tanks (if used)","mixer_size"]
["Mobilization percentage for large systems","mob_pct_large"]
["Mobilization percentage for medium systems","mob_pct_medium"]
["Mobilization percentage for small systems","mob_pct_small"]
["Natural gas condensing furnace efficiency","gas_eff"]
["Natural gas non-condensing furnace efficiency","gas_non_eff"]
["Non fire Buffer for buildings","non_fire_buffer"]
["Number of bed volumes before regeneration","BV_regen_I"]
["Number of booster pumps","lines_pump_I"]
["Number of check valves on backwash line per backwash pump","back_chv_pump"]
["Number of check valves on bypass line","tot_bp_chv"]
["Number of check valves on bypass line for small systems","tot_bp_chv_small"]
["Number of check valves on caustic line per metering pump","caustic_chv_pump"]
["Number of check valves on ferric chloride line per metering pump","coag_chv_pump"]
["Number of check valves on influent line","tot_in_chv"]
["Number of check valves on polymer line per metering pump","polymer_chv_pump"]
["Number of check valves on residuals line if no pumping","res_chv_no_pump"]
["Number of check valves on residuals line per residuals pump","res_chv_pump"]
["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 manual valves on process line per vessel","proc_man_vessel"]
["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 redundant chemical metering pumps","NRD_cm_pump"]
["Number of redundant vessels for small systems with multiple vessels","NRD_small"]
["Number of redundant vessels for small systems with only one vessel","NRD_small_1"]
["Number of redundant vessels to be added","NRD_I"]
["Number of shifts","shifts_day"]
["Office space per employee","space_office"]
["Office space per employee","space_office_small"]
["Online Nitrate Analyzers (nitrate treatment only)","N_analyzer"]
["Operator interfaces ","plc_interface"]
["ORP sensors","ORP_sensor"]
["Overexcavation for evaporation pond","ep_overexcavate"]
["Overexcavation for storage basins","overexcavate"]
["pH meters for systems with corrosion control","pH_corr"]
["pH meters for systems without corrosion control","pH_nocorr"]
["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"]
["Polymer dosage","polymer_dose"]
["Polymer sludge production factor","polymer_spf"]
["Polymer solution density","polymer_density"]
["POTW rate structure","POTW_rate_type"]
["POTW TSS discharge limit (over which fee would be imposed)","POTW_TSS_limit"]
["Pressure drop across the fan","Fan_pressure_drop"]
["Printers per x computer workstations","printer_ratio"]
["Process pipe length multiplier","proc_pipe_mult"]
["Pump efficiency","booster_pump_efficiency"]
["Pump head for backwash pumps","backwash_pump_head"]
["Pump head for booster pumps","booster_pump_head"]
["Ratio of  length to diameter for horizontal vessels","length_diam_ratio"]
["Recording operating paramenters for automated systems","uloe_inst_auto"]
["Reduction factor","Reduction"]
["Redundant backwash pumps","NRD_back_pumps"]
["Redundant booster pumps","NRD_pumps"]
["Redundant pumps for pH adjustment","NRD_pH_pumps"]
["Redundant residuals pumps","NRD_res_pump"]
["Regenerant brine concentration","brine_conc"]
["Regenerant loading rate","regen_rate"]
["Regenerant reuse","regen_reuse"]
["Residual solids storage height (for drying pad)","solids_storage_height"]
["Residuals pipe length multiplier","res_pipe_mult"]
["Residuals pump head","res_pump_psi"]
["Resin density","media_density"]
["Resin expansion during backwash","bed_expansion"]
["Resin life","resin_life"]
["R-value for ceilings","R_ceiling"]
["R-value for walls","R_wall"]
["Safety factor for pumps","pump_safety_factor"]
["Sales tax percentage","tax_pct"]
["Salt density","salt_density"]
["Salt regenerant dose level","salt_dose"]
["Sampling ports for bypass line","ports_bp"]
["Sampling ports per vessel","ports_tank"]
["Saturated brine concentration","brine_conc_sat"]
["Select method for determining bed life","regen_calc_type"]
["Septic drain field buffer distance","sept_buffer"]
["Septic drain field trench depth","sept_trench_d"]
["Septic drain field trench gravel depth below distribution pipe","sept_gravel_d_below"]
["Septic drain field trench total gravel depth","sept_gravel_d"]
["Septic drain field trench width","sept_trench_w"]
["Septic system distribution pipe diameter","sept_pipe_diam"]
["Septic tank overexcavation depth","sept_overexcav"]
["Septic tank volume safety factor","sept_tank_sf"]
["Slow rinse volume","s_rinse_bv"]
["Sodium hydroxide weight percent as delivered","NaOH_pct"]
["Soil density","soil_dens"]
["Standard oil furnace efficiency","diesel_non_eff"]
["System automation","manual_I"]
["Target Bed Depth (Designs < 1MGD)","target_bed_depth_under"]
["Target Bed Depth (Horizontal Designs)","target_bed_depth_horiz"]
["Target Bed Depth (Vertical Designs > 1 MGD)","target_bed_depth_over"]
["Technology complexity factor","complexity"]
["Technology footprint above which boreholes are needed","bore_need"]
["Temperature meters","temp_meters"]
["Temperature meters for small systems","temp_meters_small"]
["Test pit depth","pit_depth"]
["Test pit length","pit_length"]
["Test pit width","pit_width"]
["Theoretical total empty bed contact time (EBCT)","EBCT_I"]
["Time to empty holding tank/basin","transfer_time"]
["Top and bottom dished vessel sections height and access space ","Top_bottom_Vessel_space"]
["Treated water corrosion control?","pH_adj_I"]
["Treated water pH","pHo"]
["Trench inside angle","trench_angle"]
["TSS in system influent","influent_TSS"]
["TSS in treated water","effluent_TSS"]
["Turbidity meters per vessel","turb_tank"]
["Turbidity meters per vessel for small systems","turb_tank_small"]
["Type of coagulant added","coag_type"]
["Underdrain space for horizontal vessels","horiz_underdrain"]
["UPSs","ups"]
["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"]
["Vessel diameter","comm_diam"]
["Vessel geometry","tank_geom_I"]
["Vessel height or length (straight)","comm_height_length"]
["Vessel thickness of wall","Vessel_thickness"]
["Volume required as a percentage of the largest tank","sec_cont_pct_of_largest"]
["Volume required as a percentage of total storage","sec_cont_pct_of_total"]
["Volume Tolerance, horizontal vessels","vol_tol_horiz"]
["Volume Tolerance, vertical vessels <1 mgd","vol_tol_vert_small"]
["Volume Tolerance, vertical vessels >1 mgd","vol_tol_vert_med"]

{"sheet":"INPUT","index":2,"n_rows":98,"n_cols":9,"rows_kept":98,"cut":false,"hidden":false,"merged":[[46,8,48,8],[25,8,26,8],[25,6,26,7],[7,7,8,7],[9,7,10,7],[11,7,12,7],[13,7,14,7],[15,7,16,7],[17,7,18,7],[19,7,20,7],[21,7,22,7]]}
["ANION EXCHANGE SYSTEM DESIGN AND COST INPUT"]
[]
[null,null,null,null,"STEP 1"]
[null,null,null,null,"Select Contaminant",null,null,{"$f":"IF(contam<>3,\"\",\"For other contaminants, the buttons shown in Step 2 will enter flows only, and clear all other inputs. Advanced users can change this behavior by entering inputs on the Standard Inputs sheet\")","v":""}]
[]
[null,null,null,null,"STEP 2:"]
[null,null,null,null,"Select one of the eight standard designs at right OR select \"CLEAR FOR MANUAL ENTRY\"",null,null,{"$f":"IF(OR('Standard Inputs'!AL9,'Standard Inputs'!AL17,'Standard Inputs'!AL25),\"<- Using this design\",IF(OR('Standard Inputs'!AM9,'Standard Inputs'!AM17,'Standard Inputs'!AM25),\"<- You modified this design\",\"\"))","v":"<- Using this design"},"The standard design buttons are for EPA's use in estimating national costs, but other users might find them useful as a starting point. See documentation for more information"]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AL10,'Standard Inputs'!AL18,'Standard Inputs'!AL26),\"<- Using this design\",IF(OR('Standard Inputs'!AM10,'Standard Inputs'!AM18,'Standard Inputs'!AM26),\"<- You modified this design\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AL11,'Standard Inputs'!AL19,'Standard Inputs'!AL27),\"<- Using this design\",IF(OR('Standard Inputs'!AM11,'Standard Inputs'!AM19,'Standard Inputs'!AM27),\"<- You modified this design\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AL12,'Standard Inputs'!AL20,'Standard Inputs'!AL28),\"<- Using this design\",IF(OR('Standard Inputs'!AM12,'Standard Inputs'!AM20,'Standard Inputs'!AM28),\"<- You modified this design\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AL13,'Standard Inputs'!AL21,'Standard Inputs'!AL29),\"<- Using this design\",IF(OR('Standard Inputs'!AM13,'Standard Inputs'!AM21,'Standard Inputs'!AM29),\"<- You modified this design\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AL14,'Standard Inputs'!AL22,'Standard Inputs'!AL30),\"<- Using this design\",IF(OR('Standard Inputs'!AM14,'Standard Inputs'!AM22,'Standard Inputs'!AM30),\"<- You modified this design\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AL15,'Standard Inputs'!AL23,'Standard Inputs'!AL31),\"<- Using this design\",IF(OR('Standard Inputs'!AM15,'Standard Inputs'!AM23,'Standard Inputs'!AM31),\"<- You modified this design\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AL16,'Standard Inputs'!AL24,'Standard Inputs'!AL32),\"<- Using this design\",IF(OR('Standard Inputs'!AM16,'Standard Inputs'!AM24,'Standard Inputs'!AM32),\"<- You modified this design\",\"\"))","v":""}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(H7:H21,\"\")=16,\"Using a manual design\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(H7:H21,\"\")=16,\"Fill in all gold cells below, then consider using AutoSize button\",\"\")","v":""}]
[]
[null,null,null,null,"STEP 3:"]
[null,null,null,null,"(Optional for standard designs)",null,{"$f":"IF(input_complete,IF('Standard Inputs'!AL35,\"Input Complete -- Results Ready\",\"Input Complete -- Press 'Generate Results'\"),\"Input Incomplete -- Check for Error Messages Below\")","v":"Input Complete -- Results Ready"},null,{"$f":"IF(AND(C66,C67,C68,C69,C71),\"\",\"Fill in all gold cells below. If errors persist, consider using AutoSize button.\")","v":""}]
[null,null,{"$f":"AND(C41,C52,C66,C67,C68,C69,C71,C79,C97)","v":true},null,"Enter or change values in the gold and blue cells below, under \"Manual Inputs\""]
[]
[null,null,null,null,"STEP 4:",null,null,null,{"$f":"\"Resulting Costs (in year \"&TEXT(current_year_cl,0)&\" dollars, see OUTPUT sheet for details)\"","v":"Resulting Costs (in year 2021 dollars, see OUTPUT sheet for details)"}]
[null,null,null,null,{"$f":"IF(G26=\"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":"\"Direct Capital Cost: \" & IF(input_status<>\"Input Complete -- Results Ready\",input_status,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: $46,139"}]
[null,null,null,null,null,null,null,null,{"$f":"\"Total Capital Cost: \" & IF(input_status<>\"Input Complete -- Results Ready\",input_status,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: $87,701"}]
[null,null,null,null,null,null,null,null,{"$f":"\"Annualized Capital Cost: \"&IF(input_status<>\"Input Complete -- Results Ready\",input_status,IF(Missing_Cost,\"Missing Price!\",IF(cost_buildup_error,\"Cost buildup error!\",IF(ISERROR(Annualized_Capital_Cost),\"Calculation error!\",TEXT(Annualized_Capital_Cost,\"$0,0\")&\" per year\"&\" (over \"&useful_life&\" years at \"&Discount_rate*100&\"%)\"))))","v":"Annualized Capital Cost: $9,252 per year (over 16.1 years at 7%)"}]
[null,null,null,null,"MANUAL INPUTS",null,null,null,{"$f":"\"Annual O&M Cost: \"&IF(G26<>\"input complete -- results ready\",input_status,IF(ISERROR(OM_cost),\"Calculation error!\",TEXT(OM_cost,\"$0,0\")&\" per year\"))","v":"Annual O&M Cost: $7,010 per year"}]
[null,null,null,null,"Cells in gold are required; cells in blue are optional",null,null,null,{"$f":"\"Total Annualized Cost: \"&IF(input_status<>\"Input Complete -- Results Ready\",input_status,IF(Missing_Cost,\"Missing Price!\",IF(cost_buildup_error,\"Cost buildup error!\",IF(ISERROR(Annualized_Cost),\"Calculation error!\",TEXT(Annualized_Cost,\"$0,0\")&\" per year (\"&TEXT(TAC_pct_cap,\"0%\")&\" capital, \"&TEXT(TAC_pct_OM,\"0%\")&\" O&M)\"))))","v":"Total Annualized Cost: $16,261 per year (57% capital, 43% O&M)"}]
[null,"Used?","Valid input?","Invalid reason?",null,null,null,"Select units",{"$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,"Design Flow (including bypass)","design_flow_I",0.03,"MGD"]
[null,null,null,null,"Average Flow (including bypass)","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":"df_units","v":"MGD"},{"$f":"\"Current bypass percentage is \"&TEXT(bp_pct,\"0%\")&\".  Go to Critical Design Assumptions to change this value.\"","v":"Current bypass percentage is 0%.  Go to Critical Design Assumptions to change this value."}]
[null,null,null,null,"Bypass design flow",null,{"$f":"IF(ISERROR(design_flow),\"\",IF(df_units=\"gpm\",bp_flow_rate, bp_flow_rate*60*24/10^6))","v":0},{"$f":"df_units","v":"MGD"},"Adjust bypass percentage"]
[null,null,{"$f":"IF(OR(df_units=\"\",af_units=\"\"),FALSE,IF(average_flow>design_flow,FALSE,IF(AND(design_flow_I=0,average_flow_I=0),FALSE,IF(average_flow<design_flow*min_avg_flow,FALSE,TRUE))))","v":true},{"$f":"IF(OR(df_units=\"\",af_units=\"\"),\"Choose units for design and average flow\",IF(average_flow>design_flow,\"The average flow should not be greater than the design flow\",IF(AND(design_flow_I=0,average_flow_I=0),\"Input incomplete\",IF(average_flow<design_flow*min_avg_flow,\"The average flow must be at least \" & min_avg_flow & \" times design flow\",\"OK\"))))","v":"OK"},null,null,null,{"$f":"IF(C41,\"Flow Input OK\",D41)","v":"Flow Input OK"}]
[]
[null,null,{"$f":"IF(resin_type_I=\"\",FALSE,TRUE)","v":true},null,"Select anion resin type","resin_type_I","Strong base polystyrenic gel-type Type II","<-- pick one"]
[null,null,{"$f":"IF(C_0=\"\",FALSE,TRUE)","v":true},null,{"$f":"\"Influent \"&VLOOKUP(contam,contam_table,2,FALSE)&\" concentration\"","v":"Influent arsenic concentration"},"C_0",0.05,{"$f":"IF(contam=2,\"mg/L as nitrate (NO3)\",\"mg/L\")","v":"mg/L"},{"$f":"IF(contam=2,\"Equals \"&TEXT(C_0/4.427,\"0.0\")&\" mg/L as N; \"&TEXT(C_0*3.57/4.427,\"0.0\")&\" mg/L as CaCO3\",\"\")","v":""}]
[null,null,{"$f":"IF(regen_calc_type=\"\",FALSE,TRUE)","v":true},null,"Select method for determining bed life","regen_calc_type","calculate based on sulfate","<-- pick one","For arsenic treatment with polystyrenic gel-type Type II resin, the model can calculate based on influent sulfate concentration, if desired. For other contaminants and resin selections, use manual entry or Freundlich isotherm."]
[null,{"$f":"IF(regen_calc_type=\"calculate based on sulfate\",TRUE)","v":true},{"$f":"IF(B46,IF(OR(BV_regen<0,SO4_in=\"\"),FALSE,TRUE),TRUE)","v":true},null,"Influent sulfate concentration","SO4_in",50,{"$f":"IF(regen_calc_type=\"calculate based on sulfate\",\"ppm\",\"not required\")","v":"ppm"},{"$f":"IF(regen_calc_type=\"calculate based on sulfate\",\"The model is using this input to calculate bed volumes before regeneration for arsenic treatment with polystyrenic gel-type Type II resin. The calculation will not be valid for other contaminants or resins.\",\"\")","v":"The model is using this input to calculate bed volumes before regeneration for arsenic treatment with polystyrenic gel-type Type II resin. The calculation will not be valid for other contaminants or resins."}]
[null,{"$f":"IF(regen_calc_type=\"calculate from Freundlich isotherm\",TRUE)","v":false},{"$f":"IF(B47,IF(freund_1=\"\",FALSE,TRUE),TRUE)","v":true},null,"1st Freundlich constant (Kf)","freund_1",null,{"$f":"IF(regen_calc_type=\"calculate from Freundlich isotherm\",\"mg/g\",\"not required\")","v":"not required"},{"$f":"IF(regen_calc_type=\"calculate from Freundlich isotherm\",\"Guidance: Bed life is best determined by pilot tests. Use Freundlich isotherms only in the absence of such data for initial assessment of bed life and suitability of anion exchange for treatment.\",\"\")","v":""}]
[null,{"$f":"IF(regen_calc_type=\"calculate from Freundlich isotherm\",TRUE)","v":false},{"$f":"IF(B48,IF(freund_2=\"\",FALSE,TRUE),TRUE)","v":true},null,"2nd Freundlich constant (n)","freund_2",null,{"$f":"IF(regen_calc_type=\"calculate from Freundlich isotherm\",\"dimensionless\",\"not required\")","v":"not required"}]
[null,{"$f":"IF(regen_calc_type=\"calculate from Freundlich isotherm\",TRUE)","v":false},{"$f":"IF(B49,IF(C_b=\"\",FALSE,TRUE),TRUE)","v":true},null,{"$f":"\"Breakthrough \"&VLOOKUP(contam,contam_table,2,FALSE)&\" concentration\"","v":"Breakthrough arsenic concentration"},"C_b",null,{"$f":"IF(regen_calc_type=\"calculate from Freundlich isotherm\",\"mg/L\",\"not required\")","v":"not required"}]
[null,{"$f":"IF(regen_calc_type=\"manual entry\",TRUE)","v":false},{"$f":"IF(AND(B50,BV_regen_I=0),FALSE,TRUE)","v":true},null,"Number of bed volumes before regeneration","BV_regen_I",null,{"$f":"IF(regen_calc_type=\"manual entry\",\"bed volumes\",\"not required\")","v":"not required"},{"$f":"IF(regen_calc_type=\"manual entry\",\"Important: bed volumes vary based on water quality and resin selected. Select data for input carefully, based on the scenario being modeled.\",\"\")","v":""}]
[null,null,null,null,"For information: number of bed volumes",null,{"$f":"IF(ISERROR(BV_regen),\"\",BV_regen)","v":779},null,{"$f":"IF(regen_calc_type=\"calculate based on sulfate\",\"This value assumes arsenic treatment with sulfate as the primary competitor. To override this calculation, select another calculation method above.\",\"\")","v":"This value assumes arsenic treatment with sulfate as the primary competitor. To override this calculation, select another calculation method above."}]
[null,null,{"$f":"IF(AND(NOT(C46),BV_regen<0),FALSE,AND(C42:C50))","v":true},{"$f":"IF(AND(regen_calc_type=\"calculate based on sulfate\",BV_regen<0),\"Calculation method not valid for high sulfate; use manual entry\",IF(C52=FALSE,\"Input incomplete\",\"OK\"))","v":"OK"},null,null,null,{"$f":"IF(C52,\"Regeneration Input OK\",D52)","v":"Regeneration Input OK"}]
[]
[null,null,null,null,"Minimum number of vessels in series (i.e., parallel or series operation)","num_tanks_I",1,"<-- enter 1 for parallel, 2 or more for series","Series operation is rarely required for anion exchange for arsenic removal"]
[null,null,null,null,"Theoretical total empty bed contact time (EBCT)","EBCT_I",2,"minutes","Guidance: EBCT is between 1.5 minutes and 7.5 minutes.  Appropriate value will vary based on water quality and resin selected.  Select data for input carefully, based on the scenario being modeled."]
[null,"yes","<- Autosize Std Inputs",null,"For information: EBCT per Vessel",null,{"$f":"IF(ISERROR(EBCT_tank),\"\",EBCT_tank)","v":2},"minutes"]
[null,null,null,null,"The next four inputs may be entered manually, or calculated with Auto Size button"]
[null,null,null,null,"Bed depth","bed_depth",2.5,"feet","Guidance: between 2.5 and 6 ft"]
[null,null,null,null,"Vessel geometry","tank_geom_I","upright","<-- pick one"]
[null,null,null,null,{"$f":"IF(tank_geom=1,\"Height (straight)\",IF(tank_geom=2,\"Length (straight)\",\"\"))","v":"Height (straight)"},"comm_height_length",4.5,{"$f":"IF(tank_geom<>\"\",\"feet\",\"\")","v":"feet"}]
[null,null,null,null,"Diameter","comm_diam",1.5,{"$f":"IF(tank_geom<>\"\",\"feet\",\"\")","v":"feet"}]
[null,null,null,null,"For information:  "]
[null,null,null,null,"Number of treatment trains",null,{"$f":"IF(ISERROR(num_treat_lines),\"\",num_treat_lines)","v":2},"trains"]
[null,null,null,null,"Number of operating vessels",null,{"$f":"IF(ISERROR(op_num_tanks),\"\",op_num_tanks)","v":2},"vessels"]
[null,null,null,null,"Total vessels (incl. redundancy, below)",null,{"$f":"IF(ISERROR(final_num_tanks),\"\",final_num_tanks)","v":2},"vessels"]
[null,null,{"$f":"IF(H66=\"bed depth ok\",TRUE)","v":true},null,null,null,null,{"$f":"IF(OR(num_tanks_I=\"\",EBCT_I=\"\",bed_depth=\"\",comm_height_length=\"\",comm_diam=\"\",tank_geom_I=\"\"),\"Input incomplete\",IF(bed_depth>max_bed_depth,\"Warning: bed depth too great\",IF(bed_depth>2*comm_diam,\"Warning: bed depth should be less than twice the vessel diameter\",IF(bed_depth<min_bed_depth,\"Warning: bed depth too shallow\",\"Bed Depth OK\"))))","v":"Bed Depth OK"},"Adjust bed depth constraints"]
[null,null,{"$f":"IF(OR(H67=\"height ok\",H67=\"length ok\"),TRUE)","v":true},null,null,null,null,{"$f":"IF(H66=\"Input incomplete\",\"\",IF(tank_geom=1,IF(IF(AND(comm_diam>=min_diam,comm_diam<=max_diam_std_size),(OR(comm_height_length>=max_comm_height,comm_height_length>max_height)),comm_height_length>max_height),\"Warning: vessel too high\",IF(IF(AND(comm_diam>=min_diam,comm_diam<=max_diam_std_size),(AND(comm_height_length>=min_comm_height,comm_height_length>=height)),comm_height_length>=height),\"Height OK\",\"Warning: vessel not high enough\")),IF(tank_geom=2,IF(comm_height_length>max_length,\"Warning: vessel too long\",\"Length OK\"),\"Invalid tank geometry input\")))","v":"Height OK"},"Adjust vessel size constraints"]
[null,null,{"$f":"IF(H68=\"diameter ok\",TRUE)","v":true},null,null,null,null,{"$f":"IF(H66=\"Input incomplete\",\"\",IF(tank_geom=1,IF(comm_diam>max_diam,\"Warning: vessel diameter too great\",IF(comm_diam<diameter,\"Warning: vessel diameter too small\",\"Diameter OK\")),IF(tank_geom=2,IF(comm_diam>max_diam,\"Warning: vessel diameter too great\",IF(comm_diam>max_height,\"Warning: vessel diameter too great\",IF(comm_SA<SA,\"Warning: vessel surface area too small\",IF(comm_diam<height,\"Warning: vessel diameter too small\",\"Diameter OK\")))),\"\")))","v":"Diameter OK"}]
[null,null,{"$f":"IF(H69=\"volume ok\",TRUE)","v":true},null,null,null,null,{"$f":"IF(H66=\"Input incomplete\",\"\",IF(input_vol_vess<media_volume_expanded,\"Warning: vessel too small for this bed depth\",\"Volume OK\"))","v":"Volume OK"},{"$f":"IF(input_vol_vess>vol_vessel*(1+vol_tol),CHOOSE(tank_geom,\"Note: vessel may be oversized, given resin quantity required. Increase bed depth or reduce height.\",\"Note: vessel may be oversized, given resin quantity required. Increase bed depth or reduce diameter.\"),\"\")","v":"Note: vessel may be oversized, given resin quantity required. Increase bed depth or reduce height."}]
[null,null,null,null,null,null,null,{"$f":"IF(H66=\"Input incomplete\",\"\",IF(input_vol_vess<media_volume_expanded,CHOOSE(tank_geom,\"Hint: reduce bed depth or increase diameter or height\",\"Hint: reduce bed depth or increase diameter\"),\"\"))","v":""}]
[null,null,{"$f":"IF(H71=\"loading ok\",TRUE)","v":true},null,null,null,null,{"$f":"IF(H66=\"Input incomplete\",\"\",IF(tank_geom=1,IF(comm_load_rate>load_max,\"Warning: design exceeds maximum loading\",IF(comm_load_rate<load_min,\"Warning: design below minimum loading\",\"Loading OK\")),IF(comm_load_rate>load_max,\"Warning: design exceeds maximum loading\",IF(comm_load_rate<load_min,\"Warning: design below minimum loading\",\"Loading OK\"))))","v":"Loading OK"},"Adjust loading constraints"]
[null,null,null,null,null,null,null,{"$f":"IF(H66=\"Input incomplete\",\"\",IF(tank_geom=1,IF(comm_load_rate>load_max,\"Hint: increase vessel diameter or decrease bed depth\",IF(comm_load_rate<load_min,\"Hint: reduce vessel diameter or increase bed depth\",\"\")),IF(comm_load_rate>load_max,\"Hint: increase vessel length and diameter or decrease bed depth\",IF(comm_load_rate<load_min,\"Hint: reduce vessel length and diameter or increase bed depth\",\"\"))))","v":""}]
[]
[null,null,{"$f":"IF(brine_method_I=\"\",FALSE,TRUE)","v":true},null,"Brine delivery method","brine_method_I","brine mixing tanks","<-- pick one"]
[null,null,{"$f":"IF(res_s2_opt_I=\"\",FALSE,TRUE)","v":true},null,"Discharge option for spent brine","res_s2_opt_I","POTW","<-- pick one"]
[null,{"$f":"IF(res_s2_opt=5,FALSE,IF(res_s2_opt>2,FALSE,TRUE))","v":true},{"$f":"IF(B76,IF(res_s1_opt_I=\"\",FALSE,TRUE),TRUE)","v":true},null,"Holding tank for spent brine","res_s1_opt_I","no holding tank",{"$f":"IF(res_s2_opt=5,\"always included\",IF(res_s2_opt>2,\"not required\",\"<--pick one\"))","v":"<--pick one"},{"$f":"IF(res_s1_opt=1,\"Model selects between holding tank or basin based upon coagulant use and priority lookups on the Output sheet\",\"\")","v":""}]
[null,null,{"$f":"IF(media_haz_I=\"\",FALSE,TRUE)","v":true},null,"Characteristics of spent resin","media_haz_I","non-hazardous","<-- pick one"]
[null,{"$f":"IF(res_s2_opt=4,FALSE,IF(res_s2_opt=3,TRUE,IF(res_s1_opt=1,TRUE,FALSE)))","v":false},{"$f":"IF(B78,IF(solids_haz_I=\"\",FALSE,TRUE),TRUE)","v":true},null,{"$f":"IF(res_s2_opt=3,\"Characteristics of evaporation pond solids\",\"Characteristics of holding tank solids\")","v":"Characteristics of holding tank solids"},"solids_haz_I",null,{"$f":"IF(res_s2_opt=4,\"not required\",IF(res_s2_opt=3,\"<-- pick one\",IF(res_s1_opt=1,\"<-- pick one\",\"not required\")))","v":"not required"}]
[null,null,{"$f":"IF(ISERROR(regen_redun),FALSE,IF(AND(res_s2_opt=5,regen_redun>1),FALSE,AND(C74:C78)))","v":true},{"$f":"IF(ISERROR(regen_redun),\"Complete Regeneration Inputs Above\",IF(AND(res_s2_opt=5,regen_redun>1),\"Liquid hazardous waste disposal is not feasible with continuous regeneration\",IF(C79,\"OK\",\"Input incomplete\")))","v":"OK"},null,null,null,{"$f":"IF(C79,\"Residuals Input OK\",D79)","v":"Residuals Input OK"}]
[]
[null,null,null,null,"Number of booster pumps","lines_pump_I",null,"pumps","Enter 0 to exclude booster pumps (i.e., use existing pumps). Leave blank to accept model defaults (no pumps for systems <1 MGD, otherwise sized per average and design flows)"]
[null,null,null,null,"For information: # of booster pumps",null,{"$f":"IF(ISERROR(booster_pumps),\"\",booster_pumps)","v":0},"pumps"]
[null,null,null,null,"Number of redundant vessels to be added","NRD_I",null,"units","Leave blank to accept redundancy frequency specified in critical design assumptions"]
[null,null,null,null,"For information: Redundant vessels",null,{"$f":"IF(ISERROR(NRD),\"\",NRD)","v":0},"units"]
[null,null,null,null,"Treated water corrosion control?","pH_adj_I",null,"<-- pick or leave blank","Leave blank to exclude pH adjustment for corrosion control"]
[null,null,null,null,"Backwash pumping","no_backwash_I",null,"<-- pick or leave blank","Leave blank to accept model defaults (systems <1 MGD backwash using existing supply or treated water pumps, other systems add new backwash pumps)"]
[null,null,null,null,"Backwash storage","no_back_tank_I",null,"<-- pick or leave blank","Leave blank to accept model defaults (only systems between 1 and 10 MGD require separate backwash tanks)"]
[null,null,null,null,"For information: # of backwash pumps",null,{"$f":"IF(ISERROR(backwash_pumps),\"\",backwash_pumps)","v":0},"units"]
[null,null,null,null,"# of backwash tanks",null,{"$f":"IF(ISERROR(back_tanks),\"\",back_tanks)","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,"Include buildings?","include_buildings_I",null,"<-- pick or leave blank","Leave blank to include buildings"]
[null,null,null,null,"Include HVAC?","include_HVAC_I",null,"<-- pick or leave blank","Leave blank to allow model to pick based on component level and building type"]
[null,null,null,null,"Include land?","include_land_I",null,"<-- pick or leave blank","Leave blank to include land"]
[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,{"$f":"IF(ISERROR(pump_rating),FALSE,IF(pump_rating>max_pump_size,FALSE,TRUE))","v":true},{"$f":"IF(ISERROR(pump_rating),\"Input incomplete\",IF(pump_rating>max_pump_size,\"Warning: insufficent number of pumps.\",\"OK\"))","v":"OK"},null,null,null,{"$f":"IF(C97,\"Optional Input OK\",D97)","v":"Optional Input OK"}]
[null,null,null,null,null,null,null,{"$f":"IF(OR(H97=\"input incomplete\",H97=\"Optional Inputs OK\"),\"\",IF(pump_rating>max_pump_size,\"Hint: increase number of pumps or leave that input blank\",\"\"))","v":""}]

{"sheet":"OUTPUT","index":3,"n_rows":472,"n_cols":25,"rows_kept":472,"cut":false,"hidden":false,"merged":[[29,12,31,12],[29,13,29,21],[29,22,30,23],[30,13,30,15],[30,16,30,18],[30,19,30,21],[29,0,31,0],[29,1,31,1],[29,2,31,3],[29,4,31,5],[29,6,31,7],[5,3,5,4],[6,3,6,4],[394,8,394,11],[390,2,390,3],[29,8,31,8],[29,9,31,9],[29,10,31,10],[29,11,31,11]]}
["OUTPUT SUMMARY"]
[null,"Parameter","Value","Units"]
[null,"Technology","AX"]
[null,"Contaminant",{"$f":"VLOOKUP(contam,contam_table,2,FALSE)","v":"arsenic"}]
[null,"System Size Category",{"$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,"# of treatment trains",{"$f":"num_treat_lines","v":2}]
[null,"# of vessels in series",{"$f":"Num_tanks","v":1},"(i.e., parallel or series operation)"]
[null,"Total EBCT",{"$f":"EBCT","v":2},"minutes"]
[null,"EBCT per vessel",{"$f":"EBCT_tank","v":2},"minutes"]
[null,"Bed depth",{"$f":"bed_depth","v":2.5},"feet"]
[null,"Vessel geometry",{"$f":"tank_geom_I","v":"upright"}]
[null,{"$f":"IF(tank_geom=1,\"Height (straight)\",IF(tank_geom=2,\"Length (straight)\",\"\"))","v":"Height (straight)"},{"$f":"comm_height_length","v":4.5},"feet"]
[null,"Diameter",{"$f":"comm_diam","v":1.5},"feet"]
[null,"Component level",{"$f":"IF(component_level=2,\"high cost\",IF(component_level=1,\"mid cost\",\"low cost\"))","v":"low cost"}]
[null,"System automation",{"$f":"IF(manual=1,\"manual\",IF(manual=2,\"semi-automated\",IF(manual=3,\"fully automated\")))","v":"fully automated"}]
[null,{"$f":"\"Resulting Costs (in year \"&TEXT(current_year_cl,0)&\" dollars)\"","v":"Resulting Costs (in year 2021 dollars)"}]
[null,"Direct Capital Cost",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",direct_cost)))","v":46138.610230464561},"Details",{"$f":"IF(input_status<>\"input complete -- results ready\",IF(input_complete,\"Press Generate Results\",\"Check INPUT sheet for errors\"),IF(Missing_Cost,\"A price is not available for at least one required component. See Use? column below.\",IF(cost_buildup_error,\"There is an Excel error in the price for at least one component. See Use? column below.\",\"\")))","v":""}]
[null,"Add-on Cost",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",addon_cost)","v":19392.855986953477},"Details"]
[null,"Indirect Capital Cost",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",C375)","v":22169.618048604556},"Details"]
[null,"Total Capital Cost",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",system_cost)))","v":87701.084266022604},"Details"]
[null,{"$f":"\"Annualized Capital Cost \"&IF(OR(input_status<>\"input complete -- results ready\",Missing_Cost,cost_buildup_error),\"\",\"(per year over \"&useful_life&\" years at \"&Discount_rate*100&\"%)\")","v":"Annualized Capital Cost (per year over 16.1 years at 7%)"},{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",Annualized_Capital_Cost)","v":9251.8733076973203},"Details"]
[null,"Annual O&M Cost (per year)",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",OM_cost)","v":7009.5194292836368},"Details"]
[null,{"$f":"\"Total Annualized Cost (per year\"&IF(OR(input_status<>\"input complete -- results ready\",ISERROR(OR(TAC_pct_cap,TAC_pct_OM))),\"\",\", \"&TEXT(TAC_pct_cap,\"0%\")&\" capital, \"&TEXT(TAC_pct_OM,\"0%\")&\" O&M\")&\")\"","v":"Total Annualized Cost (per year, 57% capital, 43% O&M)"},{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",Annualized_Cost)))","v":16261.392736980957},"Details"]
[null,"Annualized cost per 1,000 gallons average flow",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",C446)))","v":6.3645372747479287}]
[null,"Annualized cost per household per year",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",C447)))","v":641.34567414111677}]
[]
["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","Pressure Vessels",null,null,null,null,null,null,null,null,null,null,null,"Low","Typical","High","Low","Typical","High","Low","Typical","High"]
[1.1000000000000001,"Stainless Steel",{"$f":"final_num_tanks","v":2},"units",{"$f":"comm_vol_gal","v":59.482129904905747},"gal",{"$f":"IF(curve=1,comm_vol_gal,VLOOKUP(comm_vol_gal,ss_pv_cost_cl,2))","v":59.482129904905747},"gal",{"$f":"IF(curve=1,ss_pv_eq,VLOOKUP(comm_vol_gal,ss_pv_cost_cl,3))","v":30243.101971403856},{"$f":"IF(I34=\"contact vendor\",\"--\",C34*I34)","v":60486.203942807711},{"$f":"VLOOKUP(comm_vol_gal,ss_pv_cost_cl,IF(ss_cat=\"large\",4,5))","v":30},0,{"$f":"$B$33&\" - \"&B34","v":"Pressure Vessels - Stainless Steel"},4,4,1,4,4,1,4,4,1,{"$f":"IF(ISERROR(K34*L34),0,IF(K34<1,0,L34))","v":0},{"$f":"IF(W34,J34/K34,0)","v":0}]
[1.1000000000000001,"Carbon Steel - Stainless Internals",{"$f":"final_num_tanks","v":2},"units",{"$f":"comm_vol_gal","v":59.482129904905747},"gal",{"$f":"IF(curve=1,comm_vol_gal,VLOOKUP(comm_vol_gal,cs_pv_cost_cl,2))","v":59.482129904905747},"gal",{"$f":"IF(curve=1,cs_pv_eq,VLOOKUP(comm_vol_gal,cs_pv_cost_cl,3))","v":10435.029498971922},{"$f":"IF(I35=\"contact vendor\",\"--\",C35*I35)","v":20870.058997943845},{"$f":"VLOOKUP(comm_vol_gal,cs_pv_cost_cl,IF(ss_cat=\"large\",4,5))","v":30},0,{"$f":"$B$33&\" - \"&B35","v":"Pressure Vessels - Carbon Steel - Stainless Internals"},3,3,2,3,3,2,3,3,2,0,0]
[1.1000000000000001,"Carbon Steel - Plastic Internals",{"$f":"final_num_tanks","v":2},"units",{"$f":"comm_vol_gal","v":59.482129904905747},"gal",{"$f":"IF(curve=1,comm_vol_gal,VLOOKUP(comm_vol_gal,csp_pv_cost_cl,2))","v":59.482129904905747},"gal",{"$f":"IF(curve=1,csp_pv_eq,VLOOKUP(comm_vol_gal,csp_pv_cost_cl,3))","v":10131.703411796074},{"$f":"IF(I36=\"contact vendor\",\"--\",C36*I36)","v":20263.406823592148},{"$f":"VLOOKUP(comm_vol_gal,csp_pv_cost_cl,IF(ss_cat=\"large\",4,5))","v":30},0,{"$f":"$B$33&\" - \"&B36","v":"Pressure Vessels - Carbon Steel - Plastic Internals"},2,1,3,2,1,3,2,1,3,0,0]
[1.1000000000000001,"Fiberglass",{"$f":"final_num_tanks","v":2},"units",{"$f":"comm_vol_gal","v":59.482129904905747},"gal",{"$f":"IF(curve=1,comm_vol_gal,VLOOKUP(comm_vol_gal,fg_pv_cost_cl,2))","v":59.482129904905747},"gal",{"$f":"IF(curve=1,fg_pv_eq,VLOOKUP(comm_vol_gal,fg_pv_cost_cl,3))","v":1401.2602869650777},{"$f":"IF(I37=\"contact vendor\",\"--\",C37*I37)","v":2802.5205739301555},{"$f":"VLOOKUP(comm_vol_gal,fg_pv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"$B$33&\" - \"&B37","v":"Pressure Vessels - Fiberglass"},1,2,4,1,2,4,1,2,4,1,140.12602869650777]
["2","Anion Resin",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[2.1,{"$f":"resin_type_I","v":"Strong base polystyrenic gel-type Type II"},{"$f":"resin_volume_total","v":8.8357293382212934},"cf","NA",null,"NA",null,{"$f":"VLOOKUP(B39,sba_res_cost_cl,3,FALSE)","v":244.12932340248665},{"$f":"IF(I39=\"contact vendor\",\"--\",C39*I39)","v":2157.0606251074655},{"$f":"VLOOKUP(B39,sba_res_cost_cl,IF(ss_cat=\"large\",4,5),FALSE)","v":"N/A"},1,{"$f":"$B$38&\" - \"&B39","v":"Anion Resin - Strong base polystyrenic gel-type Type II"},1,1,1,1,1,1,1,1,1,0,0]
["3","Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[3.1,"Backwash Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.1.1","Steel",{"$f":"back_tanks","v":0},"units",{"$f":" IF(C42=0,\"NA\",back_tank_vol)","v":"NA"},{"$f":" IF( C42=0,\" \",\"gal\")","v":" "},{"$f":" IF( C42=0, \"NA\",IF(curve=1,back_tank_vol,VLOOKUP(back_tank_vol,st_bwt_cost_cl,2)))","v":"NA"},{"$f":" IF( C42=0,\" \",\"gal\")","v":" "},{"$f":" IF( C42=0,\"NA\",IF(curve=1,st_bwt_eq,VLOOKUP(back_tank_vol,st_bwt_cost_cl,3)))","v":"NA"},{"$f":" IF( C42=0,0,IF(I42=\"contact vendor\",\"--\",C42*I42))","v":0},{"$f":"IF( C42=0,\"NA\",VLOOKUP(back_tank_vol,st_bwt_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$41&\" - \"&B42","v":"Backwash Tanks - Steel"},3,3,1,3,3,1,3,3,1,0,0]
["3.1.1","Fiberglass",{"$f":"back_tanks","v":0},"units",{"$f":" IF(C43=0,\"NA\",back_tank_vol)","v":"NA"},{"$f":" IF( C43=0,\" \",\"gal\")","v":" "},{"$f":" IF(C43=0,\"NA\",IF(curve=1,back_tank_vol,VLOOKUP(back_tank_vol,fg_bwt_cost_cl,2)))","v":"NA"},{"$f":" IF( C43=0,\" \",\"gal\")","v":" "},{"$f":" IF( C43=0,\"NA\",IF(curve=1,fg_bwt_eq,VLOOKUP(back_tank_vol,fg_bwt_cost_cl,3)))","v":"NA"},{"$f":" IF( C43=0,0,IF(I43=\"contact vendor\",\"--\",C43*I43))","v":0},{"$f":" IF( C43=0,\"NA\",VLOOKUP(back_tank_vol,fg_bwt_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$41&\" - \"&B43","v":"Backwash Tanks - Fiberglass"},2,1,2,2,1,2,2,1,2,0,0]
["3.1.1","Plastic/HDPE Tanks",{"$f":"back_tanks","v":0},"units",{"$f":" IF(C44=0,\"NA\",back_tank_vol)","v":"NA"},{"$f":" IF( C44=0,\" \",\"gal\")","v":" "},{"$f":" IF(C44=0,\"NA\",IF(curve=1,back_tank_vol,VLOOKUP(back_tank_vol,hdpe_bwt_cost_cl,2)))","v":"NA"},{"$f":" IF( C44=0,\" \",\"gal\")","v":" "},{"$f":" IF( C44=0,\"NA\",IF(curve=1,hdpe_bwt_eq,VLOOKUP(back_tank_vol,hdpe_bwt_cost_cl,3)))","v":"NA"},{"$f":" IF( C44=0,0,IF(I44=\"contact vendor\",\"--\",C44*I44))","v":0},{"$f":" IF( C44=0, \"NA\",VLOOKUP(back_tank_vol,hdpe_bwt_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$41&\" - \"&B44","v":"Backwash Tanks - Plastic/HDPE Tanks"},1,2,3,1,2,3,1,2,3,0,0]
[3.2,"Brine Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.2.1","Plastic/XLPE",{"$f":"IF(brine_method=2,0,brine_tanks)","v":1},"units",{"$f":"IF(brine_method=2,\"NA\",brine_tank_vol)","v":11.400941081575862},"gal",{"$f":"IF(brine_method=2,\"NA\",IF(curve=1,brine_tank_vol,VLOOKUP(brine_tank_vol,pl_cst_cost_cl,2)))","v":11.400941081575862},"gal",{"$f":"IF(brine_method=2,\"NA\",IF(curve=1,pl_cst_eq,VLOOKUP(brine_tank_vol,pl_cst_cost_cl,3)))","v":723.6914873454989},{"$f":"IF(brine_method=2,\"--\",IF(I46=\"contact vendor\",\"--\",C46*I46))","v":723.6914873454989},{"$f":"IF(brine_method=2,\"NA\",VLOOKUP(brine_tank_vol,pl_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":7},1,{"$f":"$B$45&\" - \"&B46","v":"Brine Storage Tanks - Plastic/XLPE"},1,2,3,1,2,3,1,2,3,1,103.38449819221412]
["3.2.1","Fiberglass",{"$f":"IF(brine_method=2,0,brine_tanks)","v":1},"units",{"$f":"IF(brine_method=2,\"NA\",brine_tank_vol)","v":11.400941081575862},"gal",{"$f":"IF(brine_method=2,\"NA\",IF(curve=1,brine_tank_vol,VLOOKUP(brine_tank_vol,fg_cst_cost_cl,2)))","v":11.400941081575862},"gal",{"$f":"IF(brine_method=2,\"NA\",IF(curve=1,fg_cst_eq,VLOOKUP(brine_tank_vol,fg_cst_cost_cl,3)))","v":992.35601550064212},{"$f":"IF(brine_method=2,\"--\",IF(I47=\"contact vendor\",\"--\",C47*I47))","v":992.35601550064212},{"$f":"IF(brine_method=2,\"NA\",VLOOKUP(brine_tank_vol,fg_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":7},0,{"$f":"$B$45&\" - \"&B47","v":"Brine Storage Tanks - Fiberglass"},2,1,2,2,1,2,2,1,2,0,0]
["3.2.1","Stainless Steel",{"$f":"IF(brine_method=2,0,brine_tanks)","v":1},"units",{"$f":"IF(brine_method=2,\"NA\",brine_tank_vol)","v":11.400941081575862},"gal",{"$f":"IF(brine_method=2,\"NA\",IF(curve=1,brine_tank_vol,VLOOKUP(brine_tank_vol,ss_cst_cost_cl,2)))","v":11.400941081575862},"gal",{"$f":"IF(brine_method=2,\"NA\",IF(curve=1,ss_cst_eq,VLOOKUP(brine_tank_vol,ss_cst_cost_cl,3)))","v":336.4286767993658},{"$f":"IF(brine_method=2,\"--\",IF(I48=\"contact vendor\",\"--\",C48*I48))","v":336.4286767993658},{"$f":"IF(brine_method=2,\"NA\",VLOOKUP(brine_tank_vol,ss_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":30},0,{"$f":"$B$45&\" - \"&B48","v":"Brine Storage Tanks - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
[3.3,"Caustic Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.3.1","Plastic/XLPE",{"$f":"NaOH_tanks","v":0},"units",{"$f":"IF(NaOH_tanks=0,\"NA\",NaOH_tank_vol)","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"\",\"gal\")","v":""},{"$f":"IF(NaOH_tanks=0,\"NA\",IF(curve=1,NaOH_tank_vol,VLOOKUP(NaOH_tank_vol,pl_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"\",\"gal\")","v":""},{"$f":"IF(NaOH_tanks=0,\"NA\",IF(curve=1,pl_ct_eq,VLOOKUP(NaOH_tank_vol,pl_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"--\",IF(I50=\"contact vendor\",\"--\",C50*I50))","v":"--"},{"$f":"IF(NaOH_tanks=0,\"NA\",VLOOKUP(NaOH_tank_vol,pl_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$49&\" - \"&B50","v":"Caustic Storage Tanks - Plastic/XLPE"},1,2,3,1,2,3,1,2,3,0,0]
["3.3.1","Fiberglass",{"$f":"NaOH_tanks","v":0},"units",{"$f":"IF(NaOH_tanks=0,\"NA\",NaOH_tank_vol)","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"\",\"gal\")","v":""},{"$f":"IF(NaOH_tanks=0,\"NA\",IF(curve=1,NaOH_tank_vol,VLOOKUP(NaOH_tank_vol,fg_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"\",\"gal\")","v":""},{"$f":"IF(NaOH_tanks=0,\"NA\",IF(curve=1,fg_ct_eq,VLOOKUP(NaOH_tank_vol,fg_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"--\",IF(I51=\"contact vendor\",\"--\",C51*I51))","v":"--"},{"$f":"IF(NaOH_tanks=0,\"NA\",VLOOKUP(NaOH_tank_vol,fg_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Caustic Storage Tanks - Fiberglass",2,1,2,2,1,2,2,1,2,0,0]
["3.3.1","Stainless Steel",{"$f":"NaOH_tanks","v":0},"units",{"$f":"IF(NaOH_tanks=0,\"NA\",NaOH_tank_vol)","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"\",\"gal\")","v":""},{"$f":"IF(NaOH_tanks=0,\"NA\",IF(curve=1,NaOH_tank_vol,VLOOKUP(NaOH_tank_vol,ss_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"\",\"gal\")","v":""},{"$f":"IF(NaOH_tanks=0,\"NA\",IF(curve=1,ss_ct_eq,VLOOKUP(NaOH_tank_vol,ss_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"--\",IF(I52=\"contact vendor\",\"--\",C52*I52))","v":"--"},{"$f":"IF(NaOH_tanks=0,\"NA\",VLOOKUP(NaOH_tank_vol,ss_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Caustic Storage Tanks - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["3.3.2","Heat Tracing",{"$f":"NaOH_tanks","v":0},"units",{"$f":"IF(NaOH_tanks=0,\"NA\",NaOH_tank_vol)","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"\",\"gal\")","v":""},{"$f":"IF(NaOH_tanks=0,\"NA\",IF(curve=1,NaOH_tank_vol,VLOOKUP(NaOH_tank_vol,cst_heat_cost_cl,2)))","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"\",\"gal\")","v":""},{"$f":"IF(NaOH_tanks=0,\"NA\",IF(curve=1,ct_heat_eq,VLOOKUP(NaOH_tank_vol,cst_heat_cost_cl,3)))","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"--\",IF(I53=\"contact vendor\",\"--\",C53*I53))","v":"--"},{"$f":"IF(NaOH_tanks=0,\"NA\",VLOOKUP(NaOH_tank_vol,cst_heat_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Caustic Storage Tanks - Heat Tracing",1,1,1,1,1,1,1,1,1,0,0]
["3.3.3","Insulation",{"$f":"NaOH_tanks","v":0},"units",{"$f":"IF(NaOH_tanks=0,\"NA\",NaOH_tank_vol)","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"\",\"gal\")","v":""},{"$f":"IF(NaOH_tanks=0,\"NA\",IF(curve=1,NaOH_tank_vol,VLOOKUP(NaOH_tank_vol,cst_insul_cost_cl,2)))","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"\",\"gal\")","v":""},{"$f":"IF(NaOH_tanks=0,\"NA\",IF(curve=1,ct_insul_eq,VLOOKUP(NaOH_tank_vol,cst_insul_cost_cl,3)))","v":"NA"},{"$f":"IF(NaOH_tanks=0,\"--\",IF(I54=\"contact vendor\",\"--\",C54*I54))","v":"--"},{"$f":"IF(NaOH_tanks=0,\"NA\",VLOOKUP(NaOH_tank_vol,cst_insul_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Caustic Storage Tanks - Insulation",1,1,1,1,1,1,1,1,1,0,0]
["3.3.4","Secondary Containment - Concrete Curbing",{"$f":"IF(OR(include_sec_cont=0,NaOH_tanks=0),0,ct_curb_concrete)","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C55=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,3))","v":"NA"},{"$f":"IF(C55=0,\"--\",IF(I55=\"contact vendor\",\"--\",C55*I55))","v":"--"},{"$f":"IF(C55=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Caustic Storage Tanks - Secondary Containment - Concrete Curbing",1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K55*L55),0,IF(K55<1,0,L55))","v":0},{"$f":"IF(W55,J55/K55,0)","v":0}]
["3.3.5","Secondary Containment - Chemical Resistant Coating",{"$f":"IF(OR(include_sec_cont=0,NaOH_tanks=0),0,ct_coating_gal)","v":0},"gal","NA",null,"NA",null,{"$f":"IF(C56=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,3))","v":"NA"},{"$f":"IF(C56=0,\"--\",IF(I56=\"contact vendor\",\"--\",C56*I56))","v":"--"},{"$f":"IF(C56=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Caustic Storage Tanks - Secondary Containment - Chemical Resistant Coating",1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K56*L56),0,IF(K56<1,0,L56))","v":0},{"$f":"IF(W56,J56/K56,0)","v":0}]
["3.4","Caustic Day Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.4.1","Plastic/XLPE",{"$f":"day_tanks","v":0},"units",{"$f":"IF(C58=0,\"NA\",day_tank_vol)","v":"NA"},{"$f":"IF(C58=0,\"\",\"gal\")","v":""},{"$f":"IF(C58=0,\"NA\",IF(curve=1,day_tank_vol,VLOOKUP(day_tank_vol,pl_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C58=0,\"\",\"gal\")","v":""},{"$f":"IF(C58=0,\"NA\",IF(curve=1,pl_day_eq,VLOOKUP(day_tank_vol,pl_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(C58=0,\"--\",IF(I58=\"contact vendor\",\"--\",C58*I58))","v":"--"},{"$f":"IF(C58=0,\"NA\",VLOOKUP(day_tank_vol,pl_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$57&\" - \"&B58","v":"Caustic Day Tanks - Plastic/XLPE"},1,2,3,1,2,3,1,2,3,0,0]
["3.4.1","Fiberglass",{"$f":"day_tanks","v":0},"units",{"$f":"IF(C59=0,\"NA\",day_tank_vol)","v":"NA"},{"$f":"IF(C59=0,\"\",\"gal\")","v":""},{"$f":"IF(C59=0,\"NA\",IF(curve=1,day_tank_vol,VLOOKUP(day_tank_vol,fg_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C59=0,\"\",\"gal\")","v":""},{"$f":"IF(C59=0,\"NA\",IF(curve=1,fg_day_eq,VLOOKUP(day_tank_vol,fg_cst_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C59=0,\"NA\",VLOOKUP(day_tank_vol,fg_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$57&\" - \"&B59","v":"Caustic Day Tanks - Fiberglass"},2,1,2,2,1,2,2,1,2,0,0]
["3.4.1","Stainless Steel",{"$f":"day_tanks","v":0},"units",{"$f":"IF(C60=0,\"NA\",day_tank_vol)","v":"NA"},{"$f":"IF(C60=0,\"\",\"gal\")","v":""},{"$f":"IF(C60=0,\"NA\",IF(curve=1,day_tank_vol,VLOOKUP(day_tank_vol,ss_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C60=0,\"\",\"gal\")","v":""},{"$f":"IF(C60=0,\"NA\",IF(curve=1,ss_day_eq,VLOOKUP(day_tank_vol,ss_cst_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C60=0,\"NA\",VLOOKUP(day_tank_vol,ss_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$57&\" - \"&B60","v":"Caustic Day Tanks - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["3.4.2","Heat Tracing",{"$f":"day_tanks","v":0},"units",{"$f":"IF(C61=0,\"NA\",day_tank_vol)","v":"NA"},{"$f":"IF(C61=0,\"\",\"gal\")","v":""},{"$f":"IF(C61=0,\"NA\",IF(curve=1,day_tank_vol,VLOOKUP(day_tank_vol,cst_heat_cost_cl,2)))","v":"NA"},{"$f":"IF(C61=0,\"\",\"gal\")","v":""},{"$f":"IF(C61=0,\"NA\",IF(curve=1,day_heat_eq,VLOOKUP(day_tank_vol,cst_heat_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C61=0,\"NA\",VLOOKUP(day_tank_vol,cst_heat_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$57&\" - \"&B61","v":"Caustic Day Tanks - Heat Tracing"},1,1,1,1,1,1,1,1,1,0,0]
["3.4.3","Insulation",{"$f":"day_tanks","v":0},"units",{"$f":"IF(C62=0,\"NA\",day_tank_vol)","v":"NA"},{"$f":"IF(C62=0,\"\",\"gal\")","v":""},{"$f":"IF(C62=0,\"NA\",IF(curve=1,day_tank_vol,VLOOKUP(day_tank_vol,cst_insul_cost_cl,2)))","v":"NA"},{"$f":"IF(C62=0,\"\",\"gal\")","v":""},{"$f":"IF(C62=0,\"NA\",IF(curve=1,day_insul_eq,VLOOKUP(day_tank_vol,cst_insul_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C62=0,\"NA\",VLOOKUP(day_tank_vol,cst_insul_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$57&\" - \"&B62","v":"Caustic Day Tanks - Insulation"},1,1,1,1,1,1,1,1,1,0,0]
["3.4.4","Secondary Containment - Concrete Curbing",{"$f":"IF(OR(include_sec_cont=0,day_tanks=0),0,dt_curb_concrete)","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C63=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C63=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$57&\" - \"&B63","v":"Caustic Day Tanks - Secondary Containment - Concrete Curbing"},1,1,1,1,1,1,1,1,1,0,0]
["3.4.5","Secondary Containment - Chemical Resistant Coating",{"$f":"IF(OR(include_sec_cont=0,day_tanks=0),0,dt_coating_gal)","v":0},"gal","NA",null,"NA",null,{"$f":"IF(C64=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C64=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Caustic Day Tanks - Secondary Containment - Chemical Resistant Coating",1,1,1,1,1,1,1,1,1,0,0]
["3.5","Residuals Holding Tanks/Basins",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.5.1","Concrete Basins (includes Excavation, Backfill, and Compaction)",{"$f":"hbasins","v":0},"units",{"$f":"IF(hbasins=0,\"NA\",hbasin_vol)","v":"NA"},{"$f":"IF(C66=0,\"\",\"gal\")","v":""},{"$f":"IF(hbasins=0,\"NA\",hbasin_vol)","v":"NA"},{"$f":"IF(C66=0,\"\",\"gal\")","v":""},{"$f":"IF(hbasins=0,\"NA\",J66/hbasins)","v":"NA"},{"$f":"IF(hbasins=0,\"--\",hconc_vol*VLOOKUP(0,conc_basin_cost_cl,3)+hexcavation_vol*VLOOKUP(0,excavate_cost_cl,3)+hbackfill_vol*VLOOKUP(0,backfill_cost_cl,3)+hrailing*VLOOKUP(\"aluminum railing\",metal_cost_cl,3))","v":"--"},{"$f":"IF(hbasins=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$65&\" - \"&B66","v":"Residuals Holding Tanks/Basins - Concrete Basins (includes Excavation, Backfill, and Compaction)"},3,3,2,3,3,2,3,3,2,0,0]
["3.5.1","Steel Tanks",{"$f":"htanks","v":0},"units",{"$f":"IF(C67=0,\"NA\",htank_vol)","v":"NA"},{"$f":"IF(C67=0,\"\",\"gal\")","v":""},{"$f":"IF(htanks=0,\"NA\",IF(curve=1,htank_vol,VLOOKUP(htank_vol,st_bwt_cost_cl,2)))","v":"NA"},{"$f":"IF(C67=0,\"\",\"gal\")","v":""},{"$f":"IF(htanks=0,\"NA\",IF(curve=1,st_ht_eq,VLOOKUP(htank_vol,st_bwt_cost_cl,3)))","v":"NA"},{"$f":"IF(C67=0,\"--\",IF(I67=\"contact vendor\",\"--\",C67*I67))","v":"--"},{"$f":"IF(htanks=0,\"NA\",VLOOKUP(htank_vol,st_bwt_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$65&\" - \"&B67","v":"Residuals Holding Tanks/Basins - Steel Tanks"},4,4,1,4,4,1,4,4,1,0,0]
["3.5.1","Fiberglass Tanks",{"$f":"htanks","v":0},"units",{"$f":"IF(C68=0,\"NA\",htank_vol)","v":"NA"},{"$f":"IF(C68=0,\"\",\"gal\")","v":""},{"$f":"IF(htanks=0,\"NA\",IF(curve=1,htank_vol,VLOOKUP(htank_vol,fg_bwt_cost_cl,2)))","v":"NA"},{"$f":"IF(C68=0,\"\",\"gal\")","v":""},{"$f":"IF(htanks=0,\"NA\",IF(curve=1,fg_ht_eq,VLOOKUP(htank_vol,fg_bwt_cost_cl,3)))","v":"NA"},{"$f":"IF(C68=0,\"--\",IF(I68=\"contact vendor\",\"--\",C68*I68))","v":"--"},{"$f":"IF(htanks=0,\"NA\",VLOOKUP(htank_vol,fg_bwt_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$65&\" - \"&B68","v":"Residuals Holding Tanks/Basins - Fiberglass Tanks"},2,1,3,2,1,3,2,1,3,0,0]
["3.5.1","Plastic/HDPE Tanks",{"$f":"htanks","v":0},"units",{"$f":"IF(C69=0,\"NA\",htank_vol)","v":"NA"},{"$f":"IF(C69=0,\"\",\"gal\")","v":""},{"$f":"IF(htanks=0,\"NA\",IF(curve=1,htank_vol,VLOOKUP(htank_vol,hdpe_bwt_cost_cl,2)))","v":"NA"},{"$f":"IF(C69=0,\"\",\"gal\")","v":""},{"$f":"IF(htanks=0,\"NA\",IF(curve=1,hdpe_ht_eq,VLOOKUP(htank_vol,hdpe_bwt_cost_cl,3)))","v":"NA"},{"$f":"IF(C69=0,\"--\",IF(I69=\"contact vendor\",\"--\",C69*I69))","v":"--"},{"$f":"IF(htanks=0,\"NA\",VLOOKUP(htank_vol,hdpe_bwt_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$65&\" - \"&B69","v":"Residuals Holding Tanks/Basins - Plastic/HDPE Tanks"},1,2,4,1,2,4,1,2,4,0,0]
[3.6,"Ferric Chloride Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K70*L70),0,IF(K70<1,0,L70))","v":0},{"$f":"IF(W70,J70/K70,0)","v":0}]
["3.6.1","Plastic/XLPE",{"$f":"coag_tanks","v":0},"units",{"$f":"IF(C71=0,\"NA\",coag_tank_vol)","v":"NA"},{"$f":"IF(C71=0,\"\",\"gal\")","v":""},{"$f":"IF(C71=0,\"NA\",IF(curve=1,coag_tank_vol,VLOOKUP(coag_tank_vol,pl_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C71=0,\"\",\"gal\")","v":""},{"$f":"IF(C71=0,\"NA\",IF(curve=1,pl_coag_st_eq,VLOOKUP(coag_tank_vol,pl_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C71=0,I71=\"contact vendor\"),\"--\",C71*I71)","v":"--"},{"$f":"IF(C71=0,\"NA\",VLOOKUP(coag_tank_vol,pl_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$70&\" - \"&B71","v":"Ferric Chloride Storage Tanks - Plastic/XLPE"},1,2,2,1,2,2,1,2,2,0,0]
["3.6.1","Fiberglass",{"$f":"coag_tanks","v":0},"units",{"$f":"IF(C72=0,\"NA\",coag_tank_vol)","v":"NA"},{"$f":"IF(C72=0,\"\",\"gal\")","v":""},{"$f":"IF(C72=0,\"NA\",IF(curve=1,coag_tank_vol,VLOOKUP(coag_tank_vol,fg_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C72=0,\"\",\"gal\")","v":""},{"$f":"IF(C72=0,\"NA\",IF(curve=1,fg_coag_st_eq,VLOOKUP(coag_tank_vol,fg_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C72=0,I72=\"contact vendor\"),\"--\",C72*I72)","v":"--"},{"$f":"IF(C72=0,\"NA\",VLOOKUP(coag_tank_vol,fg_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$70&\" - \"&B72","v":"Ferric Chloride Storage Tanks - Fiberglass"},2,1,1,2,1,1,2,1,1,0,0]
["3.6.2","Secondary Containment - Concrete Curbing",{"$f":"IF(OR(include_sec_cont=0,coag_tanks=0),0,coag_curb_concrete)","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C73=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,3))","v":"NA"},{"$f":"IF(C73=0,\"--\",IF(I73=\"contact vendor\",\"--\",C73*I73))","v":"--"},{"$f":"IF(C73=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Ferric Chloride Storage Tanks - Secondary Containment - Concrete Curbing",1,1,1,1,1,1,1,1,1,0,0]
["3.6.3","Secondary Containment - Chemical Resistant Coating",{"$f":"IF(OR(include_sec_cont=0,coag_tanks=0),0,coag_coating_gal)","v":0},"gal","NA",null,"NA",null,{"$f":"IF(C74=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,3))","v":"NA"},{"$f":"IF(C74=0,\"--\",IF(I74=\"contact vendor\",\"--\",C74*I74))","v":"--"},{"$f":"IF(C74=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Ferric Chloride Storage Tanks - Secondary Containment - Chemical Resistant Coating",1,1,1,1,1,1,1,1,1,0,0]
[3.7,"Polymer Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.7.1","Plastic/XLPE",{"$f":"polymer_tanks","v":0},"units",{"$f":"IF(C76=0,\"NA\",polymer_tank_vol)","v":"NA"},{"$f":"IF(C76=0,\"\",\"gal\")","v":""},{"$f":"IF(C76=0,\"NA\",IF(curve=1,polymer_tank_vol,VLOOKUP(polymer_tank_vol,pl_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C76=0,\"\",\"gal\")","v":""},{"$f":"IF(C76=0,\"NA\",IF(curve=1,pl_polymer_st_eq,VLOOKUP(polymer_tank_vol,pl_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C76=0,I76=\"contact vendor\"),\"--\",C76*I76)","v":"--"},{"$f":"IF(C76=0,\"NA\",VLOOKUP(polymer_tank_vol,pl_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$75&\" - \"&B76","v":"Polymer Storage Tanks - Plastic/XLPE"},1,2,3,1,2,3,1,2,3,0,0]
["3.7.1","Fiberglass",{"$f":"polymer_tanks","v":0},"units",{"$f":"IF(C77=0,\"NA\",polymer_tank_vol)","v":"NA"},{"$f":"IF(C77=0,\"\",\"gal\")","v":""},{"$f":"IF(C77=0,\"NA\",IF(curve=1,polymer_tank_vol,VLOOKUP(polymer_tank_vol,fg_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C77=0,\"\",\"gal\")","v":""},{"$f":"IF(C77=0,\"NA\",IF(curve=1,fg_polymer_st_eq,VLOOKUP(polymer_tank_vol,fg_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C77=0,I77=\"contact vendor\"),\"--\",C77*I77)","v":"--"},{"$f":"IF(C77=0,\"NA\",VLOOKUP(polymer_tank_vol,fg_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$75&\" - \"&B77","v":"Polymer Storage Tanks - Fiberglass"},2,1,2,2,1,2,2,1,2,0,0]
["3.7.1","Stainless Steel",{"$f":"polymer_tanks","v":0},"units",{"$f":"IF(C78=0,\"NA\",polymer_tank_vol)","v":"NA"},{"$f":"IF(C78=0,\"\",\"gal\")","v":""},{"$f":"IF(C78=0,\"NA\",IF(curve=1,polymer_tank_vol,VLOOKUP(polymer_tank_vol,ss_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C78=0,\"\",\"gal\")","v":""},{"$f":"IF(C78=0,\"NA\",IF(curve=1,ss_polymer_st_eq,VLOOKUP(polymer_tank_vol,ss_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C78=0,I78=\"contact vendor\"),\"--\",C78*I78)","v":"--"},{"$f":"IF(C78=0,\"NA\",VLOOKUP(polymer_tank_vol,ss_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$75&\" - \"&B78","v":"Polymer Storage Tanks - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["4","Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[4.0999999999999996,"Backwash Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.1.1","CPVC",{"$f":"back_pipe_length","v":25},"lf",{"$f":"back_pipe_diam","v":1},"in. diam",{"$f":"IF(curve=1,back_pipe_diam,VLOOKUP(back_pipe_diam,cpvc_pipe_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,cpvc_pipe_eq_back,VLOOKUP(back_pipe_diam,cpvc_pipe_cost_cl,3))","v":4.6124254279999999},{"$f":"IF(I81=\"contact vendor\",\"--\",C81*I81)","v":115.31063569999999},{"$f":"VLOOKUP(back_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$80&\" - \"&B81","v":"Backwash Piping - CPVC"},2,1,3,2,1,3,2,1,3,0,0]
["4.1.1","PVC",{"$f":"back_pipe_length","v":25},"lf",{"$f":"back_pipe_diam","v":1},"in. diam",{"$f":"IF(curve=1,back_pipe_diam,VLOOKUP(back_pipe_diam,pvc_pipe_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,pvc_pipe_eq_back,VLOOKUP(back_pipe_diam,pvc_pipe_cost_cl,3))","v":2.325803826},{"$f":"IF(I82=\"contact vendor\",\"--\",C82*I82)","v":58.145095650000002},{"$f":"VLOOKUP(back_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$80&\" - \"&B82","v":"Backwash Piping - PVC"},1,2,4,1,2,4,1,2,4,1,3.420299744117647]
["4.1.1","Stainless Steel",{"$f":"back_pipe_length","v":25},"lf",{"$f":"back_pipe_diam","v":1},"in. diam",{"$f":"IF(curve=1,back_pipe_diam,VLOOKUP(back_pipe_diam,ss_pipe_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,ss_pipe_eq_back,VLOOKUP(back_pipe_diam,ss_pipe_cost_cl,3))","v":43.926352131999998},{"$f":"IF(I83=\"contact vendor\",\"--\",C83*I83)","v":1098.1588033},{"$f":"VLOOKUP(back_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$80&\" - \"&B83","v":"Backwash Piping - Stainless Steel"},4,4,1,4,4,1,4,4,1,0,0]
["4.1.1","Steel",{"$f":"back_pipe_length","v":25},"lf",{"$f":"back_pipe_diam","v":1},"in. diam",{"$f":"IF(curve=1,back_pipe_diam,VLOOKUP(back_pipe_diam,st_pipe_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,st_pipe_eq_back,VLOOKUP(back_pipe_diam,st_pipe_cost_cl,3))","v":20.769417377},{"$f":"IF(I84=\"contact vendor\",\"--\",C84*I84)","v":519.23543442499999},{"$f":"VLOOKUP(back_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$80&\" - \"&B84","v":"Backwash Piping - Steel"},3,3,2,3,3,2,3,3,2,0,0]
[4.2,"Brine Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.2.1","CPVC",{"$f":"brine_pipe_length","v":10},"lf",{"$f":"brine_pipe_diam","v":0.75},"in. diam",{"$f":"IF(curve=1,brine_pipe_diam,VLOOKUP(brine_pipe_diam,cpvc_pipe_cost_cl,2))","v":0.75},"in. diam",{"$f":"IF(curve=1,cpvc_pipe_eq_brine,VLOOKUP(brine_pipe_diam,cpvc_pipe_cost_cl,3))","v":3.5554641631249999},{"$f":"IF(I86=\"contact vendor\",\"--\",C86*I86)","v":35.55464163125},{"$f":"VLOOKUP(brine_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$85&\" - \"&B86","v":"Brine Piping - CPVC"},2,1,3,2,1,3,2,1,3,0,0]
["4.2.1","PVC",{"$f":"brine_pipe_length","v":10},"lf",{"$f":"brine_pipe_diam","v":0.75},"in. diam",{"$f":"IF(curve=1,brine_pipe_diam,VLOOKUP(brine_pipe_diam,pvc_pipe_cost_cl,2))","v":0.75},"in. diam",{"$f":"IF(curve=1,pvc_pipe_eq_brine,VLOOKUP(brine_pipe_diam,pvc_pipe_cost_cl,3))","v":2.0830751656875002},{"$f":"IF(I87=\"contact vendor\",\"--\",C87*I87)","v":20.830751656875002},{"$f":"VLOOKUP(brine_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$85&\" - \"&B87","v":"Brine Piping - PVC"},1,2,4,1,2,4,1,2,4,1,1.225338332757353]
["4.2.1","Stainless Steel",{"$f":"brine_pipe_length","v":10},"lf",{"$f":"brine_pipe_diam","v":0.75},"in. diam",{"$f":"IF(curve=1,brine_pipe_diam,VLOOKUP(brine_pipe_diam,ss_pipe_cost_cl,2))","v":0.75},"in. diam",{"$f":"IF(curve=1,ss_pipe_eq_brine,VLOOKUP(brine_pipe_diam,ss_pipe_cost_cl,3))","v":30.296911744828122},{"$f":"IF(I88=\"contact vendor\",\"--\",C88*I88)","v":302.96911744828122},{"$f":"VLOOKUP(brine_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$85&\" - \"&B88","v":"Brine Piping - Stainless Steel"},4,4,1,4,4,1,4,4,1,0,0]
["4.2.1","Steel",{"$f":"brine_pipe_length","v":10},"lf",{"$f":"brine_pipe_diam","v":0.75},"in. diam",{"$f":"IF(curve=1,brine_pipe_diam,VLOOKUP(brine_pipe_diam,st_pipe_cost_cl,2))","v":0.75},"in. diam",{"$f":"IF(curve=1,st_pipe_eq_brine,VLOOKUP(brine_pipe_diam,st_pipe_cost_cl,3))","v":15.92220318176132},{"$f":"IF(I89=\"contact vendor\",\"--\",C89*I89)","v":159.22203181761321},{"$f":"VLOOKUP(brine_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$85&\" - \"&B89","v":"Brine Piping - Steel"},3,3,2,3,3,2,3,3,2,0,0]
[4.3,"Process Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.3.1","Ductile Iron",{"$f":"proc_pipe_length","v":20},"lf",{"$f":"proc_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,di_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,di_pipe_eq_proc,VLOOKUP(proc_pipe_diam,di_pipe_cost_cl,3))","v":"contact vendor"},{"$f":"IF(I91=\"contact vendor\",\"--\",C91*I91)","v":"--"},{"$f":"VLOOKUP(proc_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":35},0,{"$f":"$B$90&\" \"&\" - \"&B91","v":"Process Piping  - Ductile Iron"},3,3,3,3,3,3,3,3,3,0,0]
["4.3.1","CPVC",{"$f":"proc_pipe_length","v":20},"lf",{"$f":"proc_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,cpvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,cpvc_pipe_eq_proc,VLOOKUP(proc_pipe_diam,cpvc_pipe_cost_cl,3))","v":7.0133117284999997},{"$f":"IF(I92=\"contact vendor\",\"--\",C92*I92)","v":140.26623456999999},{"$f":"VLOOKUP(proc_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$90&\" \"&\" - \"&B92","v":"Process Piping  - CPVC"},2,1,4,2,1,4,2,1,4,0,0]
["4.3.1","PVC",{"$f":"proc_pipe_length","v":20},"lf",{"$f":"proc_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,pvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pvc_pipe_eq_proc,VLOOKUP(proc_pipe_diam,pvc_pipe_cost_cl,3))","v":2.8476762667499997},{"$f":"IF(I93=\"contact vendor\",\"--\",C93*I93)","v":56.953525334999995},{"$f":"VLOOKUP(proc_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$90&\" \"&\" - \"&B93","v":"Process Piping  - PVC"},1,2,5,1,2,5,1,2,5,1,3.3502073726470587]
["4.3.1","Stainless Steel",{"$f":"proc_pipe_length","v":20},"lf",{"$f":"proc_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,ss_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_pipe_eq_proc,VLOOKUP(proc_pipe_diam,ss_pipe_cost_cl,3))","v":70.275248902124986},{"$f":"IF(I94=\"contact vendor\",\"--\",C94*I94)","v":1405.5049780424997},{"$f":"VLOOKUP(proc_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$90&\" \"&\" - \"&B94","v":"Process Piping  - Stainless Steel"},5,5,1,5,5,1,5,5,1,0,0]
["4.3.1","Steel",{"$f":"proc_pipe_length","v":20},"lf",{"$f":"proc_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,st_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,st_pipe_eq_proc,VLOOKUP(proc_pipe_diam,st_pipe_cost_cl,3))","v":30.206561511164892},{"$f":"IF(I95=\"contact vendor\",\"--\",C95*I95)","v":604.13123022329785},{"$f":"VLOOKUP(proc_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$90&\" \"&\" - \"&B95","v":"Process Piping  - Steel"},4,4,2,4,4,2,4,4,2,0,0]
[4.4000000000000004,"Bypass Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.4.1","CPVC",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(bp_pct>0,bp_pipe_diam,\"NA\")","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,cpvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,cpvc_pipe_eq_bp,VLOOKUP(bp_pipe_diam,cpvc_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(C97=0,\"--\",IF(I97=\"contact vendor\",\"--\",C97*I97))","v":"--"},{"$f":"IF(bp_pct=0,\"NA\",VLOOKUP(bp_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$96&\" \"&\" - \"&B97","v":"Bypass Piping  - CPVC"},2,1,3,2,1,3,2,1,3,0,0]
["4.4.1","PVC",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(bp_pct>0,bp_pipe_diam,\"NA\")","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,pvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,pvc_pipe_eq_bp,VLOOKUP(bp_pipe_diam,pvc_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(C98=0,\"--\",IF(I98=\"contact vendor\",\"--\",C98*I98))","v":"--"},{"$f":"IF(bp_pct=0,\"NA\",VLOOKUP(bp_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$96&\" \"&\" - \"&B98","v":"Bypass Piping  - PVC"},1,2,4,1,2,4,1,2,4,0,0]
["4.4.1","Stainless Steel",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(bp_pct>0,bp_pipe_diam,\"NA\")","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,ss_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,ss_pipe_eq_bp,VLOOKUP(bp_pipe_diam,ss_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(C99=0,\"--\",IF(I99=\"contact vendor\",\"--\",C99*I99))","v":"--"},{"$f":"IF(bp_pct=0,\"NA\",VLOOKUP(bp_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$96&\" \"&\" - \"&B99","v":"Bypass Piping  - Stainless Steel"},4,4,1,4,4,1,4,4,1,0,0]
["4.4.1","Steel",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(bp_pct>0,bp_pipe_diam,\"NA\")","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,st_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,st_pipe_eq_bp,VLOOKUP(bp_pipe_diam,st_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(C100=0,\"--\",IF(I100=\"contact vendor\",\"--\",C100*I100))","v":"--"},{"$f":"IF(bp_pct=0,\"NA\",VLOOKUP(bp_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$96&\" \"&\" - \"&B100","v":"Bypass Piping  - Steel"},3,3,2,3,3,2,3,3,2,0,0]
[4.5,"Influent and Treated Water Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.5.1","Ductile Iron",{"$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(I102=\"contact vendor\",\"--\",C102*I102)","v":"--"},{"$f":"VLOOKUP(in_out_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":35},0,{"$f":"$B$101&\" \"&\" - \"&B102","v":"Influent and Treated Water Piping  - Ductile Iron"},3,3,3,3,3,3,3,3,3,0,0]
["4.5.1","CPVC",{"$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",{"$f":"IF(curve=1,cpvc_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,cpvc_pipe_cost_cl,3))","v":7.0133117284999997},{"$f":"IF(I103=\"contact vendor\",\"--\",C103*I103)","v":140.26623456999999},{"$f":"VLOOKUP(in_out_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$101&\" \"&\" - \"&B103","v":"Influent and Treated Water Piping  - CPVC"},2,1,4,2,1,4,2,1,4,0,0]
["4.5.1","PVC",{"$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",{"$f":"IF(curve=1,pvc_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,pvc_pipe_cost_cl,3))","v":2.8476762667499997},{"$f":"IF(I104=\"contact vendor\",\"--\",C104*I104)","v":56.953525334999995},{"$f":"VLOOKUP(in_out_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$101&\" \"&\" - \"&B104","v":"Influent and Treated Water Piping  - PVC"},1,2,5,1,2,5,1,2,5,1,3.3502073726470587]
["4.5.1","Stainless Steel",{"$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",{"$f":"IF(curve=1,ss_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,ss_pipe_cost_cl,3))","v":70.275248902124986},{"$f":"IF(I105=\"contact vendor\",\"--\",C105*I105)","v":1405.5049780424997},{"$f":"VLOOKUP(in_out_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$101&\" \"&\" - \"&B105","v":"Influent and Treated Water Piping  - Stainless Steel"},5,5,1,5,5,1,5,5,1,0,0]
["4.5.1","Steel",{"$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",{"$f":"IF(curve=1,st_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,st_pipe_cost_cl,3))","v":30.206561511164892},{"$f":"IF(I106=\"contact vendor\",\"--\",C106*I106)","v":604.13123022329785},{"$f":"VLOOKUP(in_out_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$101&\" \"&\" - \"&B106","v":"Influent and Treated Water Piping  - Steel"},4,4,2,4,4,2,4,4,2,0,0]
[4.5999999999999996,"Caustic Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K107*L107),0,IF(K107<1,0,L107))","v":0},{"$f":"IF(W107,J107/K107,0)","v":0}]
["4.6.1","CPVC",{"$f":"caustic_pipe_length","v":0},"lf",{"$f":"IF(caustic_pipe_length=0,\"NA\",caustic_pipe_diam)","v":"NA"},{"$f":"IF(caustic_pipe_length=0,\"\",\"in. diam\")","v":""},{"$f":"IF(caustic_pipe_length=0,\"NA\",IF(curve=1,caustic_pipe_diam,VLOOKUP(caustic_pipe_diam,cpvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(caustic_pipe_length=0,\"\",\"in. diam\")","v":""},{"$f":"IF(caustic_pipe_length=0,\"NA\",IF(curve=1,cpvc_pipe_eq_caustic,VLOOKUP(caustic_pipe_diam,cpvc_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(caustic_pipe_length=0,\"--\",IF(I108=\"contact vendor\",\"--\",C108*I108))","v":"--"},{"$f":"IF(caustic_pipe_length=0,\"NA\",VLOOKUP(caustic_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$107&\" \"&\" - \"&B108","v":"Caustic Piping  - CPVC"},2,1,2,2,1,2,2,1,2,0,0]
["4.6.1","PVC",{"$f":"caustic_pipe_length","v":0},"lf",{"$f":"IF(caustic_pipe_length=0,\"NA\",caustic_pipe_diam)","v":"NA"},{"$f":"IF(caustic_pipe_length=0,\"\",\"in. diam\")","v":""},{"$f":"IF(caustic_pipe_length=0,\"NA\",IF(curve=1,caustic_pipe_diam,VLOOKUP(caustic_pipe_diam,pvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(caustic_pipe_length=0,\"\",\"in. diam\")","v":""},{"$f":"IF(caustic_pipe_length=0,\"NA\",IF(curve=1,pvc_pipe_eq_caustic,VLOOKUP(caustic_pipe_diam,pvc_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(caustic_pipe_length=0,\"--\",IF(I109=\"contact vendor\",\"--\",C109*I109))","v":"--"},{"$f":"IF(caustic_pipe_length=0,\"NA\",VLOOKUP(caustic_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$107&\" \"&\" - \"&B109","v":"Caustic Piping  - PVC"},1,2,3,1,2,3,1,2,3,0,0]
["4.6.1","Stainless Steel",{"$f":"caustic_pipe_length","v":0},"lf",{"$f":"IF(caustic_pipe_length=0,\"NA\",caustic_pipe_diam)","v":"NA"},{"$f":"IF(caustic_pipe_length=0,\"\",\"in. diam\")","v":""},{"$f":"IF(caustic_pipe_length=0,\"NA\",IF(curve=1,caustic_pipe_diam,VLOOKUP(caustic_pipe_diam,ss_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(caustic_pipe_length=0,\"\",\"in. diam\")","v":""},{"$f":"IF(caustic_pipe_length=0,\"NA\",IF(curve=1,ss_pipe_eq_caustic,VLOOKUP(caustic_pipe_diam,ss_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(caustic_pipe_length=0,\"--\",IF(I110=\"contact vendor\",\"--\",C110*I110))","v":"--"},{"$f":"IF(caustic_pipe_length=0,\"NA\",VLOOKUP(caustic_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$107&\" \"&\" - \"&B110","v":"Caustic Piping  - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
[4.7,"Residuals Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.7.1","CPVC",{"$f":"res_pipe_length","v":50},"lf",{"$f":"res_pipe_diam","v":1},"in. diam",{"$f":"IF(curve=1,res_pipe_diam,VLOOKUP(res_pipe_diam,cpvc_pipe_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,cpvc_pipe_eq_res,VLOOKUP(res_pipe_diam,cpvc_pipe_cost_cl,3))","v":4.6124254279999999},{"$f":"IF(I112=\"contact vendor\",\"--\",C112*I112)","v":230.62127139999998},{"$f":"VLOOKUP(res_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$111&\" \"&\" - \"&B112","v":"Residuals Piping  - CPVC"},2,1,3,2,1,3,2,1,3,0,0]
["4.7.1","PVC",{"$f":"res_pipe_length","v":50},"lf",{"$f":"res_pipe_diam","v":1},"in. diam",{"$f":"IF(curve=1,res_pipe_diam,VLOOKUP(res_pipe_diam,pvc_pipe_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,pvc_pipe_eq_res,VLOOKUP(res_pipe_diam,pvc_pipe_cost_cl,3))","v":2.325803826},{"$f":"IF(I113=\"contact vendor\",\"--\",C113*I113)","v":116.2901913},{"$f":"VLOOKUP(res_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$111&\" \"&\" - \"&B113","v":"Residuals Piping  - PVC"},1,2,4,1,2,4,1,2,4,1,6.8405994882352941]
["4.7.1","Stainless Steel",{"$f":"res_pipe_length","v":50},"lf",{"$f":"res_pipe_diam","v":1},"in. diam",{"$f":"IF(curve=1,res_pipe_diam,VLOOKUP(res_pipe_diam,ss_pipe_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,ss_pipe_eq_res,VLOOKUP(res_pipe_diam,ss_pipe_cost_cl,3))","v":43.926352131999998},{"$f":"IF(I114=\"contact vendor\",\"--\",C114*I114)","v":2196.3176066000001},{"$f":"VLOOKUP(res_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$111&\" \"&\" - \"&B114","v":"Residuals Piping  - Stainless Steel"},4,4,1,4,4,1,4,4,1,0,0]
["4.7.1","Steel",{"$f":"res_pipe_length","v":50},"lf",{"$f":"res_pipe_diam","v":1},"in. diam",{"$f":"IF(curve=1,res_pipe_diam,VLOOKUP(res_pipe_diam,st_pipe_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,st_pipe_eq_res,VLOOKUP(res_pipe_diam,st_pipe_cost_cl,3))","v":20.769417377},{"$f":"IF(I115=\"contact vendor\",\"--\",C115*I115)","v":1038.47086885},{"$f":"VLOOKUP(res_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$111&\" \"&\" - \"&B115","v":"Residuals Piping  - Steel"},3,3,2,3,3,2,3,3,2,0,0]
["4.7.2","Excavation",{"$f":"res_trench_vol","v":32.572003180607346},"cy","NA",null,"NA",null,{"$f":"IF(C116=0,\"NA\",VLOOKUP(0,excavate_cost_cl,3))","v":30.879999999999995},{"$f":"IF(OR(I116=\"contact vendor\",C116=0),\"--\",C116*I116)","v":1005.8234582171547},{"$f":"IF(I116=\"NA\",\"N/A\",IF(L$112=1,K$112,IF(L$113=1,K$113,IF(L$114=1,K$114,IF(L$115=1,K$115,\"N/A\")))))","v":17},1,{"$f":"$B$111&\" - \"&B116","v":"Residuals Piping - Excavation"},1,1,1,1,1,1,1,1,1,1,59.166085777479687]
["4.7.3","Bedding",{"$f":"res_pipe_bedding_vol","v":1.0039040832699277},"cy","NA",null,"NA",null,{"$f":"IF(C117=0,\"NA\",VLOOKUP(0,bedding_cost_cl,3))","v":45.35},{"$f":"IF(OR(I117=\"contact vendor\",C117=0),\"--\",C117*I117)","v":45.527050176291226},{"$f":"IF(I117=\"NA\",\"N/A\",IF(L$112=1,K$112,IF(L$113=1,K$113,IF(L$114=1,K$114,IF(L$115=1,K$115,\"N/A\")))))","v":17},1,{"$f":"$B$111&\" - \"&B117","v":"Residuals Piping - Bedding"},1,1,1,1,1,1,1,1,1,1,2.6780617750759546]
["4.7.4","Backfill and Compaction ",{"$f":"res_trench_vol","v":32.572003180607346},"cy","NA",null,"NA",null,{"$f":"IF(C118=0,\"NA\",VLOOKUP(0,backfill_cost_cl,3))","v":18.649999999999999},{"$f":"IF(OR(I118=\"contact vendor\",C118=0),\"--\",C118*I118)","v":607.46785931832699},{"$f":"IF(I118=\"NA\",\"N/A\",IF(L$112=1,K$112,IF(L$113=1,K$113,IF(L$114=1,K$114,IF(L$115=1,K$115,\"N/A\")))))","v":17},1,{"$f":"$B$111&\" - \"&B118","v":"Residuals Piping - Backfill and Compaction "},1,1,1,1,1,1,1,1,1,1,35.733403489313353]
["4.7.5","Thrust Blocks",{"$f":"res_block_vol","v":0.16459577319994323},"cy","NA",null,"NA",null,{"$f":"IF(C119=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,3))","v":739.60558874747949},{"$f":"IF(OR(I119=\"contact vendor\",C119=0),\"--\",C119*I119)","v":121.73595374289062},{"$f":"IF(I119=\"NA\",\"N/A\",IF(L$112=1,K$112,IF(L$113=1,K$113,IF(L$114=1,K$114,IF(L$115=1,K$115,\"N/A\")))))","v":17},1,{"$f":"$B$111&\" - \"&B119","v":"Residuals Piping - Thrust Blocks"},1,1,1,1,1,1,1,1,1,1,7.1609384554641542]
[4.8,"Ferric Chloride Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K120*L120),0,IF(K120<1,0,L120))","v":0},{"$f":"IF(W120,J120/K120,0)","v":0}]
["4.8.1","CPVC",{"$f":"coag_pipe_length","v":0},"lf",{"$f":"IF(C121=0,\"NA\",coag_pipe_diam)","v":"NA"},{"$f":"IF(C121=0,\"\",\"in diam\")","v":""},{"$f":"IF(C121=0,\"NA\",IF(curve=1,coag_pipe_diam,VLOOKUP(coag_pipe_diam,cpvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C121=0,\"\",\"in diam\")","v":""},{"$f":"IF(C121=0,\"NA\",IF(curve=1,cpvc_pipe_eq_coag,VLOOKUP(coag_pipe_diam,cpvc_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C121=0,I121=\"contact vendor\"),\"--\",C121*I121)","v":"--"},{"$f":"IF(C121=0,\"NA\",VLOOKUP(coag_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$120&\" \"&\" - \"&B121","v":"Ferric Chloride Piping  - CPVC"},2,1,1,2,1,1,2,1,1,0,0]
["4.8.1","PVC",{"$f":"coag_pipe_length","v":0},"lf",{"$f":"IF(C122=0,\"NA\",coag_pipe_diam)","v":"NA"},{"$f":"IF(C122=0,\"\",\"in diam\")","v":""},{"$f":"IF(C122=0,\"NA\",IF(curve=1,coag_pipe_diam,VLOOKUP(coag_pipe_diam,pvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C122=0,\"\",\"in diam\")","v":""},{"$f":"IF(C122=0,\"NA\",IF(curve=1,pvc_pipe_eq_coag,VLOOKUP(coag_pipe_diam,pvc_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C122=0,I122=\"contact vendor\"),\"--\",C122*I122)","v":"--"},{"$f":"IF(C122=0,\"NA\",VLOOKUP(coag_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$120&\" \"&\" - \"&B122","v":"Ferric Chloride Piping  - PVC"},1,2,2,1,2,2,1,2,2,0,0]
[4.9000000000000004,"Polymer Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.9.1","CPVC",{"$f":"polymer_pipe_length","v":0},"lf",{"$f":"IF(C124=0,\"NA\",polymer_pipe_diam)","v":"NA"},{"$f":"IF(C124=0,\"\",\"in diam\")","v":""},{"$f":"IF(C124=0,\"NA\",IF(curve=1,polymer_pipe_diam,VLOOKUP(polymer_pipe_diam,cpvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C124=0,\"\",\"in diam\")","v":""},{"$f":"IF(C124=0,\"NA\",IF(curve=1,cpvc_pipe_eq_polymer,VLOOKUP(polymer_pipe_diam,cpvc_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C124=0,I124=\"contact vendor\"),\"--\",C124*I124)","v":"--"},{"$f":"IF(C124=0,\"NA\",VLOOKUP(polymer_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$123&\" \"&\" - \"&B124","v":"Polymer Piping  - CPVC"},2,1,3,2,1,3,2,1,3,0,0]
["4.9.1","PVC",{"$f":"polymer_pipe_length","v":0},"lf",{"$f":"IF(C125=0,\"NA\",polymer_pipe_diam)","v":"NA"},{"$f":"IF(C125=0,\"\",\"in diam\")","v":""},{"$f":"IF(C125=0,\"NA\",IF(curve=1,polymer_pipe_diam,VLOOKUP(polymer_pipe_diam,pvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C125=0,\"\",\"in diam\")","v":""},{"$f":"IF(C125=0,\"NA\",IF(curve=1,pvc_pipe_eq_polymer,VLOOKUP(polymer_pipe_diam,pvc_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C125=0,I125=\"contact vendor\"),\"--\",C125*I125)","v":"--"},{"$f":"IF(C125=0,\"NA\",VLOOKUP(polymer_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$123&\" \"&\" - \"&B125","v":"Polymer Piping  - PVC"},1,2,4,1,2,4,1,2,4,0,0]
["4.9.1","Stainless Steel",{"$f":"polymer_pipe_length","v":0},"lf",{"$f":"IF(C126=0,\"NA\",polymer_pipe_diam)","v":"NA"},{"$f":"IF(C126=0,\"\",\"in diam\")","v":""},{"$f":"IF(C126=0,\"NA\",IF(curve=1,polymer_pipe_diam,VLOOKUP(polymer_pipe_diam,ss_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C126=0,\"\",\"in diam\")","v":""},{"$f":"IF(C126=0,\"NA\",IF(curve=1,ss_pipe_eq_polymer,VLOOKUP(polymer_pipe_diam,ss_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C126=0,I126=\"contact vendor\"),\"--\",C126*I126)","v":"--"},{"$f":"IF(C126=0,\"NA\",VLOOKUP(polymer_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$123&\" \"&\" - \"&B126","v":"Polymer Piping  - Stainless Steel"},4,4,1,4,4,1,4,4,1,0,0]
["4.9.1","Steel",{"$f":"polymer_pipe_length","v":0},"lf",{"$f":"IF(C127=0,\"NA\",polymer_pipe_diam)","v":"NA"},{"$f":"IF(C127=0,\"\",\"in diam\")","v":""},{"$f":"IF(C127=0,\"NA\",IF(curve=1,polymer_pipe_diam,VLOOKUP(polymer_pipe_diam,st_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C127=0,\"\",\"in diam\")","v":""},{"$f":"IF(C127=0,\"NA\",IF(curve=1,st_pipe_eq_polymer,VLOOKUP(polymer_pipe_diam,st_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C127=0,I127=\"contact vendor\"),\"--\",C127*I127)","v":"--"},{"$f":"IF(C127=0,\"NA\",VLOOKUP(polymer_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$123&\" \"&\" - \"&B127","v":"Polymer Piping  - Steel"},3,3,2,3,3,2,3,3,2,0,0]
["5","Valves and Fittings",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[5.0999999999999996,"Motor/Air Operated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.1.1","Process - Polypropylene/PVC",{"$f":"tot_proc_MOVs","v":4},"units",{"$f":"tank_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,pp_mov_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pp_mov_eq_tank,VLOOKUP(tank_valve_size,pp_mov_cost_cl,3))","v":787.01404038367423},{"$f":"IF(C130=0,\"--\",IF(I130=\"contact vendor\",\"--\",C130*I130))","v":3148.0561615346969},{"$f":"VLOOKUP(tank_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"$B$128 & \" - \" & $B$129&\" \"&\" - \"&B130","v":"Valves and Fittings - Motor/Air Operated  - Process - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,1,157.40280807673486]
["5.1.1","Process - Stainless Steel",{"$f":"tot_proc_MOVs","v":4},"units",{"$f":"tank_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ss_mov_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_mov_eq_tank,VLOOKUP(tank_valve_size,ss_mov_cost_cl,3))","v":1470.6040464835},5882.4161859340002,{"$f":"VLOOKUP(tank_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,{"$f":"$B$128 & \" - \" & $B$129&\" \"&\" - \"&B131","v":"Valves and Fittings - Motor/Air Operated  - Process - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["5.1.1","Process - Cast Iron",{"$f":"tot_proc_MOVs","v":4},"units",{"$f":"tank_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ci_mov_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pp_mov_eq_tank,VLOOKUP(tank_valve_size,ci_mov_cost_cl,3))","v":787.01404038367423},3148.0561615346969,{"$f":"VLOOKUP(tank_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Valves and Fittings - Motor/Air Operated  - Process - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.1.2","Backwash - Polypropylene/PVC",{"$f":"tot_back_MOVs","v":7},"units",{"$f":"back_valve_size","v":1},"in. diam",{"$f":"IF(curve=1,back_valve_size,VLOOKUP(back_valve_size,pp_mov_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,pp_mov_eq_back,VLOOKUP(back_valve_size,pp_mov_cost_cl,3))","v":718.56172045364531},5029.9320431755168,{"$f":"VLOOKUP(back_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,"Valves and Fittings - Motor/Air Operated  - Backwash - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,1,251.49660215877583]
["5.1.2","Backwash - Stainless Steel",{"$f":"tot_back_MOVs","v":7},"units",{"$f":"back_valve_size","v":1},"in. diam",{"$f":"IF(curve=1,back_valve_size,VLOOKUP(back_valve_size,ss_mov_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,ss_mov_eq_back,VLOOKUP(back_valve_size,ss_mov_cost_cl,3))","v":1432.791531694},10029.540721858,{"$f":"VLOOKUP(back_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Valves and Fittings - Motor/Air Operated  - Backwash - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.1.2","Backwash - Cast Iron",{"$f":"tot_back_MOVs","v":7},"units",{"$f":"back_valve_size","v":1},"in. diam",{"$f":"IF(curve=1,back_valve_size,VLOOKUP(back_valve_size,ci_mov_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,ci_mov_eq_back,VLOOKUP(back_valve_size,ci_mov_cost_cl,3))","v":139.56351552299998},976.94460866099985,{"$f":"VLOOKUP(back_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,{"$f":"$B$128 & \" - \" & $B$129&\" \"&\" - \"&B135","v":"Valves and Fittings - Motor/Air Operated  - Backwash - Cast Iron"},2,1,2,2,1,2,2,1,2,0,0]
["5.1.3","Brine - Polypropylene/PVC",{"$f":"tot_brine_MOVs","v":5},"units",{"$f":"brine_valve_size","v":0.75},"in. diam",{"$f":"IF(curve=1,brine_valve_size,VLOOKUP(brine_valve_size,pp_mov_cost_cl,2))","v":0.75},"in. diam",{"$f":"IF(curve=1,pp_mov_eq_brine,VLOOKUP(brine_valve_size,pp_mov_cost_cl,3))","v":686.60170285287222},3433.0085142643611,{"$f":"VLOOKUP(brine_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,"Valves and Fittings - Motor/Air Operated  - Brine - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,1,171.65042571321806]
["5.1.3","Brine - Stainless Steel",{"$f":"tot_brine_MOVs","v":5},"units",{"$f":"brine_valve_size","v":0.75},"in. diam",{"$f":"IF(curve=1,brine_valve_size,VLOOKUP(brine_valve_size,ss_mov_cost_cl,2))","v":0.75},"in. diam",{"$f":"IF(curve=1,ss_mov_eq_brine,VLOOKUP(brine_valve_size,ss_mov_cost_cl,3))","v":1423.1459363365936},7115.7296816829685,{"$f":"VLOOKUP(brine_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Valves and Fittings - Motor/Air Operated  - Brine - Stainless Steel",2,1,1,2,1,1,2,1,1,0,0]
["5.1.4","Bypass - Polypropylene/PVC",{"$f":"IF(bp_pct>0,tot_bp_MOVs,0)","v":0},"units",{"$f":"IF(bp_pct=0,\"NA\",bypass_valve_size)","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,pp_mov_cost_cl,2))))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,pp_mov_eq_bp,VLOOKUP(bypass_valve_size,pp_mov_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Motor/Air Operated  - Bypass - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,0]
["5.1.4","Bypass - Stainless Steel",{"$f":"IF(bp_pct>0,tot_bp_MOVs,0)","v":0},"units",{"$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_mov_cost_cl,2))))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,ss_mov_eq_bp,VLOOKUP(bypass_valve_size,ss_mov_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Motor/Air Operated  - Bypass - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.1.4","Bypass - Cast Iron",{"$f":"IF(bp_pct>0,tot_bp_MOVs,0)","v":0},"units",{"$f":"IF(bp_pct=0,\"NA\",bypass_valve_size)","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ci_mov_cost_cl,2))))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,ci_mov_eq_bp,VLOOKUP(bypass_valve_size,ci_mov_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$128 & \" - \" & $B$129&\" \"&\" - \"&B140","v":"Valves and Fittings - Motor/Air Operated  - Bypass - Cast Iron"},2,1,2,2,1,2,2,1,2,0,0]
["5.1.5","Caustic - Polypropylene/PVC",{"$f":"tot_caustic_MOVs","v":0},"units",{"$f":"IF(tot_caustic_MOVs=0,\"NA\",caustic_valve_size)","v":"NA"},{"$f":"IF(C141=0,\"\",\"in. diam\")","v":""},{"$f":"IF(tot_caustic_MOVs=0,\"NA\",(IF(curve=1,caustic_valve_size,VLOOKUP(caustic_valve_size,pp_mov_cost_cl,2))))","v":"NA"},{"$f":"IF(C141=0,\"\",\"in. diam\")","v":""},{"$f":"IF(tot_caustic_MOVs=0,\"NA\",(IF(curve=1,pp_mov_eq_caustic,VLOOKUP(caustic_valve_size,pp_mov_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(tot_caustic_MOVs=0,\"NA\",VLOOKUP(caustic_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Motor/Air Operated  - Caustic - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,0,0]
["5.1.5","Caustic - Stainless Steel",{"$f":"tot_caustic_MOVs","v":0},"units",{"$f":"IF(tot_caustic_MOVs=0,\"NA\",caustic_valve_size)","v":"NA"},"",{"$f":"IF(tot_caustic_MOVs=0,\"NA\",(IF(curve=1,caustic_valve_size,VLOOKUP(caustic_valve_size,ss_mov_cost_cl,2))))","v":"NA"},"",{"$f":"IF(tot_caustic_MOVs=0,\"NA\",(IF(curve=1,ss_mov_eq_caustic,VLOOKUP(caustic_valve_size,ss_mov_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(tot_caustic_MOVs=0,\"NA\",VLOOKUP(caustic_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Motor/Air Operated  - Caustic - Stainless Steel",2,1,1,2,1,1,2,1,1,0,0]
["5.1.6","Residuals - Polypropylene/PVC",{"$f":"total_res_MOVs","v":0},"units",{"$f":"IF(C143=0,\"NA\",res_valve_size)","v":"NA"},"",{"$f":"IF(C143=0,\"NA\",IF(curve=1,res_valve_size,VLOOKUP(res_valve_size,pp_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C143=0,\"NA\",IF(curve=1,pp_mov_eq_res,VLOOKUP(res_valve_size,pp_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C143=0,\"NA\",VLOOKUP(res_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$128 & \" - \" & $B$129&\" \"&\" - \"&B143","v":"Valves and Fittings - Motor/Air Operated  - Residuals - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,0,0]
["5.1.6","Residuals - Stainless Steel",{"$f":"total_res_MOVs","v":0},"units",{"$f":"IF(C144=0,\"NA\",res_valve_size)","v":"NA"},"",{"$f":"IF(C144=0,\"NA\",IF(curve=1,res_valve_size,VLOOKUP(res_valve_size,ss_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C144=0,\"NA\",IF(curve=1,ss_mov_eq_res,VLOOKUP(res_valve_size,ss_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C144=0,\"NA\",VLOOKUP(res_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Motor/Air Operated  - Residuals - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.1.6","Residuals - Cast Iron",{"$f":"total_res_MOVs","v":0},"units",{"$f":"IF(C145=0,\"NA\",res_valve_size)","v":"NA"},"",{"$f":"IF(C145=0,\"NA\",IF(curve=1,res_valve_size,VLOOKUP(res_valve_size,ci_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C145=0,\"NA\",IF(curve=1,ci_mov_eq_res,VLOOKUP(res_valve_size,ci_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C145=0,\"NA\",VLOOKUP(res_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Motor/Air Operated  - Residuals - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.1.7","Ferric Chloride - Polypropylene/PVC",{"$f":"tot_coag_MOVs","v":0},"units",{"$f":"IF(C146=0,\"NA\",coag_valve_size)","v":"NA"},{"$f":"IF(C146=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C146=0,\"NA\",IF(curve=1,coag_valve_size,VLOOKUP(coag_valve_size,pp_mov_cost_cl,2)))","v":"NA"},{"$f":"IF(C146=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C146=0,\"NA\",IF(curve=1,pp_mov_eq_coag,VLOOKUP(coag_valve_size,pp_mov_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C146=0,I146=\"contact vendor\"),\"--\",C146*I146)","v":"--"},{"$f":"IF(C146=0,\"NA\",VLOOKUP(coag_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$128 & \" - \" & $B$129&\" \"&\" - \"&B146","v":"Valves and Fittings - Motor/Air Operated  - Ferric Chloride - Polypropylene/PVC"},1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K146*L146),0,IF(K146<1,0,L146))","v":0},{"$f":"IF(W146,J146/K146,0)","v":0}]
["5.1.8","Polymer - Polypropylene/PVC",{"$f":"tot_polymer_MOVs","v":0},"units",{"$f":"IF(C147=0,\"NA\",polymer_valve_size)","v":"NA"},"",{"$f":"IF(C147=0,\"NA\",IF(curve=1,polymer_valve_size,VLOOKUP(polymer_valve_size,pp_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C147=0,\"NA\",IF(curve=1,pp_mov_eq_polymer,VLOOKUP(polymer_valve_size,pp_mov_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C147=0,I147=\"contact vendor\"),\"--\",C147*I147)","v":"--"},{"$f":"IF(C147=0,\"NA\",VLOOKUP(polymer_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Motor/Air Operated  - Polymer - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,0]
["5.1.8","Polymer - Stainless Steel",{"$f":"tot_polymer_MOVs","v":0},"units",{"$f":"IF(C148=0,\"NA\",polymer_valve_size)","v":"NA"},"",{"$f":"IF(C148=0,\"NA\",IF(curve=1,polymer_valve_size,VLOOKUP(polymer_valve_size,ss_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C148=0,\"NA\",IF(curve=1,ss_mov_eq_polymer,VLOOKUP(polymer_valve_size,ss_mov_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C148=0,I148=\"contact vendor\"),\"--\",C148*I148)","v":"--"},{"$f":"IF(C148=0,\"NA\",VLOOKUP(polymer_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Motor/Air Operated  - Polymer - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.1.8","Polymer - Cast Iron",{"$f":"tot_polymer_MOVs","v":0},"units",{"$f":"IF(C149=0,\"NA\",polymer_valve_size)","v":"NA"},"",{"$f":"IF(C149=0,\"NA\",IF(curve=1,polymer_valve_size,VLOOKUP(polymer_valve_size,ci_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C149=0,\"NA\",IF(curve=1,ci_mov_eq_polymer,VLOOKUP(polymer_valve_size,ci_mov_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C149=0,I149=\"contact vendor\"),\"--\",C149*I149)","v":"--"},{"$f":"IF(C149=0,\"NA\",VLOOKUP(polymer_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Motor/Air Operated  - Polymer - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
[5.2,"Manual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.2.1","Influent and treated water - Polypropylene/PVC",{"$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",{"$f":"IF(curve=1,pp_man_eq,VLOOKUP(in_valve_size,pp_man_cost_cl,3))","v":207.84914633800003},{"$f":"IF(C151=0,\"--\",IF(I151=\"contact vendor\",\"--\",C151*I151))","v":415.69829267600005},{"$f":"VLOOKUP(in_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"$B$128 & \" - \" & $B$150&\" \"&\" - \"&B151","v":"Valves and Fittings - Manual  - Influent and treated water - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,1,20.784914633800003]
["5.2.1","Influent and treated water - Stainless Steel",{"$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",{"$f":"IF(curve=1,ss_man_eq,VLOOKUP(in_valve_size,ss_man_cost_cl,3))","v":395.88087320259683},791.76174640519366,{"$f":"VLOOKUP(in_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Valves and Fittings - Manual  - Influent and treated water - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.2.1","Influent and treated water - 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":338.97867757464161},677.95735514928322,{"$f":"VLOOKUP(in_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Valves and Fittings - Manual  - Influent and treated water - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.2.2","Process - Polypropylene/PVC",{"$f":"tot_proc_man","v":2},"units",{"$f":"tank_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,pp_man_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pp_man_eq_proc,VLOOKUP(tank_valve_size,pp_man_cost_cl,3))","v":207.84914633800003},415.69829267600005,{"$f":"VLOOKUP(tank_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,"Valves and Fittings - Manual  - Process - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,1,20.784914633800003]
["5.2.2","Process - Stainless Steel",{"$f":"tot_proc_man","v":2},"units",{"$f":"tank_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ss_man_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_man_eq_proc,VLOOKUP(tank_valve_size,ss_man_cost_cl,3))","v":395.88087320259683},791.76174640519366,{"$f":"VLOOKUP(tank_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Valves and Fittings - Manual  - Process - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.2.2","Process - Cast Iron",{"$f":"tot_proc_man","v":2},"units",{"$f":"tank_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ci_bfv_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ci_bfv_eq_proc,VLOOKUP(tank_valve_size,ci_bfv_cost_cl,3))","v":338.97867757464161},677.95735514928322,{"$f":"VLOOKUP(tank_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Valves and Fittings - Manual  - Process - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.2.3","Backwash - Polypropylene/PVC",{"$f":"tot_back_man","v":0},"units",{"$f":"back_valve_size","v":1},"in. diam",{"$f":"IF(curve=1,back_valve_size,VLOOKUP(back_valve_size,pp_man_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,pp_man_eq_back,VLOOKUP(back_valve_size,pp_man_cost_cl,3))","v":170.17300243299999},"--",{"$f":"VLOOKUP(back_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},null,{"$f":"$B$128 & \" - \" & $B$150&\" \"&\" - \"&B157","v":"Valves and Fittings - Manual  - Backwash - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,0,0]
["5.2.3","Backwash - Stainless Steel",{"$f":"tot_back_man","v":0},"units",{"$f":"back_valve_size","v":1},"in. diam",{"$f":"IF(curve=1,back_valve_size,VLOOKUP(back_valve_size,ss_man_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,ss_man_eq_back,VLOOKUP(back_valve_size,ss_man_cost_cl,3))","v":271.98316458599999},"--",{"$f":"VLOOKUP(back_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},null,{"$f":"$B$128 & \" - \" & $B$150&\" \"&\" - \"&B158","v":"Valves and Fittings - Manual  - Backwash - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["5.2.3","Backwash - Cast Iron",{"$f":"tot_back_man","v":0},"units",{"$f":"back_valve_size","v":1},"in. diam",{"$f":"IF(curve=1,back_valve_size,VLOOKUP(back_valve_size,ci_bfv_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,ci_man_eq_back,VLOOKUP(back_valve_size,ci_bfv_cost_cl,3))","v":221.77653215199999},"--",{"$f":"VLOOKUP(back_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},null,"Valves and Fittings - Manual  - Backwash - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.2.4","Brine - Polypropylene/PVC",{"$f":"tot_brine_man","v":0},"units",{"$f":"brine_valve_size","v":0.75},"in. diam",{"$f":"IF(curve=1,brine_valve_size,VLOOKUP(brine_valve_size,pp_man_cost_cl,2))","v":0.75},"in. diam",{"$f":"IF(curve=1,pp_man_eq_brine,VLOOKUP(brine_valve_size,pp_man_cost_cl,3))","v":153.60702239124998},"--",{"$f":"VLOOKUP(brine_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},null,"Valves and Fittings - Manual  - Brine - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,0,0]
["5.2.4","Brine - Stainless Steel",{"$f":"tot_brine_man","v":0},"units",{"$f":"brine_valve_size","v":0.75},"in. diam",{"$f":"IF(curve=1,brine_valve_size,VLOOKUP(brine_valve_size,ss_man_cost_cl,2))","v":0.75},"in. diam",{"$f":"IF(curve=1,ss_man_eq_brine,VLOOKUP(brine_valve_size,ss_man_cost_cl,3))","v":208.38944607982819},"--",{"$f":"VLOOKUP(brine_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},null,"Valves and Fittings - Manual  - Brine - Stainless Steel",2,1,1,2,1,1,2,1,1,0,0]
["5.2.5","Bypass - Polypropylene/PVC",{"$f":"IF(bp_pct>0,tot_bp_man,0)","v":0},"units",{"$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_man_cost_cl,2))))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,pp_man_eq_bp,VLOOKUP(bypass_valve_size,pp_man_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Manual  - Bypass - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,0]
["5.2.5","Bypass - Stainless Steel",{"$f":"IF(bp_pct>0,tot_bp_man,0)","v":0},"units",{"$f":"IF(bp_pct=0,\"NA\",bypass_valve_size)","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ss_man_cost_cl,2))))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,ss_man_eq_bp,VLOOKUP(bypass_valve_size,ss_man_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Manual  - Bypass - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.2.5","Bypass - Cast Iron",{"$f":"IF(bp_pct>0,tot_bp_man,0)","v":0},"units",{"$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_bfv_cost_cl,2))))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,ci_man_eq_bp,VLOOKUP(bypass_valve_size,ci_bfv_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Manual  - Bypass - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.2.6","Caustic - Polypropylene/PVC",{"$f":"tot_caustic_man","v":0},"units",{"$f":"IF(tot_caustic_man=0,\"NA\",caustic_valve_size)","v":"NA"},{"$f":"IF(C165=0,\"\",\"in. diam\")","v":""},{"$f":"IF(tot_caustic_man=0,\"NA\",(IF(curve=1,caustic_valve_size,VLOOKUP(caustic_valve_size,ci_mov_cost_cl,2))))","v":"NA"},{"$f":"IF(C165=0,\"\",\"in. diam\")","v":""},{"$f":"IF(tot_caustic_man=0,\"NA\",(IF(curve=1,pp_man_eq_caustic,VLOOKUP(caustic_valve_size,pp_man_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(tot_caustic_man=0,\"NA\",VLOOKUP(caustic_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Manual  - Caustic - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,0,0]
["5.2.6","Caustic - Stainless Steel",{"$f":"tot_caustic_man","v":0},"units",{"$f":"IF(tot_caustic_man=0,\"NA\",caustic_valve_size)","v":"NA"},"",{"$f":"IF(tot_caustic_man=0,\"NA\",(IF(curve=1,caustic_valve_size,VLOOKUP(caustic_valve_size,ci_mov_cost_cl,2))))","v":"NA"},"",{"$f":"IF(tot_caustic_man=0,\"NA\",(IF(curve=1,ss_man_eq_caustic,VLOOKUP(caustic_valve_size,ss_man_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(tot_caustic_man=0,\"NA\",VLOOKUP(caustic_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Manual  - Caustic - Stainless Steel",2,1,1,2,1,1,2,1,1,0,0]
["5.2.7","Residuals - Polypropylene/PVC",{"$f":"total_res_man","v":0},"units",{"$f":"IF(C167=0,\"NA\",res_valve_size)","v":"NA"},"",{"$f":"IF(C167=0,\"NA\",IF(curve=1,res_valve_size,VLOOKUP(res_valve_size,pp_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C167=0,\"NA\",IF(curve=1,pp_man_eq_res,VLOOKUP(res_valve_size,pp_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C167=0,\"NA\",VLOOKUP(res_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Manual  - Residuals - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,0]
["5.2.7","Residuals - Stainless Steel",{"$f":"total_res_man","v":0},"units",{"$f":"IF(C168=0,\"NA\",res_valve_size)","v":"NA"},"",{"$f":"IF(C168=0,\"NA\",IF(curve=1,res_valve_size,VLOOKUP(res_valve_size,ss_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C168=0,\"NA\",IF(curve=1,ss_man_eq_res,VLOOKUP(res_valve_size,ss_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C168=0,\"NA\",VLOOKUP(res_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Manual  - Residuals - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.2.7","Residuals - Cast Iron",{"$f":"total_res_man","v":0},"units",{"$f":"IF(C169=0,\"NA\",res_valve_size)","v":"NA"},"",{"$f":"IF(C169=0,\"NA\",IF(curve=1,res_valve_size,VLOOKUP(res_valve_size,ci_bfv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C169=0,\"NA\",IF(curve=1,ci_man_eq_res,VLOOKUP(res_valve_size,ci_bfv_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C169=0,\"NA\",VLOOKUP(res_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Manual  - Residuals - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.2.8","Ferric Chloride - Polypropylene/PVC",{"$f":"tot_coag_man","v":0},"units",{"$f":"IF(C170=0,\"NA\",coag_valve_size)","v":"NA"},{"$f":"IF(C170=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C170=0,\"NA\",IF(curve=1,coag_valve_size,VLOOKUP(coag_valve_size,pp_man_cost_cl,2)))","v":"NA"},{"$f":"IF(C170=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C170=0,\"NA\",IF(curve=1,pp_man_eq_coag,VLOOKUP(coag_valve_size,pp_man_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C170=0,I170=\"contact vendor\"),\"--\",C170*I170)","v":"--"},{"$f":"IF(C170=0,\"NA\",VLOOKUP(coag_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$128 & \" - \" & $B$150&\" \"&\" - \"&B170","v":"Valves and Fittings - Manual  - Ferric Chloride - Polypropylene/PVC"},1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K170*L170),0,IF(K170<1,0,L170))","v":0},{"$f":"IF(W170,J170/K170,0)","v":0}]
["5.2.9","Polymer - Polypropylene/PVC",{"$f":"tot_polymer_man","v":0},"units",{"$f":"IF(C171=0,\"NA\",polymer_valve_size)","v":"NA"},"",{"$f":"IF(C171=0,\"NA\",IF(curve=1,polymer_valve_size,VLOOKUP(polymer_valve_size,pp_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C171=0,\"NA\",IF(curve=1,pp_man_eq_polymer,VLOOKUP(polymer_valve_size,pp_man_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C171=0,I171=\"contact vendor\"),\"--\",C171*I171)","v":"--"},{"$f":"IF(C171=0,\"NA\",VLOOKUP(polymer_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Manual  - Polymer - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,0]
["5.2.9","Polymer - Stainless Steel",{"$f":"tot_polymer_man","v":0},"units",{"$f":"IF(C172=0,\"NA\",polymer_valve_size)","v":"NA"},"",{"$f":"IF(C172=0,\"NA\",IF(curve=1,polymer_valve_size,VLOOKUP(polymer_valve_size,ss_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C172=0,\"NA\",IF(curve=1,ss_man_eq_polymer,VLOOKUP(polymer_valve_size,ss_man_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C172=0,I172=\"contact vendor\"),\"--\",C172*I172)","v":"--"},{"$f":"IF(C172=0,\"NA\",VLOOKUP(polymer_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Manual  - Polymer - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.2.9","Polymer - Cast Iron",{"$f":"tot_polymer_man","v":0},"units",{"$f":"IF(C173=0,\"NA\",polymer_valve_size)","v":"NA"},"",{"$f":"IF(C173=0,\"NA\",IF(curve=1,polymer_valve_size,VLOOKUP(polymer_valve_size,ci_bfv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C173=0,\"NA\",IF(curve=1,ci_man_eq_polymer,VLOOKUP(polymer_valve_size,ci_bfv_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C173=0,I173=\"contact vendor\"),\"--\",C173*I173)","v":"--"},{"$f":"IF(C173=0,\"NA\",VLOOKUP(polymer_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Manual  - Polymer - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
[5.3,"Check Valves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.3.1","Backwash - Polypropylene/PVC",{"$f":"tot_back_chv","v":0},"units",{"$f":"IF(C175=0,\"NA\",back_valve_size)","v":"NA"},{"$f":"IF(C175=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C175=0,\"NA\",(IF(curve=1,back_valve_size,VLOOKUP(back_valve_size,pp_chv_cost_cl,2))))","v":"NA"},{"$f":"IF(C175=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C175=0,\"NA\",(IF(curve=1,pp_chv_eq,VLOOKUP(back_valve_size,pp_chv_cost_cl,3))))","v":"NA"},{"$f":"IF(C175=0,\"--\",IF(I175=\"contact vendor\",\"--\",C175*I175))","v":"--"},{"$f":"IF(C175=0,\"NA\",(VLOOKUP(back_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,{"$f":"$B$128 & \" - \" & $B$174&\" \"&\" - \"&B175","v":"Valves and Fittings - Check Valves  - Backwash - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,0,0]
["5.3.1","Backwash - Stainless Steel",{"$f":"tot_back_chv","v":0},"units",{"$f":"IF(C176=0,\"NA\",back_valve_size)","v":"NA"},"",{"$f":"IF(C176=0,\"NA\",(IF(curve=1,back_valve_size,VLOOKUP(back_valve_size,ss_chv_cost_cl,2))))","v":"NA"},"",{"$f":"IF(C176=0,\"NA\",(IF(curve=1,ss_chv_eq,VLOOKUP(back_valve_size,ss_chv_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(C176=0,\"NA\",(VLOOKUP(back_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,"Valves and Fittings - Check Valves  - Backwash - Stainless Steel",3,3,1,3,3,1,3,3,1,{"$f":"IF(ISERROR(K176*L176),0,IF(K176<1,0,L176))","v":0},{"$f":"IF(W176,J176/K176,0)","v":0}]
["5.3.1","Backwash - Cast Iron",{"$f":"tot_back_chv","v":0},"units",{"$f":"IF(C177=0,\"NA\",back_valve_size)","v":"NA"},"",{"$f":"IF(C177=0,\"NA\",(IF(curve=1,back_valve_size,VLOOKUP(back_valve_size,ci_chv_cost_cl,2))))","v":"NA"},"",{"$f":"IF(C177=0,\"NA\",(IF(curve=1,ci_chv_eq,VLOOKUP(back_valve_size,ci_chv_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(C177=0,\"NA\",(VLOOKUP(back_valve_size,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,"Valves and Fittings - Check Valves  - Backwash - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.3.2","Residuals - Polypropylene/PVC",{"$f":"tot_res_chv","v":1},"units",{"$f":"IF(C178=0,\"NA\",res_valve_size)","v":1},"in. diam",{"$f":"IF(C178=0,\"NA\",IF(curve=1,res_valve_size,VLOOKUP(res_valve_size,pp_chv_cost_cl,2)))","v":1},"in. diam",{"$f":"IF(C178=0,0,IF(curve=1,pp_chv_eq_res,VLOOKUP(res_valve_size,pp_chv_cost_cl,3)))","v":121.006459237},121.006459237,{"$f":"IF(C178=0,\"NA\",VLOOKUP(res_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,"Valves and Fittings - Check Valves  - Residuals - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,1,6.0503229618500001]
["5.3.2","Residuals - Stainless Steel",{"$f":"tot_res_chv","v":1},"units",{"$f":"IF(C179=0,\"NA\",res_valve_size)","v":1},"in. diam",{"$f":"IF(C179=0,\"NA\",IF(curve=1,res_valve_size,VLOOKUP(res_valve_size,ss_chv_cost_cl,2)))","v":1},"in. diam",{"$f":"IF(C179=0,0,IF(curve=1,ss_chv_eq_res,VLOOKUP(res_valve_size,ss_chv_cost_cl,3)))","v":344.60377714499998},344.60377714499998,{"$f":"IF(C179=0,\"NA\",VLOOKUP(res_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves and Fittings - Check Valves  - Residuals - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.3.2","Residuals - Cast Iron",{"$f":"tot_res_chv","v":1},"units",{"$f":"IF(C180=0,\"NA\",res_valve_size)","v":1},"in. diam",{"$f":"IF(C180=0,\"NA\",IF(curve=1,res_valve_size,VLOOKUP(res_valve_size,ci_chv_cost_cl,2)))","v":1},"in. diam",{"$f":"IF(C180=0,0,IF(curve=1,ci_chv_eq_res,VLOOKUP(res_valve_size,ci_chv_cost_cl,3)))","v":"contact vendor"},"--",{"$f":"IF(C180=0,\"NA\",VLOOKUP(res_valve_size,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves and Fittings - Check Valves  - Residuals - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.3.3","Influent and treated water - Polypropylene/PVC",{"$f":"tot_in_chv","v":2},"units",{"$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_in,VLOOKUP(in_valve_size,pp_chv_cost_cl,3))","v":177.82749945525001},355.65499891050001,{"$f":"VLOOKUP(in_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,"Valves and Fittings - Check Valves  - Influent and treated water - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,1,17.782749945525001]
["5.3.3","Influent and treated water - Stainless Steel",{"$f":"tot_in_chv","v":2},"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",{"$f":"IF(curve=1,ss_chv_eq_in,VLOOKUP(in_valve_size,ss_chv_cost_cl,3))","v":492.67348989575004},985.34697979150008,{"$f":"VLOOKUP(in_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Valves and Fittings - Check Valves  - Influent and treated water - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.3.3","Influent and treated water - Cast Iron",{"$f":"tot_in_chv","v":2},"units",{"$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_in,VLOOKUP(in_valve_size,ci_chv_cost_cl,3))","v":"contact vendor"},"--",{"$f":"VLOOKUP(in_valve_size,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Valves and Fittings - Check Valves  - Influent and treated water - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.3.4","Bypass - Polypropylene/PVC",{"$f":"IF(bp_pct>0,IF(design_flow<1,tot_bp_chv_small,tot_bp_chv),0)","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(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Check Valves  - Bypass - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,0]
["5.3.4","Bypass - Stainless Steel",{"$f":"IF(bp_pct>0,IF(design_flow<1,tot_bp_chv_small,tot_bp_chv),0)","v":0},"units",{"$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"},"--",{"$f":"IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Check Valves  - Bypass - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.3.4","Bypass - Cast Iron",{"$f":"IF(bp_pct>0,IF(design_flow<1,tot_bp_chv_small,tot_bp_chv),0)","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(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Check Valves  - Bypass - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.3.5","Caustic - Polypropylene/PVC",{"$f":"tot_caustic_chv","v":0},"units",{"$f":"IF(C187=0,\"NA\",caustic_valve_size)","v":"NA"},{"$f":"IF(C187=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C187=0,\"NA\",(IF(curve=1,caustic_valve_size,VLOOKUP(caustic_valve_size,pp_chv_cost_cl,2))))","v":"NA"},{"$f":"IF(C187=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C187=0,\"NA\",(IF(curve=1,pp_chv_eq_caustic,VLOOKUP(caustic_valve_size,pp_chv_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(C187=0,\"NA\",(VLOOKUP(caustic_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,"Valves and Fittings - Check Valves  - Caustic - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,0,0]
["5.3.5","Caustic - Stainless Steel",{"$f":"tot_caustic_chv","v":0},"units",{"$f":"IF(C188=0,\"NA\",caustic_valve_size)","v":"NA"},"",{"$f":"IF(C188=0,\"NA\",(IF(curve=1,caustic_valve_size,VLOOKUP(caustic_valve_size,ss_chv_cost_cl,2))))","v":"NA"},"",{"$f":"IF(C188=0,\"NA\",(IF(curve=1,ss_chv_eq_caustic,VLOOKUP(caustic_valve_size,ss_chv_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(C188=0,\"NA\",(VLOOKUP(caustic_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,"Valves and Fittings - Check Valves  - Caustic - Stainless Steel",2,1,1,2,1,1,2,1,1,0,0]
["5.3.6","Ferric Chloride - Polypropylene/PVC",{"$f":"tot_coag_chv","v":0},"units",{"$f":"IF(C189=0,\"NA\",coag_valve_size)","v":"NA"},"",{"$f":"IF(C189=0,\"NA\",IF(curve=1,coag_valve_size,VLOOKUP(coag_valve_size,pp_chv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C189=0,\"NA\",IF(curve=1,pp_chv_eq_coag,VLOOKUP(coag_valve_size,pp_chv_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C189=0,I189=\"contact vendor\"),\"--\",C189*I189)","v":"--"},{"$f":"IF(C189=0,\"NA\",VLOOKUP(coag_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$128 & \" - \" & $B$174&\" \"&\" - \"&B189","v":"Valves and Fittings - Check Valves  - Ferric Chloride - Polypropylene/PVC"},1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K189*L189),0,IF(K189<1,0,L189))","v":0},{"$f":"IF(W189,J189/K189,0)","v":0}]
["5.3.7","Polymer - Polypropylene/PVC",{"$f":"tot_polymer_chv","v":0},"units",{"$f":"IF(C190=0,\"NA\",polymer_valve_size)","v":"NA"},"",{"$f":"IF(C190=0,\"NA\",IF(curve=1,polymer_valve_size,VLOOKUP(polymer_valve_size,pp_chv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C190=0,\"NA\",IF(curve=1,pp_chv_eq_polymer,VLOOKUP(polymer_valve_size,pp_chv_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C190=0,I190=\"contact vendor\"),\"--\",C190*I190)","v":"--"},{"$f":"IF(C190=0,\"NA\",VLOOKUP(polymer_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Check Valves  - Polymer - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,0]
["5.3.7","Polymer - Stainless Steel",{"$f":"tot_polymer_chv","v":0},"units",{"$f":"IF(C191=0,\"NA\",polymer_valve_size)","v":"NA"},"",{"$f":"IF(C191=0,\"NA\",IF(curve=1,polymer_valve_size,VLOOKUP(polymer_valve_size,ss_chv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C191=0,\"NA\",IF(curve=1,ss_chv_eq_polymer,VLOOKUP(polymer_valve_size,ss_chv_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C191=0,I191=\"contact vendor\"),\"--\",C191*I191)","v":"--"},{"$f":"IF(C191=0,\"NA\",VLOOKUP(polymer_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Check Valves  - Polymer - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["5.3.7","Polymer - Cast Iron",{"$f":"tot_polymer_chv","v":0},"units",{"$f":"IF(C192=0,\"NA\",polymer_valve_size)","v":"NA"},"",{"$f":"IF(C192=0,\"NA\",IF(curve=1,polymer_valve_size,VLOOKUP(polymer_valve_size,ci_chv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C192=0,\"NA\",IF(curve=1,ci_chv_eq_polymer,VLOOKUP(polymer_valve_size,ci_chv_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(C192=0,I192=\"contact vendor\"),\"--\",C192*I192)","v":"--"},{"$f":"IF(C192=0,\"NA\",VLOOKUP(polymer_valve_size,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves and Fittings - Check Valves  - Polymer - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["6","Pumps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[6.1,"Booster",{"$f":"total_booster_pumps","v":0},"units",{"$f":"IF(C194=0,\"NA\",pump_rating)","v":"NA"},{"$f":"IF(C194=0,\"\",\"gpm\")","v":""},{"$f":"IF(C194=0,\"NA\",IF(curve=1,pump_rating,VLOOKUP(pump_rating,pump_cost_cl,2)))","v":"NA"},{"$f":"IF(C194=0,\"\",\"gpm\")","v":""},{"$f":"IF(C194=0,\"NA\",IF(curve=1,pump_eq,VLOOKUP(pump_rating,pump_cost_cl,3)))","v":"NA"},{"$f":" IF( C194=0,\"--\",(IF(I194=\"contact vendor\",\"--\",C194*I194)))","v":"--"},{"$f":"IF(C194=0,\"NA\",VLOOKUP(pump_rating,pump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&B194","v":"Pumps - Booster"},1,1,1,1,1,1,1,1,1,0,0]
[6.2,"Backwash",{"$f":" backwash_pumps","v":0},"units",{"$f":"IF( C195=0,\"NA\",back_pump_rating)","v":"NA"},{"$f":" IF(C195=0,\" \",\"gpm\")","v":" "},{"$f":" IF( C195=0,\"NA\",IF(curve=1,back_pump_rating,VLOOKUP(back_pump_rating,back_pump_cost_cl,2)))","v":"NA"},{"$f":" IF( C195=0,\" \",\"gpm\")","v":" "},{"$f":" IF(C195=0,\"NA\",IF(curve=1,pump_eq_back,VLOOKUP(back_pump_rating,back_pump_cost_cl,3)))","v":"NA"},{"$f":" IF( C195=0,\"--\",(IF(I195=\"contact vendor\",\"--\",C195*I195)))","v":"--"},{"$f":"  IF(C195=0,\"NA\",VLOOKUP(back_pump_rating,back_pump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&B195","v":"Pumps - Backwash"},1,1,1,1,1,1,1,1,1,0,0]
[6.3,"Residuals",{"$f":"res_pumps","v":0},"units",{"$f":"IF(res_pumps=0,\"NA\",res_pump_rating)","v":"NA"},{"$f":"IF(C196=0,\"\",\"gpm\")","v":""},{"$f":"IF(res_pumps=0,\"NA\",IF(curve=1,res_pump_rating,VLOOKUP(res_pump_rating,pump_cost_cl,2)))","v":"NA"},{"$f":"IF(C196=0,\"\",\"gpm\")","v":""},{"$f":"IF(res_pumps=0,\"NA\",IF(curve=1,res_pump_eq,VLOOKUP(res_pump_rating,pump_cost_cl,3)))","v":"NA"},{"$f":"IF(C196=0,\"--\",IF(I196=\"contact vendor\",\"--\",C196*I196))","v":"--"},{"$f":"IF(res_pumps=0,\"NA\",VLOOKUP(res_pump_rating,pump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&B196","v":"Pumps - Residuals"},1,1,1,1,1,1,1,1,1,0,0]
[6.4,"Caustic Metering for pH Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["6.4.1","PVC - Motor Driven",{"$f":"pH_pumps","v":0},"units",{"$f":"IF(pH_pumps=0,\"NA\",pH_pump_rating)","v":"NA"},{"$f":"IF(pH_pumps=0,\" \",\"gph\")","v":" "},{"$f":"IF(C198=0,\"NA\",IF(curve=1,pH_pump_rating,VLOOKUP(pH_pump_rating,pvc_mmpump_cost_cl,2)))","v":"NA"},{"$f":"IF(pH_pumps=0,\" \",\"gph\")","v":" "},{"$f":"IF(C198=0,\"NA\",IF(curve=1,pvc_mmpump_eq_caustic,VLOOKUP(pH_pump_rating,pvc_mmpump_cost_cl,3)))","v":"NA"},{"$f":"IF(C198=0,\"--\",IF(I198=\"contact vendor\",\"--\",C198*I198))","v":"--"},{"$f":"IF(C198=0,\"NA\",VLOOKUP(E198,pvc_mmpump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&$B$197&\" - \"&B198","v":"Pumps - Caustic Metering for pH Adjustment - PVC - Motor Driven"},null,null,null,null,null,null,null,null,null,0,0]
["6.4.1","Stainless Steel - Motor Driven",{"$f":"pH_pumps","v":0},"units",{"$f":"IF(pH_pumps=0,\"NA\",pH_pump_rating)","v":"NA"},{"$f":"IF(pH_pumps=0,\" \",\"gph\")","v":" "},{"$f":"IF(C199=0,\"NA\",IF(curve=1,pH_pump_rating,VLOOKUP(pH_pump_rating,ss_mmpump_cost_cl,2)))","v":"NA"},{"$f":"IF(pH_pumps=0,\" \",\"gph\")","v":" "},{"$f":"IF(C199=0,\"NA\",IF(curve=1,ss_mmpump_eq_caustic,VLOOKUP(pH_pump_rating,ss_mmpump_cost_cl,3)))","v":"NA"},{"$f":"IF(C199=0,\"--\",IF(I199=\"contact vendor\",\"--\",C199*I199))","v":"--"},{"$f":"IF(C199=0,\"NA\",VLOOKUP(E199,ss_mmpump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&$B$197&\" - \"&B199","v":"Pumps - Caustic Metering for pH Adjustment - Stainless Steel - Motor Driven"},3,3,2,4,4,1,4,4,1,0,0]
["6.4.1","PVC - Electric",{"$f":"pH_pumps","v":0},"units",{"$f":"IF(pH_pumps=0,\"NA\",pH_pump_rating)","v":"NA"},{"$f":"IF(pH_pumps=0,\" \",\"gph\")","v":" "},{"$f":"IF(C200=0,\"NA\",IF(curve=1,pH_pump_rating,VLOOKUP(pH_pump_rating,pvc_empump_cost_cl,2)))","v":"NA"},{"$f":"IF(pH_pumps=0,\" \",\"gph\")","v":" "},{"$f":"IF(C200=0,\"NA\",IF(curve=1,pvc_empump_eq_caustic,VLOOKUP(pH_pump_rating,pvc_empump_cost_cl,3)))","v":"NA"},{"$f":"IF(C200=0,\"--\",IF(I200=\"contact vendor\",\"--\",C200*I200))","v":"--"},{"$f":"IF(C200=0,\"NA\",VLOOKUP(E200,pvc_empump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&$B$197&\" - \"&B200","v":"Pumps - Caustic Metering for pH Adjustment - PVC - Electric"},4,4,1,3,3,2,3,3,2,0,0]
["6.4.1","Stainless Steel - Electric",{"$f":"pH_pumps","v":0},"units",{"$f":"IF(pH_pumps=0,\"NA\",pH_pump_rating)","v":"NA"},{"$f":"IF(pH_pumps=0,\" \",\"gph\")","v":" "},{"$f":"IF(C201=0,\"NA\",IF(curve=1,pH_pump_rating,VLOOKUP(pH_pump_rating,ss_empump_cost_cl,2)))","v":"NA"},{"$f":"IF(pH_pumps=0,\" \",\"gph\")","v":" "},{"$f":"IF(C201=0,\"NA\",IF(curve=1,ss_empump_eq_caustic,VLOOKUP(pH_pump_rating,ss_empump_cost_cl,3)))","v":"NA"},{"$f":"IF(C201=0,\"--\",IF(I201=\"contact vendor\",\"--\",C201*I201))","v":"--"},{"$f":"IF(C201=0,\"NA\",VLOOKUP(E201,ss_empump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&$B$197&\" - \"&B201","v":"Pumps - Caustic Metering for pH Adjustment - Stainless Steel - Electric"},1,2,4,1,2,4,1,2,4,0,0]
[6.5,"Ferric Chloride Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K202*L202),0,IF(K202<1,0,L202))","v":0},{"$f":"IF(W202,J202/K202,0)","v":0}]
["6.5.1","PVC - Motor Driven",{"$f":"cm_pumps_coag","v":0},"units",{"$f":"IF(C203=0,\"NA\",IF(C203=0,\"NA\",cm_pump_rating_coag))","v":"NA"},{"$f":"IF(C203=0,\"\",\"gph\")","v":""},{"$f":"IF(C203=0,\"NA\",IF(curve=1,cm_pump_rating_coag,VLOOKUP(cm_pump_rating_coag,pvc_mmpump_cost_cl,2)))","v":"NA"},{"$f":"IF(C203=0,\"\",\"gph\")","v":""},{"$f":"IF(C203=0,\"NA\",IF(curve=1,pvc_coag_mmpump_eq,VLOOKUP(cm_pump_rating_coag,pvc_mmpump_cost_cl,3)))","v":"NA"},{"$f":"IF(C203=0,\"--\",(IF(I203=\"contact vendor\",\"--\",C203*I203)))","v":"--"},{"$f":"IF(C203=0,\"NA\",VLOOKUP(cm_pump_rating_coag,pvc_mmpump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&$B$202&\" - \"&B203","v":"Pumps - Ferric Chloride Metering - PVC - Motor Driven"},2,2,1,2,2,1,2,2,1,0,0]
["6.5.1","PVC - Electric",{"$f":"cm_pumps_coag","v":0},"units",{"$f":"IF(C204=0,\"NA\",IF(C204=0,\"NA\",cm_pump_rating_coag))","v":"NA"},{"$f":"IF(C204=0,\"\",\"gph\")","v":""},{"$f":"IF(C204=0,\"NA\",IF(curve=1,cm_pump_rating_coag,VLOOKUP(cm_pump_rating_coag,pvc_empump_cost_cl,2)))","v":"NA"},{"$f":"IF(C204=0,\"\",\"gph\")","v":""},{"$f":"IF(C204=0,\"NA\",IF(curve=1,pvc_coag_empump_eq,VLOOKUP(cm_pump_rating_coag,pvc_empump_cost_cl,3)))","v":"NA"},{"$f":"IF(C204=0,\"--\",(IF(I204=\"contact vendor\",\"--\",C204*I204)))","v":"--"},{"$f":"IF(C204=0,\"NA\",VLOOKUP(cm_pump_rating_coag,pvc_empump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&$B$202&\" - \"&B204","v":"Pumps - Ferric Chloride Metering - PVC - Electric"},1,1,2,1,1,2,1,1,2,0,0]
[6.6,"Polymer Metering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["6.6.1","PVC - Motor Driven",{"$f":"cm_pumps_polymer","v":0},"units",{"$f":"IF(C206=0,\"NA\",IF(C206=0,\"NA\",cm_pump_rating_polymer))","v":"NA"},{"$f":"IF(C206=0,\"\",\"gph\")","v":""},{"$f":"IF(C206=0,\"NA\",IF(curve=1,cm_pump_rating_polymer,VLOOKUP(cm_pump_rating_polymer,pvc_mmpump_cost_cl,2)))","v":"NA"},{"$f":"IF(C206=0,\"\",\"gph\")","v":""},{"$f":"IF(C206=0,\"NA\",IF(curve=1,pvc_polymer_mmpump_eq,VLOOKUP(cm_pump_rating_polymer,pvc_mmpump_cost_cl,3)))","v":"NA"},{"$f":"IF(C206=0,\"--\",(IF(I206=\"contact vendor\",\"--\",C206*I206)))","v":"--"},{"$f":"IF(C206=0,\"NA\",VLOOKUP(cm_pump_rating_polymer,pvc_mmpump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&$B$205&\" - \"&B206","v":"Pumps - Polymer Metering - PVC - Motor Driven"},3,3,2,4,4,1,4,4,1,0,0]
["6.6.1","Stainless Steel - Motor Driven",{"$f":"cm_pumps_polymer","v":0},"units",{"$f":"IF(C207=0,\"NA\",IF(C207=0,\"NA\",cm_pump_rating_polymer))","v":"NA"},{"$f":"IF(C207=0,\"\",\"gph\")","v":""},{"$f":"IF(C207=0,\"NA\",IF(curve=1,cm_pump_rating_polymer,VLOOKUP(cm_pump_rating_polymer,ss_mmpump_cost_cl,2)))","v":"NA"},{"$f":"IF(C207=0,\"\",\"gph\")","v":""},{"$f":"IF(C207=0,\"NA\",IF(curve=1,ss_polymer_mmpump_eq,VLOOKUP(cm_pump_rating_polymer,ss_mmpump_cost_cl,3)))","v":"NA"},{"$f":"IF(C207=0,\"--\",(IF(I207=\"contact vendor\",\"--\",C207*I207)))","v":"--"},{"$f":"IF(C207=0,\"NA\",VLOOKUP(cm_pump_rating_polymer,ss_mmpump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&$B$205&\" - \"&B207","v":"Pumps - Polymer Metering - Stainless Steel - Motor Driven"},4,4,1,3,3,2,3,3,2,0,0]
["6.6.1","PVC - Electric",{"$f":"cm_pumps_polymer","v":0},"units",{"$f":"IF(C208=0,\"NA\",IF(C208=0,\"NA\",cm_pump_rating_polymer))","v":"NA"},{"$f":"IF(C208=0,\"\",\"gph\")","v":""},{"$f":"IF(C208=0,\"NA\",IF(curve=1,cm_pump_rating_polymer,VLOOKUP(cm_pump_rating_polymer,pvc_empump_cost_cl,2)))","v":"NA"},{"$f":"IF(C208=0,\"\",\"gph\")","v":""},{"$f":"IF(C208=0,\"NA\",IF(curve=1,pvc_polymer_empump_eq,VLOOKUP(cm_pump_rating_polymer,pvc_empump_cost_cl,3)))","v":"NA"},{"$f":"IF(C208=0,\"--\",(IF(I208=\"contact vendor\",\"--\",C208*I208)))","v":"--"},{"$f":"IF(C208=0,\"NA\",VLOOKUP(cm_pump_rating_polymer,pvc_empump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&$B$205&\" - \"&B208","v":"Pumps - Polymer Metering - PVC - Electric"},1,2,4,1,2,4,1,2,4,0,0]
["6.6.1","Stainless Steel - Electric",{"$f":"cm_pumps_polymer","v":0},"units",{"$f":"IF(C209=0,\"NA\",IF(C209=0,\"NA\",cm_pump_rating_polymer))","v":"NA"},{"$f":"IF(C209=0,\"\",\"gph\")","v":""},{"$f":"IF(C209=0,\"NA\",IF(curve=1,cm_pump_rating_polymer,VLOOKUP(cm_pump_rating_polymer,ss_empump_cost_cl,2)))","v":"NA"},{"$f":"IF(C209=0,\"\",\"gph\")","v":""},{"$f":"IF(C209=0,\"NA\",IF(curve=1,ss_polymer_empump_eq,VLOOKUP(cm_pump_rating_polymer,ss_empump_cost_cl,3)))","v":"NA"},{"$f":"IF(C209=0,\"--\",(IF(I209=\"contact vendor\",\"--\",C209*I209)))","v":"--"},{"$f":"IF(C209=0,\"NA\",VLOOKUP(cm_pump_rating_polymer,ss_empump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$193&\" - \"&$B$205&\" - \"&B209","v":"Pumps - Polymer Metering - Stainless Steel - Electric"},2,1,3,2,1,3,2,1,3,0,0]
["7","Mixers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[7.1,"Brine Mixers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["7.1.1","Portable",{"$f":"IF(brine_method=2,0,mixers)","v":1},"units",{"$f":"IF(brine_method=2,\"NA\",mixer_size)","v":1},{"$f":"IF(C212=0,\"\",\"hp\")","v":"hp"},{"$f":"IF(brine_method=2,\"NA\",VLOOKUP(mixer_size,port_mix_cost_cl,2))","v":1},{"$f":"IF(C212=0,\"\",\"hp\")","v":"hp"},{"$f":"IF(brine_method=2,\"NA\",VLOOKUP(mixer_size,port_mix_cost_cl,3))","v":2673.5819322709162},{"$f":"IF(C212=0,\"--\",IF(I212=\"contact vendor\",\"--\",C212*I212))","v":2673.5819322709162},{"$f":"IF(brine_method=2,\"NA\",VLOOKUP(mixer_size,port_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,{"$f":"$B$211&\" - \"&B212","v":"Brine Mixers - Portable"},2,2,2,2,2,2,2,2,2,0,0]
["7.1.1","Mounted",{"$f":"IF(brine_method=2,0,mixers)","v":1},"units",{"$f":"IF(brine_method=2,\"NA\",mixer_size)","v":1},{"$f":"IF(C213=0,\"\",\"hp\")","v":"hp"},{"$f":"IF(brine_method=2,\"NA\",IF(curve=1,mixer_size,VLOOKUP(mixer_size,mount_mix_cost_cl,2)))","v":1},{"$f":"IF(C213=0,\"\",\"hp\")","v":"hp"},{"$f":"IF(brine_method=2,\"NA\",IF(curve=1,mount_mix_eq,VLOOKUP(mixer_size,mount_mix_cost_cl,3)))","v":3220.9800634899998},{"$f":"IF(C213=0,\"--\",IF(I213=\"contact vendor\",\"--\",C213*I213))","v":3220.9800634899998},{"$f":"IF(brine_method=2,\"NA\",VLOOKUP(mixer_size,mount_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":22},1,{"$f":"$B$211&\" - \"&B213","v":"Brine Mixers - Mounted"},1,1,1,1,1,1,1,1,1,1,146.4081847040909]
[7.2,"Residuals Mixers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["7.2.1","Portable",{"$f":"hmixers","v":0},"units",{"$f":"IF(C215=0,\"NA\",hmix_size)","v":"NA"},{"$f":"IF(C215=0,\"\",\"hp\")","v":""},{"$f":"IF(C215=0,\"NA\",VLOOKUP(hmix_size,port_mix_cost_cl,2))","v":"NA"},{"$f":"IF(C215=0,\"\",\"hp\")","v":""},{"$f":"IF(C215=0,\"NA\",VLOOKUP(hmix_size,port_mix_cost_cl,3))","v":"NA"},{"$f":"IF(C215=0,\"--\",IF(I215=\"contact vendor\",\"--\",C215*I215))","v":"--"},{"$f":"IF(C215=0,\"NA\",VLOOKUP(hmix_size,port_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$214&\" - \"&B215","v":"Residuals Mixers - Portable"},3,3,3,3,3,3,3,3,3,0,0]
["7.2.1","Mounted",{"$f":"hmixers","v":0},"units",{"$f":"IF(C216=0,\"NA\",hmix_size)","v":"NA"},{"$f":"IF(C216=0,\"\",\"hp\")","v":""},{"$f":"IF(C216=0,\"NA\",IF(curve=1,hmix_size,VLOOKUP(hmix_size,mount_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C216=0,\"\",\"hp\")","v":""},{"$f":"IF(C216=0,\"NA\",IF(curve=1,hmount_mix_eq,VLOOKUP(hmix_size,mount_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C216=0,\"--\",IF(I216=\"contact vendor\",\"--\",C216*I216))","v":"--"},{"$f":"IF(C216=0,\"NA\",VLOOKUP(hmix_size,mount_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$214&\" - \"&B216","v":"Residuals Mixers - Mounted"},1,1,1,1,1,1,1,1,1,0,0]
["7.2.1","Impeller",{"$f":"hmixers","v":0},"units",{"$f":"IF(C217=0,\"NA\",hmix_size)","v":"NA"},{"$f":"IF(C217=0,\"\",\"hp\")","v":""},{"$f":"IF(C217=0,\"NA\",IF(curve=1,hmix_size,VLOOKUP(hmix_size,imp_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C217=0,\"\",\"hp\")","v":""},{"$f":"IF(C217=0,\"NA\",IF(curve=1,himp_mix_eq,VLOOKUP(hmix_size,imp_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C217=0,\"--\",IF(I217=\"contact vendor\",\"--\",C217*I217))","v":"--"},{"$f":"IF(C217=0,\"NA\",VLOOKUP(E217,imp_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$214&\" - \"&B217","v":"Residuals Mixers - Impeller"},2,2,2,2,2,2,2,2,2,0,0]
[7.3,"Mixers for Caustic Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["7.3.1","Portable",{"$f":"cmixers","v":0},"units",{"$f":"IF(C219=0,\"NA\",cmix_size)","v":"NA"},{"$f":"IF(C219=0,\"\",\"hp\")","v":""},{"$f":"IF(C219=0,\"NA\",VLOOKUP(cmix_size,port_mix_cost_cl,2))","v":"NA"},{"$f":"IF(C219=0,\"\",\"hp\")","v":""},{"$f":"IF(C219=0,\"NA\",VLOOKUP(cmix_size,port_mix_cost_cl,3))","v":"NA"},{"$f":"IF(C219=0,\"--\",IF(I219=\"contact vendor\",\"--\",C219*I219))","v":"--"},{"$f":"IF(C219=0,\"NA\",VLOOKUP(cmix_size,port_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$218&\" - \"&B219","v":"Mixers for Caustic Storage Tanks - Portable"},3,3,3,3,3,3,3,3,3,0,0]
["7.3.1","Mounted",{"$f":"cmixers","v":0},"units",{"$f":"IF(C220=0,\"NA\",cmix_size)","v":"NA"},{"$f":"IF(C220=0,\"\",\"hp\")","v":""},{"$f":"IF(C220=0,\"NA\",IF(curve=1,cmix_size,VLOOKUP(cmix_size,mount_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C220=0,\"\",\"hp\")","v":""},{"$f":"IF(C220=0,\"NA\",IF(curve=1,cmount_mix_eq,VLOOKUP(cmix_size,mount_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C220=0,\"--\",IF(I220=\"contact vendor\",\"--\",C220*I220))","v":"--"},{"$f":"IF(C220=0,\"NA\",VLOOKUP(cmix_size,mount_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$218&\" - \"&B220","v":"Mixers for Caustic Storage Tanks - Mounted"},1,1,1,1,1,1,1,1,1,0,0]
["7.3.1","Impeller",{"$f":"cmixers","v":0},"units",{"$f":"IF(C221=0,\"NA\",cmix_size)","v":"NA"},{"$f":"IF(C221=0,\"\",\"hp\")","v":""},{"$f":"IF(C221=0,\"NA\",IF(curve=1,cmix_size,VLOOKUP(cmix_size,imp_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C221=0,\"\",\"hp\")","v":""},{"$f":"IF(C221=0,\"NA\",IF(curve=1,cimp_mix_eq,VLOOKUP(cmix_size,imp_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C221=0,\"--\",IF(I221=\"contact vendor\",\"--\",C221*I221))","v":"--"},{"$f":"IF(C221=0,\"NA\",VLOOKUP(cmix_size,imp_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$218&\" - \"&B221","v":"Mixers for Caustic Storage Tanks - Impeller"},2,2,2,2,2,2,2,2,2,0,0]
["7.4","Mixers for Caustic Day Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["7.4.1","Portable",{"$f":"dmixers","v":0},"units",{"$f":"IF(C223=0,\"NA\",dmix_size)","v":"NA"},{"$f":"IF(C223=0,\"\",\"hp\")","v":""},{"$f":"IF(C223=0,\"NA\",VLOOKUP(dmix_size,port_mix_cost_cl,2))","v":"NA"},{"$f":"IF(C223=0,\"\",\"hp\")","v":""},{"$f":"IF(C223=0,\"NA\",VLOOKUP(dmix_size,port_mix_cost_cl,3))","v":"NA"},{"$f":"IF(C223=0,\"--\",IF(I223=\"contact vendor\",\"--\",C223*I223))","v":"--"},{"$f":"IF(C223=0,\"NA\",VLOOKUP(dmix_size,port_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$222&\" - \"&B223","v":"Mixers for Caustic Day Tanks - Portable"},3,3,3,3,3,3,3,3,3,0,0]
["7.4.1","Mounted",{"$f":"dmixers","v":0},"units",{"$f":"IF(C224=0,\"NA\",dmix_size)","v":"NA"},{"$f":"IF(C224=0,\"\",\"hp\")","v":""},{"$f":"IF(C224=0,\"NA\",IF(curve=1,dmix_size,VLOOKUP(dmix_size,mount_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C224=0,\"\",\"hp\")","v":""},{"$f":"IF(C224=0,\"NA\",IF(curve=1,dmount_mix_eq,VLOOKUP(dmix_size,mount_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C224=0,\"--\",IF(I224=\"contact vendor\",\"--\",C224*I224))","v":"--"},{"$f":"IF(C224=0,\"NA\",VLOOKUP(dmix_size,mount_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$222&\" - \"&B224","v":"Mixers for Caustic Day Tanks - Mounted"},1,1,1,1,1,1,1,1,1,0,0]
["7.4.1","Impeller",{"$f":"dmixers","v":0},"units",{"$f":"IF(C225=0,\"NA\",dmix_size)","v":"NA"},{"$f":"IF(C225=0,\"\",\"hp\")","v":""},{"$f":"IF(C225=0,\"NA\",IF(curve=1,dmix_size,VLOOKUP(dmix_size,imp_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C225=0,\"\",\"hp\")","v":""},{"$f":"IF(C225=0,\"NA\",IF(curve=1,dimp_mix_eq,VLOOKUP(dmix_size,imp_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C225=0,\"--\",IF(I225=\"contact vendor\",\"--\",C225*I225))","v":"--"},{"$f":"IF(C225=0,\"NA\",VLOOKUP(dmix_size,imp_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$222&\" - \"&B225","v":"Mixers for Caustic Day Tanks - Impeller"},2,2,2,2,2,2,2,2,2,0,0]
[7.5,"Mixers for Ferric Chloride Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K226*L226),0,IF(K226<1,0,L226))","v":0},{"$f":"IF(W226,J226/K226,0)","v":0}]
["7.5.1","Portable",{"$f":"coag_cmixers","v":0},"units",{"$f":"IF(C227=0,\"NA\",coag_cmix_size)","v":"NA"},{"$f":"IF(C227=0,\"\",\"hp\")","v":""},{"$f":"IF(C227=0,\"NA\",VLOOKUP(coag_cmix_size,port_mix_cost_cl,2))","v":"NA"},{"$f":"IF(C227=0,\"\",\"hp\")","v":""},{"$f":"IF(C227=0,\"NA\",VLOOKUP(coag_cmix_size,port_mix_cost_cl,3))","v":"NA"},{"$f":"IF(C227=0,\"--\",IF(I227=\"contact vendor\",\"--\",C227*I227))","v":"--"},{"$f":"IF(C227=0,\"NA\",VLOOKUP(coag_cmix_size,port_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$226&\" - \"&B227","v":"Mixers for Ferric Chloride Storage Tanks - Portable"},3,3,3,3,3,3,3,3,3,0,0]
["7.5.1","Mounted",{"$f":"coag_cmixers","v":0},"units",{"$f":"IF(C228=0,\"NA\",coag_cmix_size)","v":"NA"},{"$f":"IF(C228=0,\"\",\"hp\")","v":""},{"$f":"IF(C228=0,\"NA\",IF(curve=1,coag_cmix_size,VLOOKUP(coag_cmix_size,mount_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C228=0,\"\",\"hp\")","v":""},{"$f":"IF(C228=0,\"NA\",IF(curve=1,cmount_mix_eq_coag,VLOOKUP(coag_cmix_size,mount_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C228=0,\"--\",IF(I228=\"contact vendor\",\"--\",C228*I228))","v":"--"},{"$f":"IF(C228=0,\"NA\",VLOOKUP(coag_cmix_size,mount_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$226&\" - \"&B228","v":"Mixers for Ferric Chloride Storage Tanks - Mounted"},1,1,1,1,1,1,1,1,1,0,0]
["7.5.1","Impeller",{"$f":"coag_cmixers","v":0},"units",{"$f":"IF(C229=0,\"NA\",coag_cmix_size)","v":"NA"},{"$f":"IF(C229=0,\"\",\"hp\")","v":""},{"$f":"IF(C229=0,\"NA\",IF(curve=1,coag_cmix_size,VLOOKUP(coag_cmix_size,imp_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C229=0,\"\",\"hp\")","v":""},{"$f":"IF(C229=0,\"NA\",IF(curve=1,cimp_mix_eq_coag,VLOOKUP(coag_cmix_size,imp_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C229=0,\"--\",IF(I229=\"contact vendor\",\"--\",C229*I229))","v":"--"},{"$f":"IF(C229=0,\"NA\",VLOOKUP(coag_cmix_size,imp_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Mixers for Ferric Chloride Storage Tanks - Impeller",2,2,2,2,2,2,2,2,2,0,0]
[7.6,"Mixers for Polymer Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K230*L230),0,IF(K230<1,0,L230))","v":0},{"$f":"IF(W230,J230/K230,0)","v":0}]
["7.6.1","Portable",{"$f":"polymer_cmixers","v":0},"units",{"$f":"IF(C231=0,\"NA\",polymer_cmix_size)","v":"NA"},{"$f":"IF(C231=0,\"\",\"hp\")","v":""},{"$f":"IF(C231=0,\"NA\",VLOOKUP(polymer_cmix_size,port_mix_cost_cl,2))","v":"NA"},{"$f":"IF(C231=0,\"\",\"hp\")","v":""},{"$f":"IF(C231=0,\"NA\",VLOOKUP(polymer_cmix_size,port_mix_cost_cl,3))","v":"NA"},{"$f":"IF(C231=0,\"--\",IF(I231=\"contact vendor\",\"--\",C231*I231))","v":"--"},{"$f":"IF(C231=0,\"NA\",VLOOKUP(polymer_cmix_size,port_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$230&\" - \"&B231","v":"Mixers for Polymer Storage Tanks - Portable"},3,3,3,3,3,3,3,3,3,0,0]
["7.6.1","Mounted",{"$f":"polymer_cmixers","v":0},"units",{"$f":"IF(C232=0,\"NA\",polymer_cmix_size)","v":"NA"},{"$f":"IF(C232=0,\"\",\"hp\")","v":""},{"$f":"IF(C232=0,\"NA\",IF(curve=1,polymer_cmix_size,VLOOKUP(polymer_cmix_size,mount_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C232=0,\"\",\"hp\")","v":""},{"$f":"IF(C232=0,\"NA\",IF(curve=1,cmount_mix_eq_polymer,VLOOKUP(polymer_cmix_size,mount_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C232=0,\"--\",IF(I232=\"contact vendor\",\"--\",C232*I232))","v":"--"},{"$f":"IF(C232=0,\"NA\",VLOOKUP(polymer_cmix_size,mount_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$230&\" - \"&B232","v":"Mixers for Polymer Storage Tanks - Mounted"},1,1,1,1,1,1,1,1,1,0,0]
["7.6.1","Impeller",{"$f":"polymer_cmixers","v":0},"units",{"$f":"IF(C233=0,\"NA\",polymer_cmix_size)","v":"NA"},{"$f":"IF(C233=0,\"\",\"hp\")","v":""},{"$f":"IF(C233=0,\"NA\",IF(curve=1,polymer_cmix_size,VLOOKUP(polymer_cmix_size,imp_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C233=0,\"\",\"hp\")","v":""},{"$f":"IF(C233=0,\"NA\",IF(curve=1,cimp_mix_eq_polymer,VLOOKUP(polymer_cmix_size,imp_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C233=0,\"--\",IF(I233=\"contact vendor\",\"--\",C233*I233))","v":"--"},{"$f":"IF(C233=0,\"NA\",VLOOKUP(polymer_cmix_size,imp_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Mixers for Polymer Storage Tanks - Impeller",2,2,2,2,2,2,2,2,2,0,0]
["8","Chemical Feed and Solids Transfer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[8.1,"Eductors for brine",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.1.1","Stainless Steel",{"$f":"eductors","v":1},"units",{"$f":"brine_pipe_diam","v":0.75},"in. diam",{"$f":"IF(curve=1,brine_pipe_diam,VLOOKUP(brine_pipe_diam,ss_eductor_cost_cl,2))","v":0.75},"in. diam",{"$f":"IF(curve=1,ss_eductor_eq,VLOOKUP(brine_pipe_diam,ss_eductor_cost_cl,3))","v":958.93145207843747},{"$f":"IF(C236=0,\"--\",IF(I236=\"contact vendor\",\"--\",C236*I236))","v":958.93145207843747},{"$f":"VLOOKUP(brine_pipe_diam,ss_eductor_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$234 & \" - \" & $B$235& \" - \" &B236","v":"Chemical Feed and Solids Transfer - Eductors for brine - Stainless Steel"},2,2,1,2,2,1,2,2,1,0,0]
["8.1.1","Plastic",{"$f":"eductors","v":1},"units",{"$f":"brine_pipe_diam","v":0.75},"in. diam",{"$f":"IF(curve=1,brine_pipe_diam,VLOOKUP(brine_pipe_diam,pl_eductor_cost_cl,2))","v":0.75},"in. diam",{"$f":"IF(curve=1,pl_eductor_eq,VLOOKUP(brine_pipe_diam,pl_eductor_cost_cl,3))","v":630.65603046146873},{"$f":"IF(C237=0,\"--\",IF(I237=\"contact vendor\",\"--\",C237*I237))","v":630.65603046146873},{"$f":"VLOOKUP(brine_pipe_diam,pl_eductor_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$234 & \" - \" & $B$235& \" - \" &B237","v":"Chemical Feed and Solids Transfer - Eductors for brine - Plastic"},1,1,2,1,1,2,1,1,2,1,37.097413556556987]
[8.1999999999999993,{"$f":"CHOOSE(res_transfer_method,\"Slurry Pump System for Holding Tanks\",\"Eductors for Holding Tanks\",\"Manual holding tank solids transfer, no equipment needed\")","v":"Manual holding tank solids transfer, no equipment needed"},{"$f":"IF(res_holding=\"none\",0,CHOOSE(res_transfer_method,res_slurry_pumps,res_eductors,0))","v":0},"units",{"$f":"IF(C238=0,\"NA\",CHOOSE(res_transfer_method,res_transfer_rate,res_eductor_size,\"NA\"))","v":"NA"},{"$f":"IF(C238=0,\"\",CHOOSE(res_transfer_method,\"lbs/hr\",\"in. diam\",\"\"))","v":""},{"$f":"IF(C238=0,\"NA\",CHOOSE(res_transfer_method,IF(curve=1,res_transfer_rate,VLOOKUP(res_transfer_rate,gac_slurry_cost_cl,2)),IF(curve=1,res_eductor_size,VLOOKUP(res_eductor_size,seductor_cost_cl,2)),\"NA\"))","v":"NA"},{"$f":"IF(C238=0,\"\",CHOOSE(res_transfer_method,\"lbs/hr\",\"in. diam\",\"\"))","v":""},{"$f":"IF(C238=0,\"NA\",CHOOSE(res_transfer_method,IF(curve=1,res_slurry_eq,VLOOKUP(res_transfer_rate,gac_slurry_cost_cl,3)),IF(curve=1,res_seductor_eq,VLOOKUP(res_eductor_size,seductor_cost_cl,3)),\"NA\"))","v":"NA"},{"$f":"IF(C238=0,\"--\",IF(I238=\"contact vendor\",\"--\",C238*I238))","v":"--"},{"$f":"IF(C238=0,\"NA\",VLOOKUP(E238,CHOOSE(res_transfer_method,gac_slurry_cost_cl,seductor_cost_cl),IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$284&\" - \"&B238","v":"I/O discrete output modules - Manual holding tank solids transfer, no equipment needed"},1,1,1,1,1,1,1,1,1,0,0]
["9","Salt Saturator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[9.1,"Fiberglass",{"$f":"IF(brine_method=1,0,num_salt_box)","v":0},"units",{"$f":"IF(brine_method=1,\"NA\",salt_box_size)","v":"NA"},"tons",{"$f":"IF(brine_method=1,\"NA\",IF(curve=1,salt_box_size,VLOOKUP(salt_box_size,fg_saltbox_cost_cl,2)))","v":"NA"},"tons",{"$f":"IF(brine_method=1,\"NA\",IF(curve=1,fg_saltbox_eq,VLOOKUP(salt_box_size,fg_saltbox_cost_cl,3)))","v":"NA"},{"$f":"IF(brine_method=1,\"--\",IF(I240=\"contact vendor\",\"--\",C240*I240))","v":"--"},{"$f":"IF(brine_method=1,\"NA\",VLOOKUP(salt_box_size,fg_saltbox_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$239&\" - \"&B240","v":"Salt Saturator - Fiberglass"},2,1,1,2,1,1,2,1,1,0,0]
[9.1,"Reinforced Plastic",{"$f":"IF(brine_method=1,0,num_salt_box)","v":0},"units",{"$f":"IF(brine_method=1,\"NA\",salt_box_size)","v":"NA"},"tons",{"$f":"IF(brine_method=1,\"NA\",IF(curve=1,salt_box_size,VLOOKUP(salt_box_size,pl_saltbox_cost_cl,2)))","v":"NA"},"tons",{"$f":"IF(brine_method=1,\"NA\",IF(curve=1,pl_saltbox_eq,VLOOKUP(salt_box_size,pl_saltbox_cost_cl,3)))","v":"NA"},{"$f":"IF(brine_method=1,\"--\",IF(I241=\"contact vendor\",\"--\",C241*I241))","v":"--"},{"$f":"IF(brine_method=1,\"NA\",VLOOKUP(salt_box_size,pl_saltbox_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$239&\" - \"&B241","v":"Salt Saturator - Reinforced Plastic"},1,2,2,1,2,2,1,2,2,0,0]
["10","Instrumentation and Controls",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["10.1","Flow Meters - Influent and Treated Water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["10.1.1","Orifice Plate",{"$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",{"$f":"IF(curve=1,op_fm_eq_in,VLOOKUP(in_meter_size,op_fm_cost_cl,3))","v":1481.2586202528748},{"$f":"IF(C244=0,\"--\",IF(I244=\"contact vendor\",\"--\",C244*I244))","v":1481.2586202528748},{"$f":"VLOOKUP(in_meter_size,op_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$242&\" - \"&$B$243&\" - \"&B244","v":"Instrumentation and Controls - Flow Meters - Influent and Treated Water - Orifice Plate"},3,4,4,3,4,4,3,3,4,0,0]
["10.1.1","Propeller",{"$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",{"$f":"IF(curve=1,prop_fm_eq_in,VLOOKUP(in_meter_size,prop_fm_cost_cl,3))","v":2349.8597533491247},{"$f":"IF(C245=0,\"--\",IF(I245=\"contact vendor\",\"--\",C245*I245))","v":2349.8597533491247},{"$f":"VLOOKUP(in_meter_size,prop_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$242&\" - \"&$B$243&\" - \"&B245","v":"Instrumentation and Controls - Flow Meters - Influent and Treated Water - Propeller"},1,2,3,1,2,3,4,4,2,1,167.8471252392232]
["10.1.1","Venturi",{"$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",{"$f":"IF(curve=1,ven_fm_eq_in,VLOOKUP(in_meter_size,ven_fm_cost_cl,3))","v":2229.8808308963748},{"$f":"IF(C246=0,\"--\",IF(I246=\"contact vendor\",\"--\",C246*I246))","v":2229.8808308963748},{"$f":"VLOOKUP(in_meter_size,ven_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$242&\" - \"&$B$243&\" - \"&B246","v":"Instrumentation and Controls - Flow Meters - Influent and Treated Water - Venturi"},2,1,2,2,1,2,1,2,3,0,0]
["10.1.1","Magnetic",{"$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",{"$f":"IF(curve=1,mag_fm_eq_in,VLOOKUP(in_meter_size,mag_fm_cost_cl,3))","v":3844.6249606383749},{"$f":"IF(C247=0,\"--\",IF(I247=\"contact vendor\",\"--\",C247*I247))","v":3844.6249606383749},{"$f":"VLOOKUP(in_meter_size,mag_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$242&\" - \"&$B$243&\" - \"&B247","v":"Instrumentation and Controls - Flow Meters - Influent and Treated Water - Magnetic"},4,3,1,4,3,1,2,1,1,0,0]
["10.2","Flow Meters - Process",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["10.2.1","Orifice Plate",{"$f":"tot_fm_proc","v":0},"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",{"$f":"IF(curve=1,op_fm_eq_proc,VLOOKUP(proc_meter_size,op_fm_cost_cl,3))","v":1481.2586202528748},{"$f":"IF(C249=0,\"--\",IF(I249=\"contact vendor\",\"--\",C249*I249))","v":"--"},{"$f":"VLOOKUP(proc_meter_size,op_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},null,{"$f":"$B$242&\" - \"&$B$248&\" - \"&B249","v":"Instrumentation and Controls - Flow Meters - Process - Orifice Plate"},3,4,4,3,4,4,3,3,4,{"$f":"IF(ISERROR(K249*L249),0,IF(K249<1,0,L249))","v":0},{"$f":"IF(W249,J249/K249,0)","v":0}]
["10.2.1","Propeller",{"$f":"tot_fm_proc","v":0},"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",{"$f":"IF(curve=1,prop_fm_eq_proc,VLOOKUP(proc_meter_size,prop_fm_cost_cl,3))","v":2349.8597533491247},{"$f":"IF(C250=0,\"--\",IF(I250=\"contact vendor\",\"--\",C250*I250))","v":"--"},{"$f":"VLOOKUP(proc_meter_size,prop_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},null,{"$f":"$B$242&\" - \"&$B$248&\" - \"&B250","v":"Instrumentation and Controls - Flow Meters - Process - Propeller"},1,2,3,1,2,3,4,4,2,0,0]
["10.2.1","Venturi",{"$f":"tot_fm_proc","v":0},"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",{"$f":"IF(curve=1,ven_fm_eq_proc,VLOOKUP(proc_meter_size,ven_fm_cost_cl,3))","v":2229.8808308963748},{"$f":"IF(C251=0,\"--\",IF(I251=\"contact vendor\",\"--\",C251*I251))","v":"--"},{"$f":"VLOOKUP(proc_meter_size,ven_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},null,{"$f":"$B$242&\" - \"&$B$248&\" - \"&B251","v":"Instrumentation and Controls - Flow Meters - Process - Venturi"},2,1,2,2,1,2,1,2,3,0,0]
["10.2.1","Magnetic",{"$f":"tot_fm_proc","v":0},"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",{"$f":"IF(curve=1,mag_fm_eq_proc,VLOOKUP(proc_meter_size,mag_fm_cost_cl,3))","v":3844.6249606383749},{"$f":"IF(C252=0,\"--\",IF(I252=\"contact vendor\",\"--\",C252*I252))","v":"--"},{"$f":"VLOOKUP(proc_meter_size,mag_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},null,{"$f":"$B$242&\" - \"&$B$248&\" - \"&B252","v":"Instrumentation and Controls - Flow Meters - Process - Magnetic"},4,3,1,4,3,1,2,1,1,0,0]
["10.3","Flow Meters - Backwash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["10.3.1","Orifice Plate",{"$f":"tot_fm_back","v":1},"units",{"$f":"back_meter_size","v":1},"in. diam",{"$f":"IF(curve=1,back_meter_size,VLOOKUP(back_meter_size,op_fm_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,op_fm_eq_back,VLOOKUP(back_meter_size,op_fm_cost_cl,3))","v":1221.9334851459998},{"$f":"IF(C254=0,\"--\",IF(I254=\"contact vendor\",\"--\",C254*I254))","v":1221.9334851459998},{"$f":"VLOOKUP(back_meter_size,op_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$242&\" - \"&$B$253&\" - \"&B254","v":"Instrumentation and Controls - Flow Meters - Backwash - Orifice Plate"},3,4,4,3,4,4,3,3,4,0,0]
["10.3.1","Propeller",{"$f":"tot_fm_back","v":1},"units",{"$f":"back_meter_size","v":1},"in. diam",{"$f":"IF(curve=1,back_meter_size,VLOOKUP(back_meter_size,prop_fm_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,prop_fm_eq_back,VLOOKUP(back_meter_size,prop_fm_cost_cl,3))","v":2075.7354454659999},{"$f":"IF(C255=0,\"--\",IF(I255=\"contact vendor\",\"--\",C255*I255))","v":2075.7354454659999},{"$f":"VLOOKUP(back_meter_size,prop_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$242&\" - \"&$B$253&\" - \"&B255","v":"Instrumentation and Controls - Flow Meters - Backwash - Propeller"},1,2,3,1,2,3,4,4,2,1,148.26681753328572]
["10.3.1","Venturi",{"$f":"tot_fm_back","v":1},"units",{"$f":"back_meter_size","v":1},"in. diam",{"$f":"IF(curve=1,back_meter_size,VLOOKUP(back_meter_size,ven_fm_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,ven_fm_eq_back,VLOOKUP(back_meter_size,ven_fm_cost_cl,3))","v":2153.162607798},{"$f":"IF(C256=0,\"--\",IF(I256=\"contact vendor\",\"--\",C256*I256))","v":2153.162607798},{"$f":"VLOOKUP(back_meter_size,ven_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$242&\" - \"&$B$253&\" - \"&B256","v":"Instrumentation and Controls - Flow Meters - Backwash - Venturi"},2,1,2,2,1,2,1,2,3,0,0]
["10.3.1","Magnetic",{"$f":"tot_fm_back","v":1},"units",{"$f":"back_meter_size","v":1},"in. diam",{"$f":"IF(curve=1,back_meter_size,VLOOKUP(back_meter_size,mag_fm_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,mag_fm_eq_back,VLOOKUP(back_meter_size,mag_fm_cost_cl,3))","v":3595.6610908799998},{"$f":"IF(C257=0,\"--\",IF(I257=\"contact vendor\",\"--\",C257*I257))","v":3595.6610908799998},{"$f":"VLOOKUP(back_meter_size,mag_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$242&\" - \"&$B$253&\" - \"&B257","v":"Instrumentation and Controls - Flow Meters - Backwash - Magnetic"},4,3,1,4,3,1,2,1,1,0,0]
["10.4","Flow Meters - Residuals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["10.4.1","Orifice Plate",{"$f":"tot_fm_res","v":1},"units",{"$f":"res_meter_size","v":1},"in. diam",{"$f":"IF(curve=1,res_meter_size,VLOOKUP(res_meter_size,op_fm_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,op_fm_eq_res,VLOOKUP(res_meter_size,op_fm_cost_cl,3))","v":1221.9334851459998},{"$f":"IF(C259=0,\"--\",IF(I259=\"contact vendor\",\"--\",C259*I259))","v":1221.9334851459998},{"$f":"VLOOKUP(res_meter_size,op_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$242&\" - \"&$B$243&\" - \"&B259","v":"Instrumentation and Controls - Flow Meters - Influent and Treated Water - Orifice Plate"},3,4,4,3,4,4,3,3,4,0,0]
["10.4.1","Propeller",{"$f":"tot_fm_res","v":1},"units",{"$f":"res_meter_size","v":1},"in. diam",{"$f":"IF(curve=1,res_meter_size,VLOOKUP(res_meter_size,prop_fm_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,prop_fm_eq_res,VLOOKUP(res_meter_size,prop_fm_cost_cl,3))","v":2075.7354454659999},2075.7354454659999,{"$f":"VLOOKUP(res_meter_size,prop_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$242&\" - \"&$B$243&\" - \"&B260","v":"Instrumentation and Controls - Flow Meters - Influent and Treated Water - Propeller"},1,2,3,1,2,3,4,4,2,1,148.26681753328572]
["10.4.1","Venturi",{"$f":"tot_fm_res","v":1},"units",{"$f":"res_meter_size","v":1},"in. diam",{"$f":"IF(curve=1,res_meter_size,VLOOKUP(res_meter_size,ven_fm_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,ven_fm_eq_res,VLOOKUP(res_meter_size,ven_fm_cost_cl,3))","v":2153.162607798},2153.162607798,{"$f":"VLOOKUP(res_meter_size,ven_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$242&\" - \"&$B$243&\" - \"&B261","v":"Instrumentation and Controls - Flow Meters - Influent and Treated Water - Venturi"},2,1,2,2,1,2,1,2,3,0,0]
["10.4.1","Magnetic",{"$f":"tot_fm_res","v":1},"units",{"$f":"res_meter_size","v":1},"in. diam",{"$f":"IF(curve=1,res_meter_size,VLOOKUP(res_meter_size,mag_fm_cost_cl,2))","v":1},"in. diam",{"$f":"IF(curve=1,mag_fm_eq_res,VLOOKUP(res_meter_size,mag_fm_cost_cl,3))","v":3595.6610908799998},3595.6610908799998,{"$f":"VLOOKUP(res_meter_size,mag_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$242&\" - \"&$B$243&\" - \"&B262","v":"Instrumentation and Controls - Flow Meters - Influent and Treated Water - Magnetic"},4,3,1,4,3,1,2,1,1,0,0]
[10.5,"Level Switch/Alarm (for vessels)",{"$f":"tot_level_switch","v":0},"units","NA",null,"NA",null,{"$f":"IF(C263=0,\"NA\",VLOOKUP(0,alarm_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C263=0,\"NA\",VLOOKUP(0,alarm_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$242&\" - \"&B263","v":"Instrumentation and Controls - Level Switch/Alarm (for vessels)"},1,1,1,1,1,1,1,1,1,0,0]
[10.6,"High/Low Alarm (for backwash tanks)",{"$f":"tot_back_alarm","v":0},"units","NA",null,"NA",null,{"$f":" IF(  C264=0,\"NA\",VLOOKUP(0,alarm_cost_cl,3))","v":"NA"},"--",{"$f":" IF(C264=0,\"NA\",VLOOKUP(0,alarm_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$242&\" - \"&B264","v":"Instrumentation and Controls - High/Low Alarm (for backwash tanks)"},1,1,1,1,1,1,1,1,1,0,0]
[10.7,"High/Low Alarm (for brine tanks)",{"$f":"tot_brine_alarm","v":1},"units","NA",null,"NA",null,{"$f":"IF(C265=0,\"NA\",VLOOKUP(0,alarm_cost_cl,3))","v":600.18707669670891},600.18707669670891,{"$f":"IF(C265=0,\"NA\",VLOOKUP(0,alarm_cost_cl,IF(ss_cat=\"large\",4,5)))","v":14},1,"Instrumentation and Controls - High/Low Alarm (for brine tanks)",1,1,1,1,1,1,1,1,1,1,42.870505478336348]
[10.8,"High/Low Alarm (for caustic tanks)",{"$f":"tot_caustic_alarm","v":0},"units","NA",null,"NA",null,{"$f":"IF(C266=0,\"NA\",VLOOKUP(0,alarm_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C266=0,\"NA\",VLOOKUP(0,alarm_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Instrumentation and Controls - High/Low Alarm (for caustic tanks)",1,1,1,1,1,1,1,1,1,0,0]
[10.9,"High/Low Alarm (for holding tanks)",{"$f":"tot_res_alarm","v":0},"units","NA",null,"NA",null,{"$f":"IF(C267=0,\"NA\",VLOOKUP(0,alarm_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C267=0,\"NA\",VLOOKUP(0,alarm_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Instrumentation and Controls - High/Low Alarm (for holding tanks)",1,1,1,1,1,1,1,1,1,0,0]
[10.1,"Temperature meters",{"$f":"IF(design_flow<1,temp_meters_small,temp_meters)","v":0},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,temp_meter_cost_cl,3)","v":794.75852923757691},"--",{"$f":"VLOOKUP(0,temp_meter_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},null,"Instrumentation and Controls - Temperature meters",1,1,1,1,1,1,1,1,1,0,0]
[10.11,"Head loss sensors",{"$f":"tot_head_sens","v":0},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,headloss_cost_cl,3)","v":2388.9364733422249},"--",{"$f":"VLOOKUP(0,headloss_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},null,"Instrumentation and Controls - Head loss sensors",1,1,1,1,1,1,1,1,1,0,0]
[10.119999999999999,"Sampling Ports",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["10.12.1","Stainless Steel",{"$f":"ports","v":9},"units","NA",null,"NA",null,50,{"$f":"IF(C271=0,\"--\",IF(I271=\"contact vendor\",\"--\",C271*I271))","v":450},{"$f":"IF(ss_cat=\"large\",35,30)","v":30},1,{"$f":"$B$242&\" - \"&$B$270&\" - \"&B271","v":"Instrumentation and Controls - Sampling Ports - Stainless Steel"},1,2,2,1,2,2,1,2,2,1,15]
["10.12.1","Carbon Steel",{"$f":"ports","v":9},"units","NA",null,"NA",null,50,450,{"$f":"IF(ss_cat=\"large\",25,22)","v":22},0,{"$f":"$B$242&\" - \"&$B$270&\" - \"&B272","v":"Instrumentation and Controls - Sampling Ports - Carbon Steel"},2,1,1,2,1,1,2,1,1,0,0]
[10.130000000000001,"Electrical Enclosure",{"$f":"elec_encl","v":0},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,elec_encl_cost_cl,3)","v":1400},"--",{"$f":"VLOOKUP(0,elec_encl_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},null,{"$f":"$B$242&\" -  \"&B273","v":"Instrumentation and Controls -  Electrical Enclosure"},1,1,1,1,1,1,1,1,1,0,0]
[10.14,"ORP sensors",{"$f":"ORP_sensor","v":0},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,orp_anal_cost_cl,3)","v":2732.7503535108604},"--",{"$f":"VLOOKUP(0,orp_anal_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},null,"Instrumentation and Controls -  ORP sensors",1,1,1,1,1,1,1,1,1,0,0]
[10.15,"pH Meters",{"$f":"pH_controls","v":0},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,pH_meter_cost_cl,3)","v":3047.1155477538618},"--",{"$f":"VLOOKUP(0,pH_meter_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},null,"Instrumentation and Controls -  pH Meters",1,1,1,1,1,1,1,1,1,0,0]
[10.16,"Turbidity meters",{"$f":"tot_turb_meters","v":0},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,turbidimeter_cost_cl,3)","v":6183.7045937122821},"--",{"$f":"VLOOKUP(0,turbidimeter_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},null,"Instrumentation and Controls -  Turbidity meters",1,1,1,1,1,1,1,1,1,0,0]
[10.17,"Conductivity meters",{"$f":"tot_cond_meters","v":0},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,conduct_meter_cost_cl,3)","v":2280.4682700037665},"--",{"$f":"VLOOKUP(0,conduct_meter_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},null,"Instrumentation and Controls -  Conductivity meters",1,1,1,1,1,1,1,1,1,0,0]
[10.18,"Nitrate Analyzer",{"$f":"tot_N_analyzer","v":0},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,nitrateanalyzer_cost_cl,3)","v":25803.68440885692},"--",{"$f":"VLOOKUP(0,nitrateanalyzer_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},null,"Instrumentation and Controls -  Nitrate Analyzer",1,1,1,1,1,1,1,1,1,0,0]
["11","System Controls ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[11.1,"PLC Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["11.1.1","PLC racks/power supplies",{"$f":"IF(manual=1,0,plc_rack)","v":1},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_rack_cost_cl,3))","v":355.56},{"$f":"IF(I281=\"contact vendor\",\"--\",IF(manual=1,0,C281*I281))","v":355.56},{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_rack_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,{"$f":"$B$279&\" - \"&$B$280&\" - \"&B281","v":"System Controls  - PLC Units - PLC racks/power supplies"},1,1,1,1,1,1,1,1,1,1,44.445]
["11.1.2","CPUs",{"$f":"IF(manual=1,0,plc_cpu)","v":2},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_cpu_cost_cl,3))","v":378.8},{"$f":"IF(I282=\"contact vendor\",\"--\",IF(manual=1,0,C282*I282))","v":757.6},{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_cpu_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,{"$f":"$B$279&\" - \"&$B$280&\" - \"&B282","v":"System Controls  - PLC Units - CPUs"},1,1,1,1,1,1,1,1,1,1,94.7]
["11.1.3","I/O discrete input modules",{"$f":"IF(manual=1,0,plc_discrete_input)","v":1},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_discrete_input_cost_cl,3))","v":382.68},382.68,{"$f":"IF(manual=1,\"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",1,1,1,1,1,1,1,1,1,1,47.835000000000001]
["11.1.4","I/O discrete output modules",{"$f":"IF(manual=1,0,plc_discrete_output)","v":1},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_discrete_output_cost_cl,3))","v":340.42500000000001},{"$f":"IF(I284=\"contact vendor\",\"--\",IF(manual=1,0,C284*I284))","v":340.42500000000001},{"$f":"IF(manual=1,\"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",1,1,1,1,1,1,1,1,1,1,42.553125000000001]
["11.1.5","I/O combination analog modules",{"$f":"IF(manual=1,0,plc_combination_analog)","v":3},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_combination_analog_cost_cl,3))","v":557.33500000000004},{"$f":"IF(I285=\"contact vendor\",\"--\",IF(manual=1,0,C285*I285))","v":1672.0050000000001},{"$f":"IF(manual=1,\"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",1,1,1,1,1,1,1,1,1,1,209.00062500000001]
["11.1.6","Ethernet modules",{"$f":"IF(manual=1,0,plc_ethernet)","v":2},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_ethernet_cost_cl,3))","v":1342.2349999999999},{"$f":"IF(I286=\"contact vendor\",\"--\",IF(manual=1,0,C286*I286))","v":2684.47},{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_ethernet_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls  - PLC Units - Ethernet modules",1,1,1,1,1,1,1,1,1,1,335.55874999999997]
["11.1.7","Base expansion modules",{"$f":"IF(manual=1,0,plc_base_expansion)","v":0},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_base_expansion_cost_cl,3))","v":142.66999999999999},0,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_base_expansion_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},null,"System Controls  - PLC Units - Base expansion modules",1,1,1,1,1,1,1,1,1,0,0]
["11.1.8","Base expansion controller modules",{"$f":"IF(manual=1,0,plc_base_expansion_controller)","v":0},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_base_expansion_controller_cost_cl,3))","v":107.74000000000001},0,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_base_expansion_controller_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},null,"System Controls  - PLC Units - Base expansion controller modules",1,1,1,1,1,1,1,1,1,0,0]
["11.1.9","UPSs",{"$f":"IF(manual=1,0,ups)","v":1},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,ups_cost_cl,3))","v":877.495},{"$f":"IF(I289=\"contact vendor\",\"--\",IF(manual=1,0,C289*I289))","v":877.495},{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,ups_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls  - PLC Units - UPSs",1,1,1,1,1,1,1,1,1,1,109.686875]
[11.2,"Operator Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["11.2.1","Drive controllers",{"$f":"IF(manual=1,0,tot_switches)","v":1},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,switch_cost_cl,3))","v":1300.8978726158491},{"$f":"IF(I291=\"contact vendor\",\"--\",IF(manual=1,0,C291*I291))","v":1300.8978726158491},{"$f":"VLOOKUP(0,switch_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$279&\" - \"&$B$290&\" - \"&B291","v":"System Controls  - Operator Equipment - Drive controllers"},1,1,1,1,1,1,1,1,1,1,92.921276615417796]
["11.2.2","Operator interface units",{"$f":"IF(manual=1,0,plc_interface)","v":2},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(ss_cat,plc_op_interface_cost_cl,3,FALSE))","v":1828.625},{"$f":"IF(I292=\"contact vendor\",\"--\",IF(manual=1,0,C292*I292))","v":3657.25},{"$f":"IF(manual=1,\"NA\",VLOOKUP(ss_cat,plc_op_interface_cost_cl,IF(ss_cat=\"large\",4,5),FALSE))","v":8},1,{"$f":"$B$279&\" - \"&$B$290&\" - \"&B292","v":"System Controls  - Operator Equipment - Operator interface units"},1,1,1,1,1,1,1,1,1,1,457.15625]
["11.2.3","PC Workstations",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,pc_workstation_cost_cl,3))","v":1325.79},{"$f":"IF(I293=\"contact vendor\",\"--\",IF(manual=1,0,C293*I293))","v":0},{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,pc_workstation_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},null,{"$f":"$B$279&\" - \"&$B$290&\" - \"&B293","v":"System Controls  - Operator Equipment - PC Workstations"},1,1,1,1,1,1,1,1,1,0,0]
["11.2.4","Printers - laser jet",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,printers)","v":0},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,laser_printer_cost_cl,3))","v":373.99500000000006},{"$f":"IF(I294=\"contact vendor\",\"--\",IF(manual=1,0,C294*I294))","v":0},{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,laser_printer_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},null,{"$f":"$B$279&\" - \"&$B$290&\" - \"&B294","v":"System Controls  - Operator Equipment - Printers - laser jet"},1,1,1,1,1,1,1,1,1,0,0]
[11.3,"Controls Software",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["11.3.1","Operator interface software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,plc_interface)","v":0},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,op_interface_software_cost_cl,3))","v":40.5},{"$f":"IF(I296=\"contact vendor\",\"--\",IF(manual=1,0,C296*I296))","v":0},{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,op_interface_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},null,{"$f":"$B$279&\" - \"&$B$295&\" - \"&B296","v":"System Controls  - Controls Software - Operator interface software"},1,1,1,1,1,1,1,1,1,0,0]
["11.3.2","PLC programming software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_software_cost_cl,3))","v":553.5},{"$f":"IF(I297=\"contact vendor\",\"--\",IF(manual=1,0,C297*I297))","v":0},{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},null,{"$f":"$B$279&\" - \"&$B$295&\" - \"&B297","v":"System Controls  - Controls Software - PLC programming software"},1,1,1,1,1,1,1,1,1,0,0]
["11.3.3","PLC data collection software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_data_software_cost_cl,3))","v":597.23500000000001},{"$f":"IF(I298=\"contact vendor\",\"--\",IF(manual=1,0,C298*I298))","v":0},{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_data_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},null,{"$f":"$B$279&\" - \"&$B$295&\" - \"&B298","v":"System Controls  - Controls Software - PLC data collection software"},1,1,1,1,1,1,1,1,1,0,0]
["11.3.4","Plant intelligence software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(OR(manual=1,ss_cat=\"small\"),\"NA\",VLOOKUP(0,plant_intel_software_cost_cl,3))","v":"NA"},{"$f":"IF(I299=\"contact vendor\",\"--\",IF(OR(manual=1,ss_cat=\"small\"),0,C299*I299))","v":0},{"$f":"IF(OR(manual=1,ss_cat=\"small\"),\"NA\",VLOOKUP(0,plant_intel_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$279&\" - \"&$B$295&\" - \"&B299","v":"System Controls  - Controls Software - Plant intelligence software"},1,1,1,1,1,1,1,1,1,0,0]
["12","Building Structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[12.1,"Building 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["12.1.1","Small Low Cost Shed",{"$f":"IF(AND(build1_fp>0,build1_fp<500),1,0)","v":1},"units",{"$f":"build1_fp","v":30},"sf",{"$f":"build1_fp","v":30},"sf",{"$f":"IF(C302=0,\"NA\",VLOOKUP(build1_fp,bldg_shed_cost_cl,3))","v":50.742289444355997},{"$f":"IF(OR(I302=\"NA\",I302=\"contact vendor\"),\"--\",G302*I302)","v":1522.26868333068},{"$f":"IF($C302=0,\"N/A\",VLOOKUP(build1_fp,bldg_shed_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,{"$f":"B300&\" - \"&B301&\" - \"&B302","v":"Building Structures - Building 1 - Small Low Cost Shed"},{"$f":"IF(include_buildings=1,2,0)","v":2},2,2,2,2,2,2,2,2,1,76.113434166534006,{"$f":"IF(W302,K302,0)","v":20}]
["12.1.1","Low Quality",{"$f":"IF(build1_fp>=500,1,0)","v":0},"units",{"$f":"build1_fp","v":30},"sf",{"$f":"build1_fp","v":30},"sf",{"$f":"IF(C303=0,\"NA\",IF(curve=1,bldg_lo_eq_1,VLOOKUP(build1_fp, bldg_lo_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I303=\"NA\",I303=\"contact vendor\"),\"--\",G303*I303)","v":"--"},{"$f":"IF($C303=0,\"N/A\",VLOOKUP(build1_fp,bldg_lo_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},0,{"$f":"B300&\" - \"&B301&\" - \"&B303","v":"Building Structures - Building 1 - Low Quality"},{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,0,0,{"$f":"IF(W303,K303,0)","v":0}]
["12.1.1","Medium Quality",{"$f":"IF(build1_fp>=500,1,0)","v":0},"units",{"$f":"build1_fp","v":30},"sf",{"$f":"build1_fp","v":30},"sf",{"$f":"IF(C304=0,\"NA\",IF(curve=1,bldg_mid_eq_1,VLOOKUP(build1_fp, bldg_mid_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C304=0,\"N/A\",VLOOKUP(build1_fp,bldg_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},0,{"$f":"B300&\" - \"&B301&\" - \"&B304","v":"Building Structures - 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(W304,K304,0)","v":0}]
["12.1.1","High Quality",{"$f":"IF(build1_fp>=500,1,0)","v":0},"units",{"$f":"build1_fp","v":30},"sf",{"$f":"build1_fp","v":30},"sf",{"$f":"IF(C305=0,\"NA\",IF(curve=1,bldg_hi_eq_1,VLOOKUP(build1_fp, bldg_hi_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C305=0,\"N/A\",VLOOKUP(build1_fp,bldg_hi_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},0,{"$f":"B300&\" - \"&B301&\" - \"&B305","v":"Building Structures - Building 1 - High Quality"},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},0,0,{"$f":"IF(W305,K305,0)","v":0}]
[12.2,{"$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]
["12.2.1","Electric resistance",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C307=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C307=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C307=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C307=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_elec_cost_cl,2)))","v":"NA"},{"$f":"IF(C307=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C307=\"NA\",\"NA\",IF(curve=1,hvac_elec_eq_1,VLOOKUP(build1_heat_mbh,hvac_elec_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I307=\"NA\",I307=\"contact vendor\"),\"--\",C307*I307)","v":"--"},{"$f":"IF(C307=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B301&\" - \"&B306&\" - \"&B307","v":"Building Structures - Building 1 - Heating System - Electric resistance"},{"$f":"IF(include_HVAC=0,0,IF(build1_heat=$B307,1,\"\"))","v":""},"","","","","","","","",{"$f":"IF(ISERROR(K307*L307),0,IF(K307<1,0,L307))","v":0},{"$f":"IF(W307,J307/K307,0)","v":0}]
["12.2.1","Natural gas non-condensing furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C308=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C308=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C308=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C308=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_gas_non_cost_cl,2)))","v":"NA"},{"$f":"IF(C308=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C308=\"NA\",\"NA\",IF(curve=1,hvac_gas_non_eq_1,VLOOKUP(build1_heat_mbh,hvac_gas_non_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I308=\"NA\",I308=\"contact vendor\"),\"--\",C308*I308)","v":"--"},{"$f":"IF(C308=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B301&\" - \"&B306&\" - \"&B308","v":"Building Structures - Building 1 - Heating System - Natural gas non-condensing furnace"},"","","","","","","","","",0,0]
["12.2.1","Natural gas condensing furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C309=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C309=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C309=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C309=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_gas_cost_cl,2)))","v":"NA"},{"$f":"IF(C309=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C309=\"NA\",\"NA\",IF(curve=1,hvac_gas_eq_1,VLOOKUP(build1_heat_mbh,hvac_gas_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I309=\"NA\",I309=\"contact vendor\"),\"--\",C309*I309)","v":"--"},{"$f":"IF(C309=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B301&\" - \"&B306&\" - \"&B309","v":"Building Structures - Building 1 - Heating System - Natural gas condensing furnace"},"","","","","","","","","",0,0]
["12.2.1","Standard efficiency oil furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C310=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C310=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C310=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C310=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(E310,hvac_oil_std_cost_cl,2)))","v":"NA"},{"$f":"IF(C310=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C310=\"NA\",\"NA\",IF(curve=1,hvac_oil_std_eq_1,VLOOKUP(build1_heat_mbh,hvac_oil_std_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I310=\"NA\",I310=\"contact vendor\"),\"--\",C310*I310)","v":"--"},{"$f":"IF(C310=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B301&\" - \"&B306&\" - \"&B310","v":"Building Structures - Building 1 - Heating System - Standard efficiency oil furnace"},"","","","","","","","","",0,0]
["12.2.1","Mid-efficiency oil furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C311=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C311=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C311=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C311=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_oil_mid_cost_cl,2)))","v":"NA"},{"$f":"IF(C311=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C311=\"NA\",\"NA\",IF(curve=1,hvac_oil_mid_eq_1,VLOOKUP(build1_heat_mbh,hvac_oil_mid_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I311=\"NA\",I311=\"contact vendor\"),\"--\",C311*I311)","v":"--"},{"$f":"IF(C311=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B301&\" - \"&B306&\" - \"&B311","v":"Building Structures - Building 1 - Heating System - Mid-efficiency oil furnace"},"","","","","","","","","",0,0]
[12.3,{"$f":"IF(build1_heat=\"heat pump\",\"Heating and \",\"\")&\"Cooling System\"","v":"Cooling System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["12.3.1","Air conditioner",{"$f":"IF(build1_need_cool,build1_zones,\"NA\")","v":"NA"},{"$f":"IF(C313=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C313=\"NA\",\"NA\",build1_cooling_tons)","v":"NA"},{"$f":"IF(C313=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C313=\"NA\",\"NA\",IF(curve=1,build1_cooling_tons,VLOOKUP(build1_cooling_tons,hvac_ac_cost_cl,2)))","v":"NA"},{"$f":"IF(C313=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C313=\"NA\",\"NA\",IF(curve=1,hvac_ac_eq_1,VLOOKUP(build1_cooling_tons,hvac_ac_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I313=\"NA\",I313=\"contact vendor\"),\"--\",C313*I313)","v":"--"},{"$f":"IF(C313=\"NA\",\"NA\",VLOOKUP(build1_cooling_tons,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B301&\" - \"&B312&\" - \"&B313","v":"Building Structures - Building 1 - Cooling System - Air conditioner"},{"$f":"IF(include_HVAC=0,0,IF(build1_cool=$B313,1,\"\"))","v":""},"","","","","","","","",0,0]
["12.3.1","Heat pump",{"$f":"IF(AND(hp_ok_1,build1_need_cool),build1_zones,\"NA\")","v":"NA"},{"$f":"IF(C314=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C314=\"NA\",\"NA\",build1_cooling_tons)","v":"NA"},{"$f":"IF(C314=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C314=\"NA\",\"NA\",IF(curve=1,build1_cooling_tons,VLOOKUP(build1_cooling_tons,hvac_hp_cost_cl,2)))","v":"NA"},{"$f":"IF(C314=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C314=\"NA\",\"NA\",IF(curve=1,hvac_hp_eq_1,VLOOKUP(build1_cooling_tons,hvac_hp_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I314=\"NA\",I314=\"contact vendor\"),\"--\",C314*I314)","v":"--"},{"$f":"IF(C314=\"NA\",\"NA\",VLOOKUP(build1_cooling_tons,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B301&\" - \"&B312&\" - \"&B314","v":"Building Structures - Building 1 - Cooling System - Heat pump"},"","","","","","","","","",0,0]
[12.4,"Building 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["12.4.1","Small Low Cost Shed",{"$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",{"$f":"IF(C316=0,\"NA\",VLOOKUP(build2_fp,bldg_shed_cost_cl,3))","v":"NA"},{"$f":"IF(OR(I316=\"NA\",I316=\"contact vendor\"),\"--\",G316*I316)","v":"--"},{"$f":"IF($C316=0,\"N/A\",VLOOKUP(build2_fp,bldg_shed_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},null,{"$f":"B300&\" - \"&B315&\" - \"&B316","v":"Building Structures - Building 2 - Small Low Cost Shed"},{"$f":"IF(include_buildings=1,2,0)","v":2},2,2,2,2,2,2,2,2,0,0,{"$f":"IF(W316,K316,0)","v":0}]
["12.4.1","Low Quality",{"$f":"IF(build2_fp>=500,1,0)","v":0},"units",{"$f":"build2_fp","v":0},"sf",{"$f":"build2_fp","v":0},"sf",{"$f":"IF(C317=0,\"NA\",IF(curve=1,bldg_lo_eq_2,VLOOKUP(build2_fp, bldg_lo_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C317=0,\"N/A\",VLOOKUP(build2_fp,bldg_lo_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},null,{"$f":"B300&\" - \"&B315&\" - \"&B317","v":"Building Structures - 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(W317,K317,0)","v":0}]
["12.4.1","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(C318=0,\"NA\",IF(curve=1,bldg_mid_eq_2,VLOOKUP(build2_fp, bldg_mid_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C318=0,\"N/A\",VLOOKUP(build2_fp,bldg_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},null,{"$f":"B300&\" - \"&B315&\" - \"&B318","v":"Building Structures - Building 2 - Medium Quality"},null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,0,0,{"$f":"IF(W318,K318,0)","v":0}]
["12.4.1","High Quality",{"$f":"IF(build2_fp>=500,1,0)","v":0},"units",{"$f":"build2_fp","v":0},"sf",{"$f":"build2_fp","v":0},"sf",{"$f":"IF(C319=0,\"NA\",IF(curve=1,bldg_hi_eq_2,VLOOKUP(build2_fp, bldg_hi_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C319=0,\"N/A\",VLOOKUP(build2_fp,bldg_hi_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},null,{"$f":"B300&\" - \"&B315&\" - \"&B319","v":"Building Structures - 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(W319,K319,0)","v":0}]
[12.5,{"$f":"\"Heating System\"&IF(build2_heat=\"heat pump\",\" (included with cooling system)\",\"\")","v":"Heating System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["12.5.1","Electric resistance",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C321=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C321=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C321=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C321=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(build2_heat_mbh,hvac_elec_cost_cl,2)))","v":"NA"},{"$f":"IF(C321=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C321=\"NA\",\"NA\",IF(curve=1,hvac_elec_eq_2,VLOOKUP(build2_heat_mbh,hvac_elec_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I321=\"NA\",I321=\"contact vendor\"),\"--\",C321*I321)","v":"--"},{"$f":"IF(C321=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B315&\" - \"&B320&\" - \"&B321","v":"Building Structures - Building 2 - Heating System - Electric resistance"},{"$f":"IF(include_HVAC=0,0,IF(build2_heat=$B321,1,\"\"))","v":""},"","","","","","","","",0,0]
["12.5.1","Natural gas non-condensing furnace",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C322=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C322=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C322=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C322=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(build2_heat_mbh,hvac_gas_non_cost_cl,2)))","v":"NA"},{"$f":"IF(C322=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C322=\"NA\",\"NA\",IF(curve=1,hvac_gas_non_eq_2,VLOOKUP(build2_heat_mbh,hvac_gas_non_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I322=\"NA\",I322=\"contact vendor\"),\"--\",C322*I322)","v":"--"},{"$f":"IF(C322=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B315&\" - \"&B320&\" - \"&B322","v":"Building Structures - Building 2 - Heating System - Natural gas non-condensing furnace"},"","","","","","","","","",0,0]
["12.5.1","Natural gas condensing furnace",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C323=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C323=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C323=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C323=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(build2_heat_mbh,hvac_gas_cost_cl,2)))","v":"NA"},{"$f":"IF(C323=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C323=\"NA\",\"NA\",IF(curve=1,hvac_gas_eq_2,VLOOKUP(build2_heat_mbh,hvac_gas_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I323=\"NA\",I323=\"contact vendor\"),\"--\",C323*I323)","v":"--"},{"$f":"IF(C323=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B315&\" - \"&B320&\" - \"&B323","v":"Building Structures - Building 2 - Heating System - Natural gas condensing furnace"},"","","","","","","","","",0,0]
["12.5.1","Standard efficiency oil furnace",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C324=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C324=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C324=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C324=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(E324,hvac_oil_std_cost_cl,2)))","v":"NA"},{"$f":"IF(C324=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C324=\"NA\",\"NA\",IF(curve=1,hvac_oil_std_eq_2,VLOOKUP(build2_heat_mbh,hvac_oil_std_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I324=\"NA\",I324=\"contact vendor\"),\"--\",C324*I324)","v":"--"},{"$f":"IF(C324=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B315&\" - \"&B320&\" - \"&B324","v":"Building Structures - Building 2 - Heating System - Standard efficiency oil furnace"},"","","","","","","","","",0,0]
["12.5.1","Mid-efficiency oil furnace",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C325=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C325=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C325=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C325=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(build2_heat_mbh,hvac_oil_mid_cost_cl,2)))","v":"NA"},{"$f":"IF(C325=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C325=\"NA\",\"NA\",IF(curve=1,hvac_oil_mid_eq_2,VLOOKUP(build2_heat_mbh,hvac_oil_mid_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I325=\"NA\",I325=\"contact vendor\"),\"--\",C325*I325)","v":"--"},{"$f":"IF(C325=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B315&\" - \"&B320&\" - \"&B325","v":"Building Structures - Building 2 - Heating System - Mid-efficiency oil furnace"},"","","","","","","","","",0,0]
[12.6,{"$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]
["12.6.1","Air conditioner",{"$f":"IF(build2_need_cool,build2_zones,\"NA\")","v":"NA"},{"$f":"IF(C327=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C327=\"NA\",\"NA\",build2_cooling_tons)","v":"NA"},{"$f":"IF(C327=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C327=\"NA\",\"NA\",IF(curve=1,build2_cooling_tons,VLOOKUP(build2_cooling_tons,hvac_ac_cost_cl,2)))","v":"NA"},{"$f":"IF(C327=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C327=\"NA\",\"NA\",IF(curve=1,hvac_ac_eq_2,VLOOKUP(build2_cooling_tons,hvac_ac_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I327=\"NA\",I327=\"contact vendor\"),\"--\",C327*I327)","v":"--"},{"$f":"IF(C327=\"NA\",\"NA\",VLOOKUP(build2_cooling_tons,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B315&\" - \"&B326&\" - \"&B327","v":"Building Structures - Building 2 - Cooling System - Air conditioner"},{"$f":"IF(include_HVAC=0,0,IF(build2_cool=$B327,1,\"\"))","v":""},"","","","","","","","",0,0]
["12.6.1","Heat pump",{"$f":"IF(AND(hp_ok_2,build2_need_cool),build2_zones,\"NA\")","v":"NA"},{"$f":"IF(C328=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C328=\"NA\",\"NA\",build2_cooling_tons)","v":"NA"},{"$f":"IF(C328=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C328=\"NA\",\"NA\",IF(curve=1,build2_cooling_tons,VLOOKUP(build2_cooling_tons,hvac_hp_cost_cl,2)))","v":"NA"},{"$f":"IF(C328=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C328=\"NA\",\"NA\",IF(curve=1,hvac_hp_eq_2,VLOOKUP(build2_cooling_tons,hvac_hp_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I328=\"NA\",I328=\"contact vendor\"),\"--\",C328*I328)","v":"--"},{"$f":"IF(C328=\"NA\",\"NA\",VLOOKUP(build2_cooling_tons,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B300&\" - \"&B315&\" - \"&B326&\" - \"&B328","v":"Building Structures - Building 2 - Cooling System - Heat pump"},"","","","","","","","","",0,0]
[12.7,"Concrete Pad",1,"units",{"$f":"concrete","v":1},"cy",{"$f":"concrete","v":1},"cy",{"$f":"VLOOKUP(0,conc_pad_cost_cl,3)","v":492.74999999999994},{"$f":"IF(I329=\"contact vendor\",\"--\",E329*I329)","v":492.74999999999994},{"$f":"VLOOKUP(0,conc_pad_cost_cl,IF(ss_cat=\"large\",4,5))","v":37},1,{"$f":"B329","v":"Concrete Pad"},{"$f":"include_pad","v":1},1,1,1,1,1,1,1,1,1,13.317567567567567]
["13","Septic System",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[13.1,"Septic Tanks",{"$f":"num_sept_tanks","v":0},"units",{"$f":"IF(C331=0,\"NA\",sept_tank_vol)","v":"NA"},"gal",{"$f":"IF(C331=0,\"NA\",IF(curve=1,sept_tank_vol,VLOOKUP(sept_tank_vol,septic_tank_cost_cl,2)))","v":"NA"},"gal",{"$f":"IF(C331=0,\"NA\",IF(curve=1,septic_tank_eq,VLOOKUP(sept_tank_vol,septic_tank_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I331=\"contact vendor\",C331=0),\"--\",C331*I331)","v":"--"},{"$f":"IF(C331=0,\"NA\",VLOOKUP(sept_tank_vol,septic_tank_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$330&\" - \"&B331","v":"Septic System - Septic Tanks"},1,1,1,1,1,1,1,1,1,0,0]
[13.2,"Excavation for Septic Tanks",{"$f":"sept_tank_exav_vol","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C332=0,\"NA\",sept_tank_excav_cost_cl)","v":"NA"},"--",{"$f":"IF(C332=0,\"NA\",VLOOKUP(sept_tank_vol,septic_tank_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Septic System - Excavation for Septic Tanks",1,1,1,1,1,1,1,1,1,0,0]
[13.3,"Distribution Boxes",{"$f":"sept_dist_boxes","v":0},"units","NA",null,"NA",null,{"$f":"IF(C333=0,\"NA\",VLOOKUP(0,sept_distbox_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C333=0,\"NA\",VLOOKUP(0,sept_distbox_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Septic System - Distribution Boxes",1,1,1,1,1,1,1,1,1,0,0]
[13.4,"Distribution Pipe (Perforated PVC)",{"$f":"sept_pipe_length","v":0},"lf",{"$f":"IF(C334=0,\"NA\",sept_pipe_diam)","v":"NA"},"in. diam",{"$f":"IF(C334=0,\"NA\",IF(curve=1,sept_pipe_diam,VLOOKUP(sept_tank_vol,sept_distpipe_cost_cl,2)))","v":"NA"},"in. diam",{"$f":"IF(C334=0,\"NA\",VLOOKUP(sept_pipe_diam,sept_distpipe_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C334=0,\"NA\",VLOOKUP(sept_pipe_diam,sept_distpipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Septic System - Distribution Pipe (Perforated PVC)",1,1,1,1,1,1,1,1,1,0,0]
[13.5,"Drain Field Trench Excavation",{"$f":"sept_trench_excav_vol","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C335=0,\"NA\",sept_trench_excav_cost_cl)","v":"NA"},"--",{"$f":"IF(C335=0,\"NA\",VLOOKUP(sept_pipe_diam,sept_distpipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Septic System - Drain Field Trench Excavation",1,1,1,1,1,1,1,1,1,0,0]
[13.6,"Drain Field Gravel",{"$f":"sept_gravel_vol","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C336=0,\"NA\",sept_gravel_cost_cl)","v":"NA"},"--",{"$f":"IF(C336=0,\"NA\",VLOOKUP(sept_pipe_diam,sept_distpipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Septic System - Drain Field Gravel",1,1,1,1,1,1,1,1,1,0,0]
["14","Evaporation Ponds",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[14.1,"Excavation",{"$f":"ep_cells","v":0},"cells",{"$f":"IF(C338=0,\"NA\",ep_excavation_vol/ep_cells)","v":"NA"},{"$f":"IF(C338=0,\"\",\"cy\")","v":""},{"$f":"IF(C338=0,\"NA\",ep_excavation_vol/ep_cells)","v":"NA"},{"$f":"IF(C338=0,\"\",\"cy\")","v":""},{"$f":"IF(C338=0,\"NA\",VLOOKUP(0,excavate_cost_cl,3)*ep_excavation_vol/ep_cells)","v":"NA"},{"$f":"IF(C338=0,\"--\",IF(I338=\"contact vendor\",\"--\",C338*I338))","v":"--"},{"$f":"IF(C338=0,\"NA\",VLOOKUP(0,ep_liner_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$337&\" - \"&B338","v":"Evaporation Ponds - Excavation"},1,1,1,1,1,1,1,1,1,0,0]
[14.2,"Backfill",{"$f":"ep_cells","v":0},"cells",{"$f":"IF(C339=0,\"NA\",ep_backfill_vol/ep_cells)","v":"NA"},{"$f":"IF(C339=0,\"\",\"cy\")","v":""},{"$f":"IF(C339=0,\"NA\",ep_backfill_vol/ep_cells)","v":"NA"},{"$f":"IF(C339=0,\"\",\"cy\")","v":""},{"$f":"IF(C339=0,\"NA\",VLOOKUP(0,backfill_cost_cl,3)*ep_excavation_vol/ep_cells)","v":"NA"},{"$f":"IF(C339=0,\"--\",IF(I339=\"contact vendor\",\"--\",C339*I339))","v":"--"},{"$f":"IF(C339=0,\"NA\",VLOOKUP(0,ep_liner_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$337&\" - \"&B339","v":"Evaporation Ponds - Backfill"},1,1,1,1,1,1,1,1,1,0,0]
[14.3,"Liner",{"$f":"ep_cells","v":0},"cells",{"$f":"IF(C340=0,\"NA\",liner_area/ep_cells)","v":"NA"},{"$f":"IF(C340=0,\"\",\"sf\")","v":""},{"$f":"IF(C340=0,\"NA\",liner_area/ep_cells)","v":"NA"},{"$f":"IF(C340=0,\"\",\"sf\")","v":""},{"$f":"IF(C340=0,\"NA\",VLOOKUP(0,ep_liner_cost_cl,3)*liner_area/ep_cells)","v":"NA"},{"$f":"IF(C340=0,\"--\",IF(I340=\"contact vendor\",\"--\",C340*I340))","v":"--"},{"$f":"IF(C340=0,\"NA\",VLOOKUP(0,ep_liner_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$337&\" - \"&B340","v":"Evaporation Ponds - Liner"},1,1,1,1,1,1,1,1,1,0,0]
[14.4,"Dike Construction",{"$f":"ep_cells","v":0},"cells",{"$f":"IF(C341=0,\"NA\",dike_volume/ep_cells)","v":"NA"},{"$f":"IF(C341=0,\"\",\"cy\")","v":""},{"$f":"IF(C341=0,\"NA\",dike_volume/ep_cells)","v":"NA"},{"$f":"IF(C341=0,\"\",\"cy\")","v":""},{"$f":"IF(C341=0,\"NA\",ep_dike_construct_cl*dike_volume/ep_cells)","v":"NA"},{"$f":"IF(C341=0,\"--\",IF(I341=\"contact vendor\",\"--\",C341*I341))","v":"--"},{"$f":"IF(C341=0,\"NA\",VLOOKUP(0,ep_liner_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$337&\" - \"&B341","v":"Evaporation Ponds - Dike Construction"},1,1,1,1,1,1,1,1,1,0,0]
["15","Solids drying pad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[15.1,"Solids drying pad",{"$f":"IF(solids_pad_area=0,0,1)","v":0},"units",{"$f":"solids_pad_concrete","v":0},"cy",{"$f":"solids_pad_concrete","v":0},"cy",{"$f":"VLOOKUP(0,conc_pad_cost_cl,3)","v":492.74999999999994},{"$f":"IF(I343=\"contact vendor\",\"--\",E343*I343)","v":0},{"$f":"IF(C343=0,\"NA\",VLOOKUP(0,conc_pad_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B343","v":"Solids drying pad"},1,1,1,1,1,1,1,1,1,0,0]
[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,"Total","Guidance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W34:W343,J34:J343)","v":43981.549605357097},{"$f":"SUM(X34:X343)","v":3241.4331742144614},{"$f":"MAX(Y302:Y305,Y316:Y319)","v":20}]
[null,"Process costs",{"$f":"SUMPRODUCT(J34:J299,L34:L299)+SUMPRODUCT(J330:J343,L330:L343)","v":44123.591547133881},"Excludes components in italics (which are alternate costs for comparison).  Includes installation, transportation, and O&P"]
[null,"Building costs",{"$f":"SUMPRODUCT(J301:J329,L301:L329)","v":2015.01868333068},"See input sheet to exclude buildings/HVAC; indirect assumptions sheet to exclude concrete pad"]
[null,"Total direct capital cost",{"$f":"process_cost+building_cost","v":46138.610230464561},"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",{"$f":"include_permits*permit_cost","v":2870.4735719501873}]
[null,"Pilot Study",{"$f":"include_pilot*VLOOKUP(tech_name,CHOOSE(ss_cat2,pilot_cost_small_cl,pilot_cost_medium_cl,pilot_cost_large_cl),2,FALSE)","v":15793.535539996074}]
[null,"Land Cost",{"$f":"include_land*land_required*land_cost","v":728.84687500721816},{"$f":"\"For \"&TEXT(land_required,\"#0.00\")&\" acres\"","v":"For 0.03 acres"}]
[null,"Total add-on costs",{"$f":"SUM(C352:C354)","v":19392.855986953477},"Total of permits, piloting, and land"]
[]
["Indirect Capital Cost Details (See indirect assumptions sheet to exclude individual indirect items)"]
[null,"Indirect Line Item","Total","Percent","Guidance"]
[null,"Mobilization and Demobilization",{"$f":"(direct_cost+C361+C362+C363+C364+C365+C366+C367+C370)*D359","v":0},{"$f":"CHOOSE(ss_cat2,mob_pct_small,mob_pct_medium,mob_pct_large)","v":0},"Excluded for pre-engineered packages"]
[null,"Architectural Fees for Treatment Building",{"$f":"IF(ss_cat2=1,include_arch_small,include_arch)*building_cost*D360","v":0},{"$f":"VLOOKUP(building_cost,architectural_table_cl,3)","v":0.09},"Excluded by default for small systems"]
[null,"Installation, Transportation, and O&P",{"$f":"direct_cost*D361","v":0},{"$f":"inst_pct","v":0}]
[null,"Site Work",{"$f":"include_sitework*sitework_cost","v":455.73626373626371},null,"Calculated based on system requirements."]
[null,"Yard Piping",{"$f":"include_yardpipe*yard_cost","v":1226.8308258610446},null,"Calculated based on system requirements."]
[null,"Geotechnical",{"$f":"IF(OR(ep_cells<>0,num_sept_tanks<>0,L66=1),1,IF(component_level=\"\",include_geo_low,IF(component_level=1,include_geo_medium,include_geo_high)))*geotech_cost","v":0},null,"Calculated based on system requirements.  Excluded by default for low and medium cost systems, but always included for systems w/ exacavation"]
[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*D366","v":4412.3591547133883},{"$f":"elect_pct","v":0.1},"Percentage is applied only to process cost. Building direct costs include electrical components."]
[null,"Instrumentation and Control",{"$f":"direct_cost*D367","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(C359:C367,C369:C374))*D368","v":0},{"$f":"IF(component_level=\"\",include_conting_low,IF(component_level=1,include_conting_medium,include_conting_high))*VLOOKUP(direct_cost,contingency_table_cl,3)*complexity","v":0},"Included for high cost systems only."]
[null,"Process Engineering",9227.7220460929129,{"$f":"CHOOSE(ss_cat2,eng_pct_small,eng_pct_medium,eng_pct_large)","v":0.2}]
[null,"Miscellaneous Allowance",4613.8610230464565,{"$f":"misc_pct","v":0.1}]
[null,"Legal, Fiscal, and Administrative",922.77220460929129,{"$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",{"$f":"cm_cost","v":1310.3365305451937}]
[null,"Total indirect capital cost",{"$f":"indirect_cost_mult*direct_cost+indirect_cost_add","v":22169.618048604556},null,"Total of indirect line items"]
[]
["TOTAL CAPITAL COST DETAILS"]
[null,"Assumption","Value","Guidance"]
[null,"City Index for Total Capital Cost",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)",{"$f":"direct_cost","v":46138.610230464561}]
[null,"Total Add-on Cost (from above)",{"$f":"addon_cost","v":19392.855986953477}]
[null,"Total Indirect Cost (from above)",{"$f":"C375","v":22169.618048604556}]
[null,"Grand total capital cost (incorporating city index)",{"$f":"(direct_cost*(1+SUM(cul_indir_mult_table))+SUM(cul_indir_add_table))*C379","v":87701.084266022604}]
[]
["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,"Assumption","Value","Guidance"]
[null,"City Index for Total O&M Cost",1,"User adjustable. Can be used to adjust estimated costs to be more reflective of a specific geographical location"]
[]
[null,"Item","Quantity",null,"Unit Cost",null,"Total Cost","Use?","Guidance"]
[null,"Labor"]
[null,"Manager",{"$f":"Manager_LOE","v":10.332528069353373},"hrs/yr",{"$f":"VLOOKUP(design_flow,labor_table_cl,5)","v":50.648663101604278},"/hr",{"$f":"E393*C393","v":523.32873317254871},1]
[null,"Administrative",{"$f":"Clerical_LOE","v":10.332528069353373},"hrs/yr",{"$f":"VLOOKUP(design_flow,labor_table_cl,6)","v":32.90061497326203},"/hr",{"$f":"E394*C394","v":339.94652771021777},1]
[null,"Operator",{"$f":"Operator_LOE","v":103.32528069353373},"hrs/yr",{"$f":"VLOOKUP(design_flow,labor_table_cl,4)","v":34.161577540106947},"/hr",{"$f":"E395*C395","v":3529.7545882654676},1,"Includes labor for regular operations, maintenance, regeneration, etc."]
[null,"Materials"]
[null,"Materials for booster pumps","calculated as a percentage of capital",null,null,null,{"$f":"pump_mtl","v":0},{"$f":"IF(G397=0,0,1)","v":0}]
[null,"Materials for backwash pumps","calculated as a percentage of capital",null,null,null,{"$f":"back_pump_mtl","v":0},{"$f":"IF(G398=0,0,1)","v":0}]
[null,"Materials for residuals pumps","calculated as a percentage of capital",null,null,null,{"$f":"res_pump_mtl","v":0},{"$f":"IF(G399=0,0,1)","v":0}]
[null,"Building and HVAC maintenance (materials and labor)",{"$f":"total_fp","v":30},"sf",{"$f":"G400/C400","v":6.4790285359180011},"/sf/yr",{"$f":"bldg_maint_cost","v":194.37085607754003},{"$f":"IF(G400=0,0,1)","v":1}]
[null,"Chemicals"]
[null,{"$f":"\"Sodium Chloride\"&salt_purchase","v":"Sodium Chloride - Small Qty"},{"$f":"salt_year","v":3507.8566378120863},"lbs/yr",{"$f":"VLOOKUP(B402,chem_cost_cl,3,FALSE)","v":0.28961344000739103},"/lb",{"$f":"E402*C402","v":1015.922427929519},1]
[null,{"$f":"\"Sodium Hydroxide \"&TEXT(NaOH_pct,\"0%\")&NaOH_purchase","v":"Sodium Hydroxide 50%"},{"$f":"NaOH_year","v":0},"lbs/yr",{"$f":"IF(C403=0,\"NA\",VLOOKUP(B403,chem_cost_cl,3,FALSE))","v":"NA"},"/lb",{"$f":"IF(C403=0,\"NA\",E403*C403)","v":"NA"},{"$f":"IF(C403=0,0,1)","v":0}]
[null,{"$f":"\"Ferric Chloride\"&coag_purchase","v":"Ferric Chloride"},{"$f":"coag_yr","v":0},"lbs/yr",{"$f":"IF(C404=0,\"NA\",VLOOKUP(B404,chem_cost_cl,3,FALSE))","v":"NA"},"/lb",{"$f":"IF(C404=0,\"NA\",E404*C404)","v":"NA"},{"$f":"IF(C404=0,0,1)","v":0}]
[null,{"$f":"\"Polymers\"&polymer_purchase","v":"Polymers"},{"$f":"polymer_yr","v":0},"lbs/yr",{"$f":"IF(C405=0,\"NA\",VLOOKUP(B405,chem_cost_cl,3,FALSE))","v":"NA"},"/lb",{"$f":"IF(C405=0,\"NA\",E405*C405)","v":"NA"},{"$f":"IF(C405=0,0,1)","v":0}]
[null,"Resin loss replacement"]
[null,{"$f":"resin_type_I","v":"Strong base polystyrenic gel-type Type II"},{"$f":"resin_loss_vol_annual","v":0.39760782021995816},"cf/yr",{"$f":"VLOOKUP(B407,sba_res_cost_cl,3,FALSE)","v":244.12932340248665},"/cf",{"$f":"E407*C407","v":97.067728129835942},1]
[null,"Complete bed replacement (annual average)"]
[null,{"$f":"resin_type_I","v":"Strong base polystyrenic gel-type Type II"},{"$f":"resin_yr","v":1.2054459311430479},"cf/yr",{"$f":"VLOOKUP(B409,sba_res_cost_cl,3,FALSE)","v":244.12932340248665},"/cf",{"$f":"E409*C409","v":294.28469956823278},1]
[null,"Energy"]
[null,"Energy for backwash pumps",{"$f":"back_pump_energy","v":8.4546207164815654E-4},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E411*C411*1000","v":9.3015631286250858E-2},{"$f":"IF(C411=0,0,1)","v":1}]
[null,"Energy for booster pumps",{"$f":"pump_energy","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E412*C412*1000","v":0},{"$f":"IF(C412=0,0,1)","v":0}]
[null,"Energy for residuals pumps",{"$f":"res_pump_energy","v":0},"Mwh/yr",{"$f":"IF(C413=0,\"NA\",energy_cost_cl)","v":"NA"},{"$f":"IF(C413=0,\"\",\"/kwh\")","v":""},{"$f":"IF(C413=0,\"--\",E413*C413*1000)","v":"--"},{"$f":"IF(C413=0,0,1)","v":0}]
[null,"Energy for lighting",{"$f":"lighting","v":9.2992752624180338E-4},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E414*C414*1000","v":0.10230831021813058},{"$f":"IF(C414=0,0,1)","v":1}]
[null,"Energy for ventilation",{"$f":"ventilation","v":1.025410909090909E-2},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E415*C415*1000","v":1.1281315417374731},{"$f":"IF(C415=0,0,1)","v":1}]
[null,"Energy for cooling"]
[null,"Air conditioning",{"$f":"cooling","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E417*C417*1000","v":0},{"$f":"IF(C417=0,0,1)","v":0}]
[null,"Heat pump (cooling mode)",{"$f":"cooling_hp","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E418*C418*1000","v":0},{"$f":"IF(C418=0,0,1)","v":0}]
[null,"Energy for heating"]
[null,"Electric resistance",{"$f":"heating","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E420*C420*1000","v":0},{"$f":"IF(C420=0,0,1)","v":0}]
[null,"Heat pump",{"$f":"heating_hp","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E421*C421*1000","v":0},0]
[null,"Natural gas non-condensing furnace",{"$f":"heating_gas_non","v":0},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"E422*C422","v":0},0]
[null,"Natural gas condensing furnace",{"$f":"heating_gas","v":0},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"E423*C423","v":0},0]
[null,"Standard efficiency oil furnace",{"$f":"heating_diesel_non","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"E424*C424","v":0},0]
[null,"Mid-efficiency oil furnace",{"$f":"heating_diesel","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"E425*C425","v":0},0]
[null,"Residuals Discharge/Disposal"]
[null,{"$f":"IF(res_s2_opt=5,\"Hazardous brine disposal\",\"POTW discharge fees\")","v":"POTW discharge fees"},{"$f":"IF(OR(res_s2_opt=2,res_s2_opt=5),res_flow_annual,0)","v":30045.610736537616},"gal/yr",{"$f":"IF(OR(res_s2_opt=2,res_s2_opt=5),G427/C427,\"NA\")","v":1.2427258976662185E-2},{"$f":"IF(OR(res_s2_opt=2,res_s2_opt=5),\"/gal\",\"\")","v":"/gal"},{"$f":"IF(res_s2_opt=2,POTW_fee,IF(res_s2_opt=5,lhaz_fee,\"--\"))","v":373.38458573493483},{"$f":"IF(OR(res_s2_opt=2,res_s2_opt=5),1,0)","v":1}]
[null,"Spent resin disposal",{"$f":"spent_media_yr","v":2.591708751957553E-2},"ton/yr",{"$f":"G428/C428","v":112.15720840993785},"/ton",{"$f":"disposal_fee","v":2.906788186311632},{"$f":"IF(C428=0,0,1)","v":1}]
[null,{"$f":"IF(res_s2_opt=3,\"Evaporation pond solids disposal\",IF(res_solids=0,\"\",IF(res_holding<>\"none\",\"Holding \"&res_holding&\" solids disposal\",\"\")))","v":""},{"$f":"IF(B429=\"\",\"\",res_solids*sol_disp_freq)","v":""},{"$f":"IF(B429=\"\",\"\",\"ton/yr\")","v":""},{"$f":"IF(B429=\"\",\"\",G429/C429)","v":""},{"$f":"IF(B429=\"\",\"\",\"/ton\")","v":""},{"$f":"IF(B429=\"\",\"\",sol_disposal_fee)","v":""},{"$f":"IF(B429=\"\",\"\",IF(C429=0,0,1))","v":""},{"$f":"IF(AND(res_solids<>0,solids_haz=1,solids_method=2),\"Land application assumed to be zero cost, but labor cost for handling is still included in operator hours\",\"\")","v":""}]
[null,{"$f":"IF(num_sept_tanks<>0,\"Septic tank solids disposal\",\"\")","v":""},{"$f":"IF(B430=\"\",\"\",res_solids*septic_disp_freq)","v":""},{"$f":"IF(B430=\"\",\"\",\"ton/yr\")","v":""},{"$f":"IF(B430=\"\",\"\",G430/C430)","v":""},{"$f":"IF(B430=\"\",\"\",\"/ton\")","v":""},{"$f":"IF(B430=\"\",\"\",septic_disposal_fee)","v":""},{"$f":"IF(B430=\"\",\"\",IF(C430=0,0,1))","v":""}]
[null,"Miscellaneous Allowance",{"$f":"misc_pct","v":0.1},null,null,null,{"$f":"SUMPRODUCT(G393:G430,H393:H430)*C431","v":637.22903902578526},1]
[null,"Total Annual O&M Cost (incorporating city index)",null,null,null,null,{"$f":"SUMPRODUCT(G393:G431,H393:H431)*OM_City_Index","v":7009.5194292836368}]
[]
["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)",2.5299999999999998,"User adjustable"]
[]
[null,"Calculation","Value","Units"]
[null,"Useful Life (Reciprocal Weighted Average)",{"$f":"ROUND((direct_for_UL+IF(build_UL=0,0,addon_cost+indirect_cost))/(total_direct_depreciation+IF(build_UL=0,0,(addon_cost+indirect_cost)/build_UL)),1)","v":16.100000000000001},"years"]
[null,"Number of households served",{"$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":25.355114086889319},"households"]
[null,"Annualized Capital Cost",{"$f":"-PMT(Discount_rate,useful_life,system_cost)","v":9251.8733076973203},"/year"]
[null,"Annual O&M Cost",{"$f":"OM_cost","v":7009.5194292836368},"/year"]
[null,"Total Annualized Cost",{"$f":"Annualized_Capital_Cost+OM_cost","v":16261.392736980957},"/year",{"$f":"IF(ISERROR(OR(TAC_pct_cap,TAC_pct_OM)),\"\",TEXT(TAC_pct_cap,\"0%\")&\" annualized capital, \"&TEXT(TAC_pct_OM,\"0%\")&\" annual O&M\")","v":"57% annualized capital, 43% annual O&M"}]
[null,"Annualized cost per 1,000 gallons average flow",{"$f":"Annualized_Cost/(average_flow*365*1000)","v":6.3645372747479287},"/kgal"]
[null,"Annualized cost per household",{"$f":"Annualized_Cost/households","v":641.34567414111677},"/household/year"]
[]
["Internal use"]
[null,"Mobilization and Demobilization",{"$f":"C359","v":0}]
[null,"Architectural Fees for Treatment Building",{"$f":"C360","v":0}]
[null,"Installation, Transportation, and O&P",{"$f":"D361","v":0}]
[null,"Site Work",{"$f":"C362","v":455.73626373626371}]
[null,"Yard Piping",{"$f":"C363","v":1226.8308258610446}]
[null,"Geotechnical",{"$f":"C364","v":0}]
[null,"Standby Power",{"$f":"C365","v":0}]
[null,"Electrical (including yard wiring)",{"$f":"C366","v":4412.3591547133883}]
[null,"Instrumentation and Control",{"$f":"D367","v":0}]
[null,"Contingency",{"$f":"C368","v":0}]
[null,"Process Engineering",{"$f":"C369","v":9227.7220460929129}]
[null,"Miscellaneous Allowance",{"$f":"D370","v":0.1}]
[null,"Legal, Fiscal, and Administrative",{"$f":"D371","v":0.02}]
[null,"Sales Tax",{"$f":"D372","v":0}]
[null,"Financing during Construction",{"$f":"D373","v":0}]
[null,"Construction Management and GC Overhead",{"$f":"C374","v":1310.3365305451937}]
[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":16632.984820948808}]
[null,"Subtotal indirect and add-on cost",{"$f":"C375+addon_cost","v":41562.474035558029}]
[]
[null,"Valid inputs:",{"$f":"INPUT!C41","v":true},{"$f":"INPUT!C43","v":true},{"$f":"INPUT!C44","v":true},{"$f":"INPUT!C45","v":true},{"$f":"INPUT!C46","v":true},{"$f":"INPUT!C47","v":true},{"$f":"INPUT!C48","v":true},{"$f":"INPUT!C49","v":true},{"$f":"INPUT!C50","v":true},{"$f":"INPUT!C52","v":true},{"$f":"INPUT!C66","v":true},{"$f":"INPUT!C67","v":true},{"$f":"INPUT!C68","v":true},{"$f":"INPUT!C69","v":true},{"$f":"INPUT!C71","v":true},{"$f":"INPUT!C74","v":true},{"$f":"INPUT!C75","v":true},{"$f":"INPUT!C76","v":true},{"$f":"INPUT!C77","v":true},{"$f":"INPUT!C78","v":true},{"$f":"INPUT!C79","v":true},{"$f":"INPUT!C97","v":true}]
[null,"Missing Cost?:",{"$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":"Freundlich Reference","index":4,"n_rows":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Reference Data and Sources for Freundlich Isotherm Constants"]
["Data shown are for nitrate removal only; comparable data are not available for arsenic"]
[]
["Data source","Reported Kf (mg/g)","Reported n (dimensionless)","Resin selectivity","Resin used"]
["Song et al., 2012",31.01,3.22,"Nitrate-selective","NDP-2 (polystyrenic macroporous)"]
["Song et al., 2012",21.87,3.04,"Conventional","Purolite A300 (polystyrenic gel-type)"]
["Song et al., 2012",24.91,2.89,"Conventional","D201 (polystyrenic macroporous)"]
["Song et al., 2013",8.98,2.77,"Nitrate-selective","Purolite A520E (polystyrenic macroporous)"]
["Song et al., 2013",7.55,2.6,"Conventional","Purolite A300 (polystyrenic gel-type)"]
["Song et al., 2013",8.7100000000000009,2.63,"Conventional","D201 (polystyrenic macroporous)"]
["Samatya et al., 2006",14.76,2.2400000000000002,"Nitrate-selective","Purolite A520E (polystyrenic macroporous)"]
["Dron and Dodi, 2011",19,{"$f":"1/0.426","v":2.347417840375587},"Conventional","Amberlite IRN9766 (polystyrenic macroporous)"]

{"sheet":"Critical Design Assumptions","index":5,"n_rows":298,"n_cols":7,"rows_kept":298,"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"]
["Cost estimating method","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"]
[]
["Vessel Design"]
["Number of redundant vessels for small systems with only one vessel","NRD_small_1",1,"units","If a design includes only one operating vessel, there should be at least one additional vessel"]
["Number of redundant vessels for small systems with multiple vessels","NRD_small",0,"units","Small systems can operate at reduced capacity while one vessel is down for backwash, if there are multiple vessels"]
["Add a redundant unit per x parallel lines","redund_freq",4,"number of parallel lines/redundant unit"]
["Bypass percentage","bp_pct",0,null,"Typically, bypass flow ranges between 0% and 50% of inflow. Enter zero to remove bypass piping and components. 0% is default consistent with the type of cost curves that EPA will need for its national cost simulation model."]
["Loading rate minimum","load_min",4,"gpm/square ft","Based on peer review"]
["Loading rate maximum","load_max",16,"gpm/square ft","Based on peer review"]
["Maximum vessel height (circular vessels)","max_height",14,"feet","Systems have used vessels up to 14' diam and height in practice (AWWA Inorganic Contaminants Workshop 2006)"]
["Maximum vessel diameter","max_diam_override",null,"feet","Maximum vessel diameter will be chosen from a table of conventional sizes for commercial vessels, unless entered here.  Systems have used vessels up to 14' diam and height in practice (AWWA Inorganic Contaminants Workshop 2006)"]
["Maximum vessel length (longitudinal vessels)","max_length",53,"feet","Limitation on transportation is 53 feet in length"]
["Free board above media at full expansion","free_board",0.5,"feet"]
["Underdrain space for horizontal vessels","horiz_underdrain",1.5,"feet","1.5 feet is a conservative value for a 10' tank. Bob Dvorin, 5/16/05."]
["Vessel thickness of wall","Vessel_thickness",0,"feet","Set to zero because vendor designs and quotes are usually expressed in inside diameter.  Increase if user desires to input outside diameter."]
["Ratio of  length to diameter for horizontal vessels","length_diam_ratio",2.5,null,"Used only for autosize procedure"]
["Resin expansion during backwash","bed_expansion",0.5,null,"Boodoo peer review comments"]
["Resin density","media_density",43,"lbs/ft3","Generally varies between 41 to 46  lbs/ft3 with an average of 43 /bs/ft3 (Based on peer review)"]
["Minimum bed depth for autosize","min_bed_depth",2.5,"feet","Guidance: Typically bypass flow ranges between 10 % and 50 % of inflow.  Enter zero to remove bypass piping and components. 0% is default consistent with the type of cost curves that EPA will need for its national cost simulation model "]
["Maximum bed depth for autosize","max_bed_depth",6,"feet"]
["Target Bed Depth (Designs < 1MGD)","target_bed_depth_under",3.2,"feet","Used only for autosize procedure"]
["Target Bed Depth (Vertical Designs > 1 MGD)","target_bed_depth_over",4.5999999999999996,"feet","Used only for autosize procedure"]
["Target Bed Depth (Horizontal Designs)","target_bed_depth_horiz",4.3,"feet","Used only for autosize procedure"]
["Volume Tolerance, vertical vessels <1 mgd","vol_tol_vert_small",0.5,null,"Used to check size compatibility of specified volume with required volume"]
["Volume Tolerance, vertical vessels >1 mgd","vol_tol_vert_med",0.4]
["Volume Tolerance, horizontal vessels","vol_tol_horiz",0.4]
[]
["Pumping"]
["Safety factor for pumps","pump_safety_factor",0.25]
["Redundant booster pumps","NRD_pumps",0,"pumps","Multiple pump approach eliminates need for redundant pumps."]
["Redundant backwash pumps","NRD_back_pumps",1,"pump"]
["Redundant pumps for pH adjustment","NRD_pH_pumps",1,"pump"]
["Number of redundant chemical metering pumps","NRD_cm_pump",1,"pumps"]
["Minimum chemical feed pump size","min_chem_flow",0.13,"gph","Metering pumps will be designed to meet this minimum"]
["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."]
[]
["Backwash and Regeneration"]
["Backwash loading rate","h2oflush_backwash_rate",3,"gpm/square ft","1-5 gpm/square ft"]
["Backwash time","backwash_time",12,"minutes","10 to 15 minutes.  12 minutes gives 1 BV of water at 2 gpm/square ft (Lowry Peer Review comments)"]
["Backwash frequency outside of regeneration/initial rinse","add_backwash_freq",null,"days","Leave blank to assume backwash occurs only at regneration, enter a value to incorporate additional, out-of-cycle backwashes"]
["Salt regenerant dose level","salt_dose",8,"lb/ft3","8 lbs/cubic foot is more than adequate to remove divalent anions (Boodo Peer Review comments)"]
["Regenerant loading rate","regen_rate",0.8,"gpm/cubic ft","Minimum brining rate suggested by resin manufacturers to avoid channelling is 0.25 gpm/ft3 of resin, suggest 0.5 to 0.8 (Boodoo Peer Review Comments)"]
["Regenerant reuse","regen_reuse",0,"times","With brine storage/mixing tanks, regenerant may be reused up to 25 times.  Cannot reuse regenerant with salt saturator as the delivery method -- additional tanks would be required."]
["Slow rinse volume","s_rinse_bv",2,"volumes"]
["Fast final rinse volume","f_rinse_bv",5,"volumes","5 to 7 or 3 to 7 bed volumes (Boodoo Peer Review comments).  1 bed volume (Lowry Peer Review comments)."]
["Fast rinse loading rate","f_rinse_rate",3,"gpm/square ft","Equal to backwash loading rate (Lowry Peer Review comments)"]
["Resin life","resin_life",7,"years","Although regenerated, resin eventually will reach the end of its useful economic life"]
["Saturated brine concentration","brine_conc_sat",3.1,"lb/gal"]
["Regenerant brine concentration","brine_conc",0.5,"lb/gal","Designers typically choose a brine concentration that is less than 10%, usually as low as 6% to allow for adequate contact time with the resin during the brining step (Boodoo Peer Review comments)"]
["Salt density","salt_density",72,"lbs/ft3","For calculating storage footprint"]
["Chemical storage height","storage_height",10,"ft"]
["Days of chemical storage","cstore_days",30,"days","Applies to salt storage and caustic for pH adjustment"]
["Include mixers for chemical tanks","include_cmix",0,"<--- enter 1 for yes, 0 for no"]
["Chemical tank mixer horsepower","cmix_hp_per",0.25,"hp per 1,000 gal"]
["Minimum chemical tank mixer horsepower","min_cmix_hp",{"$f":"1/3","v":0.33333333333333331},"hp"]
["Mixer size for brine tanks (if used)","mixer_size",1,"hp"]
["Annual resin loss","resin_loss_annual",4.4999999999999998E-2,"percent/year","Assume 4 to 5%"]
[]
["pH Adjustment"]
["Treated water pH","pHo",7,"SU","Removal of carbonates can lower pH and result in red water problems in older homes with galvanized steel pipes"]
["Desired treated water pH","pHf",8.1999999999999993,"SU"]
["Influent water alkalinity","alk_i",25,"mg/L as CaCO3"]
["Influent water total dissolved solids","TDS_I",200,"mg/L"]
["Influent water temperature","t_I",10,"degrees centigrade"]
["Sodium hydroxide weight percent as delivered","NaOH_pct",0.5,null,"Price data are available for 50% and 25% solutions only"]
["Include a separate day tank if daily volume is x or greater","day_tank_needed",5,"gal"]
["Include secondary containment","include_sec_cont",1,"<--- enter 1 for yes, 0 for no"]
["Volume required as a percentage of the largest tank","sec_cont_pct_of_largest",1.1000000000000001]
["Volume required as a percentage of total storage","sec_cont_pct_of_total",0.1]
["Additional freeboard","sec_cont_freeboard",6,"inches","Additional freeboard is typically required to contain precipitation when storage is outside; we also include freeboard indoors to ensure a minimum reasonable curb height"]
["Maximum curb thickness","sec_cont_max_thick",1,"foot","Calculations assume thickness equal to height, up to this maximum"]
["Chemical resistant coating coverage","sec_cont_coating_cvg",125,"square feet/gallon"]
[]
["Pipe Length Multipliers"]
["Influent and treated water pipe length multiplier","in_out_pipe_mult",2,"times facility length"]
["Process pipe length multiplier","proc_pipe_mult",2,"times facility length"]
["Bypass pipe length multiplier","bp_pipe_mult",2.5,"times facility length"]
["Backwash pipe length multiplier","back_pipe_mult",2.5,"times facility length"]
["Chemical pipe length multiplier","chem_pipe_mult",1,"times facility length"]
[]
["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 manual valves on process line per vessel","proc_man_vessel",1,"valve/vessel","For filter to waste"]
[]
["Number of check valves on backwash line per backwash pump","back_chv_pump",1,"valves/pump"]
["Number of check valves on caustic line per metering pump","caustic_chv_pump",1,"valves/pump","Applies only with pH adjustment"]
["Number of check valves on polymer line per metering pump","polymer_chv_pump",1,"valves/pump","Applies only with polymer addition to residuals"]
["Number of check valves on ferric chloride line per metering pump","coag_chv_pump",1,"valves/pump","Applies only with ferric addition to residuals"]
["Number of check valves on influent line","tot_in_chv",2,"valves","At both influent and treated water in this technology"]
["Number of check valves on bypass line","tot_bp_chv",1,"valves"]
["Number of check valves on bypass line for small systems","tot_bp_chv_small",0,"valves"]
[]
["Flow meters for influent and treated water line","tot_fm_in",1,"units","Flow meter assemblies include pressure gauges"]
["Flow meters for process line per vessel","fm_proc",0,"units/vessel"]
["Flow meters for backwash line","tot_fm_back",1,"units","At backwash discharge outlet"]
["Online Nitrate Analyzers (nitrate treatment only)","N_analyzer",1,"units"]
["Level switch/alarms per vessel","level_switch",0,"units/vessel"]
["Level switch/alarms per vessel for small systems","level_switch_small",0,"units/vessel"]
["High/Low alarms per backwash tank","alarm_back",1,"units/tank"]
["High/Low alarms per brine tank","alarm_brine",1,"units/tank","Salt saturators come equipped with level alarms, so only added if brine tanks are used."]
["High/Low alarms per NaOH tank","alarm_caustic",1,"units/tank"]
["ORP sensors","ORP_sensor",0,"units"]
["pH meters for systems without corrosion control","pH_nocorr",0,"units"]
["pH meters for systems with corrosion control","pH_corr",2,"units"]
["Temperature meters","temp_meters",1,"units"]
["Temperature meters for small systems","temp_meters_small",0,"units"]
["Turbidity meters per vessel","turb_tank",0,"units/vessel"]
["Turbidity meters per vessel for small systems","turb_tank_small",0,"units/vessel"]
["Additional turbididy meters","add_turb",1,"units","One at backwash discharge outlet"]
["Additional turbididy meters for small systems","add_turb_small",0,"units"]
["Conductivity meters per vessel","cond_tank",0,"units/vessel"]
["Additional conductivity meters","add_cond",0,"units"]
["Head loss sensors per vessel","head_tank",0,"units/vessel"]
["Head loss sensors per vessel for small systems","head_tank_small",0,"units/vessel"]
["Sampling ports per vessel","ports_tank",3,"units/vessel"]
["Sampling ports for bypass line","ports_bp",1,"units"]
["Additional sampling ports","add_ports",3,"units","One for influent line, one for treated water line, one on residual side of backwash line"]
["Number of electrical enclosures","elec_encl",0,"units","Required only for technologies with significant electric-powered equipment outside a building."]
[]
["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 backwash pump","S_back_pump",1]
["Drive controllers per eductor","S_eductor",0]
["Drive controllers per mixer","S_mixer",1]
[]
["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","Pre-engineered packages are skid-mounted with minimal access space"]
["Access space per pump for custom designed systems","space_pumps_cust",4,"feet","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 for pre-engineered packages","space_pumps_pre",0,"feet","Pumps on skid for pre-engineered packages, no additional access space"]
[]
["Non fire Buffer for buildings","non_fire_buffer",10,"feet"]
["Fire Buffer for Buildings","fire_buffer",40,"feet"]
["Top and bottom dished vessel sections height and access space ","Top_bottom_Vessel_space",6,"feet","This is used to determine the building height for purposes of heating and cooling cost.  "]
["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"]
["Clearance space beneath the ceiling","ceiling_clearance",3,"feet","Minimum space between the tops of storage tanks and the ceiling"]
["Additional building after…","add_2nd_building",10000,"sf"]
[]
["Residuals Discharge"]
["Add coagulant to holding tank/basin?","coag_res",0,"<-- 1 for yes, 0 for no","For additional TSS removal, if desired"]
["Type of coagulant added","coag_type",1,"<-- 1 for polymer, 2 for ferric chloride, 3 for both polymer & ferric chloride"]
["Minimum settling time when coagulant is used","res_coag_settle_time",90,"minutes","When coagulant is used, holding tanks will be sized so that residuals are present for at least this long. Based on 90-120 minute settling time in sedimentation basins (Water Treatment Plant Design, 4th ed.)"]
["Polymer dosage","polymer_dose",100,"mg/L"]
["Polymer solution density","polymer_density",9.6,"lb/gal"]
["Polymer sludge production factor","polymer_spf",1,"lbs accumulated per pound added"]
["Ferric chloride dosage","coag_dose",10,"mg/L"]
["Ferric chloride solution density","coag_density",11.85,"lb/gal"]
["Ferric chloride solution concentration","coag_pct",0.4]
["Ferric chloride sludge production factor","coag_spf",0.99,"lbs accumulated per pound added"]
["Holding tank/basin solids density","ht_solids_density",25,"lb/ft3"]
["Holding tank/basin suspended solids removal efficiency without coagulant","htank_TSSrem",0,null,"Assumes low influent solids result in no settling without coagulant addition"]
["Holding tank/basin suspended solids removal efficiency with coagulant","coag_TSSrem",0.5]
["Clean holding tank/basin when solids accumulation =x% of capacity","htank_clean_pct",0.1]
["Holding tank/basin capacity factor","res_cap_factor",2,null,"Holding tanks are designed with a capacity of one generation event, multiplied by this safety factor. This multiplier accounts for less than perfect staggering of generation events and provides for solids accumulation (i.e., it provides excess capacity)."]
["Default number of residuals basins","hbasins_default",1,null,"This assumption applies if concrete basins are used. Additonal basins are used, however, if needed to achieve minimum holding time. If tanks are used, number calculated on design sheet."]
["Holding basin depth to volume ratio","holding_ratio",{"$f":"3/5","v":0.6},null,"This assumption used only if concrete basins are used."]
["Holding basin freeboard","holding_freeboard",3,"feet","This assumption used only if concrete basins are used."]
["Overexcavation for storage basins","overexcavate",4,"ft","2 feet each side in each dimension.  This assumption used only if concrete basins are used."]
["Concrete thickness for holding basins","conc_thick",1,"ft","This assumption used only if concrete basins are used."]
["Holding tank/basin mixer horsepower (if coagulant is used)","hmix_hp_per",0.25,"hp per 1,000 gallons"]
["Minimum holding tank mixer horsepower","min_hmix_hp",{"$f":"1/3","v":0.33333333333333331},"hp"]
["Holding tank/basin solids transfer method","res_transfer_method",3,"<-- 1 for slurry pumps, 2 for eductors, 3 for manual trabsfer"]
["Time to empty holding tank/basin","transfer_time",4,"hrs","Target for systems using mechanical transfer.  For systems with manual transfer, calcuated based on solids volume."]
["Minimum residuals pipe diameter","min_res_pipe_size",1,"in. diam."]
["Residual solids storage height (for drying pad)","solids_storage_height",2,"ft"]
["Redundant residuals pumps","NRD_res_pump",1,"units","Applies only if pumping is included"]
["Residuals pipe length multiplier","res_pipe_mult",1,"times facility length"]
["Distance to discharge point or evaporation pond","add_res_pipe_length",40,"ft"]
["Number of check valves on residuals line per residuals pump","res_chv_pump",1,"valves/pump"]
["Number of check valves on residuals line if no pumping","res_chv_no_pump",1,"valves"]
["Drive controllers per residuals pump","S_res_pump",1]
["Flow meters for residuals line","tot_fm_res",1,"units"]
["High/Low alarms per holding tank/basin","alarm_res",1,"units/tank"]
["TSS in system influent","influent_TSS",2,"ppm","This is influent TSS.  Backwash TSS is calculated and will be higher, as TSS removed are concentrated."]
["TSS in treated water","effluent_TSS",0.5,"ppm"]
["POTW rate structure","POTW_rate_type",1,"<-- 1 for national average rate, 2 for a specific rate structure"]
["Apply POTW discharge base charge (i.e., $/month)","POTW_base_fee",1,"<-- 1 for yes, 2 for no"]
["Apply POTW discharge volume charge (i.e., $/1000 gallons)","POTW_volume_fee",1,"<-- 1 for yes, 2 for no"]
["Apply POTW discharge TSS charge (i.e., $/lb of TSS over limit below)","POTW_TSS_fee",1,"<-- 1 for yes, 2 for no"]
["POTW TSS discharge limit (over which fee would be imposed)","POTW_TSS_limit",250,"ppm","Most common limit for cities with a limit."]
["Disposal method for non-hazardous secondary solids","solids_method",1,"<-- 1 for landfill, 2 for land application","Ignored if solids are hazardous or radioactive"]
["Maximum hazardous waste shipment size","max_haz_ship",18,"tons"]
["Maximum radioactive (non-hazardous) waste shipment size","max_rad_ship",18,"tons"]
["Maximum radioactive hazardous waste shipment size","max_hazrad_ship",18,"tons"]
["Maximum liquid hazardous waste shipment size","max_lhaz_ship",6000,"gal"]
["Miles to non-hazardous solid waste disposal site","non_haz_miles",10,"miles"]
["Miles to hazardous solid waste disposal site","haz_miles",200,"miles"]
["Miles to radioactive (non-hazardous) waste disposal site","rad_miles",700,"miles"]
["Miles to radioactive hazardous waste disposal site","hazrad_miles",700,"miles"]
[]
["Average annual pan evaporation rate","pan_evap",180,"cm/year","Reflects an arid climate.  If evaporation ponds are used, climate assumptions on O&M assumptions page should also be changed to reflect an arid climate."]
["Evaporation ratio","evap_ratio",0.7,null,"A safety factor to account for conversion of pan to lake evaporation rate and effect of salinity"]
["Average annual precipitation","precip",70,"cm/year","Reflects an arid climate.  If evaporation ponds are used, climate assumptions on O&M assumptions page should also be changed to reflect an arid climate."]
["Days of winter (i.e., days of storage during periods with no net evaporation)","winter_days",180,"days","Accounts for wet periods in which residuals are stored without evaporation"]
["Evaporation pond safety factor","ep_safety_factor",1.1000000000000001,null,"Accounts for years of below average evaporation"]
["Maximum evaporation pond cell area","max_ep_cell_area",5,"acres"]
["Minimum number of pond cells","min_ep_cells",2,"cells","A minimum of 2 two cells is essential to ensure availability of storage space during cleaning, maintainance or emergency conditions. \"Dewatering Municipal Wastewater Sludge,EPA design Manual, Dewatering Municipal Wastewater Sludges.EPA/625/1-87/014, September 1987\"."]
["Evaporation pond freeboard","ep_freeboard",0.5,"feet","Additional freeboard provided by dike"]
["Overexcavation for evaporation pond","ep_overexcavate",4,"ft","2 feet each side in each dimension"]
["Evaporation pond solids removal frequency","dredging_freq",1,"per year","Range from 1 to 3 yrs.  Depending on the final solid concentration required and local climate.  \"Dewatering Municipal Wastewater Sludge,EPA design Manual, Dewatering Municipal Wastewater Sludges.EPA/625/1-87/014, September 1987\"."]
["Evaporation pond solids density","ep_solids_density",25,"lb/ft3"]
["Evaporation pond dike cross-sectional area","dike_xsection",35.630000000000003,"square ft","13' top and 1:2 side slope, 2'6\" height"]
[]
["Minimum septic tank discharge time","min_sept_disch_time",2,"days","Typical of state/local regulations"]
["Minimum septic tank volume","min_sept_tank_vol",1000,"gal","State/local regulations dictate a minimum of 750 to 1000 gallons; 1000 is the minimum size for which costs are available"]
["Septic tank volume safety factor","sept_tank_sf",1.5,null,"Allow for tank freeboard & effluent other than residuals"]
["Long term acceptance rate","sept_LTAR",0.5,"gpd/sq ft","Used by states/localities to dermine the minimum trench infiltration area; varies based on soil type"]
["Septic drain field trench width","sept_trench_w",4,"feet","State/local regulations require 2 to 4 feet; RS Means costs based on 4' trenches"]
["Septic drain field trench depth","sept_trench_d",4,"feet","State/local regulations require 2 to 4 feet; RS Means costs based on 4' trenches"]
["Septic drain field trench gravel depth below distribution pipe","sept_gravel_d_below",1,"feet","Typical designs are 8 to 24 inches; 12 inches common"]
["Minimum number of septic drain field trenches","sept_min_trenches",2,null,"Typical of state/local regulations"]
["Maximum septic drain field trench length","sept_max_trench_l",100,"feet","Typical of state/local regulations"]
["Distance between drain field trenches","sept_trench_dist",8,"feet","State/local regulations typically require 2x width or depth"]
["Septic drain field trench total gravel depth","sept_gravel_d",{"$f":"28/12","v":2.3333333333333335},"feet","Assumes 1 foot below, 1 foot above, 4 inches sides of distribution pipe"]
["Septic drain field buffer distance","sept_buffer",10,"feet","State/local regulations typically require minimum 10 feet offset from property lines and structures, with greater offset for wells, watercourses, etc; the latter would be site-specific"]
["Septic tank overexcavation depth","sept_overexcav",1,"feet","Distance above and each side"]
["Maximum distribution pipe connections per distribution box","sept_dist_connections",7,null,"Using cost for a 7 outlet distribution box"]
["Septic system distribution pipe diameter","sept_pipe_diam",4,"inches","Typical design: 4\" perforated pvc pipe"]
[]
["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","Guidance"]
["Motor/air operated control valves on process line per vessel (parellel systems)","proc_MOV_vessel_par",0,0,2,"valves/vessel"]
["Motor/air operated control valves on process line per vessel (series systems)","proc_MOV_vessel_ser",0,0,3,"valves/vessel"]
["Motor/air operated control valves on process line per booster pump","proc_MOV_pump",0,0,2,"valves/pump"]
["Motor/air operated control valves on backwash line per vessel","back_MOV_vessel",0,0,2,"valves/vessel"]
["Motor/air operated control valves on backwash line per backwash pump","back_MOV_pump",0,0,1,"valves/pump"]
["Motor/air operated control valves on backwash line per backwash tank","back_MOV_tank",0,0,1,"valves/tank"]
["Motor/air operated control valves on backwash line per brine tank or salt saturator","back_MOV_brine",0,0,1,"valves/tank","For adding water to create brine solution"]
["Additional Motor/air operated control valves on backwash line","back_MOV_add",0,0,1,"valves","Motive for eductor when backwash pumps not operated"]
["Motor/air operated control valves on backwash line per eductor","back_MOV_eductor",0,0,1,"valves/eductor"]
["Motor/air operated control valves on brine line per brine tank or salt saturator","brine_MOV_tank",0,0,1,"valves/unit"]
["Motor/air operated control valves on brine line per vessel","brine_MOV_vessel",0,0,2,"valves/vessel"]
["Motor/air operated on residuals line per residuals pump","res_MOV_pump",0,0,1,"valves/pump"]
["Motor/air operated on residuals line per holding or neutralization tank","res_MOV_tank",0,0,1,"valves/tank"]
["Number of motor/air operated control valves on residuals line per cell","res_MOV_ep",0,0,1,"valves/cell"]
["Number of motor/air operated control valves on caustic line per metering pump","caustic_mov_pump",0,0,2,"valves/pump"]
["Number of motor/air operated control valves per day tank","chem_mov_day",0,0,1,"valves/tank"]
["Number of manual valves per day tank","chem_man_day",1,1,0,"valves/tank"]
["Number of motor/air operated control valves on chemical line per chemical pump","chem_MOV_pump",0,0,2,"valves/pump"]
["Number of manual control valves on chemical line per chemical pump","chem_man_pump",2,2,0,"valves/pump"]
["Motor/air operated on bypass line","tot_bp_MOVs",0,0,1,"valves"]
["Manual on process line per vessel (parellel systems)","proc_man_vessel_par",2,2,0,"valves/vessel"]
["Manual on process line per vessel (series systems)","proc_man_vessel_ser",3,3,0,"valves/vessel"]
["Manual on process line per booster pump","proc_man_pump",2,2,0,"valves/pump"]
["Manual on backwash line per vessel","back_man_vessel",2,2,0,"valves/vessel"]
["Manual on backwash line per backwash pump","back_man_pump",1,1,0,"valves/pump"]
["Manual on backwash line per backwash tank","back_man_tank",1,1,0,"valves/tank"]
["Manual on backwash line per brine tank or salt saturator","back_man_brine",1,1,0,"valves/tank","For adding water to create brine solution"]
["Additional manual on backwash line","back_man_add",1,1,0,"valves","Motive for eductor when backwash pumps not operated"]
["Manual on backwash line per eductor","back_man_eductor",1,1,0,"valves/eductor"]
["Manual on brine line per brine tank or salt saturator","brine_man_tank",1,1,0,"valves/unit"]
["Manual on brine line per vessel","brine_man_vessel",2,2,0,"valves/vessel"]
["Manual on residuals line per residuals pump","res_man_pump",1,1,0,"valves/pump"]
["Manual on residuals line per holding or neutralization tank","res_man_tank",1,1,0,"valves/tank"]
["Number of motor/air operated control valves on residuals line per cell","res_man_ep",1,1,0,"valves/cell"]
["Manual on caustic lines per pump ","caustic_man_pump",2,2,0,"valves/pump"]
["Manual on bypass line","tot_bp_man",1,1,0,"valves"]
[]
["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","Guidance"]
["Alarm (including level switch/alarms, high/low alarms, low alarms)","alarm",1,1,0,0]
["Conductivity meter","cond",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"]
["Head loss sensor","head",1,0,0,0]
["Nitrate analyzer","nitrate",0,0,1,0]
["ORP sensor","ORP",0,0,1,0]
["pH meter","ph",0,0,1,0]
["Sampling port","port",1,0,0,0]
["Drive controller","switch",3,1,0,0]
["Temperature meter","temp",0,0,1,0]
["Turbidity meter","turb",0,0,1,0]
["Motor/air operated valve","valve",0,0,1,1]

{"sheet":"O&M Assumptions","index":6,"n_rows":65,"n_cols":5,"rows_kept":65,"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"]
["Materials"]
["Cost for parts & maintenance for pumps","booster_pump_maintenance",0.01,"of capital cost","For calculating cost of actual maintenance materials; not to be confused with depreciation.  Initial proposed estimate of 5% seems high  (Richard E. Hubel, Peter Keenan, American Water Works Service Company, Inc)"]
[]
["Labor"]
["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"]
[]
["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 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"]
["Minutes per regeneration for automated systems","uloe_autoregen",10,"min/event","Manual and semiautomated systems use actual regeneration time"]
["Hours per resin changeout","uloe_throwaway",{"$f":"8/(20*27)","v":1.4814814814814815E-2},"hours/cubic foot","Based on 20 cubic yards per day, applied separately to removal and replacement."]
[]
["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"]
["For chemical supply systems","uloe_chem_maint",120,"min/month"]
[]
["Pump Energy"]
["Pump head for booster pumps","booster_pump_head",25,"psi","Von Huben, Harry. Operator's Companion, 4th Edition. USABluebook, 2000.  Pp. 17  25 psi creates a head of 60 feet"]
["Residuals pump head","res_pump_psi",25,"psi"]
["Pump efficiency","booster_pump_efficiency",0.75]
["Pump head for backwash pumps","backwash_pump_head",14.7,"psi"]
[]
["Lighting and HVAC"]
["Lighting power per sf, low-quality buildings and sheds","lighting_power_low",0.3,"W/sf","0.3, 0.6, and 1.2 W/sf are the assumptions used for building capital costs"]
["Lighting power per sf, mid-quality buildings","lighting_power_mid",0.6,"W/sf"]
["Lighting power per sf, high-quality buildings","lighting_power_high",1.2,"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 chemical storage","Air_changes_chem_storage",2,"air changes/hr"]
["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",25,"hr-sf-degF/BTU","See Appendix E.  If higher R-value materials are desired, user may also need to adjust the cost of building materials in cl.xls"]
["R-value for ceilings","R_ceiling",49,"hr-sf-degF/BTU","See Appendix E.  If higher R-value materials are desired, user may also need to adjust the cost of building materials in cl.xls"]
["Annual heating degree days","heat_DD",4260,"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",1415,"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",3.3,null,"See Appendix E"]
["Natural gas non-condensing furnace efficiency","gas_non_eff",0.85,null,"See Appendix E"]
["Natural gas condensing furnace efficiency","gas_eff",0.9,null,"See Appendix E"]
["Standard oil furnace efficiency","diesel_non_eff",0.82,null,"See Appendix E"]
["Mid-efficiency oil furnace efficiency","diesel_eff",0.9,null,"See Appendix E"]
["Air conditioning EER","EER",11.8,"BTU/Whr","See Appendix E"]
["Heat pump cooling mode EER","hp_EER",11.8,"BTU/Whr","See Appendix E"]
[]
["Heating Oil Heat Content","diesel_heat_content",139000,"BTU/gal","U.S. DOE, Energy Information Administration."]

{"sheet":"Indirect Assumptions","index":7,"n_rows":127,"n_cols":5,"rows_kept":127,"cut":false,"hidden":false,"merged":[[105,0,106,0],[105,1,106,1],[105,2,105,4],[117,0,118,0],[117,1,118,1],[117,2,117,4]]}
["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",1,"<--- enter 1 for default, enter 2 for yes, 3 for no","Default of 1 means NEPA compliance is included only for systems that discharge to surface water. Selecting 2 means NEPA compliance will be included in all estimates. Selecting 3 means NEPA compliance will never be included."]
[]
["Pilot Study"]
["Include pilot study costs?","include_pilot",1,"<--- enter 1 for yes, 0 for no"]
[]
["Mobilization and Demobilization"]
["Mobilization percentage for small systems","mob_pct_small",0,"of direct capital cost","Typically 2-5% of the estimated construction cost. Enter 0% to exclude. Excluded by default for pre-engineered packages"]
["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.  Assumptions are for St. Louis, Missouri."]
["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 & Sitework"]
["Include geotechnical costs for low cost systems?","include_geo_low",0,"<--- enter 1 for yes, 0 for no","Note: geotechnical is always included with the septic system option, regardless of the numbers entered here"]
["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"]
["Test pit length","pit_length",4,"feet"]
["Test pit width","pit_width",4,"feet"]
["Test pit depth","pit_depth",7,"feet"]
["Borehole depth without basins","bore_depth_nobasin",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","Systems with deep basins 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, 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","Minimum size for full standby generators"]
[]
["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.  To estimate, add 5% to total estimated construction cost."]
[]
["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"]
[]
["Concrete Pad"]
["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":"Vessel Constraints","index":8,"n_rows":67,"n_cols":7,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["Vessel Constraint Calculations"]
["This sheet performs calculations to confirm that the vessel design on the Input page meets engineering constraints"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["From Inputs"]
["Design Flow","design_flow",{"$f":"IF(df_units=\"gpm\",(1-bp_pct)*design_flow_I*24*60/1000000,(1-bp_pct)*design_flow_I)","v":0.03},"MGD","From Inputs, less bypass"]
["Average Flow","average_flow",{"$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 Inputs, less bypass"]
["Design Flow Rate","design_flow_rate",{"$f":"design_flow*1000000/(24*60)","v":20.833333333333332},"gpm","Design flow expressed in gpm"]
["Average Flow Rate","average_flow_rate",{"$f":"average_flow*1000000/(24*60)","v":4.8611111111111107},"gpm","Average flow expressed in gpm"]
["Bypass Flow Rate (design)","bp_flow_rate",{"$f":"bp_pct/(1-bp_pct)*design_flow_rate","v":0},"gpm"]
["Target Contaminant","contam",1,"<-- 1 for arsenic, 2 for nitrate, 3 for other"]
["Resin Type","resin_type",{"$f":"(VLOOKUP(resin_type_I,resin_table,2,FALSE))","v":2},"<-- 1 for Strong base polystyrenic gel-type Type I, etc."]
["Theoretical total empty bed contact time (EBCT)","EBCT",{"$f":"EBCT_I","v":2},"minutes"]
["Minimum number of vessels in series","Num_tanks",{"$f":"num_tanks_I","v":1},"units"]
["Vessel geometry","tank_geom",{"$f":"IF(tank_geom_I=\"horizontal\",2,1)","v":1},"<-- 1 for upright cylindrical, 2 for horizontally-laid cylinder "]
[]
["From Central Cost Database"]
["Maximum Standard Vessel Diameter","max_diam_std_size",{"$f":"max_vessel_diam_cl","v":14},"feet"]
["Minimum Vessel Diameter","min_diam",{"$f":"min_vessel_diam_cl","v":1.5},"feet"]
["Maximum Vessel Diameter","max_diam",{"$f":"IF(max_diam_override>0,max_diam_override,max_diam_std_size)","v":14},"feet"]
[]
["Vessel Constraint Verification"]
["EBCT per vessel","EBCT_tank",{"$f":"EBCT/Num_tanks","v":2},"minutes"]
["Vessel surface area","max_sa",{"$f":"IF(tank_geom=1,(comm_diam-(2*Vessel_thickness))^2*PI()/4,IF(tank_geom=2,(comm_diam-(2*Vessel_thickness))*comm_height_length,0))","v":1.7671458676442586},"square feet"]
["Height available above media bed (for horizontal vessels)","distance_above",{"$f":"IF(tank_geom=2,comm_diam-bed_depth-horiz_underdrain,\"NA\")","v":"NA"},"ft"]
["Void space above media bed (for horizontal vessels)","void_above",{"$f":"IF(tank_geom=2,comm_height_length*(comm_diam*comm_diam/2*ASIN(SQRT(distance_above/comm_diam))-(comm_diam/2-distance_above)*SQRT((comm_diam-distance_above)*distance_above)),\"NA\")","v":"NA"},"cubic feet"]
["Maximum flow per vessel","flow_per_vessel",{"$f":"IF(tank_geom=1,(max_sa*bed_depth*7.48)/EBCT_tank,media_volume*7.48/EBCT_tank)","v":16.522813862473818},"gpm"]
["Number of parallel treatment trains","num_treat_lines",{"$f":"ROUNDUP(design_flow_rate/flow_per_vessel,0)","v":2},"lines"]
["Number of vessels excluding redundancy","op_num_tanks",{"$f":"ROUNDUP(design_flow_rate/flow_per_vessel,0)*Num_tanks","v":2},"units"]
["Number of redundant units","NRD",{"$f":"IF(NRD_I<>\"\",NRD_I,IF(design_flow>=1,ROUNDUP(num_treat_lines/redund_freq,0),IF(op_num_tanks=1,NRD_small_1,NRD_small)))","v":0}]
["Total number of vessels including redundancy","final_num_tanks",{"$f":"op_num_tanks+NRD","v":2},"units"]
[]
["Vessel requirements based on bed depth and contact time"]
["Minimum total resin needed","contact_material",{"$f":"design_flow_rate*EBCT/(7.481)","v":5.5696653745042992},"cubic feet"]
["Minimum volume of resin per vessel","contact_mat_per_vessel",{"$f":"contact_material/op_num_tanks","v":2.7848326872521496},"cubic feet"]
["Minimum volume of vessel","vol_vessel",{"$f":"contact_mat_per_vessel*(1+bed_expansion)","v":4.1772490308782242},"cubic feet","Volume required for media plus expansion, without freeboard or underdrain"]
["Minimum surface area of contact material","SA",{"$f":"contact_mat_per_vessel/(bed_depth)","v":1.1139330749008598},"square feet"]
[]
["Quantities based on user-specified vessel dimensions"]
["Final surface area of contact material","comm_SA",{"$f":"IF(tank_geom=1,(comm_diam-(2*Vessel_thickness))^2*PI()/4,IF(tank_geom=2,(comm_diam-(2*Vessel_thickness))*comm_height_length))","v":1.7671458676442586},"square feet"]
["Final surface loading rate","comm_load_rate",{"$f":"(design_flow_rate/num_treat_lines)/comm_SA","v":5.8946275219220494},"gpm/square ft"]
["Resin volume per tank","media_volume",{"$f":"IF(tank_geom=1,comm_SA*bed_depth,IF(tank_geom=2,comm_vol-underdrain_horiz_void-void_above))","v":4.4178646691106467},"cubic feet"]
["Resin volume per tank in gallons","media_volume_gal",{"$f":"media_volume*7.48","v":33.045627724947636},"gallons"]
["Resin mass per vessel","media_per_vessel",{"$f":"media_volume*media_density","v":189.9681807717578},"lbs/vessel"]
["Total resin","total_media",{"$f":"media_per_vessel*final_num_tanks","v":379.9363615435156},"lbs"]
["Resin volume when expanded","media_volume_expanded",{"$f":"media_volume*(1+bed_expansion)","v":6.6267970036659705},"cubic feet"]
["Total vessel volume","comm_vol",{"$f":"PI()*comm_diam^2/4*comm_height_length","v":7.9521564043991635},"cubic feet"]
["Total vessel volume in gallons","comm_vol_gal",{"$f":"comm_vol*7.48","v":59.482129904905747},"gal"]
[]
["Checks on user-specified dimensions"]
["Design dimensions for vertical vessels:"]
["Required height of vessel","height",{"$f":"bed_depth*(1+bed_expansion)+free_board","v":4.25},"feet"]
["Required vessel diameter (circular vessels)","diameter",{"$f":"(SA*4/PI())^0.5+(2*Vessel_thickness)","v":1.1909255397178324},"feet"]
["Minimum commercial height given diameter","min_comm_height",{"$f":"VLOOKUP(comm_diam,vessel_size_table_cl,2)","v":3},"feet"]
["Maximum commercial height given diameter","max_comm_height",{"$f":"VLOOKUP(comm_diam,vessel_size_table_cl,3)","v":6},"feet"]
[]
["Void space required for horizontal vessels:"]
["For freeboard","freeboard_horiz_void",{"$f":"comm_height_length*(comm_diam*comm_diam/2*ASIN(SQRT(free_board/comm_diam))-(comm_diam/2-free_board)*SQRT((comm_diam-free_board)*free_board))","v":2.3203708963089693},"cubic feet","Volume of a horizontal slice taken out of a cylinder"]
["For underdrain","underdrain_horiz_void",{"$f":"comm_height_length*(comm_diam*comm_diam/2*ASIN(SQRT(horiz_underdrain/comm_diam))-(comm_diam/2-horiz_underdrain)*SQRT((comm_diam-horiz_underdrain)*horiz_underdrain))","v":7.9521564043991635},"cubic feet"]
["Total","horiz_void",{"$f":"freeboard_horiz_void+underdrain_horiz_void","v":10.272527300708132},"cubic feet"]
[null,null,null,null,null,null,"`"]
["Volume available for media and expansion:"]
["Vertical vessel","vert_vol_available",{"$f":"(comm_height_length-free_board)*PI()*comm_diam^2/4","v":7.0685834705770345},"cubic feet"]
["Horizontal vessel","horiz_vol_available",{"$f":"comm_vol-horiz_void","v":-2.3203708963089689},"cubic feet"]
["For selected vessel geometry","input_vol_vess",{"$f":"CHOOSE(tank_geom,vert_vol_available,horiz_vol_available)","v":7.0685834705770345},"cubic feet","To be compared to vol_vessel, to determine whether vessel is oversized."]
[]
["Tolerance for oversized vessels","vol_tol",{"$f":"CHOOSE(tank_geom,IF(ss_cat2=1,vol_tol_vert_small,vol_tol_vert_med),vol_tol_horiz)","v":0.5},null,"Tolerance added to vol_vessel in checking for oversized vessels."]

{"sheet":"Regen Backwash","index":9,"n_rows":64,"n_cols":5,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["Backwash and Regeneration Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["From Inputs"]
["No backwash pumps","no_backwash",{"$f":"IF(no_backwash_I=\"existing pumps\",1,IF(no_backwash_I=\"new pumps\",\"\",IF(ss_cat2=1,1,\"\")))","v":1},"<-- 1 = backwash using existing supply or treated water pumps, blank = include backwash pumps in costs"]
["No backwash tanks","no_back_tank",{"$f":"IF(no_back_tank_I=\"existing storage\",1,IF(no_back_tank_I=\"new storage\",\"\",IF(ss_cat2=2,\"\",1)))","v":1},"<-- 1 = backwash from existing storage or supply, blank = include backwash tanks in costs"]
[]
["Resin Regeneration"]
["Mass of resin in grams","M",{"$f":"media_per_vessel*num_treat_lines*453.59","v":172335.33423252322},"grams","For Freundlich calculation"]
["Flow rate in L/min","QL",{"$f":"average_flow_rate*3.785","v":18.399305555555554},"L/min","For Freundlich calculation"]
["Number of bed volumes before regeneration","BV_regen",{"$f":"IF(regen_calc_type=\"\",0,IF(regen_calc_type=\"calculate based on sulfate\",ROUND(-606*LN(SO4_in)+3150,0),IF(regen_calc_type=\"manual entry\",BV_regen_I,(M*freund_1*C_b^(1/freund_2)/(QL*(C_0-C_b)))/(media_volume_gal*num_treat_lines/average_flow_rate))))","v":779},"bed volumes"]
["Total resin volume","resin_volume_total",{"$f":"final_num_tanks*media_volume","v":8.8357293382212934},"cubic feet"]
["Salt needed per vessel","salt_regen",{"$f":"media_volume*salt_dose","v":35.342917352885173},"lbs"]
["Volume of saturated brine per vessel","vol_brine_sat",{"$f":"salt_regen/brine_conc_sat","v":11.400941081575862},"gallons"]
["Volume of dilute brine needed per vessel","vol_brine",{"$f":"salt_regen/brine_conc","v":70.685834705770347},"gallons","Slow rinse water serves to dilute the brine (Lowry Peer Review comments)"]
["Time for brine delivery","time_regen",{"$f":"salt_dose/brine_conc/regen_rate","v":20},"minutes","Calculated based on salt input and regen_rate"]
["Dilute brine flow rate (gpm)","brine_gpm",{"$f":"vol_brine/time_regen","v":3.5342917352885173},"gpm"]
["Regeneration per vessel frequency","regen_days",{"$f":"((num_treat_lines*media_volume_gal*BV_regen)/(average_flow*1000000))","v":7.3550125707812022},"days"]
["Number of regeneration washes per month","regen_month",{"$f":"30/regen_days","v":4.0788509484238169},"washes/vessel/month"]
["Salt needed in storage","salt_store",{"$f":"(regen_month*cstore_days/30)*salt_regen*num_treat_lines/(regen_reuse+1)","v":288.31698392976051},"lbs"]
[]
["Sodium Chloride Purchasing"]
["Quantity required for large quantity purchase",null,{"$f":"VLOOKUP(\"Sodium Chloride - Large Qty\",chem_break_table_cl,2,FALSE)","v":27500},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for mid quantity purchase",null,{"$f":"VLOOKUP(\"Sodium Chloride - Mid Qty\",chem_break_table_cl,2,FALSE)","v":5000},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for small quantity purchase",null,{"$f":"VLOOKUP(\"Sodium Chloride - Small Qty\",chem_break_table_cl,2,FALSE)","v":0},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Purchase Type","salt_purchase",{"$f":"IF(AND(ISNA(C23),ISNA(C24),ISNA(C25)),\"\",IF(salt_store>=C23,\" - Large Qty\",IF(salt_store>=C24,\" - Mid Qty\",\" - Small Qty\")))","v":" - Small Qty"},null,"Returns descriptive term based on volume of each purchase for use in determining pricing. Blank indicates that price data do not depend on volume purchased."]
[]
["Brine Mixing Tanks"]
["Maximum chemical tank size","max_chem_tank_size",{"$f":"MAX(VLOOKUP(10^6,pl_cst_cost_cl,1)-1,VLOOKUP(10^6,fg_cst_cost_cl,1)-1,VLOOKUP(10^6,ss_cst_cost_cl,1)-1)","v":30000},"gallons","The largest size for which costs are available."]
["Maximum chemical storage tank size excluding stainless","max_chem_tank_size_noSS",{"$f":"MAX(VLOOKUP(10^6,pl_cst_cost_cl,1)-1,VLOOKUP(10^6,fg_cst_cost_cl,1)-1)","v":30000},"gallons","The largest size for which costs are available, excluding stainless steel"]
["Brine tanks","brine_tanks",{"$f":"IF(brine_method=2,0,IF(vol_brine_sat>max_chem_tank_size,ROUNDUP(vol_brine_sat/max_chem_tank_size,0)*regen_redun,regen_redun))","v":1},"units"]
["Brine tank volume","brine_tank_vol",{"$f":"IF(brine_method=2,0,vol_brine_sat*regen_redun/brine_tanks)","v":11.400941081575862},"gallons"]
["Number of mixers","mixers",{"$f":"brine_tanks","v":1},"units"]
[]
["Salt Saturators"]
["Salt saturator size needed","salt_box_need",{"$f":"IF(salt_store/cstore_days/2000>=min_saltbox,salt_store/cstore_days/2000,IF(salt_store/(cstore_days/7)/2000>=min_saltbox,salt_store/(cstore_days/7)/2000,salt_store/(cstore_days/30)/2000))","v":0.14415849196488026},"tons","Provides one day, one week, or one month of storage, depending on quantity needed"]
["Days of storage provided by salt saturator","salt_box_days",{"$f":"IF(salt_store/cstore_days/2000>=min_saltbox,1,IF(salt_store/(cstore_days/7)/2000>=min_saltbox,7,30))","v":30},"days"]
["Additional salt storage needed","add_salt_store",{"$f":"IF(cstore_days-salt_box_days>0,cstore_days-salt_box_days,0)","v":0},"days","Additonal storage to total at least as many days supply onsite as specified in CDAs"]
["Smallest size of salt saturator","min_saltbox",{"$f":"MIN(VLOOKUP(0.001,fg_saltbox_cost_cl,2),VLOOKUP(0.001,pl_saltbox_cost_cl,2))","v":5},"tons","The smallest size for which costs are available.  Used to determine whether a system will store 1 month, 1 week, or 1 day of salt in the saturators."]
["Maximum size of salt saturator","max_saltbox",{"$f":"MAX(VLOOKUP(10^6,fg_saltbox_cost_cl,1)-1,VLOOKUP(10^6,pl_saltbox_cost_cl,1)-1)","v":79.099999999999994},"tons","The largest size for which costs are available."]
["Number of salt saturators","num_salt_box",{"$f":"ROUNDUP(salt_box_need/max_saltbox,0)","v":1},"units"]
["Salt saturator size","salt_box_size",{"$f":"IF(ROUNDUP(salt_box_need/num_salt_box,0)<min_saltbox,min_saltbox,ROUNDUP(salt_box_need/num_salt_box,0))","v":5},"tons"]
[]
["Number of eductors","eductors",{"$f":"IF(brine_method=1,brine_tanks,num_salt_box)","v":1},"units"]
[]
["Backwash"]
["Water flush rate (gpm)","water_flush",{"$f":"ROUND(h2oflush_backwash_rate*comm_SA,0)","v":5},"gpm"]
["Total water flush","waterflush_vol",{"$f":"water_flush*backwash_time","v":60},"gallons"]
["Slow rinse volume","s_rinse_vol",{"$f":"MAX(media_volume_gal*s_rinse_bv,vol_brine-vol_brine_sat)","v":66.091255449895272},"gallons"]
["Slow rinse rate (gpm)","s_rinse_gpm",{"$f":"(vol_brine-vol_brine_sat)/time_regen","v":2.9642446812097241},"gpm","To deliver dilution water during brining"]
["Slow rinse time","s_rinse_time",{"$f":"s_rinse_vol/s_rinse_gpm","v":22.296153846153846},"minutes","Time to deliver total slow rinse water, overlaps with brine delivery time"]
["Fast rinse volume","f_rinse_vol",{"$f":"media_volume_gal*f_rinse_bv","v":165.22813862473816},"gallons"]
["Fast final rinse time","f_rinse_time",{"$f":"f_rinse_vol/(f_rinse_rate*comm_SA)","v":31.166666666666664},"minutes"]
["Fast rinse rate (gpm)","f_rinse_gpm",{"$f":"f_rinse_vol/f_rinse_time","v":5.3014376029327757},"gpm"]
["Total backwash volume","total_backwash",{"$f":"waterflush_vol+s_rinse_vol+f_rinse_vol","v":291.31939407463346},"gal"]
["Maximum backwash tank size","max_back_tank_size",{"$f":"MAX(VLOOKUP(10^6,st_bwt_cost_cl,1)-1,VLOOKUP(10^6,fg_bwt_cost_cl,1)-1,VLOOKUP(10^6,hdpe_bwt_cost_cl,1)-1)","v":289000},"gallons","The largest size for which costs are available. "]
["Backwash tanks","back_tanks",{"$f":"IF(no_back_tank=1,0,ROUNDUP(total_backwash/max_back_tank_size,0))","v":0},"units"]
["Backwash tank volume","back_tank_vol",{"$f":"IF(no_back_tank=1,0,total_backwash/back_tanks)","v":0},"gal"]
["Backwashes per year per vessel",null,{"$f":"365/regen_days+IF(add_backwash_freq=0,0,365/add_backwash_freq)","v":49.626019872489771},"backwash per year"]
["Total number of backwashes per year (all vessels)","backwash_yr",{"$f":"C59*final_num_tanks","v":99.252039744979541},"backwash per year","Number of backwash events per year for all vessels includes redundancy"]
[]
["Regeneration downtime","regeneration_downtime",{"$f":"backwash_time+s_rinse_time+f_rinse_time","v":65.462820512820514},"minutes"]
["Total days for full regeneration","total_downtime",{"$f":"regeneration_downtime*final_num_tanks/(24*60)","v":9.0920584045584049E-2},"days"]
["Number of vessels regenerated at a time","regen_redun",{"$f":"ROUNDUP(total_downtime/regen_days,0)","v":1}]

{"sheet":"pH Adjust","index":10,"n_rows":87,"n_cols":5,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
["Calculations for adjusting pH of finished water"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["pH adjust","ph_adj",{"$f":"IF(pH_adj_I=\"yes\",1,0)","v":0},"<-- 1=yes 0=no","From Input"]
[]
["pH Adjustment Chemistry"]
["Ionic strength (I)","I_ion_str",{"$f":"TDS_I/40000","v":5.0000000000000001E-3},"mol/L","40,000 converts TDS to ionic strength, Equation 4, Trussell 1998"]
["Temperature variance from 25 degrees centigrade","t_minus25",{"$f":"t_I-25","v":-15},"degrees C","For use in Equation S14, Trussell 1998"]
["Dielectric constant (D)","D_dielectric",{"$f":"78.54*(1-0.004579*t_minus25+0.0000119*t_minus25^2+0.000000028*t_minus25^3)","v":84.137388720000004},null,"Equation S14, Trussell 1998"]
["Temperature in degrees Kelvin","T_K",{"$f":"t_I+273","v":283},"degrees K","273 converts degrees C to degrees K"]
["Limiting theoretical slope (A)","A_slope_lim",{"$f":"1290000*(SQRT(2)/(D_dielectric*T_K)^1.5)","v":0.49652544704237711},null,"Equation S13, Trussell 1998"]
["Monovalent activity coefficient (-log form)","log_gamma_1",{"$f":"A_slope_lim*1^2*(SQRT(I_ion_str)/(1+SQRT(I_ion_str))-0.3*I_ion_str)","v":3.2046190551368897E-2},null,"Modified Davies equation, Equation S12, Trussell 1998"]
["Divalent activity coefficient (-log form)","log_gamma_2",{"$f":"A_slope_lim*2^2*(SQRT(I_ion_str)/(1+SQRT(I_ion_str))-0.3*I_ion_str)","v":0.12818476220547559},null,"Modified Davies equation, Equation S12, Trussell 1998"]
["Monovalent activity coefficient (ɣ1)","gamma_1",{"$f":"10^-log_gamma_1","v":0.92886758932889413}]
["Divalent activity coefficient (ɣ2)","gamma_2",{"$f":"10^-log_gamma_2","v":0.74441520944640127}]
["Equilibrium constant for carbonic acid (H2CO3) (-log form)","pK_1",{"$f":"a1_K1+a2_K1/T_K+a3_K1*LOG10(T_K)+a4_K1*T_K+a5_K1/T_K^2","v":6.4766411440902338}]
["Equilibrium constant for bicarbonate (HCO3-) (-log form)","pK_2",{"$f":"a1_K2+a2_K2/T_K+a3_K2*LOG10(T_K)+a4_K2*T_K+a5_K2/T_K^2","v":10.488538243033085}]
["Equilibrium constant for water (H2O) (-log form)","pK_w",{"$f":"a1_Kw+a2_Kw/T_K+a3_Kw*LOG10(T_K)+a4_Kw*T_K+a5_Kw/T_K^2","v":14.538566572438164}]
["Equilibrium constant for carbonic acid (H2CO3) (K1)","K_1",{"$f":"10^-pK_1","v":3.3370203562126103E-7}]
["Equilibrium constant for bicarbonate (HCO3-) (K2)","K_2",{"$f":"10^-pK_2","v":3.2468464988066683E-11}]
["Equilibrium constant for water (H2O) (Kw)","K_w",{"$f":"10^-pK_w","v":2.8935662320507785E-15}]
["Intermediate calculation","term1_i",{"$f":"gamma_1*10^-pHo/K_1","v":0.27835238931030171},null,"ɣ110-pH / K1"]
["Intermediate calculation","term2_i",{"$f":"(gamma_1*K_2)/(gamma_2*10^-pHo)","v":4.0513552678623203E-4},null,"ɣ1K2 / ɣ210-pH"]
["Intermediate calculation","term3_i",{"$f":"alk_i/50000","v":5.0000000000000001E-4},"eq/L","Alk / 50,000 (where 50,000 converts mg/L to eq/L)"]
["Intermediate calculation","term4_i",{"$f":"K_w/(gamma_1*10^-pHo)","v":3.1151546951286968E-8},null,"Kw / ɣ110-pH"]
["Intermediate calculation","term5_i",{"$f":"10^-pHo/gamma_1","v":1.0765797100558745E-7},null,"10-pH / ɣ1"]
["Intermediate calculation","term6_i",{"$f":"(2*K_2*gamma_1)/(gamma_2*10^-pHo)","v":8.1027105357246406E-4},null,"2K2ɣ1 / ɣ210-pH"]
["Initial total inorganic carbon (CT)","C_T_i",{"$f":"(1+term1_i+term2_i)*((term3_i-term4_i+term5_i)/(1+term6_i))","v":6.3895886571069282E-4},"mol/L","Equation 15, Najm 2001"]
["Intermediate calculation","term1_f",{"$f":"(2*K_2*gamma_1)/(gamma_2*10^-pHf)","v":1.2841930768552922E-2},null,"2K2ɣ1 / ɣ210-pH"]
["Intermediate calculation","term2_f",{"$f":"(gamma_1*10^-pHf)/K_1","v":1.7562848438894489E-2},null,"ɣ110-pH / K1"]
["Intermediate calculation","term3_f",{"$f":"(gamma_1*K_2)/(gamma_2*10^-pHf)","v":6.4209653842764612E-3},null,"ɣ1K2 / ɣ210-pH"]
["Intermediate calculation","term4_f",{"$f":"K_w/(gamma_1*10^-pHf)","v":4.9371874697727459E-7},null,"Kw / ɣ110-pH"]
["Intermediate calculation","term5_f",{"$f":"10^-pHf/gamma_1","v":6.7927587497811107E-9},null,"10-pH / ɣ1"]
["Treated water alkalinity","alk_f",{"$f":"50000*((C_T_i*(1+term1_f))/(1+term2_f+term3_f)+term4_f-term5_f)","v":31.624666660523044},"mg/L as CaCO3","Equation 17, Najm 2001, where 50,000 converts eq/L to mg/L"]
["Hydroxide (OH-) required","OH_tot",{"$f":"(alk_f-alk_i)/50000","v":1.3249333321046087E-4},"mol/L","Equation 20, Najm 2001, where 50,000 converts from mg/L to mol/L"]
[]
["Chemical Usage"]
["NaOH dose required","NaOH_tot",{"$f":"IF(ph_adj=0,0,39.997*OH_tot*1000)","v":0},"mg/L","39.997 is molar mass of NaOH in g/mol, 1,000 converts g to mg"]
["NaOH concentration in lbs/gal","caustic_conc_lb",{"$f":"VLOOKUP(NaOH_pct,NaOH_table_cl,2)","v":6.3639999999999999},"lbs/gal"]
["Pounds of pure NaOH needed per day","lb_NaOH_day",{"$f":"1000000*3.7854*NaOH_tot*2.2*average_flow/1000000","v":0},"lbs"]
["Pounds of pure NaOH needed in storage","lb_NaOH_store",{"$f":"ROUNDUP(lb_NaOH_day*cstore_days,0)","v":0},"lbs"]
["Gallons of NaOH needed per day","gal_NaOH_day",{"$f":"lb_NaOH_day/caustic_conc_lb","v":0},"gal"]
["Gallons of NaOH needed in storage","gal_NaOH_store",{"$f":"ROUNDUP(lb_NaOH_store/caustic_conc_lb,0)","v":0},"gal"]
["Max NaOH flow (based on design flow)","des_NaOH_flow",{"$f":"gal_NaOH_day/24*design_flow/average_flow","v":0},"gph"]
["NaOH solution specific gravity","NaOH_spgr",{"$f":"VLOOKUP(NaOH_pct,NaOH_table_cl,4)","v":1.5249999999999999}]
["Total weight of bulk NaOH solution in storage","NaOH_lbs",{"$f":"IF(gal_NaOH_store=0,0,ROUNDUP(gal_NaOH_store*NaOH_spgr*8.345,0))","v":0},"lbs"]
[]
["Sodium Hydroxide Purchasing"]
["Quantity required for large quantity purchase",null,{"$f":"VLOOKUP(\"Sodium Hydroxide - Large Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for mid quantity purchase",null,{"$f":"VLOOKUP(\"Sodium Hydroxide - Mid Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for small quantity purchase",null,{"$f":"VLOOKUP(\"Sodium Hydroxide - Small Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Purchase Type","NaOH_purchase",{"$f":"IF(AND(ISNA(C49),ISNA(C50),ISNA(C51)),\"\",IF(NaOH_lbs>=C49,\" - Large Qty\",IF(NaOH_lbs>=C50,\" - Mid Qty\",\" - Small Qty\")))","v":""},"lbs","Returns descriptive term based on volume of each purchase for use in determining pricing. Blank indicates that price data do not depend on volume purchased."]
[]
["NaOH tanks"]
["NaOH tanks","NaOH_tanks",{"$f":"IF(gal_NaOH_store=0,0,ROUNDUP(gal_NaOH_store/max_chem_tank_size,0))","v":0},"units"]
["NaOH tank volume","NaOH_tank_vol",{"$f":"IF(gal_NaOH_store=0,0,ROUNDUP(gal_NaOH_store/NaOH_tanks,0))","v":0},"gallons"]
["Day tank storage volume required (based on design flow)","day_tank_vol_needed",{"$f":"3.7854*NaOH_tot*2.2*design_flow/caustic_conc_lb","v":0},"gallons"]
["Number of day tanks","day_tanks",{"$f":"IF(day_tank_vol_needed<day_tank_needed,0,ROUNDUP(day_tank_vol_needed/max_chem_tank_size,0))","v":0},"units"]
["Volume of day tanks","day_tank_vol",{"$f":"IF(day_tanks=0,0,ROUNDUP(day_tank_vol_needed/day_tanks,0))","v":0},"gallons"]
[]
["Maximum chemical tank mixer horsepower","cmix_hp_max",{"$f":"MAX(VLOOKUP(10^6,port_mix_cost_cl,1)-0.1,VLOOKUP(10^6,mount_mix_cost_cl,1)-0.1,VLOOKUP(10^6,imp_mix_cost_cl,1)-0.1)","v":30},"hp"]
["Mixers per storage tank","cmix_per_tank",{"$f":"IF(AND(include_cmix=1,NaOH_tanks<>0),ROUNDUP(NaOH_tank_vol/1000*cmix_hp_per/cmix_hp_max,0),0)","v":0},"units"]
["Number of storage tank mixers","cmixers",{"$f":"NaOH_tanks*cmix_per_tank","v":0},"units"]
["Mixer size for storage tanks","cmix_size",{"$f":"IF(cmixers<>0,MAX(min_cmix_hp,NaOH_tank_vol/1000*cmix_hp_per/cmix_per_tank),0)","v":0},"hp"]
["Mixers per day tank","dmix_per_tank",{"$f":"IF(AND(include_cmix=1,day_tanks<>0),ROUNDUP(day_tank_vol/1000*cmix_hp_per/cmix_hp_max,0),0)","v":0},"units"]
["Number of day tank mixers","dmixers",{"$f":"day_tanks*dmix_per_tank","v":0},"units"]
["Mixer size for day tanks","dmix_size",{"$f":"IF(dmixers<>0,MAX(min_cmix_hp,day_tank_vol/1000*cmix_hp_per/dmix_per_tank),0)","v":0},"hp"]
[]
["Secondary Containment for Storage Tanks"]
["Minimum volume required","ct_cont_volume",{"$f":"MAX(NaOH_tanks*NaOH_tank_vol*sec_cont_pct_of_total,NaOH_tank_vol*sec_cont_pct_of_largest)/7.48","v":0},"cubic feet","7.48 converts gallons to cubic feet"]
["Footprint available","ct_cont_fp",{"$f":"IF(NaOH_tanks=0,0,NaOH_tank_fp-NaOH_tanks*PI()*(ct_diam/2)^2)","v":0},"square feet","Total footprint minus displacement by tanks themselves"]
["Curb height required","ct_curb_height",{"$f":"IF(NaOH_tanks=0,0,ct_cont_volume/ct_cont_fp+sec_cont_freeboard/12)","v":0},"feet"]
["Curb thickness","ct_curb_thick",{"$f":"IF(NaOH_tanks=0,0,MIN(sec_cont_max_thick,ct_curb_height))","v":0},"feet"]
["Curb length (long side)","ct_curb_len_long",{"$f":"IF(NaOH_tanks=0,0,NaOH_tanks*ct_diam+2*space_ct+(NaOH_tanks-1)*space_ct+2*ct_curb_thick)","v":0},"feet"]
["Curb length (short side)","ct_curb_len_short",{"$f":"IF(NaOH_tanks=0,0,ct_diam+2*space_ct)","v":0},"feet"]
["Curb concrete volume","ct_curb_concrete",{"$f":"IF(NaOH_tanks=0,0,ROUNDUP((ct_curb_len_long*2+ct_curb_len_short*2)*ct_curb_height*ct_curb_thick/27,0))","v":0},"cubic yards","27 converts cubic feet to cubic yards"]
["Chemical resistant coating required","ct_coating_gal",{"$f":"IF(NaOH_tanks=0,0,ROUNDUP((NaOH_tank_fp+2*(ct_curb_len_long-2*ct_curb_thick)*ct_curb_height+2*ct_curb_len_short*ct_curb_height)/sec_cont_coating_cvg,0))","v":0},"gallons","Covers total footprint plus inside surface and top of curbs"]
[]
["Secondary Containment for Day Tanks"]
["Minimum volume required","dt_cont_volume",{"$f":"MAX(day_tanks*day_tank_vol*sec_cont_pct_of_total,day_tank_vol*sec_cont_pct_of_largest)/7.48","v":0},"cubic feet","7.48 converts gallons to cubic feet"]
["Footprint available","dt_cont_fp",{"$f":"IF(day_tanks=0,0,day_tank_fp-day_tanks*PI()*(dt_diam/2)^2)","v":0},"square feet","Total footprint minus displacement by tanks themselves"]
["Curb height required","dt_curb_height",{"$f":"IF(day_tanks=0,0,dt_cont_volume/dt_cont_fp+sec_cont_freeboard/12)","v":0},"feet"]
["Curb thickness","dt_curb_thick",{"$f":"IF(day_tanks=0,0,MIN(sec_cont_max_thick,dt_curb_height))","v":0},"feet"]
["Curb length (long side)","dt_curb_len_long",{"$f":"IF(day_tanks=0,0,day_tanks*dt_diam+2*space_dt+(day_tanks-1)*space_dt+2*dt_curb_thick)","v":0},"feet"]
["Curb length (short side)","dt_curb_len_short",{"$f":"IF(day_tanks=0,0,dt_diam+2*space_dt)","v":0},"feet"]
["Curb concrete volume","dt_curb_concrete",{"$f":"IF(day_tanks=0,0,ROUNDUP((dt_curb_len_long*2+dt_curb_len_short*2)*dt_curb_height*dt_curb_thick/27,0))","v":0},"cubic yards","27 converts cubic feet to cubic yards"]
["Chemical resistant coating required","dt_coating_gal",{"$f":"IF(day_tanks=0,0,ROUNDUP((day_tank_fp+2*(dt_curb_len_long-2*dt_curb_thick)*dt_curb_height+2*dt_curb_len_short*dt_curb_height)/sec_cont_coating_cvg,0))","v":0},"gallons","Covers total footprint plus inside surface and top of curbs"]

{"sheet":"Pumps Pipe Structure","index":11,"n_rows":93,"n_cols":5,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
["Pumps, Piping, and Structure Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Pump Design"]
["Maximum pump size","max_pump_size",{"$f":"MAX(VLOOKUP(10^6,pump_cost_cl,1)-1,VLOOKUP(10^6,back_pump_cost_cl,1)-1)","v":10000},"gpm","The largest pump size for which costs are available.  Applies to booster pumps and backwash pumps.  "]
["Booster pump rating","pump_rating",{"$f":"IF(lines_pump_I=\"\",IF(ss_cat2=1,0,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(lines_pump_I=0,0,(design_flow_rate+bp_flow_rate)*(1+pump_safety_factor)/lines_pump_I))","v":0},"gpm","Includes safety factor"]
["Number of booster pumps","booster_pumps",{"$f":"IF(pump_rating=0,0,ROUNDUP((design_flow_rate+bp_flow_rate)*(1+pump_safety_factor)/pump_rating,0))","v":0},"units"]
["Total booster pumps","total_booster_pumps",{"$f":"IF(booster_pumps=0,0,booster_pumps+NRD_pumps)","v":0},"units"]
[]
["Number of backwash pumps","backwash_pumps",{"$f":"IF(no_backwash=1,0, ROUNDUP(water_flush*(1+pump_safety_factor)/max_pump_size,0)+NRD_back_pumps)","v":0},"pumps","Includes one pump for redundancy"]
["Backwash pump rating","back_pump_rating",{"$f":"IF(backwash_pumps=0,0,water_flush*(1+pump_safety_factor)/(backwash_pumps-NRD_back_pumps))","v":0},"gpm","Includes safety factor"]
[]
["Additional pumps for pH adjustment"]
["Metering flow needed for caustic","pH_pump flow_total",{"$f":"MAX(min_chem_flow,des_NaOH_flow*(1+pump_safety_factor))","v":0.13},"gph"]
["Maximum chemical metering pump size","max_cm_pump_size",{"$f":"MAX(VLOOKUP(10^6,ss_empump_cost_cl,1)-0.01,VLOOKUP(10^6,ss_mmpump_cost_cl,1)-0.01,VLOOKUP(10^6,pvc_empump_cost_cl,1)-0.01,VLOOKUP(10^6,pvc_mmpump_cost_cl,1)-0.01)","v":132},"gph","The largest pump size for which costs are available."]
["Maximum chemical metering pump size excluding stainless","max_cm_pump_size_noSS",{"$f":"MAX(VLOOKUP(10^6,pvc_empump_cost_cl,1)-0.01,VLOOKUP(10^6,pvc_mmpump_cost_cl,1)-0.01)","v":132},"gph","The largest size for which costs are available, excluding stainless steel"]
["Metering pumps for caustic","pH_pumps",{"$f":"IF(ph_adj=1,ROUNDUP(des_NaOH_flow/max_cm_pump_size,0)+NRD_pH_pumps,0)","v":0},"pumps","Includes one pump for redundancy"]
["Metering pump rating for caustic","pH_pump_rating",{"$f":"IF(pH_pumps=0,0,pH_pump_flow_total/(pH_pumps-NRD_pH_pumps))","v":0},"gph","Includes safety factor"]
[]
["Piping Design"]
["Influent and treated water pipe length","in_out_pipe_length",{"$f":"in_out_pipe_mult*facil_length","v":20},"linear feet"]
["Process piping length","proc_pipe_length",{"$f":"proc_pipe_mult*facil_length","v":20},"linear feet"]
["Backwash piping length","back_pipe_length",{"$f":"back_pipe_mult*facil_length","v":25},"linear feet"]
["Bypass piping length","bp_pipe_length",{"$f":"IF(bp_pct>0,bp_pipe_mult*back_pipe_length,0)","v":0},"linear feet"]
["Brine/regeneration piping length","brine_pipe_length",{"$f":"chem_pipe_mult*facil_length","v":10},"linear feet"]
["Caustic piping length","caustic_pipe_length",{"$f":"IF(NaOH_tot=0,0,chem_pipe_mult*facil_length)","v":0},"linear feet","With pH adjustment only"]
["Ferric chloride addition pipe length","coag_pipe_length",{"$f":"IF(coag_day_gal=0,0,chem_pipe_mult*facil_length)","v":0},"linear feet"]
["Polymer addition pipe length","polymer_pipe_length",{"$f":"IF(polymer_day=0,0,chem_pipe_mult*facil_length)","v":0},"linear feet"]
["Influent and treated water pipe flow","in_out_pipe_flow",{"$f":"design_flow_rate+bp_flow_rate","v":20.833333333333332},"gpm"]
["Influent piping diameter","in_out_pipe_diam",{"$f":"VLOOKUP(in_out_pipe_flow,pipe_size_table_cl,2)","v":1.5},"inches"]
["Process pipe flow","proc_pipe_flow",{"$f":"flow_per_vessel","v":16.522813862473818},"gpm"]
["Process pipe diameter","proc_pipe_diam",{"$f":"VLOOKUP(proc_pipe_flow,pipe_size_table_cl,2)","v":1.5},"inches"]
["Backwash pipe flow","back_pipe_flow",{"$f":"MAX(water_flush,f_rinse_gpm)","v":5.3014376029327757},"gpm"]
["Backwash pipe diameter","back_pipe_diam",{"$f":"MAX(min_res_pipe_size,VLOOKUP(back_pipe_flow,pipe_size_table_cl,2))","v":1},"inches"]
["Brine pipe flow","brine_pipe_flow",{"$f":"brine_gpm","v":3.5342917352885173},"gpm"]
["Brine pipe diameter","brine_pipe_diam",{"$f":"VLOOKUP(brine_pipe_flow,pipe_size_table_cl,2)","v":0.75},"inches"]
["Bypass pipe flow","bp_pipe_flow",{"$f":"bp_flow_rate","v":0},"gpm"]
["Bypass pipe diameter","bp_pipe_diam",{"$f":"IF(bp_pct>0,VLOOKUP(bp_pipe_flow,pipe_size_table_cl,2),0)","v":0},"inches"]
["Caustic pipe flow","caustic_pipe_flow",{"$f":"des_NaOH_flow*60","v":0},"gpm"]
["Caustic pipe diameter","caustic_pipe_diam",{"$f":"IF(des_NaOH_flow>0,VLOOKUP(caustic_pipe_flow,pipe_size_table_cl,2),0)","v":0},"inches"]
["Ferric chloride pipe flow","coag_pipe_flow",{"$f":"coag_rate/60","v":0},"gpm"]
["Ferric chloride pipe diameter","coag_pipe_diam",{"$f":"IF(coag_day_gal=0,0,VLOOKUP(coag_pipe_flow,pipe_size_table_cl,2))","v":0},"inches"]
["Polymer pipe flow","polymer_pipe_flow",{"$f":"polymer_rate/60","v":0},"gpm"]
["Polymer pipe diameter","polymer_pipe_diam",{"$f":"IF(polymer_day=0,0,VLOOKUP(polymer_pipe_flow,pipe_size_table_cl,2))","v":0},"inches"]
[]
["Building Structure"]
["Backwash tank diameter","bt_diam",{"$f":"ROUNDUP(2*(MAX((2*back_tank_vol/7.48/PI())^(1/3),(4*back_tank_vol/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":0},"feet"]
["Brine tank diameter","st_diam",{"$f":"ROUNDUP(2*(MAX((2*brine_tank_vol/7.48/PI())^(1/3),(4*brine_tank_vol/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":1},"feet"]
["Salt saturator diameter","ss_diam",{"$f":"ROUNDUP(VLOOKUP(salt_box_size,saltbox_dim_table_cl,3),0)","v":8},"feet"]
["Residuals holding tank diameter","ht_diam",{"$f":"ROUNDUP(2*(MAX((2*htank_vol/7.48/PI())^(1/3),(4*htank_vol/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":0},"feet"]
["NaOH tank diameter","ct_diam",{"$f":"ROUNDUP(2*(MAX((2*NaOH_tank_vol/7.48/PI())^(1/3),(4*NaOH_tank_vol/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":0},"feet"]
["Day tank diameter","dt_diam",{"$f":"ROUNDUP(2*(MAX((2*day_tank_vol/7.48/PI())^(1/3),(4*day_tank_vol/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":0},"feet"]
["Ferric chloride storage tank diameter","coag_st_diam",{"$f":"ROUNDUP(2*(MAX((2*coag_tank_vol/7.48/PI())^(1/3),(4*coag_tank_vol/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":0},"feet"]
["Polymer storage tank diameter","polymer_st_diam",{"$f":"ROUNDUP(2*(MAX((2*polymer_tank_vol/7.48/PI())^(1/3),(4*polymer_tank_vol/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":0},"feet"]
["Maximum access space per vessel or tank","max_space_vessels",{"$f":"IF(ss_cat2=1,max_space_vessels_pre,max_space_vessels_cust)","v":1},"feet"]
["Access space per vessel","space_vessels",{"$f":"IF(tank_geom=2,max_space_vessels,IF(comm_diam>max_space_vessels,max_space_vessels,comm_diam))","v":1},"feet"]
["Access space per backwash tank","space_bt",{"$f":"IF(bt_diam>max_space_vessels,max_space_vessels,bt_diam)","v":0},"feet"]
["Access space per brine tank","space_st",{"$f":"IF(st_diam>max_space_vessels,max_space_vessels,st_diam)","v":1},"feet"]
["Access space per salt saturator","space_ss",{"$f":"IF(ss_diam>max_space_vessels,max_space_vessels,ss_diam)","v":1},"feet"]
["Access space per residuals holding tank","space_ht",{"$f":"IF(ht_diam>max_space_vessels,max_space_vessels,ht_diam)","v":0},"feet"]
["Access space per NaOH tank","space_ct",{"$f":"IF(ct_diam>max_space_vessels,max_space_vessels,ct_diam)","v":0},"feet"]
["Access space per day tank","space_dt",{"$f":"IF(dt_diam>max_space_vessels,max_space_vessels,dt_diam)","v":0},"feet"]
["Access space per ferric chloride storage tank","space_coag_st",{"$f":"IF(coag_st_diam>max_space_vessels,max_space_vessels,coag_st_diam)","v":0},"feet"]
["Access space per polymer storage tank","space_polymer_st",{"$f":"IF(polymer_st_diam>max_space_vessels,max_space_vessels,polymer_st_diam)","v":0},"feet"]
["Access space per pump","space_pumps",{"$f":"IF(ss_cat2=1,space_pumps_pre,space_pumps_cust)","v":0},"feet"]
["Footprint for vessels (large system assumptions)",null,{"$f":"IF(tank_geom=1,ROUNDUP(((comm_diam+2*space_vessels)^2+(final_num_tanks-1)*(comm_diam+2*space_vessels)*(comm_diam+space_vessels)),0),IF(tank_geom=2,ROUNDUP((comm_diam+2*space_vessels)*(comm_height_length+2*space_vessels)+(final_num_tanks-1)*(comm_height_length+2*space_vessels)*(comm_diam+space_vessels),0)))","v":21},"square feet"]
["Footprint for vessels (skid mounted small system)",null,{"$f":"IF(tank_geom=1,ROUNDUP(((comm_diam+2*space_vessels)^2+(final_num_tanks-1)*(comm_diam+2*space_vessels)*(comm_diam+space_vessels/2)),0),IF(tank_geom=2,ROUNDUP((comm_diam+2*space_vessels)*(comm_height_length+2*space_vessels)+(final_num_tanks-1)*(comm_height_length+2*space_vessels)*(comm_diam+space_vessels/2),0)))","v":20},"square feet","Space between skid mounted vessels is reduced, outside access space remains the same"]
["Footprints for vessels","vessel_fp",{"$f":"IF(ss_cat2=1,C67,C66)","v":20},"square feet"]
["Footprint for backwash tank","back_tank_fp",{"$f":"IF(back_tanks=0,0,ROUNDUP((bt_diam+2*space_bt)^2+(back_tanks-1)*(bt_diam+2*space_bt)*(bt_diam+space_bt),0))","v":0},"square feet"]
["Booster pump footprint",null,{"$f":"IF(total_booster_pumps=0,0,ROUNDUP((VLOOKUP(pump_rating,pump_dim_table_cl,3)+space_pumps)*(VLOOKUP(pump_rating,pump_dim_table_cl,4)+2*space_pumps)+(total_booster_pumps-1)*(VLOOKUP(pump_rating,pump_dim_table_cl,3)+space_pumps)*(VLOOKUP(pump_rating,pump_dim_table_cl,4)+space_pumps),0))","v":0},"square feet"]
["Backwash pump footprint",null,{"$f":"IF(backwash_pumps=0,0,ROUNDUP((VLOOKUP(back_pump_rating,pump_dim_table_cl,3)+space_pumps)*(VLOOKUP(back_pump_rating,pump_dim_table_cl,4)+2*space_pumps)+(backwash_pumps-1)*(VLOOKUP(back_pump_rating,pump_dim_table_cl,3)+space_pumps)*(VLOOKUP(back_pump_rating,pump_dim_table_cl,4)+space_pumps),0))","v":0},"square feet"]
["Residuals pump footprint",null,{"$f":"IF(res_pumps=0,0,ROUNDUP((VLOOKUP(res_pump_rating,pump_dim_table_cl,3)+space_pumps)*(VLOOKUP(res_pump_rating,pump_dim_table_cl,4)+2*space_pumps)+(res_pumps-1)*(VLOOKUP(res_pump_rating,pump_dim_table_cl,3)+space_pumps)*(VLOOKUP(res_pump_rating,pump_dim_table_cl,4)+space_pumps),0))","v":0},"square feet"]
["Residual solids transfer equipment footprint",null,{"$f":"IF(res_transfer_method=1,ROUNDUP(IF(res_transfer_rate<40000,99.152*res_transfer_rate^0.0434,0.8761*res_transfer_rate^0.49),0),0)","v":0},"square feet","If slurry pumps are used"]
["Footprint for pumps","pump_fp",{"$f":"SUM(C70:C73)","v":0},"square feet"]
["Footprint for chemical storage","brine_store_fp",{"$f":"IF(brine_method=1,ROUNDUP(salt_store/salt_density/storage_height,0),ROUNDUP((salt_store*add_salt_store/cstore_days)/salt_density/storage_height,0))","v":1},"square feet"]
["Footprint for brine tank/salt saturator","brine_fp",{"$f":"IF(brine_method=1,ROUNDUP((st_diam+2*space_st)^2+(brine_tanks-1)*(st_diam+2*space_st)*(st_diam+space_st),0),ROUNDUP((VLOOKUP(salt_box_size,saltbox_dim_table_cl,3)+2*space_ss)^2+(num_salt_box-1)*(VLOOKUP(salt_box_size,saltbox_dim_table_cl,3)+2*space_ss)*(VLOOKUP(salt_box_size,saltbox_dim_table_cl,3)+space_ss),0))","v":9},"square feet"]
["Residuals holding tank footprint","htank_fp",{"$f":"IF(OR(res_holding<>\"tanks\",htanks=0),0,ROUNDUP((ht_diam+2*space_ht)^2+(htanks-1)*(ht_diam+2*space_ht)*(ht_diam+space_ht),0))","v":0},"square feet"]
["Residuals holding basin footprint","hbasin_fp",{"$f":"IF(res_holding<>\"basins\",0,ROUNDUP(hbasins*hbasin_length*hbasin_width*2,0))","v":0},"square feet"]
["NaOH tank footprint","NaOH_tank_fp",{"$f":"ROUNDUP((ct_diam+2*space_ct)^2+(NaOH_tanks-1)*(ct_diam+2*space_ct)*(ct_diam+space_ct),0)","v":0},"square feet"]
["Day tank footprint","day_tank_fp",{"$f":"ROUNDUP((dt_diam+2*space_dt)^2+(day_tanks-1)*(dt_diam+2*space_dt)*(dt_diam+space_dt),0)","v":0},"square feet"]
["Ferric chloride storage tank footprint","coag_fp",{"$f":"IF(coag_tanks=0,0,ROUNDUP((coag_st_diam+2*space_coag_st)^2+(coag_tanks-1)*(coag_st_diam+2*space_coag_st)*(coag_st_diam+space_coag_st),0))","v":0},"square feet"]
["Polymer storage tank footprint","polymer_fp",{"$f":"IF(polymer_tanks=0,0,ROUNDUP((polymer_st_diam+2*space_polymer_st)^2+(polymer_tanks-1)*(polymer_st_diam+2*space_polymer_st)*(polymer_st_diam+space_polymer_st),0))","v":0},"square feet"]
["Office space","office_fp",{"$f":"VLOOKUP(design_flow,labor_table_cl,3)*IF(ss_cat2=1,space_office_small,space_office)","v":0},"square feet"]
["Exact building footprint required","fp_required",{"$f":"pump_fp+brine_store_fp+vessel_fp+back_tank_fp+brine_fp+office_fp+htank_fp+hbasin_fp+NaOH_tank_fp+day_tank_fp+polymer_fp+coag_fp","v":30},"square feet"]
["Footprint of building 1","build1_fp",{"$f":"ROUNDUP(IF(fp_required<add_2nd_building,fp_required,vessel_fp),-1)","v":30},"square feet","If total footprint is large, building 1 contains vessels only.  If total footprint is small, building 1 contains all equipment."]
["Footprint of building 2","build2_fp",{"$f":"ROUNDUP(IF(fp_required< add_2nd_building,0,back_tank_fp+pump_fp+brine_store_fp+office_fp+brine_fp+htank_fp+hbasin_fp+NaOH_tank_fp+day_tank_fp+polymer_fp+coag_fp),-1)","v":0},"square feet","If total footprint is large, a second building is used for pumps, backwash, and chemical storage"]
["Actual total building footprint","total_fp",{"$f":"build1_fp+build2_fp","v":30},"square feet"]
["Concrete Class A for vessel and pumps padding","concrete",{"$f":"ROUNDUP((fp_required-office_fp)*IF(ss_cat2=1,pad_thick_small,pad_thick)/27,0)","v":1},"cubic yards"]
["Facility dimension assumed square","facil_length",{"$f":"ROUNDUP(total_fp^0.5,-1)","v":10},"feet"]
["Additional footprint for evaporation pond","ep_fp",{"$f":"IF(ep_cells=0,0,ROUNDUP((ep_cell_side+2*non_fire_buffer)^2+(ep_cells-1)*(ep_cell_side+2*non_fire_buffer)*(ep_cell_side+non_fire_buffer),0))","v":0},"square feet"]
["Land needed","land_required",{"$f":"ROUNDUP(((build1_fp)^0.5+(2*non_fire_buffer))*((build1_fp)^0.5+(non_fire_buffer+fire_buffer))+IF(build2_fp=0,0,((build2_fp)^0.5+(2*non_fire_buffer))*((build2_fp)^0.5+(non_fire_buffer+fire_buffer)))+ep_fp+sept_fp+solids_pad_area,-2)/43560","v":3.4435261707988982E-2},"acres"]
[]
["Land acquisition cost","land_cost",{"$f":"VLOOKUP(design_flow,land_cost_cl,3)","v":21165.713250209614},"/acre"]

{"sheet":"Instrumentation and Control","index":12,"n_rows":75,"n_cols":5,"rows_kept":75,"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"]
[]
["Control Valves and Instrumentation"]
["Size of valves for influent and treated water lines","in_valve_size",{"$f":"in_out_pipe_diam","v":1.5},"inches"]
["Size of valves for vessel pipe line","tank_valve_size",{"$f":"proc_pipe_diam","v":1.5},"inches"]
["Size of valves for backwash line","back_valve_size",{"$f":"back_pipe_diam","v":1},"inches"]
["Size of valves for brine pipe line","brine_valve_size",{"$f":"brine_pipe_diam","v":0.75},"inches"]
["Size of valves for caustic line","caustic_valve_size",{"$f":"caustic_pipe_diam","v":0},"inches"]
["Size of valves for bypass line","bypass_valve_size",{"$f":"bp_pipe_diam","v":0},"inches"]
["Size of valves for ferric chloride line","coag_valve_size",{"$f":"coag_pipe_diam","v":0},"inches"]
["Size of valves for polymer line","polymer_valve_size",{"$f":"polymer_pipe_diam","v":0},"inches"]
[]
["Number of MOVs on process line per vessel ","proc_MOV_vessel",{"$f":"VLOOKUP(IF(Num_tanks=1,\"proc_mov_vessel_par\",\"proc_mov_vessel_ser\"),valve_table,manual+1,FALSE)","v":2},"valves/vessel","Depends on whether system is operated in parallel or series (lead/lag)"]
["Number of MOVs for process line","tot_proc_MOVs",{"$f":"final_num_tanks*proc_MOV_vessel+total_booster_pumps*VLOOKUP(\"proc_MOV_pump\",valve_table,manual+1,FALSE)","v":4},"valves"]
["Number of MOVs for backwash line","tot_back_MOVs",{"$f":"final_num_tanks*VLOOKUP(\"back_MOV_vessel\",valve_table,manual+1,FALSE)+backwash_pumps*VLOOKUP(\"back_MOV_pump\",valve_table,manual+1,FALSE)+back_tanks*VLOOKUP(\"back_MOV_tank\",valve_table,manual+1,FALSE)+IF(brine_method=1,brine_tanks,num_salt_box)*VLOOKUP(\"back_MOV_brine\",valve_table,manual+1,FALSE)+VLOOKUP(\"back_MOV_add\",valve_table,manual+1,FALSE)+eductors*VLOOKUP(\"back_MOV_eductor\",valve_table,manual+1,FALSE)","v":7},"valves"]
["Number of MOVs for brine line","tot_brine_MOVs",{"$f":"IF(brine_method=1,brine_tanks,num_salt_box)*VLOOKUP(\"brine_MOV_tank\",valve_table,manual+1,FALSE)+final_num_tanks*VLOOKUP(\"brine_MOV_vessel\",valve_table,manual+1,FALSE)","v":5},"valves"]
["Number of MOVs for bypass line","tot_bp_MOVs",{"$f":"IF(bp_pct=0,0,VLOOKUP(\"tot_bp_movs\",valve_table,manual+1,FALSE))","v":0},"valves"]
["Number of MOVs for caustic line","tot_caustic_MOVs",{"$f":"IF(caustic_pipe_length=0,0,pH_pumps*VLOOKUP(\"caustic_MOV_pump\",valve_table,manual+1,FALSE))+VLOOKUP(\"chem_MOV_day\",valve_table,manual+1,FALSE)*day_tanks","v":0},"valves","Applies only with pH adjustment"]
["Number of MOVs for ferric chloride line","tot_coag_MOVs",{"$f":"IF(coag_day_gal=0,0,(cm_pumps_coag)*VLOOKUP(\"chem_MOV_pump\",valve_table,manual+1,FALSE))","v":0},"valves"]
["Number of MOVs for polymer line","tot_polymer_MOVs",{"$f":"IF(polymer_day=0,0,(cm_pumps_polymer)*VLOOKUP(\"chem_MOV_pump\",valve_table,manual+1,FALSE))","v":0},"valves"]
["Total number of MOVs","tot_MOVs",{"$f":"tot_proc_MOVs+tot_back_MOVs+tot_brine_MOVs+tot_bp_MOVs+tot_caustic_MOVs+total_res_MOVs+tot_polymer_MOVs+tot_coag_MOVs","v":16},"valves"]
["Number of manual valves on process line per vessel ","proc_man_vessel_cont",{"$f":"VLOOKUP(IF(Num_tanks=1,\"proc_man_vessel_par\",\"proc_man_vessel_ser\"),valve_table,manual+1,FALSE)","v":0},"valves/vessel","Depends on whether system is operated in parallel or series (lead/lag)"]
["Number of manual valves for process line","tot_proc_man",{"$f":"(proc_man_vessel_cont+proc_man_vessel)*final_num_tanks+total_booster_pumps*VLOOKUP(\"proc_man_pump\",valve_table,manual+1,FALSE)","v":2},"valves"]
["Number of manual valves for backwash line","tot_back_man",{"$f":"final_num_tanks*VLOOKUP(\"back_man_vessel\",valve_table,manual+1,FALSE)+backwash_pumps*VLOOKUP(\"back_man_pump\",valve_table,manual+1,FALSE)+back_tanks*VLOOKUP(\"back_man_tank\",valve_table,manual+1,FALSE)+IF(brine_method=1,brine_tanks,num_salt_box)*VLOOKUP(\"back_man_brine\",valve_table,manual+1,FALSE)+VLOOKUP(\"back_man_add\",valve_table,manual+1,FALSE)+eductors*VLOOKUP(\"back_man_eductor\",valve_table,manual+1,FALSE)","v":0},"valves"]
["Number of manual valves for brine line","tot_brine_man",{"$f":"IF(brine_method=1,brine_tanks,num_salt_box)*VLOOKUP(\"brine_man_tank\",valve_table,manual+1,FALSE)+final_num_tanks*VLOOKUP(\"brine_man_vessel\",valve_table,manual+1,FALSE)","v":0},"valves"]
["Number of manual valves for bypass line","tot_bp_man",{"$f":"IF(bp_pct=0,0,VLOOKUP(\"tot_bp_man\",valve_table,manual+1,FALSE))","v":0},"valves"]
["Number of manual valves for caustic line","tot_caustic_man",{"$f":"IF(caustic_pipe_length=0,0,pH_pumps*VLOOKUP(\"caustic_man_pump\",valve_table,manual+1,FALSE))+VLOOKUP(\"chem_man_day\",valve_table,manual+1,FALSE)*day_tanks","v":0},"valves","Applies only with pH adjustment"]
["Number of manual valves for ferric chloride line","tot_coag_man",{"$f":"IF(coag_day_gal=0,0,(cm_pumps_coag)*VLOOKUP(\"chem_man_pump\",valve_table,manual+1,FALSE))","v":0},"valves"]
["Number of manual valves for polymer line","tot_polymer_man",{"$f":"IF(polymer_day=0,0,(cm_pumps_polymer)*VLOOKUP(\"chem_man_pump\",valve_table,manual+1,FALSE))","v":0},"valves"]
["Number of check valves backwash line","tot_back_chv",{"$f":"back_chv_pump*backwash_pumps","v":0},"valves"]
["Number of check valves caustic line","tot_caustic_chv",{"$f":"caustic_chv_pump*pH_pumps","v":0},"valves","Applies only with pH adjustment"]
["Number of check valves for ferric chloride line","tot_coag_chv",{"$f":"coag_chv_pump*cm_pumps_coag","v":0},"valves"]
["Number of check valves polymer line","tot_polymer_chv",{"$f":"polymer_chv_pump*cm_pumps_polymer","v":0},"valves"]
[]
["Size of flow meters for influent line","in_meter_size",{"$f":"in_out_pipe_diam","v":1.5},"inches"]
["Size of flow meters for process line","proc_meter_size",{"$f":"proc_pipe_diam","v":1.5},"inches"]
["Size of flow meters for backwash line","back_meter_size",{"$f":"back_pipe_diam","v":1},"inches"]
["Number of flow meters for process line","tot_fm_proc",{"$f":"fm_proc*final_num_tanks","v":0},"units"]
[]
["Total nitrate analyzers","tot_N_analyzer",{"$f":"IF(contam=2,N_analyzer,0)","v":0},"units"]
["Total level switch/alarms","tot_level_switch",{"$f":"final_num_tanks*IF(ss_cat2=1,level_switch_small,level_switch)","v":0},"units"]
["Total high/low alarms for backwash","tot_back_alarm",{"$f":"back_tanks*alarm_back","v":0},"units"]
["Total high/low alarms for brine","tot_brine_alarm",{"$f":"alarm_brine*IF(brine_method=1,brine_tanks,0)","v":1},"units"]
["Total high/low alarms for NaOH tanks","tot_caustic_alarm",{"$f":"alarm_caustic*(NaOH_tanks+day_tanks)","v":0},"units"]
["Total turbidity meters","tot_turb_meters",{"$f":"IF(ss_cat2=1,turb_tank_small*final_num_tanks+add_turb_small,turb_tank*final_num_tanks+add_turb)","v":0},"units"]
["Total conductivity meters","tot_cond_meters",{"$f":"cond_tank*final_num_tanks+add_cond","v":0},"units"]
["Total pH meters","pH_controls",{"$f":"IF(ph_adj=1,pH_corr,pH_nocorr)","v":0},"units"]
["Total head loss sensors","tot_head_sens",{"$f":"IF(ss_cat2=1,head_tank_small,head_tank)*final_num_tanks","v":0},"units"]
["Sampling ports","ports",{"$f":"ports_tank*final_num_tanks+add_ports+IF(bp_pct>0,ports_bp,0)","v":9},"units"]
["Total drive controllers","tot_switches",{"$f":"IF(manual=2,0,S_booster_pump*total_booster_pumps+S_back_pump*backwash_pumps+S_res_pump*(res_pumps+cm_pumps_coag+cm_pumps_polymer)+S_eductor*(eductors+res_eductors)+S_mixer*(mixers+cmixers+dmixers+hmixers+polymer_cmixers+coag_cmixers))","v":1},"units"]
[]
["System Controls"]
["Flow meter lookup code - influent and treated water","fm_lkp_io",{"$f":"IF(OUTPUT!L244=1,\"flow_op\",IF(OUTPUT!L245=1,\"flow_prop\",IF(OUTPUT!L246=1,\"flow_ven\",\"flow_mag\")))","v":"flow_prop"},null,"These codes are used to look up SCADA requirements, which depend on the type of flow meter selected."]
["Flow meter lookup code - process","fm_lkp_proc",{"$f":"IF(OUTPUT!L249=1,\"flow_op\",IF(OUTPUT!L250=1,\"flow_prop\",IF(OUTPUT!L251=1,\"flow_ven\",\"flow_mag\")))","v":"flow_mag"}]
["Flow meter lookup code - backwash","fm_lkp_back",{"$f":"IF(OUTPUT!L254=1,\"flow_op\",IF(OUTPUT!L255=1,\"flow_prop\",IF(OUTPUT!L256=1,\"flow_ven\",\"flow_mag\")))","v":"flow_prop"}]
["Flow meter lookup code - residuals","fm_lkp_res",{"$f":"IF(OUTPUT!L259=1,\"flow_op\",IF(OUTPUT!L260=1,\"flow_prop\",IF(OUTPUT!L261=1,\"flow_ven\",\"flow_mag\")))","v":"flow_prop"}]
["Total discrete inputs","discrete_inputs",{"$f":"VLOOKUP(fm_lkp_io,port_table,2,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,2,FALSE)*tot_fm_proc+VLOOKUP(fm_lkp_back,port_table,2,FALSE)*tot_fm_back+VLOOKUP(fm_lkp_res,port_table,2,FALSE)*tot_fm_res+VLOOKUP(\"alarm\",port_table,2,FALSE)*(tot_level_switch+tot_back_alarm+tot_caustic_alarm+tot_brine_alarm+tot_res_alarm)+VLOOKUP(\"orp\",port_table,2,FALSE)*ORP_sensor+VLOOKUP(\"ph\",port_table,2,FALSE)*pH_controls+VLOOKUP(\"temp\",port_table,2,FALSE)*IF(ss_cat2=1,temp_meters_small,temp_meters)+VLOOKUP(\"cond\",port_table,2,FALSE)*tot_cond_meters+VLOOKUP(\"turb\",port_table,2,FALSE)*tot_turb_meters+VLOOKUP(\"head\",port_table,2,FALSE)*tot_head_sens+VLOOKUP(\"port\",port_table,2,FALSE)*ports+VLOOKUP(\"switch\",port_table,2,FALSE)*tot_switches+VLOOKUP(\"valve\",port_table,2,FALSE)*tot_MOVs+VLOOKUP(\"nitrate\",port_table,2,FALSE)*tot_N_analyzer","v":13},"units"]
["Total discrete outputs","discrete_outputs",{"$f":"IF(manual=2,0,VLOOKUP(fm_lkp_io,port_table,3,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,3,FALSE)*tot_fm_proc+VLOOKUP(fm_lkp_back,port_table,3,FALSE)*tot_fm_back+VLOOKUP(fm_lkp_res,port_table,3,FALSE)*tot_fm_res+VLOOKUP(\"alarm\",port_table,3,FALSE)*(tot_level_switch+tot_back_alarm+tot_caustic_alarm+tot_brine_alarm+tot_res_alarm)+VLOOKUP(\"orp\",port_table,3,FALSE)*ORP_sensor+VLOOKUP(\"ph\",port_table,3,FALSE)*pH_controls+VLOOKUP(\"temp\",port_table,3,FALSE)*IF(ss_cat2=1,temp_meters_small,temp_meters)+VLOOKUP(\"cond\",port_table,3,FALSE)*tot_cond_meters+VLOOKUP(\"turb\",port_table,3,FALSE)*tot_turb_meters+VLOOKUP(\"head\",port_table,3,FALSE)*tot_head_sens+VLOOKUP(\"port\",port_table,3,FALSE)*ports+VLOOKUP(\"switch\",port_table,3,FALSE)*tot_switches+VLOOKUP(\"valve\",port_table,3,FALSE)*tot_MOVs+VLOOKUP(\"nitrate\",port_table,3,FALSE)*tot_N_analyzer)","v":2},"units"]
["Total analog inputs","analog_inputs",{"$f":"VLOOKUP(fm_lkp_io,port_table,4,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,4,FALSE)*tot_fm_proc+VLOOKUP(fm_lkp_back,port_table,4,FALSE)*tot_fm_back+VLOOKUP(fm_lkp_res,port_table,4,FALSE)*tot_fm_res+VLOOKUP(\"alarm\",port_table,4,FALSE)*(tot_level_switch+tot_back_alarm+tot_caustic_alarm+tot_brine_alarm+tot_res_alarm)+VLOOKUP(\"orp\",port_table,4,FALSE)*ORP_sensor+VLOOKUP(\"ph\",port_table,4,FALSE)*pH_controls+VLOOKUP(\"temp\",port_table,4,FALSE)*IF(ss_cat2=1,temp_meters_small,temp_meters)+VLOOKUP(\"cond\",port_table,4,FALSE)*tot_cond_meters+VLOOKUP(\"turb\",port_table,4,FALSE)*tot_turb_meters+VLOOKUP(\"head\",port_table,4,FALSE)*tot_head_sens+VLOOKUP(\"port\",port_table,4,FALSE)*ports+VLOOKUP(\"switch\",port_table,4,FALSE)*tot_switches+VLOOKUP(\"valve\",port_table,4,FALSE)*tot_MOVs+VLOOKUP(\"nitrate\",port_table,4,FALSE)*tot_N_analyzer","v":19},"units"]
["Total analog outputs","analog_outputs",{"$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(fm_lkp_back,port_table,5,FALSE)*tot_fm_back+VLOOKUP(fm_lkp_res,port_table,5,FALSE)*tot_fm_res+VLOOKUP(\"alarm\",port_table,5,FALSE)*(tot_level_switch+tot_back_alarm+tot_caustic_alarm+tot_brine_alarm+tot_res_alarm)+VLOOKUP(\"orp\",port_table,5,FALSE)*ORP_sensor+VLOOKUP(\"ph\",port_table,5,FALSE)*pH_controls+VLOOKUP(\"temp\",port_table,5,FALSE)*IF(ss_cat2=1,temp_meters_small,temp_meters)+VLOOKUP(\"cond\",port_table,5,FALSE)*tot_cond_meters+VLOOKUP(\"turb\",port_table,5,FALSE)*tot_turb_meters+VLOOKUP(\"head\",port_table,5,FALSE)*tot_head_sens+VLOOKUP(\"port\",port_table,5,FALSE)*ports+VLOOKUP(\"switch\",port_table,5,FALSE)*tot_switches+VLOOKUP(\"valve\",port_table,5,FALSE)*tot_MOVs+VLOOKUP(\"nitrate\",port_table,5,FALSE)*tot_N_analyzer)","v":16},"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":"Residuals Management","index":13,"n_rows":244,"n_cols":5,"rows_kept":244,"cut":false,"hidden":false,"merged":[]}
["Residuals Management Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["From Inputs"]
["Brine delivery method","brine_method",{"$f":"IF(brine_method_I=\"brine mixing tanks\",1,2)","v":1},"<-- 1 for brine mixing tanks, 2 for salt saturator"]
["Discharge option for spent brine","res_s2_opt",{"$f":"IF(res_s2_opt_I=\"surface water\",1,IF(res_s2_opt_I=\"POTW\",2,IF(res_s2_opt_I=\"evaporation pond\",3,IF(res_s2_opt_I=\"septic system\",4,5))))","v":2},"<-- 1 for direct discharge to surface water, 2 for discharge to POTW, 3 for evaporation pond, 4 for septic system. 5 for hazardous waste disposal"]
["Holding tank for spent brine","res_s1_opt",{"$f":"IF(OR(res_s2_opt=3,res_s2_opt=4),2,IF(res_s2_opt=5,1,IF(res_s1_opt_I=\"holding tank\",1,2)))","v":2},"<-- 1 for holding tank, 2 for no holding tank"]
["Characteristics of spent resin","media_haz",{"$f":"IF(media_haz_I=\"\",\"\",IF(media_haz_I=\"hazardous\",2,IF(media_haz_I=\"radioactive\",3,IF(media_haz_I=\"radioactive hazardous\",4,1))))","v":1},"<-- 1 for non-hazardous, 2 for hazardous, 3 for radioactive, 4 for radioactive hazardous"]
["Characteristics of evaporation pond or holding tank solids","solids_haz",{"$f":"IF(res_s2_opt=4,1,IF(solids_haz_I=\"hazardous\",2,IF(solids_haz_I=\"radioactive\",3,IF(solids_haz_I=\"radioactive hazardous\",4,1))))","v":1},"<-- 1 for non-hazardous, 2 for hazardous, 3 for radioactive, 4 for radioactive hazardous"]
[]
["Spent Brine"]
["Single event volume","res_vol",{"$f":"(total_backwash+vol_brine_sat/(regen_reuse+1))","v":302.72033515620933},"gal","Regenerating one vessel"]
["Single out-of-cycle backwash event volume","res_outcycle_vol",{"$f":"IF(add_backwash_freq=0,0,total_backwash)","v":0},"gal","Backwashing one vessel"]
["Time between events","res_stagger_time",{"$f":"IF(regen_redun>1,\"NA\",regen_days*24*60/num_treat_lines)","v":5295.6090509624655},"minutes","NA if continuous regeneration is required"]
["Time between out-of-cycle backwash events","res_outcycle_stagger_time",{"$f":"add_backwash_freq*24*60/final_num_tanks","v":0},"minutes","Zero indicates no out-of-cycle backwash"]
["Actual residuals discharge flow rate","res_flow_actual",{"$f":"IF(regen_redun>1,res_vol*regen_redun/regeneration_downtime,IF(res_s1_opt=1,res_vol/res_stagger_time,res_vol*regen_redun/regeneration_downtime))","v":4.6243093833227569},"gpm","Accounts for flow equalization if holding tanks used"]
["Actual out-of-cycle backwash discharge flow rate","res_outcycle_flow_actual",{"$f":"IF(add_backwash_freq=0,0,IF(AND(res_s1_opt=1,res_s2_opt<>3),res_outcycle_vol/res_outcycle_stagger_time,total_backwash/backwash_time))","v":0},"gpm","Accounts for flow equalization if holding tanks used"]
["Design residuals discharge flow rate","res_flow",{"$f":"IF(regen_redun>1,res_flow_actual,IF(res_s1_opt=1,res_cap_factor*res_vol/res_stagger_time,res_flow_actual))","v":4.6243093833227569},"gpm","Accounts for less than perfect staggering if holding tanks are used"]
["Design out-of-cycle residuals discharge flow rate","res_outcycle_flow",{"$f":"IF(add_backwash_freq=0,0,IF(AND(res_s1_opt=1,res_s2_opt<>3),res_cap_factor*res_outcycle_vol/res_outcycle_stagger_time,res_outcycle_flow_actual))","v":0},"gpm","Accounts for less than perfect staggering if holding tanks are used"]
["Annual residuals dischage","res_flow_annual",{"$f":"IF(regen_redun>1,res_flow*365*24*60,res_vol*final_num_tanks*(365/regen_days))+IF(add_backwash_freq=0,0,res_outcycle_vol*final_num_tanks*(365/add_backwash_freq))","v":30045.610736537616},"gal","Total including any out-of-cycle backwash"]
["Brine portion of annual residuals discharge","brine_flow_annual",{"$f":"IF(regen_redun>1,(vol_brine/(regen_reuse+1)*regen_redun/regeneration_downtime)*365*24*60,vol_brine/(regen_reuse+1)*final_num_tanks*(365/regen_days))","v":7015.7132756241726},"gal"]
[]
["Evaporation Pond or Holding Tank Solids"]
["TSS in residuals (influent TSS removal contribution)",null,{"$f":"IF(regen_redun=1,(influent_TSS-effluent_TSS)*average_flow*1000000*regen_days/(res_vol*final_num_tanks),influent_TSS*average_flow_rate/res_flow)","v":127.55606912457951},"ppm"]
["TSS in residuals (media attrition contribution)",null,{"$f":"resin_loss_vol_annual*media_density*453590/(res_flow_annual*3.78)","v":68.283222458209067},"ppm"]
["TSS in residuals","TSS_residuals",{"$f":"SUM(C24:C25)","v":195.83929158278858},"ppm"]
["Evaporation pond TSS accumulation",null,{"$f":"IF(res_s2_opt=3,TSS_residuals*res_flow_annual*3.785/1000/453.59/dredging_freq,0)","v":0},"lbs"]
["Evaporation pond TDS (brine) accumulation",null,{"$f":"IF(res_s2_opt=3,brine_conc*brine_flow_annual/dredging_freq,0)","v":0},"lbs"]
["Contaminant in residuals","cont_conc_res",{"$f":"IF(regen_redun=1,C_0*average_flow*1000000*regen_days/(res_vol*final_num_tanks),C_0*average_flow_rate/res_flow)","v":4.2518689708193174},"ppm"]
["Evaporation pond contaminant accumulation",null,{"$f":"IF(res_s2_opt=3,cont_conc_res*res_flow_annual*3.785/1000/453.59/dredging_freq,0)","v":0},"lbs"]
["Total evaporation pond solids accumulation","ep_solids",{"$f":"C30+C28+C27","v":0},"lbs","Conservative estimate assumes all TSS removed in regeneration, no brine loss during regeneration, 100% influent contaminant removal, and 100% removal of contaminant during regeneration."]
["Holding/septic tank annual TSS accumulation",null,{"$f":"IF(OR(res_holding<>\"none\",num_sept_tanks<>0),TSS_residuals*IF(coag_res=1,coag_TSSrem,htank_TSSrem)*res_flow_annual*3.785/1000/453.59,0)","v":0},"lbs/year"]
["Holding tank annual coagulant accumulation",null,{"$f":"IF(AND(res_holding<>\"none\",coag_res=1),IF(coag_type<>1,coag_dose*coag_spf*8.34*res_flow_annual/10^6,0)+IF(coag_type<>2,polymer_dose*polymer_spf*8.34*res_flow_annual/10^6,0),0)","v":0},"lbs/year"]
["Holding tank annual solids accumulation","ht_solids",{"$f":"SUM(C32:C33)","v":0},"lbs/year"]
["Holding tank cleaning frequency","ht_clean_freq",{"$f":"IF(res_holding=\"none\",0,ROUNDUP((ht_solids/ht_solids_density*7.48)/(IF(res_holding=\"tanks\",htanks*htank_vol,hbasins*hbasin_vol)*htank_clean_pct),0))","v":0},"times per year"]
["Septic tank cleaning frequency","septic_disp_freq",{"$f":"IF(num_sept_tanks=0,0,(ht_solids/ht_solids_density*7.48)/(num_sept_tanks*sept_tank_vol*htank_clean_pct))","v":0},"times per year"]
["Residual solids quantity (total per event)","res_solids",{"$f":"IF(res_s2_opt=3,ep_solids,IF(ht_solids=0,0,IF(res_s2_opt=4,ht_solids/septic_disp_freq,ht_solids/ht_clean_freq)))/2000","v":0},"tons"]
["Residual solids disposal frequency","sol_disp_freq",{"$f":"IF(res_s2_opt=3,dredging_freq,IF(res_s2_opt=4,septic_disp_freq,IF(res_s1_opt=1,ht_clean_freq,0)))","v":0},"times per year"]
[]
["Spent Media"]
["Replacement/disposal frequency","disp_freq",{"$f":"1/resin_life","v":0.14285714285714285},"times per year"]
["Spent resin quantity (total per event)","spent_media",{"$f":"(total_media-resin_loss_vol_annual*media_density)/2000","v":0.18141961263702872},"tons","Reduced by one year's resin loss, assuming disposal takes place before adding loss replacement for the year"]
["Spent resin quantity (average per year)","spent_media_yr",{"$f":"spent_media*disp_freq","v":2.591708751957553E-2},"tons"]
[]
["Capital Items"]
["Holding tanks (for flow equalization)"]
["Maximum holding tank/basin size","max_htank_size",{"$f":"MAX(VLOOKUP(10^6,st_bwt_cost_cl,1)-1,VLOOKUP(10^6,fg_bwt_cost_cl,1)-1,VLOOKUP(10^6,hdpe_bwt_cost_cl,1)-1)","v":289000},"gal","The largest size for which costs are available."]
["Number of holding tanks","htanks",{"$f":"IF(coag_res=1,0,IF(OR(regen_redun>1,res_s1_opt<>1),0,ROUNDUP(regen_redun*res_cap_factor*res_vol/max_htank_size,0)))","v":0},"units","Use basins, instead of tanks, when cogulant is added"]
["Holding tank volume","htank_vol",{"$f":"IF(htanks=0,0,res_cap_factor*MAX(regen_redun*res_vol,res_outcycle_vol)/htanks)","v":0},"gal"]
[]
["Holding basins (for flow equalization)"]
["Holding basin redundancy factor","hbasin_redun",{"$f":"IF(coag_res=1,ROUNDUP(res_coag_settle_time/res_stagger_time,0),1)","v":1},null,"To account for minumum coagulation time, when concrete basins are used, rather than tanks"]
["Number of holding basins","hbasins",{"$f":"IF(OR(regen_redun>1,res_s1_opt<>1),0,hbasins_default*hbasin_redun)","v":0},"units","If concrete basins are used, rather than tanks"]
["Total residuals storage volume in cubic feet","total_hvol_ft",{"$f":"IF(hbasins=0,0,res_cap_factor*res_vol*hbasin_redun/7.48)","v":0},"cubic feet","If concrete basins are used, rather than tanks"]
["Residuals storage volume per basin in cubic feet","hvol_ft",{"$f":"IF(hbasins=0,0,total_hvol_ft/hbasins)","v":0},"cubic feet","If concrete basins are used, rather than tanks"]
["Residuals basin operating depth","hbasin_op_depth",{"$f":"IF(hbasins=0,0,ROUNDUP(hvol_ft^(1/3)*holding_ratio,0))","v":0},"ft","If concrete basins are used, rather than tanks"]
["Residuals basin width","hbasin_width",{"$f":"IF(hbasins=0,0,ROUNDUP((hvol_ft/hbasin_op_depth)^0.5,0))","v":0},"ft","If concrete basins are used, rather than tanks"]
["Residuals basin length","hbasin_length",{"$f":"hbasin_width","v":0},"ft","If concrete basins are used, rather than tanks"]
["Residuals basin depth including freeboard","hbasin_depth",{"$f":"IF(hbasins=0,0,hbasin_op_depth+holding_freeboard)","v":0},"ft","If concrete basins are used, rather than tanks"]
["Residuals basin volume","hbasin_vol",{"$f":"ROUND(hbasin_width*hbasin_length*hbasin_depth*7.48,0)","v":0},"gal","If concrete basins are used, rather than tanks"]
["Concrete volume","hconc_vol",{"$f":"(2*(hbasin_width*hbasins+conc_thick*(hbasins+1))*hbasin_depth*conc_thick+(hbasins+1)*hbasin_length*hbasin_depth*conc_thick+(hbasin_length+2*conc_thick)*(hbasin_width*hbasins+conc_thick*(hbasins+1))*conc_thick)/27","v":7.407407407407407E-2},"cubic yards","If concrete basins are used, rather than tanks"]
["Excavation volume","hexcavation_vol",{"$f":"IF(hbasins=0,0,((hbasins*hbasin_width+(hbasins+1)*conc_thick+overexcavate)*(hbasin_length+2*conc_thick+overexcavate)*(hbasin_depth+conc_thick+overexcavate)+0.5*(3*(hbasin_depth+conc_thick+overexcavate)*(hbasin_depth+conc_thick+overexcavate)*(hbasin_length+2*conc_thick+overexcavate)))/27)","v":0},"cubic yards","If concrete basins are used, rather than tanks"]
["Backfill volume","hbackfill_vol",{"$f":"IF(hbasins=0,0,hexcavation_vol-(hbasins*hbasin_width+(hbasins+1)*conc_thick)*(hbasin_length+2*conc_thick)*(hbasin_depth+conc_thick)/27)","v":0},"cubic yards","If concrete basins are used, rather than tanks"]
["Railing length","hrailing",{"$f":"IF(hbasins=0,0,2*(hbasins*hbasin_width+2*conc_thick/2+(hbasins-1)*conc_thick)+2*(hbasin_length+2*conc_thick/2))","v":0},"lf","If concrete basins are used, rather than tanks"]
[]
["Residuals holding type selected","res_holding",{"$f":"IF(AND(hbasins<>0,coag_res=1),\"basins\",IF(OUTPUT!L66=1,\"basins\",IF(OR(OUTPUT!L67=1,OUTPUT!L68=1,OUTPUT!L69=1),\"tanks\",\"none\")))","v":"none"},null,"Basins when coagulant is added; otherwise based on priority lookups on the output sheet"]
[]
["Holding Tank Mixers (if coagulant is used)"]
["Max holding tank mixer horsepower","hmix_hp_max",{"$f":"VLOOKUP(10^6,imp_mix_cost_cl,1)-0.1","v":30},"hp","The largest impeller mixer size available"]
["Mixers per holding tank","hmix_per_tank",{"$f":"IF(AND(res_holding<>\"none\",coag_res=1),ROUNDUP(IF(res_holding=\"tanks\",htank_vol,hbasin_vol)/1000*hmix_hp_per/hmix_hp_max,0),0)","v":0},"units"]
["Number of holding tank mixers","hmixers",{"$f":"IF(AND(res_holding<>\"none\",coag_res=1),IF(res_holding=\"tanks\",htanks,hbasins)*hmix_per_tank,0)","v":0},"units"]
["Mixer size for holding tanks","hmix_size",{"$f":"IF(AND(res_holding<>\"none\",coag_res=1),MAX(min_hmix_hp,IF(res_holding=\"tanks\",htank_vol,hbasin_vol)/1000*hmix_hp_per/hmix_per_tank),0)","v":0},"hp"]
[]
["Ferric Chloride Addition"]
["Pounds of pure ferric chloride needed per event","coag_day_lbs",{"$f":"IF(AND(res_holding<>\"none\",coag_res=1,coag_type<>1),coag_dose*8.34*MAX(res_vol,res_outcycle_vol)/10^6,0)","v":0},"lbs"]
["Gallons of solution needed per event","coag_day_gal",{"$f":"coag_day_lbs/coag_pct/coag_density","v":0},"gal"]
["Pounds of pure ferric chloride in storage","coag_storage_lbs",{"$f":"IF(AND(res_holding<>\"none\",coag_res=1,coag_type<>1),coag_dose*8.34*res_flow_annual/10^6/365*cstore_days,0)","v":0},"lbs"]
["Ferric chloride storage in gallons","coag_storage_gal",{"$f":"coag_storage_lbs/coag_pct/coag_density","v":0},"gal"]
["Number of ferric chloride storage tanks","coag_tanks",{"$f":"ROUNDUP(coag_storage_gal/max_chem_tank_size_noSS,0)","v":0},"units"]
["Ferric chloride storage tank size","coag_tank_vol",{"$f":"IF(coag_tanks>0,ROUNDUP(coag_storage_gal/coag_tanks,0),0)","v":0},"gal"]
["Mixers per ferric chloride storage tank","coag_cmix_per_tank",{"$f":"IF(AND(include_cmix=1,coag_tanks<>0),ROUNDUP(coag_tank_vol/1000*cmix_hp_per/cmix_hp_max,0),0)","v":0},"units"]
["Number of ferric chloride storage tank mixers","coag_cmixers",{"$f":"IF(AND(res_holding<>\"none\",coag_res=1,coag_type<>1),coag_tanks*coag_cmix_per_tank,0)","v":0},"units"]
["Mixer size for storage tanks","coag_cmix_size",{"$f":"IF(coag_cmixers<>0,MAX(min_cmix_hp,coag_tank_vol/1000*cmix_hp_per/coag_cmix_per_tank),0)","v":0},"hp"]
["Ferric chloride solution feed rate","coag_rate",{"$f":"IF(coag_day_gal=0,0,coag_dose*8.34*MAX(res_vol/regeneration_downtime,res_outcycle_vol/backwash_time)/10^6/coag_density)","v":0},"gph"]
["Number of ferric chloride metering pumps","cm_pumps_coag",{"$f":"IF(coag_day_gal=0,0,ROUNDUP(coag_rate/max_cm_pump_size_noSS,0)+NRD_cm_pump)","v":0},"units"]
["Ferric chloride metering pump rating","cm_pump_rating_coag",{"$f":"IF(coag_day_gal=0,0,MAX(min_chem_flow,coag_rate*(1+pump_safety_factor))/(cm_pumps_coag-NRD_cm_pump))","v":0},"gph"]
["Pounds of bulk ferric chloride solution in storage","coag_storage_lbs_bulk",{"$f":"coag_storage_gal*coag_density","v":0},"lbs"]
[]
["Secondary Containment for Ferric Chloride"]
["Minimum volume required","coag_cont_volume",{"$f":"MAX(coag_tanks*coag_tank_vol*sec_cont_pct_of_total,coag_tank_vol*sec_cont_pct_of_largest)/7.48","v":0},"cubic feet","7.48 converts gallons to cubic feet"]
["Footprint available","coag_cont_fp",{"$f":"IF(coag_tanks=0,0,coag_fp-coag_tanks*PI()*(coag_st_diam/2)^2)","v":0},"square feet","Total footprint minus displacement by tanks themselves"]
["Curb height required","coag_curb_height",{"$f":"IF(coag_tanks=0,0,coag_cont_volume/coag_cont_fp+sec_cont_freeboard/12)","v":0},"feet"]
["Curb thickness","coag_curb_thick",{"$f":"IF(coag_tanks=0,0,MIN(sec_cont_max_thick,coag_curb_height))","v":0},"feet"]
["Curb length (long side)","coag_curb_len_long",{"$f":"IF(coag_tanks=0,0,coag_tanks*coag_st_diam+2*space_coag_st+(coag_tanks-1)*space_coag_st+2*coag_curb_thick)","v":0},"feet"]
["Curb length (short side)","coag_curb_len_short",{"$f":"IF(coag_tanks=0,0,coag_st_diam+2*space_coag_st)","v":0},"feet"]
["Curb concrete volume","coag_curb_concrete",{"$f":"IF(coag_tanks=0,0,ROUNDUP((coag_curb_len_long*2+coag_curb_len_short*2)*coag_curb_height*coag_curb_thick/27,0))","v":0},"cubic yards","27 converts cubic feet to cubic yards"]
["Chemical resistant coating required","coag_coating_gal",{"$f":"IF(coag_tanks=0,0,ROUNDUP((coag_fp+2*(coag_curb_len_long-2*coag_curb_thick)*coag_curb_height+2*coag_curb_len_short*coag_curb_height)/sec_cont_coating_cvg,0))","v":0},"gallons","Covers total footprint plus inside surface and top of curbs"]
[]
["Polymer Addition"]
["Polymer needed per event","polymer_day",{"$f":"IF(AND(res_holding<>\"none\",coag_res=1,coag_type<>2),polymer_dose*8.34*MAX(res_vol,res_outcycle_vol)/10^6/polymer_density,0)","v":0},"gal"]
["Polymer storage in gallons","polymer_storage",{"$f":"IF(AND(res_holding<>\"none\",coag_res=1,coag_type<>2),polymer_dose*8.34*res_flow_annual/10^6/polymer_density/365*cstore_days,0)","v":0},"gal"]
["Polymer storage in pounds","polymer_storage_lbs",{"$f":"IF(AND(res_holding<>\"none\",coag_res=1,coag_type<>2),polymer_dose*8.34*res_flow_annual/10^6/365*cstore_days,0)","v":0},"lbs"]
["Number of chemical storage tanks","polymer_tanks",{"$f":"ROUNDUP(polymer_storage/max_chem_tank_size,0)","v":0},"units"]
["Polymer storage tank size","polymer_tank_vol",{"$f":"IF(polymer_tanks>0,ROUNDUP(polymer_storage/polymer_tanks,0),0)","v":0},"gal"]
["Mixers per storage tank","polymer_cmix_per_tank",{"$f":"IF(AND(include_cmix=1,polymer_tanks<>0),ROUNDUP(polymer_tank_vol/1000*cmix_hp_per/cmix_hp_max,0),0)","v":0},"units"]
["Number of storage tank mixers","polymer_cmixers",{"$f":"IF(AND(res_holding<>\"none\",coag_res=1,coag_type<>2),polymer_tanks*polymer_cmix_per_tank,0)","v":0},"units"]
["Mixer size for storage tanks","polymer_cmix_size",{"$f":"IF(polymer_cmixers<>0,polymer_tank_vol/1000*cmix_hp_per/polymer_cmix_per_tank,0)","v":0},"hp"]
["Solution feed rate","polymer_rate",{"$f":"IF(polymer_day=0,0,polymer_dose*8.34*MAX(res_vol/regeneration_downtime,res_outcycle_vol/backwash_time)/10^6/polymer_density)","v":0},"gph"]
["Number of chemical metering pumps","cm_pumps_polymer",{"$f":"IF(polymer_day=0,0,ROUNDUP(polymer_rate/max_cm_pump_size,0)+NRD_cm_pump)","v":0},"units"]
["Chemical metering pump rating","cm_pump_rating_polymer",{"$f":"IF(polymer_day=0,0,MAX(min_chem_flow,polymer_rate*(1+pump_safety_factor)/(cm_pumps_polymer-NRD_cm_pump)))","v":0},"gph"]
[]
["Pumps"]
["Number of pumps","res_pumps",{"$f":"IF(res_holding<>\"none\",ROUNDUP(MAX(res_flow,res_outcycle_flow)*(1+pump_safety_factor)/max_pump_size,0)+NRD_res_pump,0)","v":0},"units"]
["Pump design rating","res_pump_rating",{"$f":"IF(res_holding<>\"none\",MAX(res_flow,res_outcycle_flow)*(1+pump_safety_factor)/(res_pumps-NRD_res_pump),0)","v":0},"gpm"]
[]
["Solids transfer for holding tanks"]
["Transfer rate required","res_transfer_rate",{"$f":"res_solids*2000/transfer_time","v":0},"lbs/hr"]
["Transfer rate in gallons","res_transfer_rate_gal",{"$f":"res_transfer_rate/(ht_solids_density/7.48*60)","v":0},"gpm"]
["Number of slurry pump systems","res_slurry_pumps",{"$f":"IF(res_transfer_method=1,1,0)","v":0},"units"]
["Maximum eductor size","max_eductor_size",{"$f":"VLOOKUP(10^6,eductor_size_table_cl,1)","v":53.5},"gpm","The largest size for which costs are available."]
["Number of eductors","res_eductors",{"$f":"IF(res_transfer_method<>2,0,ROUNDUP(res_transfer_rate_gal/max_eductor_size,0))","v":0},"units"]
["Effective transfer rate","res_eff_transfer_rate",{"$f":"IF(res_eductors=0,0,res_transfer_rate_gal/res_eductors)","v":0},"gpm"]
["Eductor size","res_eductor_size",{"$f":"IF(res_transfer_method=2,VLOOKUP(res_eff_transfer_rate,eductor_size_table_cl,2),\"NA\")","v":"NA"},"inches"]
[]
["Solids drying pad"]
["Area required","solids_pad_area",{"$f":"IF(res_s2_opt=4,0,ROUNDUP(res_solids*2000/ht_solids_density/solids_storage_height,-1))","v":0},"square ft"]
["Concrete","solids_pad_concrete",{"$f":"ROUNDUP(solids_pad_area*IF(ss_cat2=1,pad_thick_small,pad_thick)/27,0)","v":0},"cubic yds"]
[]
["Evaporation Ponds"]
["Total open surface area required","ep_total_sa",{"$f":"IF(res_s2_opt=3,(res_flow_annual/7.48)*ep_safety_factor/((pan_evap*evap_ratio-precip)*0.0328),0)","v":0},"square feet"]
["Required depth for solids accumulation","ep_solids_depth",{"$f":"IF(res_s2_opt=3,ep_solids/ep_solids_density/ep_total_sa,0)","v":0},"feet"]
["Required depth for liquid accumulation","ep_water_depth",{"$f":"IF(res_s2_opt=3,(res_flow_annual/7.48)*winter_days/365/ep_total_sa,0)","v":0},"feet"]
["Total excavated depth","ep_depth",{"$f":"IF(res_s2_opt=3,ep_solids_depth+ep_water_depth+ep_freeboard,0)","v":0},"feet","Additional freeboard provided above grade by dike"]
["Number of cells","ep_cells",{"$f":"IF(res_s2_opt=3,IF(ROUNDUP(ep_total_sa/(max_ep_cell_area*43560),0)<min_ep_cells,min_ep_cells,ROUNDUP(ep_total_sa/(max_ep_cell_area*43560),0)),0)","v":0},"cells"]
["Cell side length","ep_cell_side",{"$f":"IF(res_s2_opt=3,SQRT(ep_total_sa/ep_cells),0)","v":0},"feet"]
["Total excavation volume","ep_excavation_vol",{"$f":"IF(res_s2_opt=3,ROUNDUP(((ep_cell_side+ep_overexcavate)^2*(ep_depth+ep_overexcavate)+0.5*(3*(ep_depth+ep_overexcavate)*(ep_cell_side+ep_overexcavate)*(ep_depth+ep_overexcavate)))*ep_cells/27,0),0)","v":0},"cubic yards"]
["Total backfill volume","ep_backfill_vol",{"$f":"IF(res_s2_opt=3,ROUNDUP(ep_excavation_vol-(ep_cell_side^2*ep_depth*ep_cells)/27,0),0)","v":0},"cubic yards"]
["Dike volume","dike_volume",{"$f":"IF(res_s2_opt=3,ep_cells*ep_cell_side*4*dike_xsection/27,0)","v":0},"cubic yards"]
["Liner area","liner_area",{"$f":"(ep_cell_side^2+ep_cell_side*(ep_depth+2)*4)*ep_cells","v":0},"square feet","Assumes liner extends 2 feet up dike side slope"]
[]
["Piping"]
["Pipe length","res_pipe_length",{"$f":"res_pipe_mult*facil_length+add_res_pipe_length","v":50},"ft"]
["Pipe diameter","res_pipe_diam",{"$f":"MAX(min_res_pipe_size,VLOOKUP(MAX(res_flow,res_outcycle_flow),pipe_size_table_cl,2))","v":1},"inches"]
["Buried pipe length","buried_res_pipe_length",{"$f":"IF(res_s2_opt=5,0,add_res_pipe_length)","v":40},"ft"]
["Trench depth to top of pipe","res_trn_depth",{"$f":"MAX(frost,min_trench_depth)","v":38},"in. diam"]
["Thrust force","res_thrust_force",{"$f":"VLOOKUP(res_pipe_diam,thrust_block_table_cl,2)*2.2","v":764.79838682438469},"inches"]
["Bearing Area (L x H)","res_bearing_area",{"$f":"1.5*res_thrust_force/(soil_dens*(res_trn_depth/12+res_pipe_diam/12)*Coeff_Kp*Reduction)","v":2.5974368149556186},"lbs"]
["L",null,{"$f":"res_bearing_area/C149","v":2.2792265420337747},"square ft"]
["H",null,{"$f":"(res_bearing_area/2)^0.5","v":1.1396132710168871},"ft"]
["F",null,{"$f":"MAX(0.5,res_pipe_diam/12)","v":0.5},"ft"]
["T",null,{"$f":"C148/2","v":1.1396132710168874},"ft"]
["Thrust block volume","res_block_vol",{"$f":"IF(OR(buried_res_pipe_length=0,res_pipe_diam=0),0,(C151+(C144/12)/2)*(C148+C150)/2*C149/27)","v":0.16459577319994323},"cy"]
["Trench cross-section area","res_trench_area",{"$f":"IF(res_pipe_diam=0,0,(res_pipe_diam/12+2)*(bedding_depth/12+res_pipe_diam/12+res_trn_depth/12)+(bedding_depth/12+res_pipe_diam/12+res_trn_depth/12)^2*TAN(trench_angle))","v":21.875},"cy"]
["Trench volume to discharge point",null,{"$f":"res_trench_area*buried_res_pipe_length/27","v":32.407407407407405},"square ft"]
["Trench volume total","res_trench_vol",{"$f":"IF(OR(buried_res_pipe_length=0,res_pipe_diam=0),0,C154+res_block_vol)","v":32.572003180607346},"cy"]
["Bedding cross sectional surface area",null,{"$f":"IF(res_pipe_diam=0,0,(res_pipe_diam/12+2)*(bedding_depth/12+res_pipe_diam/12*bedding_pct)+(bedding_depth/12+res_pipe_diam/12*bedding_pct)^2*TAN(trench_angle)-((res_pipe_diam/12/2)^2*ACOS((res_pipe_diam/12/2-bedding_pct*res_pipe_diam/12)/(res_pipe_diam/12/2))-(res_pipe_diam/12/2-res_pipe_diam/12*bedding_pct)*((2*res_pipe_diam/12/2*res_pipe_diam/12*bedding_pct-(res_pipe_diam/12*bedding_pct)^2)^0.5)))","v":1.3552705124144024},"square ft"]
["Bedding volume","res_pipe_bedding_vol",{"$f":"C156*buried_res_pipe_length/2/27","v":1.0039040832699277},"cy"]
[]
["Valves and instrumentation"]
["Residuals valve size","res_valve_size",{"$f":"res_pipe_diam","v":1},"inches"]
["Number of MOVs for residuals line","total_res_MOVs",{"$f":"VLOOKUP(\"res_MOV_pump\",valve_table,manual+1,FALSE)*res_pumps+VLOOKUP(\"res_MOV_tank\",valve_table,manual+1,FALSE)*IF(res_holding=\"tanks\",htanks,IF(res_holding=\"basins\",hbasins,0))+VLOOKUP(\"res_MOV_ep\",valve_table,manual+1,FALSE)*ep_cells","v":0},"valves"]
["Number of manual valves for residuals line","total_res_man",{"$f":"VLOOKUP(\"res_man_pump\",valve_table,manual+1,FALSE)*res_pumps+VLOOKUP(\"res_man_tank\",valve_table,manual+1,FALSE)*IF(res_holding=\"tanks\",htanks,IF(res_holding=\"basins\",hbasins,0))+VLOOKUP(\"res_man_ep\",valve_table,manual+1,FALSE)*ep_cells","v":0},"valves"]
["Number of check valves for residuals line","tot_res_chv",{"$f":"res_chv_pump*res_pumps+IF(res_pumps=0,res_chv_no_pump,0)","v":1},"valves"]
["Total high/low alarms","tot_res_alarm",{"$f":"IF(res_holding=\"tanks\",htanks,IF(res_holding=\"basins\",hbasins,0))*alarm_res","v":0},"units"]
["Residuals flow meter size","res_meter_size",{"$f":"res_pipe_diam","v":1},"inches"]
[]
["Septic System"]
["Maximum septic tank volume","max_sept_tank_vol",{"$f":"VLOOKUP(10^6,septic_tank_cost_cl,1)-1","v":100000},"gal","The largest size for which costs are available"]
["Number of septic tanks","num_sept_tanks",{"$f":"IF(res_s2_opt<>4,0,ROUNDUP(res_vol*sept_tank_sf/max_sept_tank_vol,0))","v":0},"units"]
["Septic tank volume","sept_tank_vol",{"$f":"IF(num_sept_tanks=0,0,MAX(res_vol*sept_tank_sf,min_sept_tank_vol)/num_sept_tanks)","v":0},"gal"]
["Septic discharge design flow","sept_design_flow",{"$f":"IF(num_sept_tanks=0,0,IF(regen_redun>1,res_flow_actual*60*24,res_vol*sept_tank_sf/MIN(min_sept_disch_time,res_stagger_time/(24*60))))","v":0},"gpd"]
["Inflitration area required","sept_infil_area",{"$f":"sept_design_flow/sept_LTAR","v":0},"sq ft"]
["Trench bottom area required","sept_trench_bot_area",{"$f":"sept_infil_area*sept_trench_w/(sept_trench_w+2*sept_gravel_d_below)","v":0},"sq ft","Typical state/local regulations allow trench sides below pipe to be counted as part of infiltration area"]
["Number of trenches required","sept_trenches",{"$f":"IF(num_sept_tanks=0,0,MAX(sept_min_trenches,ROUNDUP(sept_trench_bot_area/(sept_trench_w*sept_max_trench_l),0)))","v":0}]
["Trench length","sept_trench_l",{"$f":"IF(num_sept_tanks=0,0,sept_trench_bot_area/(sept_trenches*sept_trench_w))","v":0},"feet"]
["Drain field gravel required","sept_gravel_vol",{"$f":"sept_trench_l*sept_trenches*sept_trench_w*sept_gravel_d/27","v":0},"cu yd"]
["Trench excavation required","sept_trench_excav_vol",{"$f":"sept_trench_l*sept_trenches*sept_trench_d*sept_trench_w/27","v":0},"cu yd"]
["Septic tank side length","sept_tank_side",{"$f":"(sept_tank_vol/7.48)^(1/3)","v":0},"feet","Assumes cube shape for simplicity"]
["Tank excavation required","sept_tank_exav_vol",{"$f":"num_sept_tanks*(sept_tank_vol/7.48+(sept_tank_side+sept_overexcav*2)^2*sept_overexcav+(sept_tank_side+sept_overexcav*2)*sept_tank_side*2*sept_overexcav+sept_tank_side^2*2*sept_overexcav)/27","v":0},"cu yd"]
["Number of distribution boxes","sept_dist_boxes",{"$f":"ROUNDUP(sept_trenches/sept_dist_connections,0)","v":0}]
["Septic distribution pipe length","sept_pipe_length",{"$f":"sept_trenches*sept_trench_l","v":0},"feet","Assumes piping to septic tank and laterals between trenches are accounted for by existing residuals piping cost"]
["Drain field land area required","sept_fp",{"$f":"IF(num_sept_tanks=0,0,((sept_trench_l+sept_buffer*2)*(sept_trenches*sept_trench_w+(sept_trenches-1)*sept_trench_dist+sept_buffer*2))+sept_tank_side^2)","v":0},"sq ft"]
[]
["O&M Items"]
["Pumps"]
["Pump operating horsepower",null,{"$f":"IF(res_pumps=0,0,MAX(res_flow_actual,res_outcycle_flow_actual)*res_pump_psi/(res_pumps-NRD_res_pump)/booster_pump_efficiency/14.7*33.9*8.34/550/60)","v":0},"hp"]
["Energy per pump",null,{"$f":"C186*0.7457/1000*24*365","v":0},"MWh/yr"]
["Energy for all active pumps","res_pump_energy",{"$f":"IF(res_pumps=0,0,C187*(res_pumps-NRD_res_pump))","v":0},"MWh/yr"]
["Residuals pump material cost","res_pump_mtl",{"$f":"IF(res_pumps=0,0,OUTPUT!J196*booster_pump_maintenance)","v":0},"/yr"]
[]
["Coagulant Use"]
["Annual ferric chloride use (lbs bulk solution)","coag_yr",{"$f":"IF(AND(res_holding<>\"none\",coag_res=1),coag_dose*8.34*res_flow_annual/10^6,0)/coag_pct","v":0},"lbs"]
["Annual polymer use","polymer_yr",{"$f":"IF(AND(res_holding<>\"none\",coag_res=1, coag_type<>2),polymer_dose*8.34*res_flow_annual/10^6,0)","v":0},"lbs"]
[]
["Ferric Chloride Purchasing"]
["Quantity required for large quantity purchase",null,{"$f":"VLOOKUP(\"Ferric Chloride - Large Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for mid quantity purchase",null,{"$f":"VLOOKUP(\"Ferric Chloride - Mid Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for small quantity purchase",null,{"$f":"VLOOKUP(\"Ferric Chloride - Small Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Purchase Type","coag_purchase",{"$f":"IF(AND(ISNA(C196),ISNA(C197),ISNA(C198)),\"\",IF(coag_storage_lbs_bulk>=C196,\" - Large Qty\",IF(coag_storage_lbs_bulk>=C197,\" - Mid Qty\",\" - Small Qty\")))","v":""},null,"Returns descriptive term based on volume of each purchase for use in determining pricing. Blank indicates that price data do not depend on volume purchased."]
[]
["Polymer Purchasing"]
["Quantity required for large quantity purchase",null,{"$f":"VLOOKUP(\"Polymers - Large Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for mid quantity purchase",null,{"$f":"VLOOKUP(\"Polymers - Mid Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for small quantity purchase",null,{"$f":"VLOOKUP(\"Polymers - Small Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Purchase Type","polymer_purchase",{"$f":"IF(AND(ISNA(C202),ISNA(C203),ISNA(C204)),\"\",IF(polymer_storage_lbs>=C202,\" - Large Qty\",IF(polymer_storage_lbs>=C203,\" - Mid Qty\",\" - Small Qty\")))","v":""},null,"Returns descriptive term based on volume of each purchase for use in determining pricing. Blank indicates that price data do not depend on volume purchased."]
[]
["POTW Discharge Fees"]
["TSS in discharged residuals","TSS_residuals_dis",{"$f":"IF(res_holding<>\"none\",TSS_residuals*(1-IF(coag_res=1,coag_TSSrem,htank_TSSrem)),TSS_residuals)","v":195.83929158278858},"ppm"]
["Total TSS in excess of POTW limit (if applicable)","ex_TSS_total",{"$f":"IF((TSS_residuals_dis-POTW_TSS_limit)*res_flow_annual*3.785/1000/453.59>0,(TSS_residuals_dis-POTW_TSS_limit)*res_flow_annual*3.785/1000/453.59,0)","v":0},"lbs/year"]
["Annual POTW base fee",null,{"$f":"IF(res_s2_opt=2,IF(POTW_rate_type=1,POTW_base_cost_avg_cl,IF(POTW_base_fee=1,POTW_base_cost_typ_cl,0))*12,0)","v":206.41019947671711},"$/year"]
["Annual POTW volume fee",null,{"$f":"IF(res_s2_opt=2,IF(POTW_rate_type=1,POTW_vol_cost_avg_cl,IF(POTW_volume_fee=1,POTW_vol_cost_typ_cl,0))*res_flow_annual/1000,0)","v":166.97438625821775},"$/year"]
["Annual POTW TSS fee",null,{"$f":"IF(POTW_rate_type=1,POTW_TSS_cost_avg_cl,IF(POTW_TSS_fee=1,POTW_TSS_cost_typ_cl,0))*ex_TSS_total","v":0},"$/year"]
["Total annual POTW discharge fee","POTW_fee",{"$f":"SUM(C210:C212)","v":373.38458573493483},"$/year"]
[]
["Liquid Hazardous Waste Disposal"]
["Disposal",null,{"$f":"IF(res_s2_opt=5,lhaz_disposal_cost_cl*res_flow_annual,0)","v":0},"$/year"]
["Disposal frequency",null,{"$f":"IF(res_s2_opt=5,365*24*60/res_stagger_time,0)","v":0},"times per year"]
["Out of cycle backwash disposal frequency",null,{"$f":"+IF(res_outcycle_stagger_time=0,0,365*24*60/res_outcycle_stagger_time)","v":0},"times per year"]
["Shipments per year",null,{"$f":"IF(res_vol>max_lhaz_ship,ROUNDUP(res_vol/max_lhaz_ship,0)*C217,C217)+IF(res_outcycle_vol>max_lhaz_ship,ROUNDUP(res_outcycle_vol/max_lhaz_ship,0)*C218,C218)","v":0}]
["Transportation",null,{"$f":"IF(res_s2_opt=5,MAX(C219*lhaz_trans_min_cost_cl,res_flow_annual*haz_miles*lhaz_transportation_cost_cl),0)","v":0},"$/year"]
["Total annual liquid hazardous waste disposal fee","lhaz_fee",{"$f":"C220+C216","v":0},"$/year"]
[]
["Spent Media Disposal Fees"]
["Disposal",null,{"$f":"spent_media*disp_freq*CHOOSE(media_haz,nonhaz_disposal_cost_cl,haz_disposal_cost_cl,rad_disposal_cost_cl,hazrad_disposal_cost_cl)","v":2.8518494187704686},"$/year"]
["Shipments per year","disposal_shipments",{"$f":"CHOOSE(media_haz,disp_freq,IF(spent_media>max_haz_ship,ROUNDUP(spent_media/max_haz_ship,0)*disp_freq,disp_freq),IF(spent_media>max_rad_ship,ROUNDUP(spent_media/max_rad_ship,0)*disp_freq,disp_freq),IF(spent_media>max_hazrad_ship,ROUNDUP(spent_media/max_hazrad_ship,0)*disp_freq,disp_freq))","v":0.14285714285714285}]
["Transportation unit cost",null,{"$f":"CHOOSE(media_haz,nonhaz_transportation_cost_cl,haz_transportation_cost_cl,rad_transportation_cost_cl,hazrad_transportation_cost_cl)","v":0.21197894053360555},"$/ton-mile"]
["Transportation minimum charge per shipment",null,{"$f":"CHOOSE(media_haz,0,haz_trans_min_cost_cl,rad_trans_min_cost_cl,hazrad_trans_min_cost_cl)","v":0},"$/shipment"]
["Transportation mileage","disposal_miles",{"$f":"CHOOSE(media_haz,non_haz_miles,haz_miles,rad_miles,hazrad_miles)","v":10},"miles"]
["Transportation",null,{"$f":"MAX(C225*C227,spent_media*C225*C228*C226)","v":5.4938767541163523E-2},"$/year"]
["Annual fee",null,{"$f":"CHOOSE(media_haz,0,0,VLOOKUP(households*hh_size,rad_annual_fee_cl,2),VLOOKUP(households*hh_size,hazrad_annual_fee_cl,2))","v":0},"$/year"]
["Total annual spent media diposal fee","disposal_fee",{"$f":"C229+C224+C230","v":2.906788186311632},"$/year"]
[]
["Evaporation Pond/Holding Tank Solids Disposal Fees"]
["Disposal",null,{"$f":"res_solids*sol_disp_freq*CHOOSE(solids_haz,nonhaz_disposal_cost_cl,haz_disposal_cost_cl,rad_disposal_cost_cl,hazrad_disposal_cost_cl)","v":0},"$/year"]
["Shipments per year","sol_disposal_shipments",{"$f":"CHOOSE(solids_haz,sol_disp_freq,IF(res_solids>max_haz_ship,ROUNDUP(res_solids/max_haz_ship,0)*sol_disp_freq,sol_disp_freq),IF(res_solids>max_rad_ship,ROUNDUP(res_solids/max_rad_ship,0)*sol_disp_freq,sol_disp_freq),IF(res_solids>max_hazrad_ship,ROUNDUP(res_solids/max_hazrad_ship,0)*sol_disp_freq,sol_disp_freq))","v":0}]
["Transportation unit cost",null,{"$f":"CHOOSE(solids_haz,nonhaz_transportation_cost_cl,haz_transportation_cost_cl,rad_transportation_cost_cl,hazrad_transportation_cost_cl)","v":0.21197894053360555},"$/ton-mile"]
["Transportation minimum charge per shipment",null,{"$f":"CHOOSE(solids_haz,0,haz_trans_min_cost_cl,rad_trans_min_cost_cl,hazrad_trans_min_cost_cl)","v":0},"$/shipment"]
["Transportation mileage","sol_disposal_miles",{"$f":"CHOOSE(solids_haz,non_haz_miles,haz_miles,rad_miles,hazrad_miles)","v":10},"miles"]
["Transportation",null,{"$f":"MAX(C235*C237,res_solids*C235*C238*C236)","v":0},"$/year"]
["Annual fee",null,{"$f":"CHOOSE(solids_haz,0,0,VLOOKUP(households*hh_size,rad_annual_fee_cl,2),VLOOKUP(households*hh_size,hazrad_annual_fee_cl,2))","v":0},"$/year"]
["Total annual pond/tank solids diposal fee","sol_disposal_fee",{"$f":"IF(AND(solids_haz=1,solids_method=2),0,C234+C239+C240)","v":0},"$/year"]
[]
["Septic Tank Solids Disposal Fees"]
["Total settled solids diposal fee","septic_disposal_fee",{"$f":"num_sept_tanks*sept_tank_vol*septic_disp_freq*septic_disposal_cost_cl","v":0},"$/year"]

{"sheet":"O&M","index":14,"n_rows":80,"n_cols":5,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["Operation and Maintenance Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Materials"]
["Booster pump materials","pump_mtl",{"$f":"IF(total_booster_pumps=0,0,OUTPUT!J194*booster_pump_maintenance)","v":0},"/yr"]
["Backwash pump materials","back_pump_mtl",{"$f":"IF(regen_yr>=52,IF(ISNUMBER(OUTPUT!J195),booster_pump_maintenance*OUTPUT!J195,0),0)","v":0},"/yr"]
[]
["Chemicals and Resin"]
["Salt needed per year","salt_year",{"$f":"365*salt_store/cstore_days","v":3507.8566378120863},"lbs"]
["NaOH needed per year","NaOH_year",{"$f":"365*NaOH_lbs/cstore_days","v":0},"lbs"]
["Resin loss replacement","resin_loss_vol_annual",{"$f":"media_volume*op_num_tanks*resin_loss_annual","v":0.39760782021995816},"cf"]
["Complete bed replacement (averaged over resin life)","resin_yr",{"$f":"(total_media/media_density-resin_loss_vol_annual)/resin_life","v":1.2054459311430479},"cf","Reduced by one year's attrition loss to avoid double counting (no attrition replacement needed in the year you completely replace the bed)"]
[]
["Labor"]
["General Labor"]
["Number of process instruments for operation","tot_inst",{"$f":"tot_fm_in+tot_fm_proc+tot_level_switch+tot_turb_meters+tot_head_sens+pH_controls+IF(ss_cat2=1,temp_meters_small,temp_meters)+ORP_sensor+tot_cond_meters+tot_N_analyzer","v":1},null,"Instruments requiring daily observation"]
["Total number of instruments for maintenance","tot_inst_maint",{"$f":"tot_fm_in+tot_fm_proc+tot_level_switch+tot_turb_meters+tot_head_sens+pH_controls+IF(ss_cat2=1,temp_meters_small,temp_meters)+ORP_sensor+tot_cond_meters+tot_fm_res+tot_fm_back+tot_N_analyzer","v":3},null,"All instruments for preventative maintenance"]
["Number of process pumps for operation","tot_pumps",{"$f":"booster_pumps+MAX(0,pH_pumps-NRD_pH_pumps)","v":0},null,"Pumps requiring daily observation/adjustment"]
["Total number of pumps for maintenance","tot_pumps_maint",{"$f":"booster_pumps+res_pumps+IF(regen_yr>=52,backwash_pumps)","v":0},null,"Large, frequently operated pumps require preventative maintenance"]
["Number of process valves","tot_valves",{"$f":"tot_proc_MOVs+tot_proc_man+tot_bp_man+tot_bp_MOVs","v":6},null,"Main process valves require frequent operation and preventative maintenance"]
["Number of chemical supplies","tot_chem",{"$f":"NaOH_tanks+brine_tanks+num_salt_box+polymer_tanks+coag_tanks","v":2}]
["Regenerations per year","regen_yr",{"$f":"365/regen_days*num_treat_lines","v":99.252039744979541}]
["Additional out-of-cycle backwashes per year","add_backwash_yr",{"$f":"IF(add_backwash_freq<>0,365/add_backwash_freq*final_num_tanks,0)","v":0}]
["Quantity of resin handled per year","media_changes_cf",{"$f":"spent_media_yr*2000/media_density+resin_loss_vol_annual+resin_yr","v":2.8084996825060538},"cf","Incorporates both removal and refill"]
[]
["Record system operating parameters (includes routine sampling)",null,{"$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,{"$f":"tot_inst_maint*uloe_inst_maint*12/60","v":6},"hr/yr"]
["Verify/adjust pump operating parameters",null,{"$f":"IF(OR(manual=1,manual=2),tot_pumps*uloe_pump*365/60,0)","v":0},"hr/yr"]
["Preventative maintenance of pumps",null,{"$f":"tot_pumps_maint*uloe_pump_maint","v":0},"hr/yr"]
["Verify/adjust valve positions",null,{"$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,{"$f":"tot_valves*uloe_valve_maint/60","v":0.5},"hr/yr"]
["Visual inspection of facility",null,{"$f":"total_fp/100*uloe_fp*365/60","v":1.825},"hr/yr"]
["Maintain/inspect chemical supply ",null,{"$f":"tot_chem*uloe_chem_maint*12/60","v":48},"hr/yr"]
["General Operator Labor","General_Oper_Labor",{"$f":"SUM(C26:C33)","v":86.741666666666674},"hr/yr"]
[]
["Technology-specific Labor"]
["Managing regeneration",null,{"$f":"IF(OR(manual=1,manual=2),regen_yr*regeneration_downtime/60+add_backwash_yr*backwash_time/60,(regen_yr+add_backwash_yr)*uloe_autoregen/60)","v":16.542006624163257},"hr/yr"]
["Managing resin changeouts",null,{"$f":"media_changes_cf*uloe_throwaway","v":4.1607402703793393E-2},"hr/yr"]
["Managing residual solids",null,{"$f":"IF(OR(res_s2_opt=3,res_transfer_method=3),res_solids*2000/ht_solids_density*sol_disp_freq*uloe_throwaway,sol_disp_freq*transfer_time)","v":0},"hr/yr"]
[]
["Annual Operator LOE","Operator_LOE",{"$f":"General_Oper_Labor+SUM(C37:C39)","v":103.32528069353373},"hr/yr"]
["Annual Manager LOE","Manager_LOE",{"$f":"Operator_LOE*Manager_percent","v":10.332528069353373},"hr/yr","Based on general operator labor and percentages in critical design assumptions"]
["Annual Administrative LOE","Clerical_LOE",{"$f":"Operator_LOE*Clerical_percent","v":10.332528069353373},"hr/yr","Based on general operator labor and percentages in critical design assumptions"]
[]
["Building and HVAC Maintenance"]
["Cost excluding heating and cooling",null,{"$f":"IF(include_buildings=0,0,building_matl_rate_cl*total_fp)","v":194.37085607754003},"/yr","Labor and materials; includes routine in-house maintenance and major repairs"]
["Cost to maintain heating system, building 1",null,{"$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,{"$f":"build2_need_cool*cooling_matl_rate_cl*build2_fp","v":0},"/yr"]
["Total annual building and HVAC maintenance","bldg_maint_cost",{"$f":"SUM(C46:C50)","v":194.37085607754003},null,"Includes labor and materials"]
[]
["Energy"]
["Booster Pumps",null,null,null,"Other pumps and mechanical equipment used infrequently.  Therefore, these energy costs may be assumed covered by overall process and building energy costs."]
["Booster pump operating horsepower","pump_hp",{"$f":"IF(booster_pumps=0,0,(average_flow_rate/IF(bp_pct>0,bp_pct,1))*booster_pump_head/booster_pumps/booster_pump_efficiency/14.7*33.9*8.34/550/60)","v":0},"hp"]
["Energy per booster pump",null,{"$f":"pump_hp*0.7457/1000*24*365","v":0},"MWh/yr"]
["Energy for all active booster pumps","pump_energy",{"$f":"C56*booster_pumps","v":0},"MWh/yr"]
[]
["Backwash Pumps"]
["Backwash pump operating horsepower (all pumps)","back_pump_hp",{"$f":"water_flush*backwash_pump_head/booster_pump_efficiency/14.7*33.9*8.34/550/60","v":5.7116363636363632E-2},"hp"]
["Backwash pumping time","back_pump_op_hours",{"$f":"backwash_yr*backwash_time/60","v":19.850407948995908},"hours/yr"]
["Energy for all backwash pumps","back_pump_energy",{"$f":"back_pump_hp*0.7457/1000*C61","v":8.4546207164815654E-4},"MWh/yr"]
[]
["Building Lighting"]
["Lighting power per sf, building 1","lighting_energy_1",{"$f":"IF(OR(build1_fp<500,component_level=\"\"),lighting_power_low,CHOOSE(component_level,lighting_power_mid,lighting_power_high))*24*365/1000","v":2.6279999999999997},"kWh/sf/yr"]
["Lighting power per sf, building 2","lighting_energy_2",{"$f":"IF(OR(build2_fp<500,component_level=\"\"),lighting_power_low,CHOOSE(component_level,lighting_power_mid,lighting_power_high))*24*365/1000","v":2.6279999999999997},"kWh/sf/yr"]
["Lighting","lighting",{"$f":"IF(include_buildings=0,0,MIN(1,Operator_LOE/(24*365))*(build1_fp*lighting_energy_1+build2_fp*lighting_energy_2)/1000)","v":9.2992752624180338E-4},"MWh/yr"]
[]
["HVAC"]
["Heating energy usage for:"]
["Electric resistance","heating",{"$f":"IF(build1_heat=A71,VLOOKUP(A71,build1_heat_options, 7,FALSE),0)+IF(build2_heat=A71,VLOOKUP(A71,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",{"$f":"IF(build1_cool=A79,VLOOKUP(A79,build1_cool_options, 7,FALSE),0)+IF(build2_cool=A79,VLOOKUP(A79,build2_cool_options, 7,FALSE),0)","v":0},"MWh/yr"]
["Heat pump","cooling_hp",{"$f":"IF(build1_cool=A80,VLOOKUP(A80,build1_cool_options, 7,FALSE),0)+IF(build2_cool=A80,VLOOKUP(A80,build2_cool_options, 7,FALSE),0)","v":0},"MWh/yr"]

{"sheet":"HVAC","index":15,"n_rows":135,"n_cols":12,"rows_kept":135,"cut":false,"hidden":false,"merged":[[80,1,80,4],[89,1,89,4]]}
["Building Heating, Ventilating, and Air Conditioning Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["General information",null,null,null,"ss_cat2 is used to select ventilation requirements and building type"]
["System size","ss_cat2",{"$f":"IF(design_flow<1,1,IF(design_flow<10,2,3))","v":1},"1 indicates small system, 2 indicates medium, 3 indicates large"]
["Building height","Building_height",{"$f":"IF(tank_geom=1,comm_height_length,comm_diam)+Top_bottom_Vessel_space","v":10.5},"ft"]
["Buiding 1 length and width","build1_side",{"$f":"build1_fp^0.5","v":5.4772255750516612},"ft"]
["Building 2 length and width","build2_side",{"$f":"build2_fp^0.5","v":0},"ft"]
["Include HVAC?","include_HVAC",{"$f":"IF(include_HVAC_I=\"no\",0,IF(include_HVAC_I=\"yes\",1,2))","v":2}," 0 = always exclude, 1 = always include, 2 = use model default"]
[]
["Ventilation"]
["Building 1 weighted average air changes","air_changes_build1",{"$f":"IF(build2_fp=0,(air_changes_contactor*(vessel_fp+back_tank_fp+htank_fp+hbasin_fp)+air_changes_pump*pump_fp+air_changes_chem_storage*(brine_store_fp+brine_fp+NaOH_tank_fp+day_tank_fp+polymer_fp+coag_fp)+air_changes_office*office_fp)/build1_fp,air_changes_contactor)","v":2.6666666666666665},"air changes/hr"]
["Building 2 weighted average air changes","air_changes_build2",{"$f":"IF(build2_fp=0,0,(air_changes_contactor*(back_tank_fp+htank_fp+hbasin_fp)+air_changes_pump*pump_fp+air_changes_chem_storage*(brine_store_fp+brine_fp+NaOH_tank_fp+day_tank_fp+polymer_fp+coag_fp)+air_changes_office*office_fp)/build2_fp)","v":0},"air changes/hr"]
["Building 1 ventilation",null,{"$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":10.25410909090909},"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":"IF(include_HVAC=0,0,SUM(C14:C15)/1000)","v":1.025410909090909E-2},"MWh/yr"]
[]
["Building 1 air exchange rate","build1_cfm",{"$f":"build1_fp*Building_height*air_changes_build1/60","v":14},"cfm"]
["Building 2 air exchange rate","build2_cfm",{"$f":"build2_fp*Building_height*air_changes_build2/60","v":0},"cfm"]
[]
["Heating and Cooling"]
["Include heating for building 1","build1_need_heat",{"$f":"IF(include_HVAC=0,0,IF(include_HVAC=1,1,VLOOKUP(IF(component_level_I=\"\",\"low cost\",component_level_I),IF(build1_fp<500,heating_table_shed,heating_table),ss_cat2+2,FALSE)))","v":0},"1 for yes, 0 for no","Based on system size, building floorplan, and inputs"]
["Include cooling for building 1","build1_need_cool",{"$f":"IF(include_HVAC=0,0,IF(include_HVAC=1,1,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",{"$f":"IF(build2_fp=0,0,IF(include_HVAC=0,0,IF(include_HVAC=1,1,VLOOKUP(IF(component_level_I=\"\",\"low cost\",component_level_I),IF(build2_fp<500,heating_table_shed,heating_table),ss_cat2+2,FALSE))))","v":0},"1 for yes, 0 for no"]
["Include cooling for building 2","build2_need_cool",{"$f":"IF(build2_fp=0,0,IF(include_HVAC=0,0,IF(include_HVAC=1,1,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,{"$f":"4*build1_side*Building_height*heat_DD*24/R_wall","v":940785.7918927134},"BTU/yr"]
["Buiding 1 ceiling conductance heat loss",null,{"$f":"build1_fp*heat_DD*24/R_ceiling","v":62595.918367346938},"BTU/yr"]
["Building 1 air exchange heat loss",null,{"$f":"build1_cfm*heat_viload","v":2361506},"BTU/yr"]
["Building 1 total annual heat loss","build1_heat_loss_yr",{"$f":"SUM(C28:C30)","v":3364887.7102600606},"BTU/yr"]
["Building 1 heating requirement in thousand BTU/hr","build1_heat_mbh",{"$f":"build1_heat_loss_yr/365.25/24/1000","v":0.38385668608944334},"MBH","thousands of BTU per hour"]
["Building 1 number of heating zones","build1_heat_zones",{"$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(C35:C37)","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"]
["Power lost: booster pumps","eloss_pumps",{"$f":"booster_pumps*pump_hp*(1-booster_pump_efficiency)*0.7457","v":0},"kW"]
["Waste heat: booster pumps","waste_heat_pumps",{"$f":"eloss_pumps*3415","v":0},"BTU/hr"]
["Power lost: backwash pumps","eloss_bw_pumps",{"$f":"back_pump_hp*(1-booster_pump_efficiency)*0.7457","v":1.064791809090909E-2},"kW"]
["Waste heat: backwash pumps","waste_heat_bw_pumps",{"$f":"eloss_bw_pumps*3415","v":36.362640280454542},"BTU/hr"]
[]
["Building 1 side conductance cooling loss",null,{"$f":"4*build1_side*Building_height*cool_DD*24/R_wall","v":312491.05528830743},"BTU/yr"]
["Buiding 1 ceiling conductance cooling loss",null,{"$f":"build1_fp*cool_DD*24/R_ceiling","v":20791.836734693876},"BTU/yr"]
["Building 1 air exchange cooling loss",null,{"$f":"build1_cfm*cool_viload","v":724794},"BTU/yr"]
["Building 1 total annual cooling loss","build1_cooling_loss_yr",{"$f":"SUM(C48:C50)","v":1058076.8920230013},"BTU/yr"]
["Building 1 cooling loss per hour","build1_cooling_loss_hr",{"$f":"build1_cooling_loss_yr/365.25/24","v":120.70236048631089},"BTU/hr"]
[]
["Building 1 total cooling requirement","build1_cooling_req",{"$f":"build1_cooling_loss_hr+IF(fp_required<add_2nd_building,waste_heat_pumps+waste_heat_bw_pumps,0)","v":157.06500076676542},"BTU/hr"]
["Building 1 annual cooling requirement","build1_cooling_yr",{"$f":"build1_cooling_loss_hr*365.25*24+IF(fp_required<add_2nd_building,waste_heat_pumps*365.25*24+waste_heat_bw_pumps*back_pump_op_hours,0)","v":1058798.705266671},"BTU/yr"]
["Building 1 total cooling requirement in tons","build1_cooling_tons",{"$f":"build1_cooling_req/12000","v":1.3088750063897118E-2},"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",{"$f":"SUM(C59:C61)","v":0},"BTU/yr"]
["Building 2 cooling loss per hour","build2_cooling_loss_hr",{"$f":"build2_cooling_loss_yr/365.25/24","v":0},"BTU/hr"]
[]
["Building 2 total cooling requirement","build2_cooling_req",{"$f":"build2_cooling_loss_hr+IF(fp_required<add_2nd_building,0,waste_heat_pumps+waste_heat_bw_pumps)","v":0},"BTU/hr"]
["Building 2 annual cooling requirement","build2_cooling_yr",{"$f":"build2_cooling_req*365.25*24+IF(fp_required<add_2nd_building,0,waste_heat_pumps*365.25*24+waste_heat_bw_pumps*back_pump_op_hours)","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",{"$f":"build1_heat_mbh/build1_zones","v":0.38385668608944334},{"$f":"IF(curve=1,B80,VLOOKUP(B80,hvac_elec_cost_cl,2))","v":0.38385668608944334},{"$f":"IF(curve=1,hvac_elec_eq_1,VLOOKUP(B80,hvac_elec_cost_cl,3))","v":547.87073305138017},{"$f":"VLOOKUP(B80,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D80=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E80,D80)*build1_zones)","v":51.715121421821991},{"$f":"build1_heat_loss_yr/3412000/resist_eff","v":1.0063185486578166},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"I80*G80*1000","v":110.71266023323643},{"$f":"IF(OR(F80=\"n/a\",K80=\"n/a\"),\"n/a\",F80+K80)","v":162.42778165505842}]
["Heat pump","capital costs are in the cooling table",null,null,null,"n/a",{"$f":"IF(hp_ok_1,build1_heat_loss_yr/3412000/COP,\"n/a\")","v":0.29884611444989706},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"IF(G81=\"n/a\",\"n/a\",I81*G81*1000)","v":32.878305160173248},"n/a"]
["Natural gas non-condensing furnace",{"$f":"build1_heat_mbh/build1_zones","v":0.38385668608944334},{"$f":"IF(curve=1,B82,VLOOKUP(B82,hvac_gas_non_cost_cl,2))","v":0.38385668608944334},{"$f":"IF(curve=1,hvac_gas_non_eq_1,VLOOKUP(B82,hvac_gas_non_cost_cl,3))","v":431.310481699653},{"$f":"VLOOKUP(B82,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D82=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E82,D82)*build1_zones)","v":40.712658271363189},{"$f":"build1_heat_loss_yr/100000/gas_non_eff","v":39.586914238353657},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"I82*G82","v":22.90346066232328},63.616118933686465]
["Natural gas condensing furnace",{"$f":"build1_heat_mbh/build1_zones","v":0.38385668608944334},{"$f":"IF(curve=1,B83,VLOOKUP(B83,hvac_gas_cost_cl,2))","v":0.38385668608944334},{"$f":"IF(curve=1,hvac_gas_eq_1,VLOOKUP(B83,hvac_gas_cost_cl,3))","v":431.310481699653},{"$f":"VLOOKUP(B83,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D83=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E83,D83)*build1_zones)","v":40.712658271363189},{"$f":"build1_heat_loss_yr/100000/gas_eff","v":37.387641225111786},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"I83*G83","v":21.631046181083097},62.343704452446289]
["Standard efficiency oil furnace",{"$f":"build1_heat_mbh/build1_zones","v":0.38385668608944334},{"$f":"IF(curve=1,B84,VLOOKUP(B84,hvac_oil_std_cost_cl,2))","v":0.38385668608944334},{"$f":"IF(curve=1,hvac_oil_std_eq_1,VLOOKUP(B84,hvac_oil_std_cost_cl,3))","v":584.30620429123212},{"$f":"VLOOKUP(B84,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D84=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E84,D84)*build1_zones)","v":55.154372152985864},{"$f":"build1_heat_loss_yr/diesel_heat_content/diesel_non_eff","v":29.521738114231102},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"I84*G84","v":113.05351889929061},168.20789105227647]
["Mid-efficiency oil furnace",{"$f":"build1_heat_mbh/build1_zones","v":0.38385668608944334},{"$f":"IF(curve=1,B85,VLOOKUP(B85,hvac_oil_mid_cost_cl,2))","v":0.38385668608944334},{"$f":"IF(curve=1,hvac_oil_mid_eq_1,VLOOKUP(B85,hvac_oil_mid_cost_cl,3))","v":584.30620429123212},{"$f":"VLOOKUP(B85,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D85=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E85,D85)*build1_zones)","v":55.154372152985864},{"$f":"build1_heat_loss_yr/diesel_heat_content/diesel_eff","v":26.897583615188335},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"I85*G85","v":103.00431721935365},158.15868937233952]
[]
["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",{"$f":"build2_heat_mbh/build2_zones","v":{"$error":"#DIV/0!"}},{"$f":"IF(curve=1,B89,VLOOKUP(B89,hvac_elec_cost_cl,2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(curve=1,hvac_elec_eq_2,VLOOKUP(B89,hvac_elec_cost_cl,3))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B89,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D89=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E89,D89)*build2_zones)","v":{"$error":"#DIV/0!"}},{"$f":"build2_heat_loss_yr/3412000/resist_eff","v":0},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"I89*G89*1000","v":0},{"$f":"IF(F89=\"n/a\",\"n/a\",F89+K89)","v":{"$error":"#DIV/0!"}}]
["Heat pump","capital costs are in the cooling table",null,null,null,"n/a",{"$f":"IF(hp_ok_2,build2_heat_loss_yr/3412000/COP,\"n/a\")","v":0},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"IF(G90=\"n/a\",\"n/a\",I90*G90*1000)","v":0},{"$f":"IF(OR(F90=\"n/a\",K90=\"n/a\"),\"n/a\",F90+K90)","v":"n/a"}]
["Natural gas non-condensing furnace",{"$f":"build2_heat_mbh/build2_zones","v":{"$error":"#DIV/0!"}},{"$f":"IF(curve=1,B91,VLOOKUP(B91,hvac_gas_non_cost_cl,2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(curve=1,hvac_gas_non_eq_2,VLOOKUP(B91,hvac_gas_non_cost_cl,3))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B91,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D91=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E91,D91)*build2_zones)","v":{"$error":"#DIV/0!"}},{"$f":"build2_heat_loss_yr/100000/gas_non_eff","v":0},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"I91*G91","v":0},{"$f":"IF(F91=\"n/a\",\"n/a\",F91+K91)","v":{"$error":"#DIV/0!"}}]
["Natural gas condensing furnace",{"$f":"build2_heat_mbh/build2_zones","v":{"$error":"#DIV/0!"}},{"$f":"IF(curve=1,B92,VLOOKUP(B92,hvac_gas_cost_cl,2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(curve=1,hvac_gas_eq_2,VLOOKUP(B92,hvac_gas_cost_cl,3))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B92,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D92=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E92,D92)*build2_zones)","v":{"$error":"#DIV/0!"}},{"$f":"build2_heat_loss_yr/100000/gas_eff","v":0},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"I92*G92","v":0},{"$f":"IF(F92=\"n/a\",\"n/a\",F92+K92)","v":{"$error":"#DIV/0!"}}]
["Standard efficiency oil furnace",{"$f":"build2_heat_mbh/build2_zones","v":{"$error":"#DIV/0!"}},{"$f":"IF(curve=1,B93,VLOOKUP(B93,hvac_oil_std_cost_cl,2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(curve=1,hvac_oil_std_eq_2,VLOOKUP(B93,hvac_oil_std_cost_cl,3))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B93,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D93=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E93,D93)*build2_zones)","v":{"$error":"#DIV/0!"}},{"$f":"build2_heat_loss_yr/diesel_heat_content/diesel_non_eff","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"I93*G93","v":0},{"$f":"IF(F93=\"n/a\",\"n/a\",F93+K93)","v":{"$error":"#DIV/0!"}}]
["Mid-efficiency oil furnace",{"$f":"build2_heat_mbh/build2_zones","v":{"$error":"#DIV/0!"}},{"$f":"IF(curve=1,B94,VLOOKUP(B94,hvac_oil_mid_cost_cl,2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(curve=1,hvac_oil_mid_eq_2,VLOOKUP(B94,hvac_oil_mid_cost_cl,3))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B94,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D94=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E94,D94)*build2_zones)","v":{"$error":"#DIV/0!"}},{"$f":"build2_heat_loss_yr/diesel_heat_content/diesel_eff","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"I94*G94","v":0},{"$f":"IF(F94=\"n/a\",\"n/a\",F94+K94)","v":{"$error":"#DIV/0!"}}]
[]
["Cooling Options"]
["Building 1","build1_cool_options"]
["Option","Size needed per zone (tons)","Size selected (tons)","Direct Cost Per Zone","Useful Life (yrs)","Annualized Capital Cost, All Zones","Energy/Yr",null,"Energy Unit Cost",null,"Annual Energy Cost","Total Annual Cost"]
["Air conditioner",{"$f":"build1_cooling_tons/build1_zones","v":1.3088750063897118E-2},{"$f":"IF(curve=1,B99,VLOOKUP(B99,hvac_ac_cost_cl,2))","v":1.3088750063897118E-2},{"$f":"IF(curve=1,hvac_ac_eq_1,VLOOKUP(B99,hvac_ac_cost_cl,3))","v":19.546763714858674},{"$f":"VLOOKUP(B99,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D99=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E99,D99)*build1_zones)","v":1.8450762158576195},{"$f":"build1_cooling_yr/EER/10^6","v":8.9728703836158552E-2},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"I99*G99*1000","v":9.8717285040914646},{"$f":"IF(F99=\"n/a\",\"n/a\",F99+K99)","v":11.716804719949085}]
["Heat pump",{"$f":"build1_cooling_tons/build1_zones","v":1.3088750063897118E-2},{"$f":"IF(hp_ok_1,IF(curve=1,B100,VLOOKUP(B100,hvac_hp_cost_cl,2)),\"n/a\")","v":1.3088750063897118E-2},{"$f":"IF(C100=\"n/a\",\"n/a\",IF(curve=1,hvac_hp_eq_1,VLOOKUP(B100,hvac_hp_cost_cl,3)))","v":366.36215622280588},{"$f":"IF(C100=\"n/a\",\"n/a\",VLOOKUP(B100,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},{"$f":"IF(OR(D100=\"contact vendor\",D100=\"n/a\"),\"n/a\",-PMT(Discount_rate,E100,D100)*build1_zones)","v":34.581995807478357},{"$f":"IF(C100=\"n/a\",\"n/a\",build1_cooling_yr/hp_EER/10^6)","v":8.9728703836158552E-2},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"IF(C100=\"n/a\",\"n/a\",I100*G100*1000)","v":9.8717285040914646},{"$f":"IF(F100=\"n/a\",\"n/a\",F100+K100)","v":44.453724311569822}]
[]
["Building 2","build2_cool_options"]
["Option","Size needed per zone (tons)","Size selected (tons)","Direct Cost Per Zone","Useful Life (yrs)","Annualized Capital Cost, All Zones","Energy/Yr",null,"Energy Unit Cost",null,"Annual Energy Cost","Total Annual Cost"]
["Air conditioner",{"$f":"build2_cooling_tons/build2_zones","v":{"$error":"#DIV/0!"}},{"$f":"IF(curve=1,B104,VLOOKUP(B104,hvac_ac_cost_cl,2))","v":{"$error":"#DIV/0!"}},{"$f":"IF(curve=1,hvac_ac_eq_2,VLOOKUP(B104,hvac_ac_cost_cl,3))","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B104,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5))","v":{"$error":"#DIV/0!"}},{"$f":"IF(D104=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E104,D104)*build2_zones)","v":{"$error":"#DIV/0!"}},{"$f":"build2_cooling_yr/EER/10^6","v":0},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"I104*G104*1000","v":0},{"$f":"IF(F104=\"n/a\",\"n/a\",F104+K104)","v":{"$error":"#DIV/0!"}}]
["Heat pump",{"$f":"build2_cooling_tons/build2_zones","v":{"$error":"#DIV/0!"}},{"$f":"IF(hp_ok_2,IF(curve=1,B105,VLOOKUP(B105,hvac_hp_cost_cl,2)),\"n/a\")","v":{"$error":"#DIV/0!"}},{"$f":"IF(C105=\"n/a\",\"n/a\",IF(curve=1,hvac_hp_eq_2,VLOOKUP(B105,hvac_hp_cost_cl,3)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(C105=\"n/a\",\"n/a\",VLOOKUP(B105,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(D105=\"contact vendor\",D105=\"n/a\"),\"n/a\",-PMT(Discount_rate,E105,D105)*build2_zones)","v":{"$error":"#DIV/0!"}},{"$f":"IF(C105=\"n/a\",\"n/a\",build2_cooling_yr/hp_EER/10^6)","v":{"$error":"#DIV/0!"}},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"IF(C105=\"n/a\",\"n/a\",I105*G105*1000)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F105=\"n/a\",\"n/a\",F105+K105)","v":{"$error":"#DIV/0!"}}]
[]
[]
["Heating and Cooling Selection",null,null,null,"We will select the option with the lowest annual cost for each building."]
[]
["Building 1 Selection"]
["Heating option","Annual cost","Cooling option","Annual cost","Total annual cost"]
["Electric resistance",{"$f":"IF(build1_need_heat,VLOOKUP(A112,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C112,build1_cool_options,12,FALSE),0)","v":0},{"$f":"IF(OR(B112=\"n/a\",D112=\"n/a\"),\"n/a\",ROUND(B112+D112,0))","v":0}]
["Natural gas non-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]
["Natural gas condensing 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]
["Standard 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]
["Mid-efficiency oil furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A116,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C116,build1_cool_options,12,FALSE),0)","v":0},0]
["Heat pump",{"$f":"IF(AND(build1_need_heat, build1_need_cool),K81,\"n/a\")","v":"n/a"},"Heat pump",{"$f":"IF(AND(build1_need_heat,build1_need_cool),VLOOKUP(C117,build1_cool_options,12,FALSE),0)","v":0},"n/a"]
[]
["Row selected","build1_row",{"$f":"MATCH(MIN(E112:E117),E112:E117,0)","v":1}]
["Building 1 heating selection","build1_heat",{"$f":"IF(build1_need_heat,INDEX(A112:A117,build1_row),\"n/a\")","v":"n/a"}]
["Building 1 cooling selection","build1_cool",{"$f":"IF(build1_need_cool,INDEX(C112:C117,build1_row),\"n/a\")","v":"n/a"}]
[]
[]
["Building 2 Selection"]
["Heating option","Annual cost","Cooling option","Annual cost","Total annual cost"]
["Electric resistance",{"$f":"IF(build2_need_heat,VLOOKUP(A126,build2_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build2_need_cool,VLOOKUP(C126,build2_cool_options,12,FALSE),0)","v":0},{"$f":"IF(OR(B126=\"n/a\",D126=\"n/a\"),\"n/a\",ROUND(B126+D126,0))","v":0}]
["Natural gas non-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]
["Natural gas condensing 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]
["Standard 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]
["Mid-efficiency oil furnace",{"$f":"IF(build2_need_heat,VLOOKUP(A130,build2_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build2_need_cool,VLOOKUP(C130,build2_cool_options,12,FALSE),0)","v":0},0]
["Heat pump",{"$f":"IF(AND(build2_need_heat, build2_need_cool),K90,\"n/a\")","v":"n/a"},"Heat pump",{"$f":"IF(AND(build1_need_heat,build2_need_cool),VLOOKUP(C131,build2_cool_options,12,FALSE),0)","v":0},"n/a"]
[]
["Row selected","build2_row",{"$f":"MATCH(MIN(E126:E131),E126:E131,0)","v":1}]
["Building 2 heating selection","build2_heat",{"$f":"IF(build2_need_heat,INDEX(A126:A131,build2_row),\"n/a\")","v":"n/a"}]
["Building 2 cooling selection","build2_cool",{"$f":"IF(build2_need_cool,INDEX(C126:C131,build2_row),\"n/a\")","v":"n/a"}]

{"sheet":"Indirect","index":16,"n_rows":97,"n_cols":5,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
["Indirect and Add-on Cost Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Buildings and Land"]
["Include buildings?","include_buildings",{"$f":"IF(include_buildings_I=\"no\",0,1)","v":1},"1 = yes, 0 = no"]
["Include land?","include_land",{"$f":"IF(include_land_I=\"no\",0,1)","v":1},"1 = yes, 0 = no"]
[]
["Standby Power"]
["Booster pumps",null,{"$f":"pump_energy*design_flow/average_flow/365/24*1000","v":0},"kW"]
["Lighting",null,{"$f":"IF(include_buildings=0,0,(build1_fp*lighting_energy_1+build2_fp*lighting_energy_2)/365/24)","v":8.9999999999999993E-3},"kW"]
["Building 1 ventilation",null,{"$f":"IF(include_HVAC=0,0,0.746*fan_pressure_drop*build1_fp*Building_height*air_changes_build1/33000)","v":4.7472727272727267E-3},"kW"]
["Building 2 ventilation",null,{"$f":"IF(include_HVAC=0,0,0.746*fan_pressure_drop*build2_fp*Building_height*air_changes_build2/33000)","v":0},"kW"]
["Total base standby power requirement","std_base",{"$f":"SUM(C9:C12)","v":1.3747272727272726E-2},"kW"]
[]
["Electric heating for Building 1?","build1_elec_heat",{"$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":1.5},"kW"]
["Total standby power cost","std_power_cost",{"$f":"VLOOKUP(std_power,std_gen_cost_cl,3)*std_power","v":990}]
[]
["Geotechnical & Sitework"]
["Total technology footprint","tech_fp",{"$f":"total_fp+ep_fp+sept_fp+solids_pad_area","v":30},"square feet"]
["Maximum basin excavation depth","max_excav_depth",{"$f":"IF(res_holding=\"basins\",hbasin_depth,0)","v":0},"feet"]
["Borehole depth","bore_depth",{"$f":"IF(max_excav_depth=0,bore_depth_nobasin,IF(max_excav_depth>deep_bore_need,bore_depth_max,bore_depth_min))","v":10},"feet"]
["Number of test pits","num_pits",{"$f":"IF(OR(max_excav_depth>0,tech_fp>bore_need),0,ROUNDUP(tech_fp/hole_per_sf,0))","v":1}]
["Number of boreholes","num_holes",{"$f":"IF(AND(max_excav_depth=0,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,{"$f":"IF(num_pits>0,1,ROUNDUP(num_holes/hole_per_job,0))*VLOOKUP(0,stake_out_cost_cl,3)","v":1475}]
["Borings, drawings showing boring details",null,{"$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,{"$f":"pit_width*pit_length*pit_depth/27*num_pits*VLOOKUP(0,pit_cost_cl,3)","v":1180.148148148148}]
["Total geotechnical cost","geotech_cost",{"$f":"SUM(C38:C44)","v":3625.1481481481478}]
[]
["Total sitework cost","sitework_cost",{"$f":"(tech_fp-ep_fp)*sitework_sf_cl","v":455.73626373626371}]
[]
["Yard Piping"]
["Actual yard piping diameter","yard_pipe_diam",{"$f":"SUMPRODUCT(OUTPUT!G102:G106,OUTPUT!L102:L106)","v":1.5},"in. diam","Based on output sheet selection for influent and treated water 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/C55","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,{"$f":"C54/2","v":1.1323775580456512},"ft"]
["Thrust block volume","block_vol",{"$f":"(C57+(yard_pipe_diam/12)/2)*(C54+C56)/2*C55/27","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 Influent and Treated Water",null,{"$f":"((2*non_fire_buffer)+2*(build1_fp^0.5)/4)*trench_area/27","v":18.893284107536573},"cy"]
["Trench Volume Between Buildings",null,{"$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(C60:C63)+block_vol","v":18.962559272506418},"cy"]
["Equivalent pipe length","yard_pipe_length",{"$f":"yard_in+yard_out+2*((2*non_fire_buffer)+2*(build1_fp^0.5)/4+IF(build2_fp=0,0,((2*non_fire_buffer)+2*(build2_fp^0.5)/4))+2*(trench_depth+yard_pipe_diam)/12)","v":58.643892241718326},"lf"]
["Bedding cross sectional surface area",null,{"$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",{"$f":"C66*yard_pipe_length/2/27","v":1.5298819359231515},"cy"]
[]
["Costs"]
["Bedding cost",null,{"$f":"VLOOKUP(0,bedding_cost_cl,3)*bedding_vol","v":69.380145794114924}]
["Excavation cost",null,{"$f":"trench_vol*VLOOKUP(0,excavate_cost_cl,3)","v":585.5638303349981}]
["Backfill cost",null,{"$f":"trench_vol*VLOOKUP(0,backfill_cost_cl,3)","v":353.65173043224468}]
["Thrust block cost",null,{"$f":"block_vol*VLOOKUP(0,conc_basin_cost_cl,3)","v":51.23629917310106}]
["Pipe cost",null,{"$f":"yard_pipe_length*SUMPRODUCT(OUTPUT!I102:I106,OUTPUT!L102:L106)","v":166.99882012658571},null,"Based on output sheet selection for influent and treated water pipe"]
["Total yard piping cost","yard_cost",{"$f":"SUM(C70:C74)","v":1226.8308258610446}]
[]
["Permits"]
["Building #1 value",null,{"$f":"SUMPRODUCT(OUTPUT!J302:J314,OUTPUT!L302:L314)","v":1522.26868333068},null,"Determined using Use? Column of output sheet"]
["Building #2 value",null,{"$f":"SUMPRODUCT(OUTPUT!J316:J328,OUTPUT!L316:L328)","v":0},null,"Determined using Use? Column of output sheet"]
["Building permit cost",null,{"$f":"VLOOKUP(design_flow,UBC_mult_table_cl,3)*(BPCost_UBC97(C78)+BPCost_UBC97(C79))","v":148.32999999999998},null,"Uses custom function to apply formula and multiplier documented in Abt Associates, 2020, Permitting Requirement Costs for Drinking Water Treatment Cost Models. Prepared for USEPA. October."]
["NPDES permit cost",null,{"$f":"IF(res_s2_opt=1,VLOOKUP(res_flow_annual/365,NPDES_permit_cost_cl,2),0)","v":0},null,"Included only if direct discharge to surface water is the management option chosen on the input sheet"]
["POTW pretreatment permit cost",null,{"$f":"IF(res_s2_opt=2,pretreat_permit_cost_cl,0)","v":2722.1435719501874},null,"Included only if discharge to POTW is the management option chosen on the input sheet"]
["Storm water permit cost",null,{"$f":"VLOOKUP(land_required,SW_permit_cost_cl,2)","v":0},null,"Applies to systems requiring 1 acre of land or greater"]
["Risk management plan",null,0,null,"Not applicable for this technology"]
["NEPA compliance",null,{"$f":"CHOOSE(include_NEPA,IF(res_s2_opt=1,NEPA_SW_cost_cl,0),IF(res_s2_opt=1,NEPA_SW_cost_cl,VLOOKUP(land_required,NEPA_cost_cl,2)),0)","v":0},null,"Included only if direct discharge to surface water is chosen, unless assumption \"include_NEPA\" is changed on CDA sheet"]
["Total permit cost","permit_cost",{"$f":"SUM(C80:C85)","v":2870.4735719501873}]
[]
["Construction Management and General Contractor Job Overhead"]
["Builder's risk insurance percentage",null,{"$f":"br_ins_pct*direct_cost","v":156.87127478357951}]
["Performance bond cost",null,{"$f":"include_bond*(VLOOKUP(direct_cost,performance_bond_table_cl,3)+VLOOKUP(direct_cost,performance_bond_table_cl,4)*(direct_cost-VLOOKUP(direct_cost,performance_bond_table_cl,5)))","v":1153.4652557616141},null,"Bracket determined from direct capital cost"]
["Construction management percentage",null,{"$f":"VLOOKUP(direct_cost,construction_mgt_table_cl,3)","v":0.1},null,"Looked up from direct capital cost"]
["Construction management fee",null,{"$f":"IF(ss_cat2=1,include_cm_pre,include_cm)*C91*direct_cost","v":0}]
["Total construction management/job overhead cost","cm_cost",{"$f":"SUM(C89:C90,C92)","v":1310.3365305451937}]
[]
["Percent Contributions to Annualized Cost"]
["Total annualized cost percent capital","TAC_pct_cap",{"$f":"Annualized_Capital_Cost/Annualized_Cost","v":0.56894716567893411}]
["Total annualized cost percent O&M","TAC_pct_OM",{"$f":"OM_cost/Annualized_Cost","v":0.43105283432106589}]

{"sheet":"Standard Inputs","index":17,"n_rows":38,"n_cols":41,"rows_kept":38,"cut":false,"hidden":false,"merged":[[6,37,6,40],[5,0,5,1],[5,2,5,5],[5,6,5,13],[5,21,5,25],[5,26,5,35],[5,14,5,20]]}
["Standard Designs"]
["Default inputs represent typical options used to generate national average compliance costs."]
[]
[]
[]
["Design Indices",null,"System Size",null,null,null,"Regeneration?",null,null,null,null,null,null,null,"System Configuration and Vessel Design",null,null,null,null,null,null,"Residuals",null,null,null,null,"Optional"]
["Contaminant Select","Design #","Design flow (mgd)","Design Flow Units","Average Flow","Average flow units","Resin type","Influent concentration","Bed life calculation method","Sulfate concentration","1st Freundlich constant (Kf)","2nd Freundlich constant (n)","Breakthrough concentration","Number of bed volumes","Number of vessels in series","EBCT","Autosize Standard Designs","Bed depth","Vessel geometry","Height or Length","Diameter","Brine delivery method","Discharge option for spent brine","Holding tank for spent brine","Characteristics of spent resin","Characteristics of evaporation pond or holding tank solids","Number of booster pumps","Number of redundant vessels","pH adjustment?","Backwash pumping","Backwash storage","Component level","System Automation","Include buildings?","Include HVAC?","Include land?",null,"Internal Use"]
[null,null,"design_flow_I","df_units","average_flow_I","af_units","resin_type_I","C_0","regen_calc_type","SO4_in","Freund_1","Freund_2","C_b","BV_regen_I","num_tanks_I","EBCT_I","use_autosize","bed_depth","tank_geom_I","comm_height_length","comm_diam","brine_method_I","res_s2_opt_I","res_s1_opt_I","media_haz_I","solids_haz_I","lines_pump_I","NRD_I","pH_adj_I","no_backwash_I","no_back_tank_I","component_level_I","manual_I","include_buildings_I","include_HVAC_I","include_land_I",null,"All match","Flow match","if use_autosize","if not use_autosize"]
[1,1,0.03,"MGD",7.0000000000000001E-3,"MGD","Strong base polystyrenic gel-type Type II",0.05,"calculate based on sulfate",50,null,null,null,null,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","no holding tank","non-hazardous",null,null,null,null,null,null,null,"fully automated",null,null,null,null,{"$f":"IF(Q9=\"yes\",AN9,AO9)","v":true},{"$f":"AND(C9:F9=inp_used_minimal,A9=inp_used_usersel)","v":true},{"$f":"AND(A9=inp_used_usersel,C9:P9=inp_used_nonvessel1,V9:AJ9=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":true},{"$f":"AND(C9:AJ9=inp_used)","v":false}]
[1,2,0.124,"MGD",3.5000000000000003E-2,"MGD","Strong base polystyrenic gel-type Type II",0.05,"calculate based on sulfate",50,null,null,null,null,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","no holding tank","non-hazardous",null,null,null,null,null,null,null,"fully automated",null,null,null,null,{"$f":"IF(Q10=\"yes\",AN10,AO10)","v":false},{"$f":"AND(C10:F10=inp_used_minimal,A10=inp_used_usersel)","v":false},{"$f":"AND(A10=inp_used_usersel,C10:P10=inp_used_nonvessel1,V10:AJ10=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C10:AJ10=inp_used)","v":false}]
[1,3,0.30499999999999999,"MGD",9.4E-2,"MGD","Strong base polystyrenic gel-type Type II",0.05,"calculate based on sulfate",50,null,null,null,null,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","no holding tank","non-hazardous",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C11:F11=inp_used_minimal,A11=inp_used_usersel)","v":false},{"$f":"AND(A11=inp_used_usersel,C11:P11=inp_used_nonvessel1,V11:AJ11=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C11:AJ11=inp_used)","v":false}]
[1,4,0.74,"MGD",0.251,"MGD","Strong base polystyrenic gel-type Type II",0.05,"calculate based on sulfate",50,null,null,null,null,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","no holding tank","non-hazardous",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C12:F12=inp_used_minimal,A12=inp_used_usersel)","v":false},{"$f":"AND(A12=inp_used_usersel,C12:P12=inp_used_nonvessel1,V12:AJ12=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C12:AJ12=inp_used)","v":false}]
[1,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD","Strong base polystyrenic gel-type Type II",0.05,"calculate based on sulfate",50,null,null,null,null,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","Holding tank","non-hazardous","non-hazardous",null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C13:F13=inp_used_minimal,A13=inp_used_usersel)","v":false},{"$f":"AND(A13=inp_used_usersel,C13:P13=inp_used_nonvessel1,V13:AJ13=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C13:AJ13=inp_used)","v":false}]
[1,6,7.3650000000000002,"MGD",3.2,"MGD","Strong base polystyrenic gel-type Type II",0.05,"calculate based on sulfate",50,null,null,null,null,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","Holding tank","non-hazardous","non-hazardous",null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C14:F14=inp_used_minimal,A14=inp_used_usersel)","v":false},{"$f":"AND(A14=inp_used_usersel,C14:P14=inp_used_nonvessel1,V14:AJ14=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C14:AJ14=inp_used)","v":false}]
[1,7,22.614000000000001,"MGD",11.066000000000001,"MGD","Strong base polystyrenic gel-type Type II",0.05,"calculate based on sulfate",50,null,null,null,null,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","Holding tank","non-hazardous","non-hazardous",null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C15:F15=inp_used_minimal,A15=inp_used_usersel)","v":false},{"$f":"AND(A15=inp_used_usersel,C15:P15=inp_used_nonvessel1,V15:AJ15=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C15:AJ15=inp_used)","v":false}]
[1,8,75.072000000000003,"MGD",37.536000000000001,"MGD","Strong base polystyrenic gel-type Type II",0.05,"calculate based on sulfate",50,null,null,null,null,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","Holding tank","non-hazardous","non-hazardous",null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C16:F16=inp_used_minimal,A16=inp_used_usersel)","v":false},{"$f":"AND(A16=inp_used_usersel,C16:P16=inp_used_nonvessel1,V16:AJ16=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C16:AJ16=inp_used)","v":false}]
[2,1,0.03,"MGD",7.0000000000000001E-3,"MGD","Nitrate-selective",90,"manual entry",null,null,null,null,420,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","no holding tank","non-hazardous",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C17:F17=inp_used_minimal,A17=inp_used_usersel)","v":false},{"$f":"AND(A17=inp_used_usersel,C17:P17=inp_used_nonvessel1,V17:AJ17=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C17:AJ17=inp_used)","v":false}]
[2,2,0.124,"MGD",3.5000000000000003E-2,"MGD","Nitrate-selective",90,"manual entry",null,null,null,null,420,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","no holding tank","non-hazardous",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C18:F18=inp_used_minimal,A18=inp_used_usersel)","v":false},{"$f":"AND(A18=inp_used_usersel,C18:P18=inp_used_nonvessel1,V18:AJ18=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C18:AJ18=inp_used)","v":false}]
[2,3,0.30499999999999999,"MGD",9.4E-2,"MGD","Nitrate-selective",90,"manual entry",null,null,null,null,420,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","no holding tank","non-hazardous",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C19:F19=inp_used_minimal,A19=inp_used_usersel)","v":false},{"$f":"AND(A19=inp_used_usersel,C19:P19=inp_used_nonvessel1,V19:AJ19=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C19:AJ19=inp_used)","v":false}]
[2,4,0.74,"MGD",0.251,"MGD","Nitrate-selective",90,"manual entry",null,null,null,null,420,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","no holding tank","non-hazardous",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C20:F20=inp_used_minimal,A20=inp_used_usersel)","v":false},{"$f":"AND(A20=inp_used_usersel,C20:P20=inp_used_nonvessel1,V20:AJ20=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C20:AJ20=inp_used)","v":false}]
[2,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD","Nitrate-selective",90,"manual entry",null,null,null,null,420,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","Holding tank","non-hazardous","non-hazardous",null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C21:F21=inp_used_minimal,A21=inp_used_usersel)","v":false},{"$f":"AND(A21=inp_used_usersel,C21:P21=inp_used_nonvessel1,V21:AJ21=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C21:AJ21=inp_used)","v":false}]
[2,6,7.3650000000000002,"MGD",3.2,"MGD","Nitrate-selective",90,"manual entry",null,null,null,null,420,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","Holding tank","non-hazardous","non-hazardous",null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C22:F22=inp_used_minimal,A22=inp_used_usersel)","v":false},{"$f":"AND(A22=inp_used_usersel,C22:P22=inp_used_nonvessel1,V22:AJ22=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C22:AJ22=inp_used)","v":false}]
[2,7,22.614000000000001,"MGD",11.066000000000001,"MGD","Nitrate-selective",90,"manual entry",null,null,null,null,420,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","Holding tank","non-hazardous","non-hazardous",null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C23:F23=inp_used_minimal,A23=inp_used_usersel)","v":false},{"$f":"AND(A23=inp_used_usersel,C23:P23=inp_used_nonvessel1,V23:AJ23=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C23:AJ23=inp_used)","v":false}]
[2,8,75.072000000000003,"MGD",37.536000000000001,"MGD","Nitrate-selective",90,"manual entry",null,null,null,null,420,1,2,"yes",null,null,null,null,"brine mixing tanks","POTW","Holding tank","non-hazardous","non-hazardous",null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C24:F24=inp_used_minimal,A24=inp_used_usersel)","v":false},{"$f":"AND(A24=inp_used_usersel,C24:P24=inp_used_nonvessel1,V24:AJ24=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C24:AJ24=inp_used)","v":false}]
[3,1,0.03,"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,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C25:F25=inp_used_minimal,A25=inp_used_usersel)","v":false},{"$f":"AND(A25=inp_used_usersel,C25:P25=inp_used_nonvessel1,V25:AJ25=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C25:AJ25=inp_used)","v":false}]
[3,2,0.124,"MGD",3.5000000000000003E-2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C26:F26=inp_used_minimal,A26=inp_used_usersel)","v":false},{"$f":"AND(A26=inp_used_usersel,C26:P26=inp_used_nonvessel1,V26:AJ26=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C26:AJ26=inp_used)","v":false}]
[3,3,0.30499999999999999,"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,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C27:F27=inp_used_minimal,A27=inp_used_usersel)","v":false},{"$f":"AND(A27=inp_used_usersel,C27:P27=inp_used_nonvessel1,V27:AJ27=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C27:AJ27=inp_used)","v":false}]
[3,4,0.74,"MGD",0.251,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C28:F28=inp_used_minimal,A28=inp_used_usersel)","v":false},{"$f":"AND(A28=inp_used_usersel,C28:P28=inp_used_nonvessel1,V28:AJ28=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C28:AJ28=inp_used)","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,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C29:F29=inp_used_minimal,A29=inp_used_usersel)","v":false},{"$f":"AND(A29=inp_used_usersel,C29:P29=inp_used_nonvessel1,V29:AJ29=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C29:AJ29=inp_used)","v":false}]
[3,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C30:F30=inp_used_minimal,A30=inp_used_usersel)","v":false},{"$f":"AND(A30=inp_used_usersel,C30:P30=inp_used_nonvessel1,V30:AJ30=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C30:AJ30=inp_used)","v":false}]
[3,7,22.614000000000001,"MGD",11.066000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C31:F31=inp_used_minimal,A31=inp_used_usersel)","v":false},{"$f":"AND(A31=inp_used_usersel,C31:P31=inp_used_nonvessel1,V31:AJ31=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C31:AJ31=inp_used)","v":false}]
[3,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C32:F32=inp_used_minimal,A32=inp_used_usersel)","v":false},{"$f":"AND(A32=inp_used_usersel,C32:P32=inp_used_nonvessel1,V32:AJ32=inp_used_nonvessel2,inp_used_vessels=inp_autosize)","v":false},{"$f":"AND(C32:AJ32=inp_used)","v":false}]
[]
[{"$f":"IF(LEN(contam)=0,\"\",contam)","v":1},null,{"$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(resin_type_I)=0,\"\",resin_type_I)","v":"Strong base polystyrenic gel-type Type II"},{"$f":"IF(LEN(C_0)=0,\"\",C_0)","v":0.05},{"$f":"IF(LEN(regen_calc_type)=0,\"\",regen_calc_type)","v":"calculate based on sulfate"},{"$f":"IF(LEN(SO4_in)=0,\"\",SO4_in)","v":50},{"$f":"IF(LEN(freund_1)=0,\"\",freund_1)","v":""},{"$f":"IF(LEN(freund_2)=0,\"\",freund_2)","v":""},{"$f":"IF(LEN(C_b)=0,\"\",C_b)","v":""},{"$f":"IF(LEN(BV_regen_I)=0,\"\",BV_regen_I)","v":""},{"$f":"IF(LEN(num_tanks_I)=0,\"\",num_tanks_I)","v":1},{"$f":"IF(LEN(EBCT_I)=0,\"\",EBCT_I)","v":2},{"$f":"IF(LEN(use_autosize)=0,\"\",use_autosize)","v":"yes"},{"$f":"IF(LEN(bed_depth)=0,\"\",bed_depth)","v":2.5},{"$f":"IF(LEN(tank_geom_I)=0,\"\",tank_geom_I)","v":"upright"},{"$f":"IF(LEN(comm_height_length)=0,\"\",comm_height_length)","v":4.5},{"$f":"IF(LEN(comm_diam)=0,\"\",comm_diam)","v":1.5},{"$f":"IF(LEN(brine_method_I)=0,\"\",brine_method_I)","v":"brine mixing tanks"},{"$f":"IF(LEN(res_s2_opt_I)=0,\"\",res_s2_opt_I)","v":"POTW"},{"$f":"IF(LEN(res_s1_opt_I)=0,\"\",res_s1_opt_I)","v":"no holding tank"},{"$f":"IF(LEN(media_haz_I)=0,\"\",media_haz_I)","v":"non-hazardous"},{"$f":"IF(LEN(solids_haz_I)=0,\"\",solids_haz_I)","v":""},{"$f":"IF(LEN(lines_pump_I)=0,\"\",lines_pump_I)","v":""},{"$f":"IF(LEN(NRD_I)=0,\"\",NRD_I)","v":""},{"$f":"IF(LEN(pH_adj_I)=0,\"\",pH_adj_I)","v":""},{"$f":"IF(LEN(no_backwash_I)=0,\"\",no_backwash_I)","v":""},{"$f":"IF(LEN(no_back_tank_I)=0,\"\",no_back_tank_I)","v":""},{"$f":"IF(LEN(component_level_I)=0,\"\",component_level_I)","v":""},{"$f":"IF(LEN(manual_I)=0,\"\",manual_I)","v":"fully automated"},{"$f":"IF(LEN(include_buildings_I)=0,\"\",include_buildings_I)","v":""},{"$f":"IF(LEN(include_HVAC_I)=0,\"\",include_HVAC_I)","v":""},{"$f":"IF(LEN(include_land_I)=0,\"\",include_land_I)","v":""},"<--current inputs"]
[null,null,0.03,"MGD",7.0000000000000001E-3,"MGD","Strong base polystyrenic gel-type Type II",0.05,"calculate based on sulfate",50,null,null,null,null,1,2,"yes",2.5,"upright",4.5,1.5,"brine mixing tanks","POTW","no holding tank","non-hazardous",null,null,null,null,null,null,null,"fully automated",null,null,null,"<--inputs used at last \"Generate Results\"",{"$f":"AND(C35:AJ35=inp_used)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"inp_autosize"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(comp_bed_depth,\"\")","v":2.5},{"$f":"IFERROR(comp_tank_geom,\"\")","v":"upright"},{"$f":"IF(S38=\"upright\",IFERROR(comp_vert_height,\"\"),IFERROR(comp_horiz_length,\"\"))","v":4.5},{"$f":"IF(S38=\"upright\",IFERROR(comp_vert_diam,\"\"),IFERROR(comp_horiz_diam,\"\"))","v":1.5}]

{"sheet":"AutoSize","index":18,"n_rows":126,"n_cols":10,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
["Autosize"]
["This sheet is used internally by the Auto Size macro to iteratively select the lowest capital cost design meeting engineering constraints. "]
["This sheet is used only if the Auto Size button is clicked.  Advanced users may adjust the automated sizing procedure following the guidance below."]
["Bold blue cells are copied to the input sheet"]
["Bold gold cells are inputs to the sizing procedure"]
[]
["Input Parameters"]
["design flow rate",null,{"$f":"design_flow_rate","v":20.833333333333332},"gpm"]
["vessels per line",null,{"$f":"Num_tanks","v":1}]
["EBCT per line",null,{"$f":"EBCT","v":2},"min"]
["EBCT per vessel",null,{"$f":"EBCT_tank","v":2},"min"]
["Total Vessel Media Volume","comp_vol_required_stg1",{"$f":"design_flow_rate*EBCT_tank/7.48","v":5.5704099821746871},"ft^3","volume of media in first-stage vessels"]
["Round surface area?","comp_round_sa",0,null,"<--Enter 1 to design for rounding on vessel design sheet, 0 otherwise"]
["minimum surface area","comp_sa_min",{"$f":"design_flow_rate/load_max","v":1.3020833333333333},"ft^2","to reach maximum loading rate",null,null,null,{"$f":"ROUND(IF(design_flow_rate<13000,0.5487*design_flow_rate^0.2414,design_flow_rate/3279+0.6896),0)","v":1},{"$f":"ROUND(IF(design_flow_rate<5000,0.3991*design_flow_rate^0.2735,IF(design_flow_rate<15000,4,design_flow_rate/3651-0.3611)),0)","v":1}]
["maximum surface area","comp_sa_max",{"$f":"design_flow_rate/load_min","v":5.208333333333333},"ft^2","to reach minimum loading rate"]
["required dry volume","comp_vol_required",{"$f":"design_flow_rate*EBCT/7.481","v":5.5696653745042992},"ft^3","volume of media in all vessels"]
[]
["Vertical design search"]
["max media volume, vertical vessel","comp_vert_max_media",{"$f":"(comp_max_vert_diam/2-Vessel_thickness)*(comp_max_vert_diam/2-Vessel_thickness)*PI()*comp_max_vert_bed_depth","v":10.602875205865551},"ft^3","based on guidance and CDAs for max dimensions"]
["max surface area, vertical vessel","comp_vert_max_sa",{"$f":"(max_diam/2-Vessel_thickness)*(max_diam/2-Vessel_thickness)*PI()","v":153.93804002589985},"ft^2","based on max_diam CDA"]
["target bed depth","comp_target_bed_depth_vert",{"$f":"IF(design_flow_I<=1,target_bed_depth_under,target_bed_depth_over)","v":3.2},"ft","based on target_load CDA"]
["total vessel surface area","comp_sa_required_vert",{"$f":"comp_vol_required_stg1/comp_target_bed_depth_vert","v":1.7407531194295895},"ft^2","based upon  media volume and bed depth"]
["min number of lines, vertical vessels:",null,null,null,"below this number of lines, we are constrained to horizontal vessels"]
["based on surface area from max load",null,{"$f":"comp_sa_min/comp_vert_max_sa","v":8.4584897476560027E-3}]
["based on surface area from bed depth",null,{"$f":"comp_sa_required_vert/comp_vert_max_sa","v":1.1308141373871658E-2}]
["based on media volume",null,{"$f":"comp_vol_required_stg1/comp_vert_max_media","v":0.52536787182905964}]
["min number of lines","comp_vert_min_number",{"$f":"MAX(C24:C26)","v":0.52536787182905964},null,"strictest of the above minima"]
[]
["Horizontal design search"]
["max total vessel volume","comp_max_vol",{"$f":"MAX(comp_pv_max_sizes)","v":27101},"gal","max pressure vessel volume in cl.xls"]
["vessel diameter at max volume",null,{"$f":"comp_max_horiz_diam","v":14},"ft"]
["vessel length at max volume","comp_max_vol_length",{"$f":"ROUND(comp_max_vol/7.48/(PI()*comp_max_horiz_diam*comp_max_horiz_diam/4),0)","v":24},"ft","rounded to reflect the length we will actually use on the input sheet"]
["max vessel surface area","comp_max_horiz_sa",{"$f":"IF(comp_round_sa=1,ROUNDUP((comp_max_horiz_diam-2*Vessel_thickness)*comp_max_vol_length,0),(comp_max_horiz_diam-2*Vessel_thickness)*comp_max_vol_length)","v":336},"ft^2","rounded only if the vessel design sheet is rounding"]
["target bed depth","comp_target_bed_depth_horiz",{"$f":"target_bed_depth_horiz","v":4.3},"ft","based on target_load CDA"]
["total vessel surface area","comp_sa_required_horiz",{"$f":"comp_vol_required_stg1/comp_target_bed_depth_horiz","v":1.29544418190109},"ft^2","based upon  media volume and bed depth"]
["Void space required for max-sized horizontal vessels:"]
["For freeboard",null,{"$f":"comp_max_vol_length*(comp_max_horiz_diam*comp_max_horiz_diam/2*ASIN(SQRT(free_board/comp_max_horiz_diam))-(comp_max_horiz_diam/2-free_board)*SQRT((comp_max_horiz_diam-free_board)*free_board))","v":41.875530099772533},"ft^3","volume of a horizontal slice of a cylinder"]
["For underdrain",null,{"$f":"comp_max_vol_length*(comp_max_horiz_diam*comp_max_horiz_diam/2*ASIN(SQRT(horiz_underdrain/comp_max_horiz_diam))-(comp_max_horiz_diam/2-horiz_underdrain)*SQRT((comp_max_horiz_diam-horiz_underdrain)*horiz_underdrain))","v":212.75213463857958},"ft^3"]
["Total","comp_horiz_void_required",{"$f":"SUM(C37:C38)","v":254.62766473835211},"ft^3","total of the two void volumes above"]
["max media volume","comp_horiz_max_media",{"$f":"(comp_max_vol/7.481-comp_horiz_void_required)/(1+bed_expansion)","v":2245.3442445388218},"ft^3","remaining volume in a max-size pressure vessel, minus bed expansion"]
["min number of lines, horizontal vessels:"]
["based on surface area from max load",null,{"$f":"comp_sa_min/comp_max_horiz_sa","v":3.8752480158730155E-3}]
["based on surface area from bed depth",null,{"$f":"comp_sa_required_horiz/comp_max_horiz_sa","v":3.855488636610387E-3}]
["based on media volume",null,{"$f":"comp_vol_required_stg1/comp_horiz_max_media","v":2.4808712497975164E-3}]
["min number of lines, horizontal vessels","comp_horiz_min_number",{"$f":"MAX(C42:C44)","v":3.8752480158730155E-3},null,"strictest of the above minima"]
[]
[]
["extra number to test for min cost","comp_nlines_extra_search",1,null,"we will search the number of lines until we find a minumum cost, then go this much farther to make sure we aren't in a local minimum"]
["target number of lines","comp_in_nlines",2,null,"the autosize_opt macro varies this number automatically as a search parameter.  Not user adjustable."]
[]
["Inputs"]
["for all vessels"]
["vessel geometry","comp_tank_geom",{"$f":"IF(comp_in_nlines>=comp_vert_min_number,\"upright\",\"horizontal\")","v":"upright"},null,"we switch to horizontal vessels when the desired number of max-size vertical vessels can't handle the design flow"]
[]
["dimensions for vertical vessels"]
["target diameter","comp_vert_diam",{"$f":"2*(SQRT(comp_sa_required_vert/comp_in_nlines/PI())+Vessel_thickness)","v":1.0527097675235195},"ft",{"$f":"IF(C56<comp_min_vert_diam,comp_min_vert_diam,IF(C56>comp_max_vert_diam,comp_max_vert_diam,ROUNDUP(2*C56,0)/2))","v":1.5},"actual diameter"]
["available surface area, one vessel",null,{"$f":"(comp_vert_diam-2*Vessel_thickness)*(comp_vert_diam-2*Vessel_thickness)*PI()/4","v":1.7671458676442586},"ft^2"]
["available surface area, all vessels",null,{"$f":"comp_in_nlines*C57","v":3.5342917352885173},"ft^2"]
["bed depth","comp_vert_bed_depth",{"$f":"comp_vol_required/Num_tanks/IF(comp_round_sa=1,ROUND(C57,0)*comp_in_nlines,C58)","v":1.5758929346135675},"ft",{"$f":"IF(comp_min_vert_bed_depth<=comp_max_vert_bed_depth,IF(C59<comp_min_vert_bed_depth, comp_min_vert_bed_depth, IF(C59>comp_max_vert_bed_depth, comp_max_vert_bed_depth, ROUNDUP(C59,1))),-1)","v":2.5},"actual bed depth"]
["target height","comp_vert_height",{"$f":"(1+bed_expansion)*comp_vert_bed_depth+free_board","v":4.25},"ft",{"$f":"IF(comp_min_vert_height>comp_max_vert_height,-1,IF(C60>comp_max_vert_height,comp_max_vert_height,IF(C60<comp_min_vert_height,comp_min_vert_height,ROUNDUP(2*C60,0)/2)))","v":4.5},"actual height"]
[]
["dimensions for horizontal vessels"]
["assumed void volume per length","comp_horiz_void_area",{"$f":"comp_horiz_void_required/comp_max_vol_length","v":10.609486030764671},"ft^2"]
["target bed depth after expansion","comp_horiz_expanded_bd",{"$f":"comp_target_bed_depth_horiz*(1+bed_expansion)","v":6.4499999999999993},"ft"]
["target diameter","comp_horiz_diam",{"$f":"(comp_horiz_expanded_bd+SQRT(comp_horiz_expanded_bd*comp_horiz_expanded_bd+PI()*comp_horiz_void_area))/(PI()/2)","v":9.6170300762786987},"ft",{"$f":"IF(comp_min_horiz_diam<=comp_max_horiz_diam,IF(C65<comp_min_horiz_diam,comp_min_horiz_diam,IF(C65>comp_max_horiz_diam,comp_max_horiz_diam,ROUNDUP(2*C65,0)/2)),-1)","v":10},"actual diameter"]
["old target diameter",null,{"$f":"SQRT(comp_sa_required_horiz/comp_in_nlines/length_diam_ratio)","v":0.50900769776125976},"ft"]
["target length","comp_horiz_length",{"$f":"comp_sa_required_horiz/(comp_horiz_diam-2*Vessel_thickness)/comp_in_nlines","v":6.4772209095054503E-2},"ft",{"$f":"IF(comp_min_horiz_length<=comp_max_horiz_length,IF(C67<comp_min_horiz_length,comp_min_horiz_length,IF(C67>comp_max_horiz_length,comp_max_horiz_length,ROUNDUP(C67,0))),-1)","v":20},"actual length"]
["available surface area, all vessels",null,{"$f":"comp_in_nlines*(comp_horiz_diam-2*Vessel_thickness)*comp_horiz_length","v":400},"ft^2"]
["bed depth","comp_horiz_bed_depth",{"$f":"comp_vol_required/Num_tanks/IF(comp_round_sa=1,ROUND(C68,0),C68)","v":1.3924163436260748E-2},"ft",{"$f":"IF(comp_min_horiz_bed_depth<=comp_max_horiz_bed_depth,IF(C69<comp_min_horiz_bed_depth, comp_min_horiz_bed_depth, IF(C69>comp_max_horiz_bed_depth, comp_max_horiz_bed_depth, ROUNDUP(C69,1))),-1)","v":2.5},"actual bed depth"]
[]
["for all vessels"]
["bed depth for chosen geometry","comp_bed_depth",{"$f":"IF(comp_tank_geom=\"upright\",comp_vert_bed_depth,IF(comp_tank_geom=\"horizontal\",comp_horiz_bed_depth,-1))","v":2.5},"ft"]
[]
["Constraints"]
[" - vessel surface area"]
["min","comp_min_sa_vessel",{"$f":"comp_sa_min/comp_in_nlines","v":0.65104166666666663},"ft^2","based on max load, design flow, and target number of lines"]
["max","comp_max_sa_vessel",{"$f":"comp_sa_max/comp_in_nlines","v":2.6041666666666665},"ft^2","based on mIN load, design flow, and target number of lines"]
[]
[" - vertical vessel height"]
["min","comp_min_vert_height",{"$f":"VLOOKUP(comp_vert_diam,vessel_size_table_cl,2)","v":3},"ft","from reasonable-dimensions table"]
["max",null,{"$f":"VLOOKUP(comp_vert_diam,vessel_size_table_cl,3)","v":6},"ft","from reasonable-dimensions table"]
["max",null,{"$f":"max_height","v":14},"ft","from max_height CDA"]
["max","comp_max_vert_height",{"$f":"MIN(C81:C82)","v":6},"ft","strictest of the above two maxima"]
[]
[" - vertical vessel diameter"]
["min",null,{"$f":"2*(SQRT(comp_vol_required/Num_tanks/PI()/comp_max_vert_bed_depth/comp_in_nlines)+Vessel_thickness)","v":0.76873913031670749},"ft","min diam to avoid bed depth becoming too deep, given required volume"]
["min",null,{"$f":"2*(SQRT(comp_min_sa_vessel/PI())+Vessel_thickness)","v":0.91045702549339924},"ft","from min surface area"]
["min",null,{"$f":"min_diam","v":1.5},"ft","from reasonable-dimensions table"]
["min","comp_min_vert_diam",{"$f":"ROUNDUP(2*MAX(C86:C88),0)/2","v":1.5},"ft","strictest minimum of the above, rounded"]
["max",null,{"$f":"max_diam","v":14},"ft","max_diam CDA"]
["max",null,{"$f":"2*(SQRT(comp_max_sa_vessel/PI())+Vessel_thickness)","v":1.8209140509867985},"ft","from max surface area"]
["max",null,{"$f":"max_diam","v":14},"ft","from reasonable-dimensions table"]
["max","comp_max_vert_diam",{"$f":"MAX(0.5,ROUNDDOWN(2*MIN(C90:C92),0)/2)","v":1.5},"ft","strictest maximum of the above, rounded"]
[]
[" - vertical bed depth"]
["min",null,{"$f":"IF(comp_round_sa=1,comp_vol_required/Num_tanks/C58,0)","v":0},"ft","ensures that bed depth is sufficient to pass diameter check on vessel design sheet"]
["min",null,{"$f":"min_bed_depth","v":2.5},"ft","from guidance on input sheet"]
["min","comp_min_vert_bed_depth",{"$f":"ROUNDUP(MAX(C96:C97),1)","v":2.5},"ft","strictest minimum of the above, rounded"]
["max",null,{"$f":"(max_height-free_board)/(1+bed_expansion)","v":9},"ft","max bed depth for max_height, given freeboard and bed expansion"]
["max",null,{"$f":"max_bed_depth","v":6},"ft","from guidance on input sheet"]
["max","comp_max_vert_bed_depth",{"$f":"ROUNDDOWN(MIN(C99:C100),1)","v":6},"ft","strictest max of the above, rounded"]
[]
[" -horizontal vessel diameter"]
["min","comp_min_horiz_diam",8,"ft","from guidance provided by Bob Dvorin, 5/16/05"]
["max",null,{"$f":"max_height","v":14},"ft","from max_height CDA"]
["max",null,{"$f":"max_diam","v":14},"ft","from max_diam CDA"]
["max","comp_max_horiz_diam",{"$f":"ROUNDDOWN(MIN(C105:C106),1)","v":14},"ft","strictest maximum of the above"]
[]
[" - horizontal vessel length"]
["min",null,{"$f":"comp_min_sa_vessel/(comp_horiz_diam-2*Vessel_thickness)","v":6.5104166666666657E-2},"ft","from max load and actual diameter"]
["min",null,20,"ft"]
["min","comp_min_horiz_length",{"$f":"ROUNDUP(MAX(C110:C111),0)","v":20},"ft","strictest min of the above, rounded"]
["max",null,{"$f":"max_length","v":53},"ft","max_length CDA"]
["max",null,{"$f":"comp_max_vol/(comp_horiz_diam*comp_horiz_diam*PI()/4)/7.48","v":46.131102809983474},"ft","max volume combined with actual diameter"]
["max","comp_max_horiz_length",{"$f":"ROUNDDOWN(MIN(C113:C114),0)","v":46},"ft","strictest max of the above, rounded"]
[]
[" - horizontal bed depth"]
["min",null,{"$f":"IF(comp_round_sa=1,comp_vol_required/Num_tanks/C68,0)","v":0},"ft","ensures that bed depth is sufficient for required volume of medium"]
["min",null,{"$f":"min_bed_depth","v":2.5},"ft","from media constraint table"]
["min","comp_min_horiz_bed_depth",{"$f":"ROUNDUP(MAX(C118:C119),1)","v":2.5},"ft","strictest min of the above, rounded"]
["max",null,{"$f":"(MIN(max_height,max_diam)-free_board)/(1+bed_expansion)","v":9},"ft","max bed depth for max_height or max_diam, given freeboard and bed expansion"]
["max",null,{"$f":"max_bed_depth","v":6},"ft","from media constraint table"]
["max","comp_max_horiz_bed_depth",{"$f":"ROUNDDOWN(MIN(C121:C122),1)","v":6},"ft","strictest max of the above, rounded"]
[]
["Results"]
["Success?","comp_out_success",true,null,"set by the autosize algorithm; TRUE if it finds a valid size, FALSE otherwise"]

{"sheet":"Cost Equations","index":19,"n_rows":262,"n_cols":17,"rows_kept":262,"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]
["Pressure Vessels"]
["Stainless Steel","ss_pv_eq",{"$f":"IF(OR(D6>P6,D6<Q6),\"contact vendor\",F6*D6^G6+H6*LN(D6)+I6+J6*EXP(K6*D6)+L6*D6^3+M6*D6^2+N6*D6+O6)","v":30243.101971403856},{"$f":"comm_vol_gal","v":59.482129904905747},"ss_pv_eq",{"$f":"VLOOKUP($E6,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,4.0000000000000001E-8,-1.6522430000000001E-3,26.487093706,28673.43064482,27101,0]
["Carbon Steel - Stainless Internals","cs_pv_eq",{"$f":"IF(OR(D7>P7,D7<Q7),\"contact vendor\",F7*D7^G7+H7*LN(D7)+I7+J7*EXP(K7*D7)+L7*D7^3+M7*D7^2+N7*D7+O7)","v":10435.029498971922},{"$f":"comm_vol_gal","v":59.482129904905747},"cs_pv_eq",1596.499332614,0.45949680900000001,0,0,0,0,0,0,0,0,27101,0]
["Carbon Steel - Plastic Internals","csp_pv_eq",{"$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":10131.703411796074},{"$f":"comm_vol_gal","v":59.482129904905747},"csp_pv_eq",1798.6988144679999,0.42308934100000001,0,0,0,0,0,0,0,0,27101,0]
["Fiberglass","fg_pv_eq",{"$f":"IF(OR(D9>P9,D9<Q9),\"contact vendor\",F9*D9^G9+H9*LN(D9)+I9+J9*EXP(K9*D9)+L9*D9^3+M9*D9^2+N9*D9+O9)","v":1401.2602869650777},{"$f":"comm_vol_gal","v":59.482129904905747},"fg_pv_eq",0,0,0,0,0,0,0,2.2354919999999999E-3,18.79231828,275.54372241900001,901,0]
["Anion Resin"]
["Gel Type"]
["Polystyrene Strong Base","no equation"]
["Polystyrene Weak Base","no equation"]
["Polyacrylic Strong Base","no equation"]
["Polyacrylic Weak Base","no equation"]
["Macroporous"]
["Polystyrene Strong Base","no equation"]
["Polystyrene Weak Base","no equation"]
["Polyacrylic Strong Base","no equation"]
["Polyacrylic Weak Base","no equation"]
["Tanks"]
["Backwash Tanks"]
["Steel","st_bwt_eq",{"$f":"IF(OR(D23>P23,D23<Q23),\"contact vendor\",F23*D23^G23+H23*LN(D23)+I23+J23*EXP(K23*D23)+L23*D23^3+M23*D23^2+N23*D23+O23)","v":{"$error":"#NUM!"}},{"$f":"back_tank_vol","v":0},"st_bwt_eq",{"$f":"VLOOKUP($E23,eq_table_cl,F$4,FALSE)","v":308.93713092600001},0.50146757099999995,0,0,0,0,0,0,0,0,289001,0]
["Fiberglass","fg_bwt_eq",{"$f":"IF(OR(D24>P24,D24<Q24),\"contact vendor\",F24*D24^G24+H24*LN(D24)+I24+J24*EXP(K24*D24)+L24*D24^3+M24*D24^2+N24*D24+O24)","v":{"$error":"#NUM!"}},{"$f":"back_tank_vol","v":0},"fg_bwt_eq",135.281859973,0.66222618499999997,0,0,0,0,0,0,0,0,20001,0]
["Plastic/HDPE Tanks","hdpe_bwt_eq",{"$f":"IF(OR(D25>P25,D25<Q25),\"contact vendor\",F25*D25^G25+H25*LN(D25)+I25+J25*EXP(K25*D25)+L25*D25^3+M25*D25^2+N25*D25+O25)","v":{"$error":"#NUM!"}},{"$f":"back_tank_vol","v":0},"hdpe_bwt_eq",0,0,0,0,0,0,3E-9,-4.4866E-5,2.0973282219999998,434.23312942000001,16502,0]
["Brine Storage Tanks"]
["Plastic/XLPE","pl_cst_eq",{"$f":"IF(OR(D27>P27,D27<Q27),\"contact vendor\",F27*D27^G27+H27*LN(D27)+I27+J27*EXP(K27*D27)+L27*D27^3+M27*D27^2+N27*D27+O27)","v":723.6914873454989},{"$f":"brine_tank_vol","v":11.400941081575862},"pl_cst_eq",{"$f":"VLOOKUP($E27,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,6601,0]
["Fiberglass","fg_cst_eq",{"$f":"IF(OR(D28>P28,D28<Q28),\"contact vendor\",F28*D28^G28+H28*LN(D28)+I28+J28*EXP(K28*D28)+L28*D28^3+M28*D28^2+N28*D28+O28)","v":992.35601550064212},{"$f":"brine_tank_vol","v":11.400941081575862},"fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,30001,0]
["Stainless Steel","ss_cst_eq",{"$f":"IF(OR(D29>P29,D29<Q29),\"contact vendor\",F29*D29^G29+H29*LN(D29)+I29+J29*EXP(K29*D29)+L29*D29^3+M29*D29^2+N29*D29+O29)","v":336.4286767993658},{"$f":"brine_tank_vol","v":11.400941081575862},"ss_cst_eq",57.021589231,0.72932539100000005,0,0,0,0,0,0,0,0,30001,0]
["Caustic Storage Tanks"]
["Plastic/XLPE","pl_ct_eq",{"$f":"IF(OR(D31>P31,D31<Q31),\"contact vendor\",F31*D31^G31+H31*LN(D31)+I31+J31*EXP(K31*D31)+L31*D31^3+M31*D31^2+N31*D31+O31)","v":{"$error":"#NUM!"}},{"$f":"NaOH_tank_vol","v":0},"pl_cst_eq",{"$f":"VLOOKUP($E31,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,6601,0]
["Fiberglass","fg_ct_eq",{"$f":"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":{"$error":"#NUM!"}},{"$f":"NaOH_tank_vol","v":0},"fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,30001,0]
["Stainless Steel","ss_ct_eq",{"$f":"IF(OR(D33>P33,D33<Q33),\"contact vendor\",F33*D33^G33+H33*LN(D33)+I33+J33*EXP(K33*D33)+L33*D33^3+M33*D33^2+N33*D33+O33)","v":{"$error":"#NUM!"}},{"$f":"NaOH_tank_vol","v":0},"ss_cst_eq",57.021589231,0.72932539100000005,0,0,0,0,0,0,0,0,30001,0]
["Heat Tracing","ct_heat_eq",{"$f":"IF(OR(D34>P34,D34<Q34),\"contact vendor\",F34*D34^G34+H34*LN(D34)+I34+J34*EXP(K34*D34)+L34*D34^3+M34*D34^2+N34*D34+O34)","v":{"$error":"#NUM!"}},{"$f":"NaOH_tank_vol","v":0},"cst_heat_eq",0,0,0,0,0,0,0,2.0171999999999999E-5,0.19870423800000001,2163.4462942790001,30001,0]
["Insulation","ct_insul_eq",{"$error":"#NUM!"},{"$f":"NaOH_tank_vol","v":0},"cst_insul_eq",21.046077051000001,0.64355877500000003,0,0,0,0,0,0,0,0,30001,0]
["Caustic Day Tanks"]
["Plastic/XLPE","pl_day_eq",{"$f":"IF(OR(D37>P37,D37<Q37),\"contact vendor\",F37*D37^G37+H37*LN(D37)+I37+J37*EXP(K37*D37)+L37*D37^3+M37*D37^2+N37*D37+O37)","v":{"$error":"#NUM!"}},{"$f":"day_tank_vol","v":0},"pl_cst_eq",{"$f":"VLOOKUP($E37,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,6601,0]
["Fiberglass","fg_day_eq",{"$f":"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":{"$error":"#NUM!"}},{"$f":"day_tank_vol","v":0},"fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,30001,0]
["Stainless Steel","ss_day_eq",{"$f":"IF(OR(D39>P39,D39<Q39),\"contact vendor\",F39*D39^G39+H39*LN(D39)+I39+J39*EXP(K39*D39)+L39*D39^3+M39*D39^2+N39*D39+O39)","v":{"$error":"#NUM!"}},{"$f":"day_tank_vol","v":0},"ss_cst_eq",57.021589231,0.72932539100000005,0,0,0,0,0,0,0,0,30001,0]
["Heat Tracing","day_heat_eq",{"$f":"IF(OR(D40>P40,D40<Q40),\"contact vendor\",F40*D40^G40+H40*LN(D40)+I40+J40*EXP(K40*D40)+L40*D40^3+M40*D40^2+N40*D40+O40)","v":{"$error":"#NUM!"}},{"$f":"day_tank_vol","v":0},"cst_heat_eq",0,0,0,0,0,0,0,2.0171999999999999E-5,0.19870423800000001,2163.4462942790001,30001,0]
["Insulation","day_insul_eq",{"$error":"#NUM!"},{"$f":"day_tank_vol","v":0},"cst_insul_eq",21.046077051000001,0.64355877500000003,0,0,0,0,0,0,0,0,30001,0]
["Residuals Holding Tanks"]
["Steel Tanks","st_ht_eq",{"$f":"IF(OR(D43>P43,D43<Q43),\"contact vendor\",F43*D43^G43+H43*LN(D43)+I43+J43*EXP(K43*D43)+L43*D43^3+M43*D43^2+N43*D43+O43)","v":{"$error":"#NUM!"}},{"$f":"htank_vol","v":0},"st_bwt_eq",{"$f":"VLOOKUP($E43,eq_table_cl,F$4,FALSE)","v":308.93713092600001},0.50146757099999995,0,0,0,0,0,0,0,0,289001,0]
["Fiberglass Tanks","fg_ht_eq",{"$f":"IF(OR(D44>P44,D44<Q44),\"contact vendor\",F44*D44^G44+H44*LN(D44)+I44+J44*EXP(K44*D44)+L44*D44^3+M44*D44^2+N44*D44+O44)","v":{"$error":"#NUM!"}},{"$f":"htank_vol","v":0},"fg_bwt_eq",135.281859973,0.66222618499999997,0,0,0,0,0,0,0,0,20001,0]
["Plastic/HDPE Tanks","hdpe_ht_eq",{"$f":"IF(OR(D45>P45,D45<Q45),\"contact vendor\",F45*D45^G45+H45*LN(D45)+I45+J45*EXP(K45*D45)+L45*D45^3+M45*D45^2+N45*D45+O45)","v":{"$error":"#NUM!"}},{"$f":"htank_vol","v":0},"hdpe_bwt_eq",0,0,0,0,0,0,3E-9,-4.4866E-5,2.0973282219999998,434.23312942000001,16502,0]
["Ferric Chloride Storage Tanks"]
["Plastic/XLPE","pl_coag_st_eq",{"$f":"IF(D47=0,0,IF(OR(D47>P47,D47<Q47),\"contact vendor\",F47*D47^G47+H47*LN(D47)+I47+J47*EXP(K47*D47)+L47*D47^3+M47*D47^2+N47*D47+O47))","v":0},{"$f":"coag_tank_vol","v":0},"pl_cst_eq",{"$f":"VLOOKUP($E47,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,6601,0]
["Fiberglass","fg_coag_st_eq",{"$f":"IF(D48=0,0,IF(OR(D48>P48,D48<Q48),\"contact vendor\",F48*D48^G48+H48*LN(D48)+I48+J48*EXP(K48*D48)+L48*D48^3+M48*D48^2+N48*D48+O48))","v":0},{"$f":"coag_tank_vol","v":0},"fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,30001,0]
["Polymer Storage Tanks"]
["Plastic/XLPE","pl_polymer_st_eq",{"$f":"IF(OR(D50>P50,D50<Q50),\"contact vendor\",F50*D50^G50+H50*LN(D50)+I50+J50*EXP(K50*D50)+L50*D50^3+M50*D50^2+N50*D50+O50)","v":{"$error":"#NUM!"}},{"$f":"polymer_tank_vol","v":0},"pl_cst_eq",{"$f":"VLOOKUP($E50,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,6601,0]
["Fiberglass","fg_polymer_st_eq",{"$f":"IF(OR(D51>P51,D51<Q51),\"contact vendor\",F51*D51^G51+H51*LN(D51)+I51+J51*EXP(K51*D51)+L51*D51^3+M51*D51^2+N51*D51+O51)","v":{"$error":"#NUM!"}},{"$f":"polymer_tank_vol","v":0},"fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,30001,0]
["Stainless Steel","ss_polymer_st_eq",{"$f":"IF(OR(D52>P52,D52<Q52),\"contact vendor\",F52*D52^G52+H52*LN(D52)+I52+J52*EXP(K52*D52)+L52*D52^3+M52*D52^2+N52*D52+O52)","v":{"$error":"#NUM!"}},{"$f":"polymer_tank_vol","v":0},"ss_cst_eq",57.021589231,0.72932539100000005,0,0,0,0,0,0,0,0,30001,0]
["Piping"]
["Backwash Piping"]
["CPVC","cpvc_pipe_eq_back",{"$f":"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":4.6124254279999999},{"$f":"back_pipe_diam","v":1},"cpvc_pipe_eq",{"$f":"VLOOKUP($E55,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_back",{"$f":"IF(OR(D56>P56,D56<Q56),\"contact vendor\",F56*D56^G56+H56*LN(D56)+I56+J56*EXP(K56*D56)+L56*D56^3+M56*D56^2+N56*D56+O56)","v":2.325803826},{"$f":"back_pipe_diam","v":1},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_back",{"$f":"IF(OR(D57>P57,D57<Q57),\"contact vendor\",F57*D57^G57+H57*LN(D57)+I57+J57*EXP(K57*D57)+L57*D57^3+M57*D57^2+N57*D57+O57)","v":43.926352131999998},{"$f":"back_pipe_diam","v":1},"ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,48.1,0]
["Steel","st_pipe_eq_back",{"$f":"IF(OR(D58>P58,D58<Q58),\"contact vendor\",F58*D58^G58+H58*LN(D58)+I58+J58*EXP(K58*D58)+L58*D58^3+M58*D58^2+N58*D58+O58)","v":20.769417377},{"$f":"back_pipe_diam","v":1},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Brine Piping"]
["CPVC","cpvc_pipe_eq_brine",{"$f":"IF(OR(D60>P60,D60<Q60),\"contact vendor\",F60*D60^G60+H60*LN(D60)+I60+J60*EXP(K60*D60)+L60*D60^3+M60*D60^2+N60*D60+O60)","v":3.5554641631249999},{"$f":"brine_pipe_diam","v":0.75},"cpvc_pipe_eq",{"$f":"VLOOKUP($E60,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_brine",{"$f":"IF(OR(D61>P61,D61<Q61),\"contact vendor\",F61*D61^G61+H61*LN(D61)+I61+J61*EXP(K61*D61)+L61*D61^3+M61*D61^2+N61*D61+O61)","v":2.0830751656875002},{"$f":"brine_pipe_diam","v":0.75},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_brine",{"$f":"IF(OR(D62>P62,D62<Q62),\"contact vendor\",F62*D62^G62+H62*LN(D62)+I62+J62*EXP(K62*D62)+L62*D62^3+M62*D62^2+N62*D62+O62)","v":30.296911744828122},{"$f":"brine_pipe_diam","v":0.75},"ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,48.1,0]
["Steel","st_pipe_eq_brine",{"$f":"IF(OR(D63>P63,D63<Q63),\"contact vendor\",F63*D63^G63+H63*LN(D63)+I63+J63*EXP(K63*D63)+L63*D63^3+M63*D63^2+N63*D63+O63)","v":15.92220318176132},{"$f":"brine_pipe_diam","v":0.75},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Process Piping"]
["Ductile Iron","di_pipe_eq_proc",{"$f":"IF(OR(D65>P65,D65<Q65),\"contact vendor\",F65*D65^G65+H65*LN(D65)+I65+J65*EXP(K65*D65)+L65*D65^3+M65*D65^2+N65*D65+O65)","v":"contact vendor"},{"$f":"proc_pipe_diam","v":1.5},"di_pipe_eq",{"$f":"VLOOKUP($E65,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,1.3009082E-2,-0.63853567099999997,18.152542467,11.056607186999999,48.1,4]
["CPVC","cpvc_pipe_eq_proc",{"$f":"IF(OR(D66>P66,D66<Q66),\"contact vendor\",F66*D66^G66+H66*LN(D66)+I66+J66*EXP(K66*D66)+L66*D66^3+M66*D66^2+N66*D66+O66)","v":7.0133117284999997},{"$f":"proc_pipe_diam","v":1.5},"cpvc_pipe_eq",0,0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_proc",{"$f":"IF(OR(D67>P67,D67<Q67),\"contact vendor\",F67*D67^G67+H67*LN(D67)+I67+J67*EXP(K67*D67)+L67*D67^3+M67*D67^2+N67*D67+O67)","v":2.8476762667499997},{"$f":"proc_pipe_diam","v":1.5},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_proc",{"$f":"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":70.275248902124986},{"$f":"proc_pipe_diam","v":1.5},"ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,48.1,0]
["Steel","st_pipe_eq_proc",{"$f":"IF(OR(D69>P69,D69<Q69),\"contact vendor\",F69*D69^G69+H69*LN(D69)+I69+J69*EXP(K69*D69)+L69*D69^3+M69*D69^2+N69*D69+O69)","v":30.206561511164892},{"$f":"proc_pipe_diam","v":1.5},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Bypass Piping"]
["CPVC","cpvc_pipe_eq_bp",{"$f":"IF(OR(D71>P71,D71<Q71),\"contact vendor\",F71*D71^G71+H71*LN(D71)+I71+J71*EXP(K71*D71)+L71*D71^3+M71*D71^2+N71*D71+O71)","v":{"$error":"#NUM!"}},{"$f":"bp_pipe_diam","v":0},"cpvc_pipe_eq",{"$f":"VLOOKUP($E71,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_bp",{"$f":"IF(OR(D72>P72,D72<Q72),\"contact vendor\",F72*D72^G72+H72*LN(D72)+I72+J72*EXP(K72*D72)+L72*D72^3+M72*D72^2+N72*D72+O72)","v":{"$error":"#NUM!"}},{"$f":"bp_pipe_diam","v":0},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_bp",{"$f":"IF(OR(D73>P73,D73<Q73),\"contact vendor\",F73*D73^G73+H73*LN(D73)+I73+J73*EXP(K73*D73)+L73*D73^3+M73*D73^2+N73*D73+O73)","v":{"$error":"#NUM!"}},{"$f":"bp_pipe_diam","v":0},"ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,48.1,0]
["Steel","st_pipe_eq_bp",{"$f":"IF(OR(D74>P74,D74<Q74),\"contact vendor\",F74*D74^G74+H74*LN(D74)+I74+J74*EXP(K74*D74)+L74*D74^3+M74*D74^2+N74*D74+O74)","v":{"$error":"#NUM!"}},{"$f":"bp_pipe_diam","v":0},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Influent and Treated Water Piping"]
["Ductile Iron","di_pipe_eq_in_out",{"$f":"IF(OR(D76>P76,D76<Q76),\"contact vendor\",F76*D76^G76+H76*LN(D76)+I76+J76*EXP(K76*D76)+L76*D76^3+M76*D76^2+N76*D76+O76)","v":"contact vendor"},{"$f":"in_out_pipe_diam","v":1.5},"di_pipe_eq",{"$f":"VLOOKUP($E76,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,1.3009082E-2,-0.63853567099999997,18.152542467,11.056607186999999,48.1,4]
["CPVC","cpvc_pipe_eq_in_out",{"$f":"IF(OR(D77>P77,D77<Q77),\"contact vendor\",F77*D77^G77+H77*LN(D77)+I77+J77*EXP(K77*D77)+L77*D77^3+M77*D77^2+N77*D77+O77)","v":7.0133117284999997},{"$f":"in_out_pipe_diam","v":1.5},"cpvc_pipe_eq",0,0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_in_out",{"$f":"IF(OR(D78>P78,D78<Q78),\"contact vendor\",F78*D78^G78+H78*LN(D78)+I78+J78*EXP(K78*D78)+L78*D78^3+M78*D78^2+N78*D78+O78)","v":2.8476762667499997},{"$f":"in_out_pipe_diam","v":1.5},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_in_out",{"$f":"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":70.275248902124986},{"$f":"in_out_pipe_diam","v":1.5},"ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,48.1,0]
["Steel","st_pipe_eq_in_out",{"$f":"IF(OR(D80>P80,D80<Q80),\"contact vendor\",F80*D80^G80+H80*LN(D80)+I80+J80*EXP(K80*D80)+L80*D80^3+M80*D80^2+N80*D80+O80)","v":30.206561511164892},{"$f":"in_out_pipe_diam","v":1.5},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Caustic Piping"]
["CPVC","cpvc_pipe_eq_caustic",{"$f":"IF(OR(D82>P82,D82<Q82),\"contact vendor\",F82*D82^G82+H82*LN(D82)+I82+J82*EXP(K82*D82)+L82*D82^3+M82*D82^2+N82*D82+O82)","v":{"$error":"#NUM!"}},{"$f":"caustic_pipe_diam","v":0},"cpvc_pipe_eq",{"$f":"VLOOKUP($E82,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_caustic",{"$f":"IF(OR(D83>P83,D83<Q83),\"contact vendor\",F83*D83^G83+H83*LN(D83)+I83+J83*EXP(K83*D83)+L83*D83^3+M83*D83^2+N83*D83+O83)","v":{"$error":"#NUM!"}},{"$f":"caustic_pipe_diam","v":0},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_caustic",{"$f":"IF(OR(D84>P84,D84<Q84),\"contact vendor\",F84*D84^G84+H84*LN(D84)+I84+J84*EXP(K84*D84)+L84*D84^3+M84*D84^2+N84*D84+O84)","v":{"$error":"#NUM!"}},{"$f":"caustic_pipe_diam","v":0},"ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,48.1,0]
["Residuals Piping"]
["CPVC","cpvc_pipe_eq_res",{"$f":"IF(OR(D86>P86,D86<Q86),\"contact vendor\",F86*D86^G86+H86*LN(D86)+I86+J86*EXP(K86*D86)+L86*D86^3+M86*D86^2+N86*D86+O86)","v":4.6124254279999999},{"$f":"res_pipe_diam","v":1},"cpvc_pipe_eq",{"$f":"VLOOKUP($E86,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_res",{"$f":"IF(OR(D87>P87,D87<Q87),\"contact vendor\",F87*D87^G87+H87*LN(D87)+I87+J87*EXP(K87*D87)+L87*D87^3+M87*D87^2+N87*D87+O87)","v":2.325803826},{"$f":"res_pipe_diam","v":1},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_res",{"$f":"IF(OR(D88>P88,D88<Q88),\"contact vendor\",F88*D88^G88+H88*LN(D88)+I88+J88*EXP(K88*D88)+L88*D88^3+M88*D88^2+N88*D88+O88)","v":43.926352131999998},{"$f":"res_pipe_diam","v":1},"ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,48.1,0]
["Steel","st_pipe_eq_res",{"$f":"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":20.769417377},{"$f":"res_pipe_diam","v":1},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Ferric Chloride Piping"]
["CPVC","cpvc_pipe_eq_coag",{"$f":"IF(D91=0,0,IF(OR(D91>P91,D91<Q91),\"contact vendor\",F91*D91^G91+H91*LN(D91)+I91+J91*EXP(K91*D91)+L91*D91^3+M91*D91^2+N91*D91+O91))","v":0},{"$f":"coag_pipe_diam","v":0},"cpvc_pipe_eq",{"$f":"VLOOKUP($E91,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_coag",0,{"$f":"coag_pipe_diam","v":0},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Polymer Piping"]
["CPVC","cpvc_pipe_eq_polymer",{"$f":"IF(OR(D94>P94,D94<Q94),\"contact vendor\",F94*D94^G94+H94*LN(D94)+I94+J94*EXP(K94*D94)+L94*D94^3+M94*D94^2+N94*D94+O94)","v":{"$error":"#NUM!"}},{"$f":"polymer_pipe_diam","v":0},"cpvc_pipe_eq",{"$f":"VLOOKUP($E94,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_polymer",{"$f":"IF(OR(D95>P95,D95<Q95),\"contact vendor\",F95*D95^G95+H95*LN(D95)+I95+J95*EXP(K95*D95)+L95*D95^3+M95*D95^2+N95*D95+O95)","v":{"$error":"#NUM!"}},{"$f":"polymer_pipe_diam","v":0},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_polymer",{"$f":"IF(OR(D96>P96,D96<Q96),\"contact vendor\",F96*D96^G96+H96*LN(D96)+I96+J96*EXP(K96*D96)+L96*D96^3+M96*D96^2+N96*D96+O96)","v":{"$error":"#NUM!"}},{"$f":"polymer_pipe_diam","v":0},"ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,48.1,0]
["Steel","st_pipe_eq_polymer",{"$f":"IF(OR(D97>P97,D97<Q97),\"contact vendor\",F97*D97^G97+H97*LN(D97)+I97+J97*EXP(K97*D97)+L97*D97^3+M97*D97^2+N97*D97+O97)","v":{"$error":"#NUM!"}},{"$f":"polymer_pipe_diam","v":0},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Valves and Fittings"]
["Motor/Air Operated (on/off)"]
["Polypropylene/PVC - Process","pp_mov_eq_tank",{"$f":"IF(OR(D100>P100,D100<Q100),\"contact vendor\",F100*D100^G100+H100*LN(D100)+I100+J100*EXP(K100*D100)+L100*D100^3+M100*D100^2+N100*D100+O100)","v":787.01404038367423},{"$f":"tank_valve_size","v":1.5},{"$f":"IF(D100>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},{"$f":"VLOOKUP($E100,eq_table_cl,F$4,FALSE)","v":0},0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - Process","ss_mov_eq_tank",1470.6040464835,{"$f":"tank_valve_size","v":1.5},"ss_mov_eq",0,0,0,0,0,0,1.4813451259999999,44.575825872999999,-42.850924452000001,1429.5852851469999,48.1,0]
["Cast Iron - Process","ci_mov_eq_tank",791.86955715900012,{"$f":"tank_valve_size","v":1.5},"ci_mov_eq",0,0,0,0,0,0,0,0,1304.6120832720001,-1165.0485677490001,48.1,1]
["Polypropylene/PVC - Backwash","pp_mov_eq_back",718.56172045364531,{"$f":"back_valve_size","v":1},{"$f":"IF(D103>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - Backwash","ss_mov_eq_back",1432.791531694,{"$f":"back_valve_size","v":1},"ss_mov_eq",0,0,0,0,0,0,1.4813451259999999,44.575825872999999,-42.850924452000001,1429.5852851469999,48.1,0]
["Cast Iron - Backwash","ci_mov_eq_back",139.56351552299998,{"$f":"back_valve_size","v":1},"ci_mov_eq",0,0,0,0,0,0,0,0,1304.6120832720001,-1165.0485677490001,48.1,1]
["Polypropylene/PVC - Brine","pp_mov_eq_brine",686.60170285287222,{"$f":"brine_valve_size","v":0.75},{"$f":"IF(D106>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - Brine","ss_mov_eq_brine",1423.1459363365936,{"$f":"brine_valve_size","v":0.75},"ss_mov_eq",0,0,0,0,0,0,1.4813451259999999,44.575825872999999,-42.850924452000001,1429.5852851469999,48.1,0]
["Polypropylene/PVC - Bypass","pp_mov_eq_bp",{"$error":"#NUM!"},{"$f":"bypass_valve_size","v":0},{"$f":"IF(D108>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - Bypass","ss_mov_eq_bp",{"$error":"#NUM!"},{"$f":"bypass_valve_size","v":0},"ss_mov_eq",0,0,0,0,0,0,1.4813451259999999,44.575825872999999,-42.850924452000001,1429.5852851469999,48.1,0]
["Cast Iron - Bypass","ci_mov_eq_bp","contact vendor",{"$f":"bypass_valve_size","v":0},"ci_mov_eq",{"$f":"VLOOKUP($E110,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,0,1304.6120832720001,-1165.0485677490001,48.1,1]
["Polypropylene/PVC - caustic","pp_mov_eq_caustic",{"$error":"#NUM!"},{"$f":"caustic_valve_size","v":0},{"$f":"IF(D111>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - caustic","ss_mov_eq_caustic",{"$error":"#NUM!"},{"$f":"caustic_valve_size","v":0},"ss_mov_eq",0,0,0,0,0,0,1.4813451259999999,44.575825872999999,-42.850924452000001,1429.5852851469999,48.1,0]
["Polypropylene/PVC - residuals","pp_mov_eq_res",718.56172045364531,{"$f":"res_valve_size","v":1},{"$f":"IF(D113>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - residuals","ss_mov_eq_res",1432.791531694,{"$f":"res_valve_size","v":1},"ss_mov_eq",0,0,0,0,0,0,1.4813451259999999,44.575825872999999,-42.850924452000001,1429.5852851469999,48.1,0]
["Cast Iron - residuals","ci_mov_eq_res",139.56351552299998,{"$f":"res_valve_size","v":1},"ci_mov_eq",0,0,0,0,0,0,0,0,1304.6120832720001,-1165.0485677490001,48.1,1]
["Polypropylene/PVC - Ferric Chloride","pp_mov_eq_coag",{"$f":"IF(D116=0,0,IF(OR(D116>P116,D116<Q116),\"contact vendor\",F116*D116^G116+H116*LN(D116)+I116+J116*EXP(K116*D116)+L116*D116^3+M116*D116^2+N116*D116+O116))","v":0},{"$f":"coag_valve_size","v":0},{"$f":"IF(D116>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Polypropylene/PVC - Polymer","pp_mov_eq_polymer",{"$error":"#NUM!"},{"$f":"polymer_valve_size","v":0},{"$f":"IF(D117>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - Polymer","ss_mov_eq_polymer",{"$error":"#NUM!"},{"$f":"polymer_valve_size","v":0},"ss_mov_eq",0,0,0,0,0,0,1.4813451259999999,44.575825872999999,-42.850924452000001,1429.5852851469999,48.1,0]
["Cast Iron - Polymer","ci_mov_eq_polymer","contact vendor",{"$f":"polymer_valve_size","v":0},"ci_mov_eq",0,0,0,0,0,0,0,0,1304.6120832720001,-1165.0485677490001,48.1,1]
["Manual"]
["Polypropylene/PVC - Influent and treated water","pp_man_eq",{"$f":"IF(OR(D121>P121,D121<Q121),\"contact vendor\",F121*D121^G121+H121*LN(D121)+I121+J121*EXP(K121*D121)+L121*D121^3+M121*D121^2+N121*D121+O121)","v":207.84914633800003},{"$f":"in_valve_size","v":1.5},{"$f":"IF(D121>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},{"$f":"VLOOKUP($E121,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Stainless Steel - Influent and treated water","ss_man_eq",395.88087320259683,{"$f":"in_valve_size","v":1.5},"ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Cast Iron - Influent and treated water","ci_bfv_eq",338.97867757464161,{"$f":"in_valve_size","v":1.5},{"$f":"IF(D123>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},221.77653215199999,1.0463710340000001,0,0,0,0,0,0,0,0,12,1]
["Polypropylene/PVC - Process","pp_man_eq_proc",207.84914633800003,{"$f":"tank_valve_size","v":1.5},{"$f":"IF(D124>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Stainless Steel - Process","ss_man_eq_proc",395.88087320259683,{"$f":"tank_valve_size","v":1.5},"ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Cast Iron - Process","ci_bfv_eq_proc",338.97867757464161,{"$f":"tank_valve_size","v":1.5},{"$f":"IF(D126>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},221.77653215199999,1.0463710340000001,0,0,0,0,0,0,0,0,12,1]
["Polypropylene/PVC - Backwash","pp_man_eq_back",170.17300243299999,{"$f":"back_valve_size","v":1},{"$f":"IF(D127>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Stainless Steel - Backwash","ss_man_eq_back",271.98316458599999,{"$f":"back_valve_size","v":1},"ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Cast Iron - Backwash","ci_man_eq_back",221.77653215199999,{"$f":"back_valve_size","v":1},{"$f":"IF(D129>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},221.77653215199999,1.0463710340000001,0,0,0,0,0,0,0,0,12,1]
["Polypropylene/PVC - Brine","pp_man_eq_brine",153.60702239124998,{"$f":"brine_valve_size","v":0.75},{"$f":"IF(D130>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Stainless Steel - Brine","ss_man_eq_brine",208.38944607982819,{"$f":"brine_valve_size","v":0.75},"ss_man_eq",{"$f":"VLOOKUP($E131,eq_table_cl,F$4,FALSE)","v":271.98316458599999},0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Polypropylene/PVC - Bypass","pp_man_eq_bp",{"$error":"#NUM!"},{"$f":"bypass_valve_size","v":0},{"$f":"IF(D132>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Stainless Steel - Bypass","ss_man_eq_bp",{"$error":"#NUM!"},{"$f":"bypass_valve_size","v":0},"ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Cast Iron - Bypass","ci_man_eq_bp","contact vendor",{"$f":"bypass_valve_size","v":0},{"$f":"IF(D134>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},221.77653215199999,1.0463710340000001,0,0,0,0,0,0,0,0,12,1]
["Polypropylene/PVC - caustic","pp_man_eq_caustic",{"$error":"#NUM!"},{"$f":"caustic_valve_size","v":0},{"$f":"IF(D135>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Stainless Steel - caustic","ss_man_eq_caustic",{"$error":"#NUM!"},{"$f":"caustic_valve_size","v":0},"ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Polypropylene/PVC - residuals","pp_man_eq_res",170.17300243299999,{"$f":"res_valve_size","v":1},{"$f":"IF(D137>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Stainless Steel - residuals","ss_man_eq_res",271.98316458599999,{"$f":"res_valve_size","v":1},"ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Cast Iron - residuals","ci_man_eq_res",221.77653215199999,{"$f":"res_valve_size","v":1},{"$f":"IF(D139>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},221.77653215199999,1.0463710340000001,0,0,0,0,0,0,0,0,12,1]
["Polypropylene/PVC - Ferric Chloride","pp_man_eq_coag",{"$f":"IF(D140=0,0,IF(OR(D140>P140,D140<Q140),\"contact vendor\",F140*D140^G140+H140*LN(D140)+I140+J140*EXP(K140*D140)+L140*D140^3+M140*D140^2+N140*D140+O140))","v":0},{"$f":"coag_valve_size","v":0},{"$f":"IF(D140>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Polypropylene/PVC - Polymer","pp_man_eq_polymer",{"$error":"#NUM!"},{"$f":" polymer_valve_size","v":0},{"$f":"IF(D141>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Stainless Steel - Polymer","ss_man_eq_polymer",{"$error":"#NUM!"},{"$f":" polymer_valve_size","v":0},"ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Cast Iron - Polymer","ci_man_eq_polymer","contact vendor",{"$f":" polymer_valve_size","v":0},{"$f":"IF(D143>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},221.77653215199999,1.0463710340000001,0,0,0,0,0,0,0,0,12,1]
["Check Valves"]
["Polypropylene/PVC - Backwash","pp_chv_eq",{"$f":"IF(OR(D145>P145,D145<Q145),\"contact vendor\",F145*D145^G145+H145*LN(D145)+I145+J145*EXP(K145*D145)+L145*D145^3+M145*D145^2+N145*D145+O145)","v":121.006459237},{"$f":"back_valve_size","v":1},"pp_chv_eq",{"$f":"VLOOKUP($E145,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Stainless Steel - Backwash","ss_chv_eq",344.60377714499998,{"$f":"back_valve_size","v":1},"ss_chv_eq",0,0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,48.1,0]
["Cast Iron - Backwash","ci_chv_eq","contact vendor",{"$f":"back_valve_size","v":1},"ci_chv_eq",0,0,0,0,0,0,3.240756524,50.118205304,-32.545647099999996,553.63390991000006,24.1,2]
["Polypropylene/PVC - Residuals","pp_chv_eq_res",121.006459237,{"$f":"res_valve_size","v":1},"pp_chv_eq",0,0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Stainless Steel - Residuals","ss_chv_eq_res",344.60377714499998,{"$f":"res_valve_size","v":1},"ss_chv_eq",0,0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,48.1,0]
["Cast Iron - Residuals","ci_chv_eq_res","contact vendor",{"$f":"res_valve_size","v":1},"ci_chv_eq",0,0,0,0,0,0,3.240756524,50.118205304,-32.545647099999996,553.63390991000006,24.1,2]
["Polypropylene/PVC - Influent and Treated Water","pp_chv_eq_in",177.82749945525001,{"$f":"in_valve_size","v":1.5},"pp_chv_eq",0,0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Stainless Steel - Influent and Treated Water","ss_chv_eq_in",492.67348989575004,{"$f":"in_valve_size","v":1.5},"ss_chv_eq",0,0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,48.1,0]
["Cast Iron - Influent and Treated Water","ci_chv_eq_in","contact vendor",{"$f":"in_valve_size","v":1.5},"ci_chv_eq",0,0,0,0,0,0,3.240756524,50.118205304,-32.545647099999996,553.63390991000006,24.1,2]
["Polypropylene/PVC - Bypass","pp_chv_eq_bp",{"$error":"#NUM!"},{"$f":"bypass_valve_size","v":0},"pp_chv_eq",0,0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Stainless Steel - Bypass","ss_chv_eq_bp",{"$error":"#NUM!"},{"$f":"bypass_valve_size","v":0},"ss_chv_eq",{"$f":"VLOOKUP($E155,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,48.1,0]
["Cast Iron - Bypass","ci_chv_eq_bp","contact vendor",{"$f":"bypass_valve_size","v":0},"ci_chv_eq",0,0,0,0,0,0,3.240756524,50.118205304,-32.545647099999996,553.63390991000006,24.1,2]
["Polypropylene/PVC - caustic","pp_chv_eq_caustic",{"$error":"#NUM!"},{"$f":"caustic_valve_size","v":0},"pp_chv_eq",0,0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Stainless Steel - caustic","ss_chv_eq_caustic",{"$error":"#NUM!"},{"$f":"caustic_valve_size","v":0},"ss_chv_eq",0,0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,48.1,0]
["Polypropylene/PVC - Ferric Chloride","pp_chv_eq_coag",{"$f":"IF(D159=0,0,IF(OR(D159>P159,D159<Q159),\"contact vendor\",F159*D159^G159+H159*LN(D159)+I159+J159*EXP(K159*D159)+L159*D159^3+M159*D159^2+N159*D159+O159))","v":0},{"$f":"coag_valve_size","v":0},"pp_chv_eq",0,0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Polypropylene/PVC - Polymer","pp_chv_eq_polymer",{"$error":"#NUM!"},{"$f":" polymer_valve_size","v":0},"pp_chv_eq",0,0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Stainless Steel - Polymer","ss_chv_eq_polymer",{"$error":"#NUM!"},{"$f":" polymer_valve_size","v":0},"ss_chv_eq",0,0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,48.1,0]
["Cast Iron - Polymer","ci_chv_eq_polymer","contact vendor",{"$f":" polymer_valve_size","v":0},"ci_chv_eq",0,0,0,0,0,0,3.240756524,50.118205304,-32.545647099999996,553.63390991000006,24.1,2]
["Pumps"]
["Booster","pump_eq",{"$f":"IF(OR(D164>P164,D164<Q164),\"contact vendor\",F164*D164^G164+H164*LN(D164)+I164+J164*EXP(K164*D164)+L164*D164^3+M164*D164^2+N164*D164+O164)","v":{"$error":"#NUM!"}},{"$f":"pump_rating","v":0},"pump_eq",{"$f":"VLOOKUP($E164,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,-6.7002999999999995E-4,14.809014980000001,4093.494684836,10001,0]
["Backwash","pump_eq_back",{"$f":"IF(OR(D165>P165,D165<Q165),\"contact vendor\",F165*D165^G165+H165*LN(D165)+I165+J165*EXP(K165*D165)+L165*D165^3+M165*D165^2+N165*D165+O165)","v":{"$error":"#NUM!"}},{"$f":"back_pump_rating","v":0},"back_pump_eq",0,0,0,0,0,0,0,-6.7002999999999995E-4,14.809014980000001,4093.494684836,10001,0]
["Residuals","res_pump_eq",{"$f":"IF(OR(D166>P166,D166<Q166),\"contact vendor\",F166*D166^G166+H166*LN(D166)+I166+J166*EXP(K166*D166)+L166*D166^3+M166*D166^2+N166*D166+O166)","v":{"$error":"#NUM!"}},{"$f":"res_pump_rating","v":0},"pump_eq",0,0,0,0,0,0,0,-6.7002999999999995E-4,14.809014980000001,4093.494684836,10001,0]
["Metering for pH adjustment"]
["PVC - Motor Driven","pvc_mmpump_eq_caustic",{"$f":"IF(OR(D168>P168,D168<Q168),\"contact vendor\",F168*D168^G168+H168*LN(D168)+I168+J168*EXP(K168*D168)+L168*D168^3+M168*D168^2+N168*D168+O168)","v":{"$error":"#NUM!"}},{"$f":"pH_pump_rating","v":0},"pvc_mmpump_eq",{"$f":"VLOOKUP($E168,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,5.8459699999999996E-4,-0.31291286000000001,58.800444323000001,3000.5306602579999,132.01,0]
["Stainless Steel - Motor Driven","ss_mmpump_eq_caustic",{"$f":"IF(OR(D169>P169,D169<Q169),\"contact vendor\",F169*D169^G169+H169*LN(D169)+I169+J169*EXP(K169*D169)+L169*D169^3+M169*D169^2+N169*D169+O169)","v":{"$error":"#NUM!"}},{"$f":"pH_pump_rating","v":0},"ss_mmpump_eq",0,0,0,0,0,0,0,-0.19761578099999999,60.928056216999998,3430.8004552430002,132.01,0]
["PVC - Electric","pvc_empump_eq_caustic",{"$f":"IF(OR(D170>P170,D170<Q170),\"contact vendor\",F170*D170^G170+H170*LN(D170)+I170+J170*EXP(K170*D170)+L170*D170^3+M170*D170^2+N170*D170+O170)","v":{"$error":"#NUM!"}},{"$f":"pH_pump_rating","v":0},"pvc_empump_eq",0,0,0,0,1147.9723958510001,5.4740779000000003E-2,0,0,0,0,21.01,0]
["Stainless Steel - Electric","ss_empump_eq_caustic",{"$f":"IF(OR(D171>P171,D171<Q171),\"contact vendor\",F171*D171^G171+H171*LN(D171)+I171+J171*EXP(K171*D171)+L171*D171^3+M171*D171^2+N171*D171+O171)","v":{"$error":"#NUM!"}},{"$f":"pH_pump_rating","v":0},"ss_empump_eq",2305.9222008940001,0.140989643,0,0,0,0,0,0,0,0,21.01,0]
["Ferric Chloride Metering"]
["PVC - Motor Driven","pvc_coag_mmpump_eq",{"$f":"IF(D173=0,0,IF(OR(D173>P173,D173<Q173),\"contact vendor\",F173*D173^G173+H173*LN(D173)+I173+J173*EXP(K173*D173)+L173*D173^3+M173*D173^2+N173*D173+O173))","v":0},{"$f":"cm_pump_rating_coag","v":0},"pvc_mmpump_eq",{"$f":"VLOOKUP($E173,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,5.8459699999999996E-4,-0.31291286000000001,58.800444323000001,3000.5306602579999,132.01,0]
["PVC - Electric","pvc_coag_empump_eq",0,{"$f":"cm_pump_rating_coag","v":0},"pvc_empump_eq",0,0,0,0,1147.9723958510001,5.4740779000000003E-2,0,0,0,0,21.01,0]
["Polymer Metering"]
["PVC - Motor Driven","pvc_polymer_mmpump_eq",{"$f":"IF(OR(D176>P176,D176<Q176),\"contact vendor\",F176*D176^G176+H176*LN(D176)+I176+J176*EXP(K176*D176)+L176*D176^3+M176*D176^2+N176*D176+O176)","v":{"$error":"#NUM!"}},{"$f":"cm_pump_rating_polymer","v":0},"pvc_mmpump_eq",{"$f":"VLOOKUP($E176,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,5.8459699999999996E-4,-0.31291286000000001,58.800444323000001,3000.5306602579999,132.01,0]
["Stainless Steel - Motor Driven","ss_polymer_mmpump_eq",{"$f":"IF(OR(D177>P177,D177<Q177),\"contact vendor\",F177*D177^G177+H177*LN(D177)+I177+J177*EXP(K177*D177)+L177*D177^3+M177*D177^2+N177*D177+O177)","v":{"$error":"#NUM!"}},{"$f":"cm_pump_rating_polymer","v":0},"ss_mmpump_eq",0,0,0,0,0,0,0,-0.19761578099999999,60.928056216999998,3430.8004552430002,132.01,0]
["PVC - Electric","pvc_polymer_empump_eq",{"$f":"IF(OR(D178>P178,D178<Q178),\"contact vendor\",F178*D178^G178+H178*LN(D178)+I178+J178*EXP(K178*D178)+L178*D178^3+M178*D178^2+N178*D178+O178)","v":{"$error":"#NUM!"}},{"$f":"cm_pump_rating_polymer","v":0},"pvc_empump_eq",0,0,0,0,1147.9723958510001,5.4740779000000003E-2,0,0,0,0,21.01,0]
["Stainless Steel - Electric","ss_polymer_empump_eq",{"$f":"IF(OR(D179>P179,D179<Q179),\"contact vendor\",F179*D179^G179+H179*LN(D179)+I179+J179*EXP(K179*D179)+L179*D179^3+M179*D179^2+N179*D179+O179)","v":{"$error":"#NUM!"}},{"$f":"cm_pump_rating_polymer","v":0},"ss_empump_eq",2305.9222008940001,0.140989643,0,0,0,0,0,0,0,0,21.01,0]
["Mixers"]
["Brine"]
["Portable","no equation"]
["Mounted","mount_mix_eq",{"$f":"IF(OR(D183>P183,D183<Q183),\"contact vendor\",F183*D183^G183+H183*LN(D183)+I183+J183*EXP(K183*D183)+L183*D183^3+M183*D183^2+N183*D183+O183)","v":3220.9800634899998},{"$f":"mixer_size","v":1},"mount_mix_eq",{"$f":"VLOOKUP($E183,eq_table_cl,F$4,FALSE)","v":3220.9800634899998},0.14804462199999999,0,0,0,0,0,0,0,0,4.0999999999999996,0]
["Residuals"]
["Portable","no equation"]
["Mounted","hmount_mix_eq",{"$f":"IF(OR(D186>P186,D186<Q186),\"contact vendor\",F186*D186^G186+H186*LN(D186)+I186+J186*EXP(K186*D186)+L186*D186^3+M186*D186^2+N186*D186+O186)","v":{"$error":"#NUM!"}},{"$f":"hmix_size","v":0},"mount_mix_eq",{"$f":"VLOOKUP($E186,eq_table_cl,F$4,FALSE)","v":3220.9800634899998},0.14804462199999999,0,0,0,0,0,0,0,0,4.0999999999999996,0]
["Impeller Mixers","himp_mix_eq",{"$f":"IF(OR(D187>P187,D187<Q187),\"contact vendor\",F187*D187^G187+H187*LN(D187)+I187+J187*EXP(K187*D187)+L187*D187^3+M187*D187^2+N187*D187+O187)","v":{"$error":"#NUM!"}},{"$f":"hmix_size","v":0},"imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,110,0]
["Caustic Storage Tank Mixers"]
["Portable","no equation"]
["Mounted","cmount_mix_eq",{"$f":"IF(OR(D190>P190,D190<Q190),\"contact vendor\",F190*D190^G190+H190*LN(D190)+I190+J190*EXP(K190*D190)+L190*D190^3+M190*D190^2+N190*D190+O190)","v":{"$error":"#NUM!"}},{"$f":"cmix_size","v":0},"mount_mix_eq",{"$f":"VLOOKUP($E190,eq_table_cl,F$4,FALSE)","v":3220.9800634899998},0.14804462199999999,0,0,0,0,0,0,0,0,4.0999999999999996,0]
["Impeller Mixers","cimp_mix_eq",{"$f":"IF(OR(D191>P191,D191<Q191),\"contact vendor\",F191*D191^G191+H191*LN(D191)+I191+J191*EXP(K191*D191)+L191*D191^3+M191*D191^2+N191*D191+O191)","v":{"$error":"#NUM!"}},{"$f":"cmix_size","v":0},"imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,110,0]
["Caustic Day Tank Mixers"]
["Portable","no equation"]
["Mounted","dmount_mix_eq",{"$f":"IF(OR(D194>P194,D194<Q194),\"contact vendor\",F194*D194^G194+H194*LN(D194)+I194+J194*EXP(K194*D194)+L194*D194^3+M194*D194^2+N194*D194+O194)","v":{"$error":"#NUM!"}},{"$f":"dmix_size","v":0},"mount_mix_eq",{"$f":"VLOOKUP($E194,eq_table_cl,F$4,FALSE)","v":3220.9800634899998},0.14804462199999999,0,0,0,0,0,0,0,0,4.0999999999999996,0]
["Impeller Mixers","dimp_mix_eq",{"$f":"IF(OR(D195>P195,D195<Q195),\"contact vendor\",F195*D195^G195+H195*LN(D195)+I195+J195*EXP(K195*D195)+L195*D195^3+M195*D195^2+N195*D195+O195)","v":{"$error":"#NUM!"}},{"$f":"dmix_size","v":0},"imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,110,0]
["Ferric Chloride Storage Tank Mixers"]
["Portable","no equation"]
["Mounted","cmount_mix_eq_coag",{"$f":"IF(D198=0,0,IF(OR(D198>P198,D198<Q198),\"contact vendor\",F198*D198^G198+H198*LN(D198)+I198+J198*EXP(K198*D198)+L198*D198^3+M198*D198^2+N198*D198+O198))","v":0},{"$f":"coag_cmix_size","v":0},"mount_mix_eq",{"$f":"VLOOKUP($E198,eq_table_cl,F$4,FALSE)","v":3220.9800634899998},0.14804462199999999,0,0,0,0,0,0,0,0,4.0999999999999996,0]
["Impeller Mixers","cimp_mix_eq_coag",0,{"$f":"coag_cmix_size","v":0},"imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,110,0]
["Polymer Storage Tank Mixers"]
["Portable","no equation"]
["Mounted","cmount_mix_eq_polymer",{"$f":"IF(D202=0,0,IF(OR(D202>P202,D202<Q202),\"contact vendor\",F202*D202^G202+H202*LN(D202)+I202+J202*EXP(K202*D202)+L202*D202^3+M202*D202^2+N202*D202+O202))","v":0},{"$f":"polymer_cmix_size","v":0},"mount_mix_eq",{"$f":"VLOOKUP($E202,eq_table_cl,F$4,FALSE)","v":3220.9800634899998},0.14804462199999999,0,0,0,0,0,0,0,0,4.0999999999999996,0]
["Impeller Mixers","cimp_mix_eq_polymer",0,{"$f":"polymer_cmix_size","v":0},"imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,110,0]
["Chemical transfer"]
["Eductor for brine"]
["Stainless Steel","ss_eductor_eq",{"$f":"IF(OR(D206>P206,D206<Q206),\"contact vendor\",F206*D206^G206+H206*LN(D206)+I206+J206*EXP(K206*D206)+L206*D206^3+M206*D206^2+N206*D206+O206)","v":958.93145207843747},{"$f":"brine_pipe_diam","v":0.75},"ss_eductor_eq",{"$f":"VLOOKUP($E206,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,105.819723995,942.98182962299995,192.17148511400001,8.1,0]
["Plastic","pl_eductor_eq",{"$f":"IF(OR(D207>P207,D207<Q207),\"contact vendor\",F207*D207^G207+H207*LN(D207)+I207+J207*EXP(K207*D207)+L207*D207^3+M207*D207^2+N207*D207+O207)","v":630.65603046146873},{"$f":"brine_pipe_diam","v":0.75},"pl_eductor_eq",0,0,0,0,0,0,58.028667577999997,-159.28597623600001,683.00808015300004,183.51748784500001,3.1,0]
["Slurry Pump System for solids","res_slurry_eq",{"$f":"IF(OR(D208>P208,D208<Q208),\"contact vendor\",F208*D208^G208+H208*LN(D208)+I208+J208*EXP(K208*D208)+L208*D208^3+M208*D208^2+N208*D208+O208)","v":{"$error":"#NUM!"}},{"$f":"res_transfer_rate","v":0},"gac_slurry_eq",0,0,0,0,0,0,0,-5.3099999999999998E-7,0.21637999499999999,1726.1361602259999,108290,0]
["Eductors for solids","res_seductor_eq",{"$f":"IF(OR(D209>P209,D209<Q209),\"contact vendor\",F209*D209^G209+H209*LN(D209)+I209+J209*EXP(K209*D209)+L209*D209^3+M209*D209^2+N209*D209+O209)","v":"contact vendor"},{"$f":"res_eductor_size","v":"NA"},"seductor_eq",0,0,0,0,0,0,0,22.470786887999999,2229.8918400309999,-1911.930587201,8.1,1.5]
["Salt Saturator"]
["Fiberglass","fg_saltbox_eq",{"$f":"IF(OR(D211>P211,D211<Q211),\"contact vendor\",F211*D211^G211+H211*LN(D211)+I211+J211*EXP(K211*D211)+L211*D211^3+M211*D211^2+N211*D211+O211)","v":20247.662819956076},{"$f":"salt_box_size","v":5},"fg_saltbox_eq",{"$f":"VLOOKUP($E211,eq_table_cl,F$4,FALSE)","v":8290.9055380669997},0.55477764500000004,0,0,0,0,0,0,0,0,80.099999999999994,0]
["Reinforced Plastic","pl_saltbox_eq",{"$f":"IF(OR(D212>P212,D212<Q212),\"contact vendor\",F212*D212^G212+H212*LN(D212)+I212+J212*EXP(K212*D212)+L212*D212^3+M212*D212^2+N212*D212+O212)","v":"contact vendor"},{"$f":"salt_box_size","v":5},"pl_saltbox_eq",0,0,0,0,0,0,0,-4.7059281300000002,792.11250883399998,23963.122303544998,80.099999999999994,23]
["Septic System"]
["Septic Tanks","septic_tank_eq",{"$f":"IF(OR(D214>P214,D214<Q214),\"contact vendor\",F214*D214^G214+H214*LN(D214)+I214+J214*EXP(K214*D214)+L214*D214^3+M214*D214^2+N214*D214+O214)","v":"contact vendor"},{"$f":"sept_tank_vol","v":0},"septic_tank_eq",{"$f":"VLOOKUP($E214,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,-4.1899999999999998E-7,1.820226125,-609.61927057299999,100001,750]
["Instrumentation"]
["Flow Meters - Influent and Treated Water"]
["Orifice Plate","op_fm_eq_in",{"$f":"IF(OR(D217>P217,D217<Q217),\"contact vendor\",F217*D217^G217+H217*LN(D217)+I217+J217*EXP(K217*D217)+L217*D217^3+M217*D217^2+N217*D217+O217)","v":1481.2586202528748},{"$f":"in_meter_size","v":1.5},"op_fm_eq",{"$f":"VLOOKUP($E217,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0.290528801,-20.141018838000001,567.62280550399998,674.16116967899995,60.1,0]
["Propeller","prop_fm_eq_in",{"$f":"IF(OR(D218>P218,D218<Q218),\"contact vendor\",F218*D218^G218+H218*LN(D218)+I218+J218*EXP(K218*D218)+L218*D218^3+M218*D218^2+N218*D218+O218)","v":2349.8597533491247},{"$f":"in_meter_size","v":1.5},"prop_fm_eq",0,0,0,0,0,0,0.48667437299999999,-19.177375645000001,593.88035160699997,1500.545795131,36.1,0]
["Venturi","ven_fm_eq_in",{"$f":"IF(OR(D219>P219,D219<Q219),\"contact vendor\",F219*D219^G219+H219*LN(D219)+I219+J219*EXP(K219*D219)+L219*D219^3+M219*D219^2+N219*D219+O219)","v":2229.8808308963748},{"$f":"in_meter_size","v":1.5},"ven_fm_eq",0,0,0,0,0,0,-8.9659137E-2,7.3814192910000003,135.40877886999999,2010.462068774,48.1,0]
["Magnetic","mag_fm_eq_in",{"$f":"IF(OR(D220>P220,D220<Q220),\"contact vendor\",F220*D220^G220+H220*LN(D220)+I220+J220*EXP(K220*D220)+L220*D220^3+M220*D220^2+N220*D220+O220)","v":3844.6249606383749},{"$f":"in_meter_size","v":1.5},"mag_fm_eq",0,0,0,0,0,0,8.7416773000000003E-2,3.727367106,488.19409208000002,3103.652214921,36.1,0]
["Flow Meters - Process"]
["Orifice Plate","op_fm_eq_proc",{"$f":"IF(OR(D222>P222,D222<Q222),\"contact vendor\",F222*D222^G222+H222*LN(D222)+I222+J222*EXP(K222*D222)+L222*D222^3+M222*D222^2+N222*D222+O222)","v":1481.2586202528748},{"$f":"proc_meter_size","v":1.5},"op_fm_eq",{"$f":"VLOOKUP($E222,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0.290528801,-20.141018838000001,567.62280550399998,674.16116967899995,60.1,0]
["Propeller","prop_fm_eq_proc",{"$f":"IF(OR(D223>P223,D223<Q223),\"contact vendor\",F223*D223^G223+H223*LN(D223)+I223+J223*EXP(K223*D223)+L223*D223^3+M223*D223^2+N223*D223+O223)","v":2349.8597533491247},{"$f":"proc_meter_size","v":1.5},"prop_fm_eq",0,0,0,0,0,0,0.48667437299999999,-19.177375645000001,593.88035160699997,1500.545795131,36.1,0]
["Venturi","ven_fm_eq_proc",{"$f":"IF(OR(D224>P224,D224<Q224),\"contact vendor\",F224*D224^G224+H224*LN(D224)+I224+J224*EXP(K224*D224)+L224*D224^3+M224*D224^2+N224*D224+O224)","v":2229.8808308963748},{"$f":"proc_meter_size","v":1.5},"ven_fm_eq",0,0,0,0,0,0,-8.9659137E-2,7.3814192910000003,135.40877886999999,2010.462068774,48.1,0]
["Magnetic","mag_fm_eq_proc",{"$f":"IF(OR(D225>P225,D225<Q225),\"contact vendor\",F225*D225^G225+H225*LN(D225)+I225+J225*EXP(K225*D225)+L225*D225^3+M225*D225^2+N225*D225+O225)","v":3844.6249606383749},{"$f":"proc_meter_size","v":1.5},"mag_fm_eq",0,0,0,0,0,0,8.7416773000000003E-2,3.727367106,488.19409208000002,3103.652214921,36.1,0]
["Flow Meters - Backwash"]
["Orifice Plate","op_fm_eq_back",{"$f":"IF(OR(D227>P227,D227<Q227),\"contact vendor\",F227*D227^G227+H227*LN(D227)+I227+J227*EXP(K227*D227)+L227*D227^3+M227*D227^2+N227*D227+O227)","v":1221.9334851459998},{"$f":"back_meter_size","v":1},"op_fm_eq",{"$f":"VLOOKUP($E227,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0.290528801,-20.141018838000001,567.62280550399998,674.16116967899995,60.1,0]
["Propeller","prop_fm_eq_back",{"$f":"IF(OR(D228>P228,D228<Q228),\"contact vendor\",F228*D228^G228+H228*LN(D228)+I228+J228*EXP(K228*D228)+L228*D228^3+M228*D228^2+N228*D228+O228)","v":2075.7354454659999},{"$f":"back_meter_size","v":1},"prop_fm_eq",0,0,0,0,0,0,0.48667437299999999,-19.177375645000001,593.88035160699997,1500.545795131,36.1,0]
["Venturi","ven_fm_eq_back",{"$f":"IF(OR(D229>P229,D229<Q229),\"contact vendor\",F229*D229^G229+H229*LN(D229)+I229+J229*EXP(K229*D229)+L229*D229^3+M229*D229^2+N229*D229+O229)","v":2153.162607798},{"$f":"back_meter_size","v":1},"ven_fm_eq",0,0,0,0,0,0,-8.9659137E-2,7.3814192910000003,135.40877886999999,2010.462068774,48.1,0]
["Magnetic","mag_fm_eq_back",{"$f":"IF(OR(D230>P230,D230<Q230),\"contact vendor\",F230*D230^G230+H230*LN(D230)+I230+J230*EXP(K230*D230)+L230*D230^3+M230*D230^2+N230*D230+O230)","v":3595.6610908799998},{"$f":"back_meter_size","v":1},"mag_fm_eq",0,0,0,0,0,0,8.7416773000000003E-2,3.727367106,488.19409208000002,3103.652214921,36.1,0]
["Flow Meters - Residuals"]
["Orifice Plate","op_fm_eq_res",{"$f":"IF(OR(D232>P232,D232<Q232),\"contact vendor\",F232*D232^G232+H232*LN(D232)+I232+J232*EXP(K232*D232)+L232*D232^3+M232*D232^2+N232*D232+O232)","v":1221.9334851459998},{"$f":"res_meter_size","v":1},"op_fm_eq",{"$f":"VLOOKUP($E232,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0.290528801,-20.141018838000001,567.62280550399998,674.16116967899995,60.1,0]
["Propeller","prop_fm_eq_res",{"$f":"IF(OR(D233>P233,D233<Q233),\"contact vendor\",F233*D233^G233+H233*LN(D233)+I233+J233*EXP(K233*D233)+L233*D233^3+M233*D233^2+N233*D233+O233)","v":2075.7354454659999},{"$f":"res_meter_size","v":1},"prop_fm_eq",0,0,0,0,0,0,0.48667437299999999,-19.177375645000001,593.88035160699997,1500.545795131,36.1,0]
["Venturi","ven_fm_eq_res",{"$f":"IF(OR(D234>P234,D234<Q234),\"contact vendor\",F234*D234^G234+H234*LN(D234)+I234+J234*EXP(K234*D234)+L234*D234^3+M234*D234^2+N234*D234+O234)","v":2153.162607798},{"$f":"res_meter_size","v":1},"ven_fm_eq",0,0,0,0,0,0,-8.9659137E-2,7.3814192910000003,135.40877886999999,2010.462068774,48.1,0]
["Magnetic","mag_fm_eq_res",{"$f":"IF(OR(D235>P235,D235<Q235),\"contact vendor\",F235*D235^G235+H235*LN(D235)+I235+J235*EXP(K235*D235)+L235*D235^3+M235*D235^2+N235*D235+O235)","v":3595.6610908799998},{"$f":"res_meter_size","v":1},"mag_fm_eq",0,0,0,0,0,0,8.7416773000000003E-2,3.727367106,488.19409208000002,3103.652214921,36.1,0]
["Building Structures and HVAC",null,{"$f":"IF(LEN($E236)=0,\"\",IF(OR(D236>P236,D236<Q236),\"contact vendor\",F236*D236^G236+H236*LN(D236)+I236+J236*EXP(K236*D236)+L236*D236^3+M236*D236^2+N236*D236+O236))","v":""},null,null,{"$f":"IF(LEN($E236)=0,\"\",VLOOKUP($E236,eq_table_cl,F$7,FALSE))","v":""},"","","","","","","","","","",""]
["Building 1",null,"",null,null,"","","","","","","","","","","",""]
["Low Quality Structure","bldg_lo_eq_1",118.4336952692592,{"$f":"build1_fp","v":30},"bldg_lo_eq",{"$f":"VLOOKUP($E238,eq_table_cl,F$4,FALSE)","v":163.72087260199999},-9.5204622000000003E-2,0,0,0,0,0,0,0,0,200000.1,0]
["Medium Quality Structure","bldg_mid_eq_1",142.74022650179472,{"$f":"build1_fp","v":30},"bldg_mid_eq",198.02119383900001,-9.6244836E-2,0,0,0,0,0,0,0,0,200000.1,0]
["High Quality Structure","bldg_hi_eq_1",237.69506280783364,{"$f":"build1_fp","v":30},"bldg_hi_eq",378.41221851,-0.13671524199999999,0,0,0,0,0,0,0,0,200000.1,0]
["Heating System",null,"",null,null,{"$f":"IF(LEN($E241)=0,\"\",VLOOKUP($E241,eq_table_cl,F$7,FALSE))","v":""},"","","","","","","","","","",""]
["Electric resistance","hvac_elec_eq_1",547.87073305138017,{"$f":"build1_heat_mbh/build1_zones","v":0.38385668608944334},"hvac_elec_eq",{"$f":"VLOOKUP($E242,eq_table_cl,F$4,FALSE)","v":1144.4973268870001},0.76939132899999996,0,0,0,0,0,0,0,0,6148.1,0]
["Natural gas non-condensing furnace","hvac_gas_non_eq_1",431.310481699653,{"$f":"build1_heat_mbh/build1_zones","v":0.38385668608944334},"hvac_gas_non_eq",884.952743048,0.75061779799999995,0,0,0,0,0,0,0,0,5032.1000000000004,0]
["Natural gas condensing furnace","hvac_gas_eq_1",431.310481699653,{"$f":"build1_heat_mbh/build1_zones","v":0.38385668608944334},"hvac_gas_eq",884.952743048,0.75061779799999995,0,0,0,0,0,0,0,0,5032.1000000000004,0]
["Standard efficiency oil furnace","hvac_oil_std_eq_1",584.30620429123212,{"$f":"build1_heat_mbh/build1_zones","v":0.38385668608944334},"hvac_oil_std_eq",1161.335000027,0.71739984700000003,0,0,0,0,0,0,0,0,3350.1,0]
["Mid-efficiency oil furnace","hvac_oil_mid_eq_1",584.30620429123212,{"$f":"build1_heat_mbh/build1_zones","v":0.38385668608944334},"hvac_oil_mid_eq",1161.335000027,0.71739984700000003,0,0,0,0,0,0,0,0,3350.1,0]
["Cooling System",null,"",null,null,{"$f":"IF(LEN($E247)=0,\"\",VLOOKUP($E247,eq_table_cl,F$7,FALSE))","v":""},"","","","","","","","","","",""]
["Air conditioning system","hvac_ac_eq_1",{"$f":"IF(LEN($E248)=0,\"\",IF(OR(D248>P248,D248<Q248),\"contact vendor\",F248*D248^G248+H248*LN(D248)+I248+J248*EXP(K248*D248)+L248*D248^3+M248*D248^2+N248*D248+O248))","v":19.546763714858674},{"$f":"build1_cooling_tons/build1_zones","v":1.3088750063897118E-2},"hvac_ac_eq",{"$f":"VLOOKUP($E248,eq_table_cl,F$4,FALSE)","v":2490.0166433280001},1.117904172,0,0,0,0,0,0,0,0,113.33,0]
["Heat pump","hvac_hp_eq_1",366.36215622280588,{"$f":"build1_cooling_tons/build1_zones","v":1.3088750063897118E-2},{"$f":"IF(D249>12,\"hvac_hp_eq_large\",\"hvac_hp_eq_small\")","v":"hvac_hp_eq_small"},3571.6003625200001,0.52517194700000003,0,0,0,0,0,0,0,0,12,0]
["Building 2",null,{"$f":"IF(LEN($E250)=0,\"\",IF(OR(D250>P250,D250<Q250),\"contact vendor\",F250*D250^G250+H250*LN(D250)+I250+J250*EXP(K250*D250)+L250*D250^3+M250*D250^2+N250*D250+O250))","v":""},null,null,{"$f":"IF(LEN($E250)=0,\"\",VLOOKUP($E250,eq_table_cl,F$7,FALSE))","v":""},"","","","","","","","","","",""]
["Low Quality Structure","bldg_lo_eq_2",{"$f":"IF(LEN($E251)=0,\"\",IF(OR(D251>P251,D251<Q251),\"contact vendor\",F251*D251^G251+H251*LN(D251)+I251+J251*EXP(K251*D251)+L251*D251^3+M251*D251^2+N251*D251+O251))","v":{"$error":"#DIV/0!"}},{"$f":"build2_fp","v":0},"bldg_lo_eq",{"$f":"VLOOKUP($E251,eq_table_cl,F$4,FALSE)","v":163.72087260199999},-9.5204622000000003E-2,0,0,0,0,0,0,0,0,200000.1,0]
["Medium Quality Structure","bldg_mid_eq_2",{"$f":"IF(LEN($E252)=0,\"\",IF(OR(D252>P252,D252<Q252),\"contact vendor\",F252*D252^G252+H252*LN(D252)+I252+J252*EXP(K252*D252)+L252*D252^3+M252*D252^2+N252*D252+O252))","v":{"$error":"#DIV/0!"}},{"$f":"build2_fp","v":0},"bldg_mid_eq",198.02119383900001,-9.6244836E-2,0,0,0,0,0,0,0,0,200000.1,0]
["High Quality Structure","bldg_hi_eq_2",{"$f":"IF(LEN($E253)=0,\"\",IF(OR(D253>P253,D253<Q253),\"contact vendor\",F253*D253^G253+H253*LN(D253)+I253+J253*EXP(K253*D253)+L253*D253^3+M253*D253^2+N253*D253+O253))","v":{"$error":"#DIV/0!"}},{"$f":"build2_fp","v":0},"bldg_hi_eq",378.41221851,-0.13671524199999999,0,0,0,0,0,0,0,0,200000.1,0]
["Heating System",null,""]
["Electric resistance","hvac_elec_eq_2",{"$error":"#DIV/0!"},{"$f":"build2_heat_mbh/build2_zones","v":{"$error":"#DIV/0!"}},"hvac_elec_eq",{"$f":"VLOOKUP($E255,eq_table_cl,F$4,FALSE)","v":1144.4973268870001},0.76939132899999996,0,0,0,0,0,0,0,0,6148.1,0]
["Natural gas non-condensing furnace","hvac_gas_non_eq_2",{"$error":"#DIV/0!"},{"$f":"build2_heat_mbh/build2_zones","v":{"$error":"#DIV/0!"}},"hvac_gas_non_eq",884.952743048,0.75061779799999995,0,0,0,0,0,0,0,0,5032.1000000000004,0]
["Natural gas condensing furnace","hvac_gas_eq_2",{"$error":"#DIV/0!"},{"$f":"build2_heat_mbh/build2_zones","v":{"$error":"#DIV/0!"}},"hvac_gas_eq",884.952743048,0.75061779799999995,0,0,0,0,0,0,0,0,5032.1000000000004,0]
["Standard efficiency oil furnace","hvac_oil_std_eq_2",{"$error":"#DIV/0!"},{"$f":"build2_heat_mbh/build2_zones","v":{"$error":"#DIV/0!"}},"hvac_oil_std_eq",1161.335000027,0.71739984700000003,0,0,0,0,0,0,0,0,3350.1,0]
["Mid-efficiency oil furnace","hvac_oil_mid_eq_2",{"$error":"#DIV/0!"},{"$f":"build2_heat_mbh/build2_zones","v":{"$error":"#DIV/0!"}},"hvac_oil_mid_eq",1161.335000027,0.71739984700000003,0,0,0,0,0,0,0,0,3350.1,0]
["Cooling System",null,"",null,null,{"$f":"IF(LEN($E260)=0,\"\",VLOOKUP($E260,eq_table_cl,F$7,FALSE))","v":""},"","","","","","","","","","",""]
["Air conditioning system","hvac_ac_eq_2",{"$f":"IF(LEN($E261)=0,\"\",IF(OR(D261>P261,D261<Q261),\"contact vendor\",F261*D261^G261+H261*LN(D261)+I261+J261*EXP(K261*D261)+L261*D261^3+M261*D261^2+N261*D261+O261))","v":{"$error":"#DIV/0!"}},{"$f":"build2_cooling_tons/build2_zones","v":{"$error":"#DIV/0!"}},"hvac_ac_eq",{"$f":"VLOOKUP($E261,eq_table_cl,F$4,FALSE)","v":2490.0166433280001},1.117904172,0,0,0,0,0,0,0,0,113.33,0]
["Heat pump","hvac_hp_eq_2",{"$error":"#DIV/0!"},{"$f":"build2_cooling_tons/build2_zones","v":{"$error":"#DIV/0!"}},{"$f":"IF(D262>12,\"hvac_hp_eq_large\",\"hvac_hp_eq_small\")","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Cost Coefficients","index":20,"n_rows":64,"n_cols":17,"rows_kept":64,"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","Modified by","Last modified","Rsq of fit equation","max size used to gen curve","min size for which curve fits are valid"]
["back_pump_eq",0,0,0,0,0,0,0,-6.7002999999999995E-4,14.809014980000001,4093.494684836,0.16787720556525074,null," 1/17/2023 11:37:54 AM",0.95812431183124169,10001,0]
["bldg_hi_eq",378.41221851,-0.13671524199999999,0,0,0,0,0,0,0,0,4.0372546378012256E-2,null," 1/25/2023 5:11:07 PM",0.95319947666108407,200000.1,0]
["bldg_lo_eq",163.72087260199999,-9.5204622000000003E-2,0,0,0,0,0,0,0,0,2.4871309850656418E-2,null," 1/25/2023 5:10:26 PM",0.96700830313985342,200000.1,0]
["bldg_mid_eq",198.02119383900001,-9.6244836E-2,0,0,0,0,0,0,0,0,2.5881342871107462E-2,null," 1/25/2023 5:10:48 PM",0.96588495619097448,200000.1,0]
["ci_bfv_eq_large",0,0,0,0,0,0,1.500986001,-137.11144950400001,4591.2435827480003,-36246.272177972001,0.10118956633106969,null," 1/17/2023 10:13:27 AM",0.94922030750420328,48.1,14]
["ci_bfv_eq_small",221.77653215199999,1.0463710340000001,0,0,0,0,0,0,0,0,0.19940134150122094,null," 1/17/2023 11:28:24 AM",0.94954224445418201,12,1]
["ci_chv_eq",0,0,0,0,0,0,3.240756524,50.118205304,-32.545647099999996,553.63390991000006,0.12711337788421534,null," 1/17/2023 10:59:59 AM",0.95706868872522688,24.1,2]
["ci_mov_eq",0,0,0,0,0,0,0,0,1304.6120832720001,-1165.0485677490001,0.34948104502507477,null," 1/17/2023 11:27:00 AM",0.94241839597621901,48.1,1]
["cpvc_pipe_eq",0,0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,9.2730127969551934E-2,null," 1/13/2023 3:31:55 PM",0.97997834929612926,18.100000000000001,0]
["cs_pv_eq",1596.499332614,0.45949680900000001,0,0,0,0,0,0,0,0,0.10812247070213186,null," 1/13/2023 9:40:48 AM",0.98240798871887336,27101,0]
["csp_pv_eq",1798.6988144679999,0.42308934100000001,0,0,0,0,0,0,0,0,0.10094397418738933,null," 1/13/2023 9:41:07 AM",0.98661329367737571,27101,0]
["cst_heat_eq",0,0,0,0,0,0,0,2.0171999999999999E-5,0.19870423800000001,2163.4462942790001,0.11129269293675889,null," 1/13/2023 11:43:02 AM",0.89312285324987883,30001,0]
["cst_insul_eq",21.046077051000001,0.64355877500000003,0,0,0,0,0,0,0,0,5.7718878460621133E-2,null," 1/13/2023 11:42:30 AM",0.98973564414699278,30001,0]
["di_pipe_eq",0,0,0,0,0,0,1.3009082E-2,-0.63853567099999997,18.152542467,11.056607186999999,8.2838949266919329E-2,null," 1/13/2023 3:31:40 PM",0.99257213725669535,48.1,4]
["fg_bwt_eq",135.281859973,0.66222618499999997,0,0,0,0,0,0,0,0,0.56626731611720127,null," 1/13/2023 10:21:22 AM",0.79467834835124995,20001,0]
["fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,0.37258732877875211,null," 1/13/2023 11:28:39 AM",0.65985747035876607,30001,0]
["fg_pv_eq",0,0,0,0,0,0,0,2.2354919999999999E-3,18.79231828,275.54372241900001,2.7488567290999504E-2,null," 1/13/2023 9:37:21 AM",0.99878194649957874,901,0]
["fg_saltbox_eq",8290.9055380669997,0.55477764500000004,0,0,0,0,0,0,0,0,0.19098054230920467,null," 1/23/2023 12:44:55 PM",0.89006188636383798,80.099999999999994,0]
["gac_slurry_eq",0,0,0,0,0,0,0,-5.3099999999999998E-7,0.21637999499999999,1726.1361602259999,0.13634459989196074,null," 1/19/2023 2:26:16 PM",0.88989336622886217,108290,0]
["hdpe_bwt_eq",0,0,0,0,0,0,3E-9,-4.4866E-5,2.0973282219999998,434.23312942000001,0.15508350270168716,null," 1/13/2023 10:25:53 AM",0.89583196859918646,16502,0]
["hvac_ac_eq",2490.0166433280001,1.117904172,0,0,0,0,0,0,0,0,2.9060052999028089E-2,null," 1/25/2023 5:27:00 PM",0.99708569616381693,113.33,0]
["hvac_elec_eq",1144.4973268870001,0.76939132899999996,0,0,0,0,0,0,0,0,0.21824709010560447,null," 1/25/2023 5:44:55 PM",0.98363308354833745,6148.1,0]
["hvac_gas_eq",884.952743048,0.75061779799999995,0,0,0,0,0,0,0,0,0.11117046204521347,null," 1/25/2023 5:45:25 PM",0.97378468247658279,5032.1000000000004,0]
["hvac_gas_non_eq",884.952743048,0.75061779799999995,0,0,0,0,0,0,0,0,0.11117046204521347,null," 1/25/2023 5:45:06 PM",0.97378468247658279,5032.1000000000004,0]
["hvac_hp_eq_large",2416.5109401350001,0.81084980699999998,0,0,0,0,0,0,0,0,6.3748011821242526E-2,null," 1/25/2023 6:00:17 PM",0.98438546621794643,50.01,12]
["hvac_hp_eq_small",3571.6003625200001,0.52517194700000003,0,0,0,0,0,0,0,0,0.20178190920126421,null," 1/25/2023 5:58:02 PM",0.80101943972733713,12,0]
["hvac_oil_mid_eq",1161.335000027,0.71739984700000003,0,0,0,0,0,0,0,0,8.9610663880693747E-2,null," 1/25/2023 5:45:51 PM",0.98579513413093556,3350.1,0]
["hvac_oil_std_eq",1161.335000027,0.71739984700000003,0,0,0,0,0,0,0,0,8.9610663880693747E-2,null," 1/25/2023 5:45:40 PM",0.98579513413093556,3350.1,0]
["imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,6.537073818864049E-2,null," 1/23/2023 12:37:02 PM",0.9846598234923809,110,0]
["mag_fm_eq",0,0,0,0,0,0,8.7416773000000003E-2,3.727367106,488.19409208000002,3103.652214921,0.15420855763774652,null," 1/23/2023 12:59:50 PM",0.95974019025607282,36.1,0]
["mount_mix_eq",3220.9800634899998,0.14804462199999999,0,0,0,0,0,0,0,0,0.10096714189868675,null," 1/23/2023 12:36:43 PM",0.57579712716736775,4.0999999999999996,0]
["op_fm_eq",0,0,0,0,0,0,0.290528801,-20.141018838000001,567.62280550399998,674.16116967899995,8.7926571657932578E-2,null," 1/23/2023 12:59:03 PM",0.99588591793663983,60.1,0]
["pl_cst_eq",0,0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,0.19181540196500685,null," 1/13/2023 11:24:17 AM",0.9665490920876908,6601,0]
["pl_eductor_eq",0,0,0,0,0,0,58.028667577999997,-159.28597623600001,683.00808015300004,183.51748784500001,6.1090083245424892E-2,null," 1/23/2023 12:43:02 PM",0.99458339570071896,3.1,0]
["pl_saltbox_eq",0,0,0,0,0,0,0,-4.7059281300000002,792.11250883399998,23963.122303544998,0.10384536321735356,null," 1/23/2023 12:45:14 PM",0.58025547997328819,80.099999999999994,23]
["pp_chv_eq",0,0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,0.1427349787694592,null," 1/17/2023 10:59:04 AM",0.93375154994717469,12.1,0]
["pp_man_eq_large",0,0,0,0,0,0,0,0,2553.3443597519999,-25690.347540136001,0.1288535088310907,null," 1/17/2023 10:02:52 AM",0.81137657813383668,24.1,14]
["pp_man_eq_small",0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,0.25566288048231928,null," 1/17/2023 9:54:09 AM",0.86317684069618528,12,0]
["pp_mov_eq_large",0,0,0,0,0,0,0,0,2443.3800723099998,-21582.792424030999,0.10606175481157647,null," 1/17/2023 9:48:39 AM",0.84845770106442142,24.1,14]
["pp_mov_eq_small",0,0,0,0,599.000620282,0.18198897,0,0,0,0,0.1044259768556962,null," 1/17/2023 9:44:40 AM",0.97980463453751598,12,0]
["prop_fm_eq",0,0,0,0,0,0,0.48667437299999999,-19.177375645000001,593.88035160699997,1500.545795131,4.521517984937741E-2,null," 1/23/2023 12:59:37 PM",0.99578400826432001,36.1,0]
["pump_eq",0,0,0,0,0,0,0,-6.7002999999999995E-4,14.809014980000001,4093.494684836,0.16787720556525074,null," 1/17/2023 11:35:59 AM",0.95812431183124169,10001,0]
["pvc_empump_eq",0,0,0,0,1147.9723958510001,5.4740779000000003E-2,0,0,0,0,0.39676137270947814,null," 1/17/2023 12:05:11 PM",0.62162919975925868,21.01,0]
["pvc_mmpump_eq",0,0,0,0,0,0,5.8459699999999996E-4,-0.31291286000000001,58.800444323000001,3000.5306602579999,5.9121223134457057E-2,null," 1/17/2023 12:20:25 PM",0.95805697100435294,132.01,0]
["pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,0.19469475172443332,null," 1/13/2023 3:33:26 PM",0.99750218963449888,48.1,0]
["seductor_eq",0,0,0,0,0,0,0,22.470786887999999,2229.8918400309999,-1911.930587201,0.10253211443061497,null," 1/23/2023 12:43:50 PM",0.97755716442117768,8.1,1.5]
["septic_tank_eq",0,0,0,0,0,0,0,-4.1899999999999998E-7,1.820226125,-609.61927057299999,0.13229078030591235,null," 1/25/2023 3:54:56 PM",0.99863183827826651,100001,750]
["ss_chv_eq",0,0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,0.22117751729640323,null," 1/17/2023 11:03:14 AM",0.98072611838110124,48.1,0]
["ss_cst_eq",57.021589231,0.72932539100000005,0,0,0,0,0,0,0,0,6.872076181729754E-2,null," 1/13/2023 11:27:47 AM",0.99494997588312595,30001,0]
["ss_eductor_eq",0,0,0,0,0,0,0,105.819723995,942.98182962299995,192.17148511400001,0.22220942710385491,null," 1/23/2023 12:42:50 PM",0.81497591957524407,8.1,0]
["ss_empump_eq",2305.9222008940001,0.140989643,0,0,0,0,0,0,0,0,0.19379304652600138,null," 1/17/2023 12:17:46 PM",0.40093386922936991,21.01,0]
["ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,0.19376804452462798,null," 1/17/2023 10:07:57 AM",0.8807162518733741,12.1,0]
["ss_mmpump_eq",0,0,0,0,0,0,0,-0.19761578099999999,60.928056216999998,3430.8004552430002,5.3382527173068531E-2,null," 1/17/2023 12:20:38 PM",0.97321402756132269,132.01,0]
["ss_mov_eq",0,0,0,0,0,0,1.4813451259999999,44.575825872999999,-42.850924452000001,1429.5852851469999,0.27548354444948392,null," 1/17/2023 9:46:38 AM",0.93859465845858792,48.1,0]
["ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,0.25605913422579951,null," 1/13/2023 3:33:57 PM",0.93646598728443631,48.1,0]
["ss_pv_eq",0,0,0,0,0,0,4.0000000000000001E-8,-1.6522430000000001E-3,26.487093706,28673.43064482,0.14140922623004518,null," 1/13/2023 9:40:25 AM",0.98549217500950392,27101,0]
["st_bwt_eq",308.93713092600001,0.50146757099999995,0,0,0,0,0,0,0,0,0.20490922198574954,null," 1/13/2023 10:20:56 AM",0.95117028776390522,289001,0]
["st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,0.42911927902362179,null," 1/13/2023 3:34:36 PM",0.39930452928082849,48.1,0]
["ven_fm_eq",0,0,0,0,0,0,-8.9659137E-2,7.3814192910000003,135.40877886999999,2010.462068774,7.9589033678493251E-2,null," 1/23/2023 12:59:16 PM",0.98202299755210409,48.1,0]

{"sheet":"Cost Data","index":21,"n_rows":1735,"n_cols":7,"rows_kept":1735,"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",0,0,600.18707669670891,15,14]
[]
[]
["bls1141","Centrifugal Pumps (Backwash)"]
[30,"Size needed (gpm)","Size selected (gpm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["back_pump_cost_cl",0,10,3765.081740826402,20,17]
[null,11,30,4254.6995836907727,20,17]
[null,31,200,12125.919025502953,20,17]
[null,201,500,13969.613526038316,20,17]
[null,501,750,17759.918572183145,20,17]
[null,751,1000,18367.928438860366,20,17]
[null,1001,1500,23207.19064302601,20,17]
[null,1501,2000,33543.358376538781,20,17]
[null,2001,3000,38246.128569817702,20,17]
[null,3001,3500,41894.187769881028,20,17]
[null,3501,4000,44289.002142711717,20,17]
[null,4001,6000,82333.048086229319,20,17]
[null,6001,10000,89174.66776026864,20,17]
[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",0,0,18.649999999999999,"N/A","N/A"]
[]
[]
["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",0,0,45.35,"N/A","N/A"]
[]
[]
["bore_rig_cost",0,0,2650,"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",0,0,64,"N/A","N/A"]
[]
[]
["stake_out_cost",0,0,1475,"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",0,0,660,"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",0,0,660,"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",0,0,2650,"N/A","N/A"]
[]
[]
["bls061","Chemical Costs"]
[11,"Chemical","Units","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["chem_cost_cl","Acetic Acid","lb",0.25892298275361592,"N/A","N/A"]
[null,"Aluminum Sulfate (alum)","ton",379.67249647750987,"N/A","N/A"]
[null,"Ammonium Chloride","lb",0.98400176743500989,"N/A","N/A"]
[null,"Antiscalant - Basic","lb",2.935905987838364,"N/A","N/A"]
[null,"Antiscalant - Premium","lb",4.298511395790559,"N/A","N/A"]
[null,"Calcium Hydroxide (Lime) - Large Qty","lb",0.14933365711760807,"N/A","N/A"]
[null,"Calcium Hydroxide (Lime) - Small Qty","lb",0.25092360451306417,"N/A","N/A"]
[null,"Calcium Hypochlorite - Large Qty","lb",1.8076509548824649,"N/A","N/A"]
[null,"Calcium Hypochlorite - Small Qty","lb",3.0195931290952047,"N/A","N/A"]
[null,"Calcium Oxide (Quicklime)","ton",292.14602474409008,"N/A","N/A"]
[null,"Citric Acid (food grade)","lb",1.2847889581924627,"N/A","N/A"]
[null,"Ethanol","gal",4.5669105752706649,"N/A","N/A"]
[null,"Ferric Chloride","lb",0.16017416334156323,"N/A","N/A"]
[null,"Ferric Sulfate","lb",0.14204018747082317,"N/A","N/A"]
[null,"Ferrous Sulfate - Large Qty","lb",1.4750000000000001,"N/A","N/A"]
[null,"Ferrous Sulfate - Mid Qty","lb",1.1012,"N/A","N/A"]
[null,"Ferrous Sulfate - Small Qty","lb",0.91449999999999998,"N/A","N/A"]
[null,"Hydrochloric Acid - Large Qty","lb",0.49255463949257372,"N/A","N/A"]
[null,"Hydrochloric Acid - Mid Qty","lb",0.57004275858817965,"N/A","N/A"]
[null,"Hydrochloric Acid - Small Qty","lb",0.93372617539628344,"N/A","N/A"]
[null,"Hydrogen Peroxide - Large Qty","lb",0.3172018248175183,"N/A","N/A"]
[null,"Hydrogen Peroxide - Small Qty","lb",0.47022883285981981,"N/A","N/A"]
[null,"Liquid Oxygen - Large Qty","ton",78.476632289948313,"N/A","N/A"]
[null,"Liquid Oxygen - Mid Qty","ton",361.7648758605846,"N/A","N/A"]
[null,"Liquid Oxygen - Small Qty","ton",811.40046895446164,"N/A","N/A"]
[null,"Membrane Cleaner - High pH Detergent","gal",44.177656959004025,"N/A","N/A"]
[null,"Membrane Cleaner - Low pH Sulfate Control","gal",38.525745847892914,"N/A","N/A"]
[null,"Phosphoric Acid 75% - Large Qty","lb",0.65600897434378369,"N/A","N/A"]
[null,"Phosphoric Acid 75% - Mid Qty","lb",0.74193129494261945,"N/A","N/A"]
[null,"Phosphoric Acid 75% - Small Qty","lb",0.84674242280285039,"N/A","N/A"]
[null,"Phosphoric Acid 36% - Large Qty","lb",0.33234317417601811,"N/A","N/A"]
[null,"Phosphoric Acid 36% - Small Qty","lb",0.81370650744184447,"N/A","N/A"]
[null,"Polyaluminum Chloride - Large Qty","lb",0.20438225614058614,"N/A","N/A"]
[null,"Polyaluminum Chloride - Small Qty","lb",0.40812805824157544,"N/A","N/A"]
[null,"Polymers","lb",0.74137399196238118,"N/A","N/A"]
[null,"Potassium Permanganate","lb",2.3881161426276218,"N/A","N/A"]
[null,"Sodium Bicarbonate","lb",0.42575032116788325,"N/A","N/A"]
[null,"Sodium Bisulfite","lb",0.48694420796818616,"N/A","N/A"]
[null,"Sodium Carbonate (soda ash)","lb",0.38999349762688967,"N/A","N/A"]
[null,"Sodium Chloride - Large Qty","lb",0.10445948132048184,"N/A","N/A"]
[null,"Sodium Chloride - Mid Qty","lb",0.21448163524559982,"N/A","N/A"]
[null,"Sodium Chloride - Small Qty","lb",0.28961344000739103,"N/A","N/A"]
[null,"Sodium Chlorite 25.0% Solution","lb",0.87543886696652329,"N/A","N/A"]
[null,"Sodium Chlorite 7.5% Solution","lb",0.48591449775627299,"N/A","N/A"]
[null,"Sodium Hexametaphosphate","lb",0.68255791765637375,"N/A","N/A"]
[null,"Sodium Hydroxide 50% - Large Qty","lb",0.21325228017050835,"N/A","N/A"]
[null,"Sodium Hydroxide 50% - Mid Qty","lb",0.2558351123249763,"N/A","N/A"]
[null,"Sodium Hydroxide 50% - Small Qty","lb",0.31827794416978772,"N/A","N/A"]
[null,"Sodium Hydroxide 25% - Large Qty","lb",0.12531949821201241,"N/A","N/A"]
[null,"Sodium Hydroxide 25% - Mid Qty","lb",0.15728565790356952,"N/A","N/A"]
[null,"Sodium Hydroxide 25% - Small Qty","lb",0.17978347397804662,"N/A","N/A"]
[null,"Sodium Hypochlorite - Large Qty","gal",1.0111282050615207,"N/A","N/A"]
[null,"Sodium Hypochlorite - Mid Qty","gal",1.3708025989562564,"N/A","N/A"]
[null,"Sodium Hypochlorite - Small Qty","gal",1.7203222705757928,"N/A","N/A"]
[null,"Sulfuric Acid - Large Qty","lb",0.13709828619050735,"N/A","N/A"]
[null,"Sulfuric Acid - Small Qty","lb",0.19509817893903403,"N/A","N/A"]
[null,"Tetrasodium Pyrophosphate","lb",8.3511491937189888,"N/A","N/A"]
[null,"Zinc Orthophosphate - Large Qty","gal",6.3109223358010995,"N/A","N/A"]
[null,"Zinc Orthophosphate - Mid Qty","gal",8.0362899049881236,"N/A","N/A"]
[null,"Zinc Orthophosphate - Small Qty","gal",10.748262798053529,"N/A","N/A"]
[]
[]
["bls1149","Cast Iron Manual Valves"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ci_bfv_cost_cl",0,2,382.59443243243237,25,20]
[null,2.1,2.5,465.81371999999999,25,20]
[null,2.6,3,985.99555274261604,25,20]
[null,3.1,4,1175,25,20]
[null,4.0999999999999996,8,1725,25,20]
[null,8.1,12,2875,25,20]
["ci_bfv_cost_large",12.1,14,5400,25,20]
[null,14.1,18,9700,25,20]
[null,18.100000000000001,20,12700,25,20]
[null,20.100000000000001,24,20900,25,20]
[null,24.1,30,17100,25,20]
[null,30.1,36,21100,25,20]
[null,36.1,42,26600,25,20]
[null,42.1,48,34100,25,20]
[null,48.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Cast Iron Check Valves"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ci_chv_cost_cl",0,2,727.99227027027018,25,20]
[null,2.1,3,906.87331645569623,25,20]
[null,3.1,4,1775,25,20]
[null,4.0999999999999996,6,2750,25,20]
[null,6.1,8,4850,25,20]
[null,8.1,12,12600,25,20]
[null,12.1,18,47100,25,20]
[null,18.100000000000001,24,66500,25,20]
[null,24.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Cast Iron Motor/Air Operated Valves (on/off)"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ci_mov_cost_cl",0,1,1344.7174074420614,25,20]
[null,1.1000000000000001,2,863.90978021978026,25,20]
[null,2.1,3,3473.2001649484537,25,20]
[null,3.1,4,4185.087896551724,25,20]
[null,4.0999999999999996,6,6000.7343666666675,25,20]
[null,6.1,8,11061.839595959596,25,20]
[null,8.1,10,14396.050612244897,25,20]
[null,10.1,12,16659.506451612902,25,20]
[null,12.1,14,19254.500240963855,25,20]
[null,14.1,16,26647.512289156628,25,20]
[null,16.100000000000001,18,33531.189219858155,25,20]
[null,18.100000000000001,30,42084.270140109402,25,20]
[null,30.1,48,59227.779900671587,25,20]
[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",0,0,739.60558874747949,40,37]
[]
[]
["bls061","Chemical Resistant Coating for Concrete"]
[11,null,null,"Avg. Unit Cost (per gal)","Useful Life (large)","Useful Life (small)"]
["conc_coating_cost_cl",0,0,389.13,10,10]
[]
[]
["BCI","Concrete Pad"]
[3,null,null,"Avg. Unit Cost (per cy)","Useful Life (large)","Useful Life (small)"]
["conc_pad_cost_cl",0,0,492.74999999999994,40,37]
[]
[]
["bls118","Conductivity Meters"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["conduct_meter_cost_cl",0,0,2280.4682700037665,15,14]
[]
[]
["bls072106033","CPVC Piping"]
[15,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["cpvc_pipe_cost_cl",0,0.5,2.6632135313802943,22,17]
[null,0.6,0.75,3.4161861313868607,22,17]
[null,0.76,1,4.6191902899139743,22,17]
[null,1.1000000000000001,1.5,6.9897382182847299,22,17]
[null,1.6,2,9.7307617597109495,22,17]
[null,2.1,2.5,13.9160178794061,22,17]
[null,2.6,3,15.479636354286573,22,17]
[null,3.1,4,27.687322631427584,22,17]
[null,4.0999999999999996,6,50.768846439169138,22,17]
[null,6.1,8,60.907083897837325,22,17]
[null,8.1,10,120.49246198157502,22,17]
[null,10.1,12,157.99898111173229,22,17]
[null,12.1,14,232.01930337969426,22,17]
[null,14.1,16,296.65379213483146,22,17]
[null,16.100000000000001,18,297.3340569345113,22,17]
[null,18.100000000000001,"contact vendor","contact vendor",22,17]
[]
[]
["bls1072","Carbon Steel Pressure Vessels - Stainless Steel Internals"]
[23,"Size needed (gal)","Size selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["cs_pv_cost_cl",0,180,18903.617325224444,35,30]
[null,181,1400,37307.291561729398,35,30]
[null,1401,2000,56179.431524547799,35,30]
[null,2001,6800,86885.007846737135,35,30]
[null,6801,27100,188661.29032258067,35,30]
[null,27101,"contact vendor","contact vendor",35,30]
[]
[]
["bls1072","Carbon Steel Pressure Vessels - Plastic Internals"]
[23,"Size needed (gal)","Size selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["csp_pv_cost_cl",0,180,17250.424316108834,35,30]
[null,181,1400,32550.197998383468,35,30]
[null,1701,2000,49233.695090439272,35,30]
[null,1401,6800,71941.198515468393,35,30]
[null,6801,27100,142935.48387096776,35,30]
[null,27101,"contact vendor","contact vendor",35,30]
[]
[]
["bls106","Heat Tracing for Storage Tanks"]
[22,"Size Needed (gal)","Size Selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["cst_heat_cost_cl",0,40,2118,10,7]
[null,41,60,2118,10,7]
[null,61,80,2118,10,7]
[null,81,120,2118,10,7]
[null,121,140,2118,10,7]
[null,141,175,2118,10,7]
[null,176,200,2118,10,7]
[null,201,250,2118,10,7]
[null,251,300,2118,10,7]
[null,301,400,2203,10,7]
[null,401,550,2203,10,7]
[null,551,625,3358,10,7]
[null,626,700,2491,10,7]
[null,701,850,2306,10,7]
[null,851,950,2560,10,7]
[null,951,1000,2184.75,10,7]
[null,1001,1100,2627,10,7]
[null,1101,1200,2636,10,7]
[null,1201,1500,2627,10,7]
[null,1501,1850,2694,10,7]
[null,1851,2000,2694,10,7]
[null,2001,2050,2694,10,7]
[null,2051,2400,3033,10,7]
[null,2401,2500,2571.9499999999998,10,7]
[null,2501,2900,3136,10,7]
[null,2901,3000,3136,10,7]
[null,3001,4000,3424,10,7]
[null,4001,4100,3424,10,7]
[null,4101,4200,3424,10,7]
[null,4201,5200,2781.75,10,7]
[null,5201,5500,3542,10,7]
[null,5501,5600,3542,10,7]
[null,5601,6500,5354,10,7]
[null,6501,6510,5354,10,7]
[null,6511,7300,5777,10,7]
[null,7301,8000,4290.45,10,7]
[null,8001,8400,5777,10,7]
[null,8401,10000,5777,10,7]
[null,10001,12000,8374.167270844122,10,7]
[null,12001,"contact vendor","contact vendor",10,7]
[]
[]
["bls106","Insulation for Storage Tanks"]
[22,"Size Needed (gal)","Size Selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["cst_insul_cost_cl",0,40,230,10,7]
[null,41,60,294,10,7]
[null,61,80,353,10,7]
[null,81,120,460,10,7]
[null,121,140,506,10,7]
[null,141,175,558,10,7]
[null,176,200,615,10,7]
[null,201,250,727,10,7]
[null,251,300,879,10,7]
[null,301,400,1016,10,7]
[null,401,550,1257,10,7]
[null,551,625,1306,10,7]
[null,626,700,1306,10,7]
[null,701,850,1724,10,7]
[null,851,950,1758,10,7]
[null,951,1000,1613.8,10,7]
[null,1001,1100,1834,10,7]
[null,1101,1200,2032,10,7]
[null,1201,1500,2469,10,7]
[null,1501,1850,2823,10,7]
[null,1851,2000,2823,10,7]
[null,2001,2050,3237,10,7]
[null,2051,2400,3221,10,7]
[null,2401,2500,2956.9,10,7]
[null,2501,2900,3648,10,7]
[null,2901,3000,3648,10,7]
[null,3001,4000,4418,10,7]
[null,4001,4100,4549,10,7]
[null,4101,4200,4654,10,7]
[null,4201,5200,4641.1000000000004,10,7]
[null,5201,5500,4808,10,7]
[null,5501,5600,5674,10,7]
[null,5601,6500,6276,10,7]
[null,6501,6510,5297,10,7]
[null,6511,7300,6966,10,7]
[null,7301,8000,6394.7,10,7]
[null,8001,8400,7347,10,7]
[null,8401,10000,8170,10,7]
[null,10001,12000,9076,10,7]
[null,12001,"contact vendor","contact vendor",10,7]
[]
[]
[]
["Current Year","current_year_cl",2021]
[]
[]
["bls10150211","Ductile Iron Piping"]
[19,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["di_pipe_cost_cl",0,4,75,40,35]
[null,4.0999999999999996,6,92.5,40,35]
[null,6.1,8,126,40,35]
[null,8.1,10,161,40,35]
[null,10.1,12,197,40,35]
[null,12.1,14,157,40,35]
[null,14.1,16,169,40,35]
[null,16.100000000000001,18,216,40,35]
[null,18.100000000000001,20,225,40,35]
[null,20.100000000000001,24,254,40,35]
[null,24.1,30,345.13777777777773,40,35]
[null,30.1,36,451.23555555555549,40,35]
[null,36.1,42,628.76444444444439,40,35]
[null,42.1,48,816.64,40,35]
[null,48.1,"contact vendor","contact vendor",40,35]
[]
[]
["bls118","Electrical Enclosure"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["elec_encl_cost_cl",0,0,1400,22,17]
[]
[]
[3,null,null,"Avg. Unit Cost (per cy)","Useful Life (large)"]
["ep_dike_construct_cl","Evaporation pond dike construction","ep_dike_construct_cl",8.19,"NA"]
[]
[]
["bls07210606","Evaporation pond liner"]
[16,null,null,"Avg. Unit Cost (per sf)","Useful Life (large)","Useful Life (small)"]
["ep_liner_cost_cl",0,0,2.7,10,10]
[]
[]
["BCI","Excavation"]
[3,null,null,"Avg. Unit Cost (per cy)","Useful Life (large)","Useful Life (small)"]
["excavate_cost_cl",0,0,30.879999999999995,"N/A","N/A"]
[]
[]
["bls07210606","Fiberglass Backwash Tanks"]
[16,"Size needed (gal)","Size selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["fg_bwt_cost_cl",0,564,7145.2205882352946,25,20]
[null,565,600,18678.227941176472,25,20]
[null,601,1000,28419.964285714283,25,20]
[null,1001,1470,8733.9285714285706,25,20]
[null,1471,1500,24998.206896551721,25,20]
[null,1501,2000,28731.03875968992,25,20]
[null,2001,3000,30053.043927648578,25,20]
[null,3001,4000,33272.392764857876,25,20]
[null,4001,4500,12994.315245478036,25,20]
[null,4501,5000,36466.366492146597,25,20]
[null,5001,6000,40172.167539267015,25,20]
[null,6001,7000,43357.41361256544,25,20]
[null,7001,8000,46547.246073298425,25,20]
[null,8001,9000,49390.806282722508,25,20]
[null,9001,10000,58598.51880877743,25,20]
[null,10001,11000,55237.429467084643,25,20]
[null,11001,11750,26877.272727272728,25,20]
[null,11751,12000,58195.188087774295,25,20]
[null,12001,13000,67522.711598746086,25,20]
[null,13001,14000,74843.307210031358,25,20]
[null,14001,15000,73837.256097560967,25,20]
[null,15001,20000,103145.65094339623,25,20]
[null,20001,20300,37943.773584905663,25,20]
[null,20001,22000,115906.58490566039,25,20]
[null,20001,25000,134954.3548387097,25,20]
[null,20001,30000,163190.43243243243,25,20]
[null,20001,35000,177220.13513513512,25,20]
[null,20001,40000,222109.6216216216,25,20]
[null,20001,45000,254334.97297297296,25,20]
[null,20001,48000,271073.67567567568,25,20]
[null,20001,50000,203871.02702702701,25,20]
[null,20001,"contact vendor","contact vendor",25,20]
[]
[]
["bls07210606","Fiberglass Chemical Storage Tanks"]
[16,"Size Needed (gal)","Size Selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["fg_cst_cost_cl",0,564,10643.27205882353,10,7]
[null,565,600,9872.8308823529405,10,7]
[null,601,625,10625.875,10,7]
[null,626,1000,12232.285714285714,10,7]
[null,1001,1470,12855.625,10,7]
[null,1471,1500,15064.344827586207,10,7]
[null,1501,2000,18487.235142118861,10,7]
[null,2001,2150,12954.956072351421,10,7]
[null,2151,3000,19159.81395348837,10,7]
[null,3001,4000,21829.291989664081,10,7]
[null,4001,4500,39689.09560723514,10,7]
[null,4501,5000,24602.528795811515,10,7]
[null,5001,6000,27770.575916230366,10,7]
[null,6001,7000,30351.565445026175,10,7]
[null,7001,8000,32931.408376963351,10,7]
[null,8001,9000,35253.267015706806,10,7]
[null,9001,10000,37624.749216300945,10,7]
[null,10001,10100,18617.288401253922,10,7]
[null,10101,11000,39992.100313479626,10,7]
[null,11001,11750,55751.175548589345,10,7]
[null,11751,12000,42353.730407523515,10,7]
[null,12001,13000,49086.206896551725,10,7]
[null,13001,14000,55803.808777429469,10,7]
[null,14001,15000,59147.258536585359,10,7]
[null,15001,20000,75892.113207547169,10,7]
[null,20001,22000,95701.867924528313,10,7]
[null,22001,25000,111582.25806451614,10,7]
[null,25001,29610,34484.032258064522,10,7]
[null,29611,30000,135622.54054054053,10,7]
[null,30001,"contact vendor","contact vendor",10,7]
[]
[]
["bls07210606","Fiberglass Pressure Vessels - Plastic Internals"]
[16,"Size needed (gal)","Size selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["fg_pv_cost_cl",0,187,3564.9366552509068,25,20]
[null,188,264,4715.9393278960542,25,20]
[null,265,345,6699.5778154536429,25,20]
[null,346,463,8437.1019714039867,25,20]
[null,464,900,17867.134000531456,25,20]
[null,901,"contact vendor","contact vendor",25,20]
[]
[]
["bls114","Fiberglass Salt Saturator (Brinemaker)"]
[29,"Size Needed (tons)","Size Selected (tons)","Avg. Unit Cost","Useful Life(large)","Useful Life (small)"]
["fg_saltbox_cost_cl",0,5,15616.958308798366,25,20]
[null,5.0999999999999996,10,41977.372309220293,25,20]
[null,10.1,35,56372.334683886889,25,20]
[null,35.1,40,68450.961837467112,25,20]
[null,40.1,75,98010.007096359113,25,20]
[null,75.099999999999994,80,79665.455340428918,25,20]
[null,80.099999999999994,"contact vendor","contact vendor",25,20]
[]
[]
["bls1141","Slurry Pumps for Media Transfer"]
[30,"Size Needed (lb/hr)","Size Selected (lb/hr)","Avg. Unit Cost","Useful Life(large)","Useful Life (small)"]
["gac_slurry_cost_cl",0,3369,2695.6790639301639,20,15]
[null,3370,8422,3397.7395118773702,20,15]
[null,8423,12513,4485.1233552826388,20,15]
[null,12514,21658,5623.1498382603413,20,15]
[null,21659,24064,5503.1934667585701,20,15]
[null,24065,29599,7395.6437375098158,20,15]
[null,29600,36096,8157.4375622864745,20,15]
[null,36097,41390,12412.345463578609,20,15]
[null,41391,57032,15312.983296187971,20,15]
[null,57033,66176,16434.285464427834,20,15]
[null,66177,72193,16931.904693619013,20,15]
[null,72194,108289,16394.998463315911,20,15]
[null,108290,"contact vendor","contact vendor",20,15]
[]
[]
["bls07210606","HDPE Backwash Tanks "]
[16,"Size Needed (gal)","Size Selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hdpe_bwt_cost_cl",0,300,1386.5477871292217,25,20]
[null,301,550,1384.7996533333639,25,20]
[null,551,850,2146.4226420816422,25,20]
[null,851,1000,1995.7016566438342,25,20]
[null,1001,1200,3130.7544642857142,25,20]
[null,1201,1500,3408.9308352781204,25,20]
[null,1501,2000,4730.5117831880343,25,20]
[null,2001,2500,5435.1240971303132,25,20]
[null,2501,3000,6806.9102726329838,25,20]
[null,3001,4200,11072.07111111111,25,20]
[null,4201,5200,12227.704476439791,25,20]
[null,5201,6500,15376.40342557439,25,20]
[null,6501,8000,14636.079581151831,25,20]
[null,8001,10500,17612.96962298809,25,20]
[null,10501,12500,28047.512796129413,25,20]
[null,12501,15000,28077.508317844786,25,20]
[null,15001,16501,53210.572999570199,25,20]
[null,16502,"contact vendor","contact vendor",25,20]
[]
[]
["bls118","Head Loss Sensor"]
[43,null,null,"Unit Cost","Useful Life (large)","Useful Life (small)"]
["headloss_cost_cl",0,0,2388.9364733422249,15,14]
[]
[]
["bls114","Impeller Mixers for Rapid Mix"]
[29,"Size needed (hp)","Size Selected (hp)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["imp_mix_cost_cl",0,1,5215.639311849045,25,20]
[null,1.1000000000000001,1.5,5974.8263252684128,25,20]
[null,1.6,2,6068.3450523109377,25,20]
[null,2.1,3,7378.3626076365754,25,20]
[null,3.1,5,8134.7527370290263,25,20]
[null,5.0999999999999996,7.5,11316.307504296892,25,20]
[null,7.6,10,14374.813447090328,25,20]
[null,10.1,20,25944.468684113283,25,20]
[null,20.100000000000001,30,39315.823046232101,25,20]
[null,30.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1154","Laser Jet Printer"]
[38,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["laser_printer_cost_cl",0,0,373.99500000000006,10,8]
[]
[]
["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",0,0.75,5046.2119844357976,15,14]
[null,0.76,1,3719.3050000000003,15,14]
[null,1.1000000000000001,1.5,3762.3734647887327,15,14]
[null,1.6,2,3899.756109589041,15,14]
[null,2.1,2.5,3894.0035399999997,15,14]
[null,2.6,3,4108.8077378640774,15,14]
[null,3.1,4,4281.420210752688,15,14]
[null,4.0999999999999996,6,6813.2262666666675,15,14]
[null,6.1,8,9089.8655287356323,15,14]
[null,8.1,10,12176.345693430656,15,14]
[null,10.1,12,12145.340729927009,15,14]
[null,12.1,14,10284.360875912409,15,14]
[null,14.1,16,12564.606131386863,15,14]
[null,16.100000000000001,18,10867.900729927009,15,14]
[null,18.100000000000001,20,14743.154452554745,15,14]
[null,20.100000000000001,24,19627.052846715331,15,14]
[null,24.1,30,22949.66189781022,15,14]
[null,30.1,36,30908.188029197081,15,14]
[null,36.1,"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",44,40,35]
[null,"Aluminum Stairs","riser",460,40,35]
[null,"Checkered Plate Platform","sf",47.774999999999999,40,35]
[null,"Grating","sf",43.491623083060013,40,35]
[]
[]
["bls114","Mounted Mixers (for neutralization tanks, etc)"]
[29,"Size needed (hp)","Size selected (hp)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["mount_mix_cost_cl",0,0.33333333333333331,2576.0571507413197,25,22]
[null,0.34,0.5,3281.4726797331573,25,22]
[null,0.51,0.75,2703.2428881584933,25,22]
[null,0.76,1,3740.58217089759,25,22]
[null,1.1000000000000001,1.5,3059.3629529265804,25,22]
[null,1.6,2,3689.7078759307205,25,22]
[null,2.1,4,3958.3489700850441,25,22]
[null,4.0999999999999996,"contact vendor","contact vendor",25,22]
[]
[]
["bls118","Online Nitrate Analyzer"]
[43,null,null,"Unit Cost","Useful Life (large)","Useful Life (small)"]
["nitrateanalyzer_cost_cl",0,0,25803.68440885692,15,14]
[]
[]
["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",0,2,1917.9132555761435,15,14]
[null,2.1,3,2012.2775307939435,15,14]
[null,3.1,6,3229.2703536375971,15,14]
[null,6.1,12,5131.3008277058216,15,14]
[null,12.1,16,6932.5703263810165,15,14]
[null,16.100000000000001,24,6272.4431261963609,15,14]
[null,48.1,60,25150.900552878997,15,14]
[null,60.1,"contact vendor","contact vendor",15,14]
[]
[]
["bls117507","Operator Interface Software"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["op_interface_software_cost_cl",0,0,40.5,10,8]
[]
[]
["bls118","ORP Sensor"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["orp_anal_cost_cl",0,0,2732.7503535108604,15,14]
[]
[]
["bls11510114","PC Workstation"]
[37,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pc_workstation_cost_cl",0,0,1325.79,10,8]
[]
[]
["bls118","pH Meters/Controllers"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pH_meter_cost_cl",0,0,3047.1155477538618,15,14]
[]
[]
["bore_cost",0,0,64,"N/A","N/A"]
[null,"Hand Dug Test Pits",null,"Avg. Unit Cost (per cy)","Useful Life (large)","Useful Life (small)"]
["pit_cost_cl",0,0,284.5,"N/A","N/A"]
[]
[]
["bls07210606","Plastic (XLPE) Chemical Storage Tanks"]
[16,"Size Needed (gal)","Size Selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pl_cst_cost_cl",0,60,648.92857142857144,10,7]
[null,61,100,1067.8571428571429,10,7]
[null,101,120,745.85714285714289,10,7]
[null,121,155,821.42857142857133,10,7]
[null,156,200,903.57142857142856,10,7]
[null,201,205,1412.8571428571427,10,7]
[null,206,295,1150,10,7]
[null,296,300,1288,10,7]
[null,301,540,1827.6785714285716,10,7]
[null,541,550,1339.5735294117649,10,7]
[null,551,850,1913.6764705882354,10,7]
[null,851,1000,1653.4642857142858,10,7]
[null,1001,1050,3015,10,7]
[null,1051,1200,2413.1964285714284,10,7]
[null,1201,1450,1917.875,10,7]
[null,1451,1500,3619.2413793103447,10,7]
[null,1501,2000,4125.1886304909558,10,7]
[null,2001,2450,3836.3617571059431,10,7]
[null,2451,2500,5598.2635658914724,10,7]
[null,2501,2550,7703.9793281653738,10,7]
[null,2551,3000,5615.0490956072354,10,7]
[null,3001,4200,8250.3772609819116,10,7]
[null,4201,5200,11687.261780104711,10,7]
[null,5201,5300,13787.82722513089,10,7]
[null,5301,6500,14716.570680628272,10,7]
[null,6501,6600,17680.523560209422,10,7]
[null,6601,"contact vendor","contact vendor",10,7]
[]
[]
["bls114","Plastic Eductors (for liquid solutions)"]
[29,"Size Needed (in. diam)","Size Selected (in. diam)","Avg. Unit Cost","Useful Life(large)","Useful Life (small)"]
["pl_eductor_cost_cl",0,0.5,481.93126486452076,22,17]
[null,0.51,0.75,702.02717316143742,22,17]
[null,0.76,1,699.02092264499606,22,17]
[null,1.1000000000000001,1.5,1099.9332416323491,22,17]
[null,1.6,2,1360.1061971941751,22,17]
[null,2.1,3,2365.6722675847818,22,17]
[null,3.1,"contact vendor","contact vendor",22,17]
[]
[]
["bls114","Reinforced Plastic Salt Saturator (Brinemaker)"]
[29,"Size Needed (tons)","Size Selected (tons)","Avg. Unit Cost","Useful Life(large)","Useful Life (small)"]
["pl_saltbox_cost_cl",0,23,46895.133512695342,25,20]
[null,23.1,25,36207.352424455079,25,20]
[null,25.1,27,41804.409352504816,25,20]
[null,27.1,40,54130.913463583238,25,20]
[null,40.1,42,44373.49303762948,25,20]
[null,42.1,59,49529.137167641573,25,20]
[null,59.1,60,64367.056872138957,25,20]
[null,60.1,63,57099.898982493134,25,20]
[null,63.1,80,55873.200961520859,25,20]
[null,80.099999999999994,"contact vendor","contact vendor",25,20]
[]
[]
["bls115","Plant Intelligence Software"]
[36,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plant_intel_software_cost_cl",0,0,20680.739999999998,10,8]
[]
[]
["bls115","Expansion Base Controller Module"]
[36,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_base_expansion_controller_cost_cl",0,0,107.74000000000001,10,8]
[]
[]
["bls117507","Base Expansion Module"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_base_expansion_cost_cl",0,0,142.66999999999999,10,8]
[]
[]
["bls117507","I/O Combination Analog Module"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_combination_analog_cost_cl",0,0,557.33500000000004,10,8]
[]
[]
["bls117507","CPU"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_cpu_cost_cl",0,0,378.8,10,8]
[]
[]
["bls117507","PLC Data Collection Software"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_data_software_cost_cl",0,0,597.23500000000001,10,8]
[]
[]
["bls117507","I/O Discrete Input Module"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_discrete_input_cost_cl",0,0,382.68,10,8]
[]
[]
["bls117507","I/O Discrete Output Module"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_discrete_output_cost_cl",0,0,340.42500000000001,10,8]
[]
[]
["bls117507","Ethernet Module"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_ethernet_cost_cl",0,0,1342.2349999999999,10,8]
[]
[]
["bls115","Operator Interface Unit"]
[36,"System Size",null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_op_interface_cost_cl","small","small",1828.625,10,8]
[null,"large","large",616.5,10,8]
[]
[]
["bls115","PLC Rack/Power Supply"]
[36,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_rack_cost_cl",0,0,355.56,10,8]
[]
[]
["bls117507","PLC  Programming Software"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_software_cost_cl",0,0,553.5,10,8]
[]
[]
["bls114","Portable Mixers"]
[29,"Size needed (hp)","Size selected (hp)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["port_mix_cost_cl",0,1,2673.5819322709162,25,20]
[null,1.1000000000000001,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","PVC Check Valves"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pp_chv_cost_cl",0,0.5,86,25,20]
[null,0.6,0.75,94,25,20]
[null,0.76,1,112,25,20]
[null,1.1000000000000001,1.5,168,25,20]
[null,1.51,2,221,25,20]
[null,2.1,3,535,25,20]
[null,3.1,4,745,25,20]
[null,4.0999999999999996,6,1183.2912922943299,25,20]
[null,6.1,8,2546.809935210013,25,20]
[null,8.1,10,3343.2641795643849,25,20]
[null,10.1,12,3308.8022170682825,25,20]
[null,12.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Polypropylene/PVC Manual Valves"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pp_man_cost_cl",0,0.5,128.83954852512139,25,20]
[null,0.6,0.75,147.50199593286607,25,20]
[null,0.76,1,165.45892277617779,25,20]
[null,1.1000000000000001,1.5,234.30425345942169,25,20]
[null,1.6,2,297.00740796003362,25,20]
[null,2.1,3,500.39976319112048,25,20]
[null,3.1,4,636.40287930604438,25,20]
[null,4.0999999999999996,6,509.65011818181824,25,20]
[null,6.1,8,1509.803581818182,25,20]
[null,8.1,10,2218.7854000000002,25,20]
[null,10.1,12,3493.0035818181823,25,20]
["pp_man_cost_large",12.1,14,9497.3730363636369,25,20]
[null,14.1,16,15175.099218181818,25,20]
[null,16.100000000000001,18,26336.568309090911,25,20]
[null,18.100000000000001,20,27037.973036363637,25,20]
[null,20.100000000000001,24,30928.845763636364,25,20]
[null,24.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Polypropylene/PVC Motor/Air Operated Valves (on/off)"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pp_mov_cost_cl",0,0.5,740.26144396551717,25,20]
[null,0.6,0.75,756.44980603448266,25,20]
[null,0.76,1,762.05928879310341,25,20]
[null,1.1000000000000001,1.5,832.34657327586206,25,20]
[null,1.6,2,819.5775532116046,25,20]
[null,2.1,2.5,754.23778894515874,25,20]
[null,2.6,3,976.71146485581494,25,20]
[null,3.1,4,1166.5479564973525,25,20]
[null,4.0999999999999996,6,1648.4738331376229,25,20]
[null,6.1,8,2631.2493192641541,25,20]
[null,8.1,10,4317.4601627104021,25,20]
[null,10.1,12,5117.5928035714278,25,20]
["pp_mov_cost_large",12.1,14,11974.494936134073,25,20]
[null,14.1,16,17391.798762050355,25,20]
[null,16.100000000000001,18,27381.034667861262,25,20]
[null,18.100000000000001,20,29109.944789041583,25,20]
[null,20.100000000000001,24,32873.996547028371,25,20]
[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",0,2,2762.2015890410958,15,14]
[null,2.1,3,2952.1338543689321,15,14]
[null,3.1,4,3374.8769849462369,15,14]
[null,4.0999999999999996,6,5052.9042666666664,15,14]
[null,6.1,8,5332.266333333333,15,14]
[null,8.1,10,5899.4732846715342,15,14]
[null,10.1,12,6787.882043795621,15,14]
[null,12.1,14,7395.5316788321179,15,14]
[null,14.1,16,8116.5827737226282,15,14]
[null,16.100000000000001,18,8534.2178102189791,15,14]
[null,18.100000000000001,20,9377.896642335767,15,14]
[null,20.100000000000001,24,11593.604671532848,15,14]
[null,24.1,30,15914.305401459857,15,14]
[null,30.1,36,20239.210510948906,15,14]
[null,36.1,"contact vendor","contact vendor",15,14]
[]
[]
["bls1141","Centrifugal Pumps (Booster)"]
[30,"Size needed (gpm)","Size selected (gpm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pump_cost_cl",0,10,3765.081740826402,20,17]
[null,11,30,4254.6995836907727,20,17]
[null,31,200,12125.919025502953,20,17]
[null,301,500,13969.613526038316,20,17]
[null,501,750,17759.918572183145,20,17]
[null,751,1000,18367.928438860366,20,17]
[null,1001,1500,23207.19064302601,20,17]
[null,1501,2000,33543.358376538781,20,17]
[null,2001,3000,38246.128569817702,20,17]
[null,3001,3500,41894.187769881028,20,17]
[null,3501,4000,44289.002142711717,20,17]
[null,4001,6000,82333.048086229319,20,17]
[null,6001,10000,89174.66776026864,20,17]
[null,10001,"contact vendor","contact vendor",20,17]
[]
[]
["bls1141","PVC Chemical Metering Pumps - Electric"]
[30,"Size needed (gph)","Size selected (gph)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pvc_empump_cost_cl",0,0.21,1430.5603577391205,20,15]
[null,0.22,0.5,1698.9532846009226,20,15]
[null,0.51,0.6,667.04762473158007,20,15]
[null,0.61,1,1376.9078299324747,20,15]
[null,1.01,1.5,717.80776274388995,20,15]
[null,1.51,2,1063.3180553384593,20,15]
[null,2.0099999999999998,2.5,2044.2160303212022,20,15]
[null,2.5099999999999998,5,2208.378694324052,20,15]
[null,5.01,6.3,1184.6029949577078,20,15]
[null,6.31,10,2393.3874108986925,20,15]
[null,10.01,21,3340.5799246294214,20,15]
[null,21.01,"contact vendor","contact vendor",20,15]
[]
[]
["bls1141","PVC Chemical Metering Pumps - Mechanical"]
[30,"Size needed (gph)","Size selected (gph)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pvc_mmpump_cost_cl",0,1,3165.9942343406765,20,17]
[null,1.01,2,3165.9942343406765,20,17]
[null,2.0099999999999998,4,3165.9942343406765,20,17]
[null,4.01,5,3165.9942343406765,20,17]
[null,5.01,7,3599.2012643481967,20,17]
[null,7.01,11,3165.9942343406765,20,17]
[null,11.01,14,4109.2781132141945,20,17]
[null,14.01,22,4552.8161503300189,20,17]
[null,22.01,29,4415.4545103623668,20,17]
[null,29.01,35,4569.1941480793221,20,17]
[null,35.01,59,5503.0238131129645,20,17]
[null,59.01,132,6656.4039497412641,20,17]
[null,132.01,"contact vendor","contact vendor",20,17]
[]
[]
["bls072106033","PVC Piping"]
[15,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["pvc_pipe_cost_cl",0,0.5,1.9312269788838421,22,17]
[null,0.6,0.75,2.5438388800988618,22,17]
[null,0.76,1,3.7370578810951129,22,17]
[null,1.1000000000000001,1.5,2.3199999999999998,22,17]
[null,1.6,2,2.4700000000000002,22,17]
[null,2.1,2.5,3.46,22,17]
[null,2.6,3,6.45,22,17]
[null,3.1,4,9.6,22,17]
[null,3.1,6,12.6,22,17]
[null,6.1,8,17.850000000000001,22,17]
[null,8.1,10,22.5,22,17]
[null,10.1,12,29,22,17]
[null,12.1,14,28,22,17]
[null,14.1,16,35,22,17]
[null,16.100000000000001,18,42.5,22,17]
[null,18.100000000000001,20,52.5,22,17]
[null,20.100000000000001,24,73.5,22,17]
[null,24.1,30,115,22,17]
[null,30.1,36,160,22,17]
[null,36.1,42,217,22,17]
[null,42.1,48,265,22,17]
[null,48.1,"contact vendor","contact vendor",22,17]
[]
[]
["bls066","Strong Base Anion Exchange Resins"]
[12,"Resin Type","Units","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["sba_res_cost_cl","Strong base polystyrenic gel-type Type I","cf",232.14331410016109,"N/A","N/A"]
[null,"Strong base polystyrenic gel-type Type II","cf",244.12932340248665,"N/A","N/A"]
[null,"Strong base polystyrenic macroporous Type I","cf",256.3837144722541,"N/A","N/A"]
[null,"Strong base polystyrenic macroporous Type II","cf",261.3837144722541,"N/A","N/A"]
[null,"Strong base polyacrylic","cf",254.61176061178898,"N/A","N/A"]
[null,"Nitrate-selective","cf",291.27842727845564,"N/A","N/A"]
[null,"PFAS-selective","cf",346.35702669178897,"N/A","N/A"]
[]
[]
["bls114","Eductors (for bed transfer)"]
[29,"Size Needed (in. diam)","Size Selected (in. diam)","Avg. Unit Cost","Useful Life(large)","Useful Life (small)"]
["seductor_cost_cl",0,1.5,1592.0114753108576,45,40]
[null,1.6,2,2338.2652863410285,45,40]
[null,2.1,2.5,3611.0523920066867,45,40]
[null,2.6,3,5300.1058353433509,45,40]
[null,3.1,4,9224.9830647570034,45,40]
[null,4.0999999999999996,6,11428.861838511519,45,40]
[null,6.1,8,17349.221932885906,45,40]
[null,8.1,"contact vendor","contact vendor",45,40]
[]
[]
["BCI","Septic System Distribution Box"]
[3,"Size needed","Size selected","Avg. Unit Cost (per sf)","Useful Life (large)","Useful Life (small)"]
["sept_distbox_cost_cl",0,0,176,40,37]
[]
[]
["bls072106033","Septic system distribution pipe (perforated PVC)"]
[15,"Size needed","Size selected","Avg. Unit Cost (per sf)","Useful Life (large)","Useful Life (small)"]
["sept_distpipe_cost_cl",0,4,15.15,45,40]
[]
[]
[null,"Septic system drain field trench excavation","sept_trench_excav_cost",6.95,"NA"]
[null,"Septic system drain field gravel","sept_gravel_cost_cl",42.5,"NA"]
[]
[]
["BCI","Septic tank excavation and drain field",null,"Avg. Unit Cost (per cy)","Useful Life (large)"]
[3,"Septic tank excavation","sept_tank_excav_cost_cl",16.100000000000001,"NA"]
[]
[]
[3,"Septic tank excavation","sept_tank_excav_cost",16.100000000000001,"NA"]
[null,"Septic system drain field trench excavation","sept_trench_excav_cost_cl",6.95,"NA"]
[]
[]
["BCI","Septic Tanks"]
[3,"Size needed (gal)","Size selected (gal)","Avg. Unit Cost (per sf)","Useful Life (large)","Useful Life (small)"]
["septic_tank_cost_cl",0,1000,1425,40,37]
[null,1001,1250,1650,40,37]
[null,1251,1500,1900,40,37]
[null,1501,2000,3150,40,37]
[null,2001,2500,3075,40,37]
[null,2501,4000,7425,40,37]
[null,4001,5000,12200,40,37]
[null,5001,15000,26400,40,37]
[null,15001,25000,47600,40,37]
[null,25001,40000,74500,40,37]
[null,40001,50000,86000,40,37]
[null,50001,75000,130500,40,37]
[null,75001,100000,178000,40,37]
[null,100001,"contact vendor","contact vendor",40,37]
[]
[]
[3,null,null,"Avg. Unit Cost (per sf)","Useful Life (large)"]
["sitework_sf_cl","Sitework unit cost","sitework_sf_cl",15.191208791208791,"N/A"]
[]
[]
["bls1149","Stainless Steel Check Valves"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_chv_cost_cl",0,0.5,260.09816326530608,25,20]
[null,0.6,0.75,282.54780745341617,25,20]
[null,0.76,1,307.49703414634143,25,20]
[null,1.1000000000000001,1.5,473.64268354430379,25,20]
[null,1.6,2,599.03731818181814,25,20]
[null,2.1,2.5,768.14740298507468,25,20]
[null,2.6,3,1029.0379104477611,25,20]
[null,3.1,4,1644.4010800000003,25,20]
[null,4.0999999999999996,6,6040.9246741573043,25,20]
[null,6.1,8,9572.4145503355703,25,20]
[null,8.1,30,49334.628922752097,25,20]
[null,30.1,36,59019.279083141446,25,20]
[null,36.1,42,80002.687763985043,25,20]
[null,42.1,48,96143.77136463394,25,20]
[null,48.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1072","Stainless Steel Chemical Storage Tanks"]
[23,"Size needed (gal)","Size selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_cst_cost_cl",0,1100,10925.879875999251,35,30]
[null,1101,2400,15033.777689958049,35,30]
[null,2401,3000,18123.913110825615,35,30]
[null,3001,4300,25327.233246383039,35,30]
[null,4301,5100,27899.146705242172,35,30]
[null,5101,6100,31920.470343344543,35,30]
[null,6101,8000,40900.418617903975,35,30]
[null,8001,10000,48707.45393314898,35,30]
[null,10001,30000,109987.48232351081,35,30]
[null,30001,"contact vendor","contact vendor",35,30]
[]
[]
["bls114","Stainless Steel Eductors (for liquid solutions)"]
[29,"Size Needed (in. diam)","Size Selected (in. diam)","Avg. Unit Cost","Useful Life(large)","Useful Life (small)"]
["ss_eductor_cost_cl",0,0.5,794.9454755408002,45,40]
[null,0.51,0.75,991.0157787082735,45,40]
[null,0.76,1,1081.191483762733,45,40]
[null,1.1000000000000001,1.5,1490.1469751510231,45,40]
[null,1.6,2,2569.9605577918605,45,40]
[null,2.1,3,5553.9467950946264,45,40]
[null,3.1,4,10441.320103481086,45,40]
[null,4.0999999999999996,6,10818.749085797044,45,40]
[null,6.1,8,11983.743204968245,45,40]
[null,8.1,"contact vendor","contact vendor",45,40]
[]
[]
["bls1141","316 Stainless Steel Chemical Metering Pumps - Electric"]
[30,"Size needed (gph)","Size selected (gph)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_empump_cost_cl",0,0.21,1774.520225173663,20,15]
[null,0.22,0.5,1894.3850274614583,20,15]
[null,0.51,0.8,3294.9791846286298,20,15]
[null,0.81,1,1657.2611794573418,20,15]
[null,1.01,2,3251.9842011993123,20,15]
[null,2.0099999999999998,2.5,2124.9944840368903,20,15]
[null,2.5099999999999998,3,3251.9842011993123,20,15]
[null,3.01,3.17,2406.4161937560611,20,15]
[null,3.1799999999999997,4,3251.9842011993123,20,15]
[null,4.01,5,2552.3385617585946,20,15]
[null,5.01,7,3251.9842011993123,20,15]
[null,7.01,10,2737.3472783332354,20,15]
[null,10.01,21,3684.5397920639643,20,15]
[null,21.01,"contact vendor","contact vendor",20,15]
[]
[]
["bls1149","Stainless Steel Manual Valves"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_man_cost_cl",0,1,317.83100975609756,25,20]
[null,1.1000000000000001,2,468.17123628865829,25,20]
[null,2.1,3,761.47524388103591,25,20]
[null,3.1,4,1023.1879828009146,25,20]
[null,4.0999999999999996,6,1045.1288577751598,25,20]
[null,6.1,8,1499.216706700558,25,20]
[null,8.1,10,2730.5081374852439,25,20]
[null,10.1,12,3467.076863583452,25,20]
[null,12.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1141","316 Stainless Steel Chemical Metering Pumps - Mechanical"]
[30,"Size needed (gph)","Size selected (gph)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_mmpump_cost_cl",0,1,3680.6311572067534,20,17]
[null,1.01,2,3680.6311572067534,20,17]
[null,2.0099999999999998,4,3680.6311572067534,20,17]
[null,4.01,5,3680.6311572067534,20,17]
[null,5.01,7,3680.6311572067534,20,17]
[null,7.01,11,3680.6311572067534,20,17]
[null,11.01,14,4695.5733417958018,20,17]
[null,14.01,29,5001.7497389439741,20,17]
[null,29.01,35,5155.4893766609293,20,17]
[null,35.01,59,6859.1551118682983,20,17]
[null,59.01,98,7352.1766738116858,20,17]
[null,98.01,132,8019.603101716275,20,17]
[null,132.01,"contact vendor","contact vendor",20,17]
[]
[]
["bls1149","Stainless Steel Motor/Air Operated Valves (on/off)"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_mov_cost_cl",0,1,1207.272967032967,25,20]
[null,1.1000000000000001,1.5,1723.1306593406593,25,20]
[null,1.6,2,1414.6933333692275,25,20]
[null,2.1,3,2482.1433022573333,25,20]
[null,3.1,4,4004.9512980917061,25,20]
[null,4.0999999999999996,6,2714.3535021394746,25,20]
[null,6.1,8,4334.6072933153191,25,20]
[null,8.1,10,5587.5543049125572,25,20]
[null,10.1,12,7631.5667775126039,25,20]
[null,12.1,14,24748.502523442836,25,20]
[null,14.1,16,28530.258869128291,25,20]
[null,16.100000000000001,20,46615.65881913164,25,20]
[null,20.100000000000001,24,65149.016724246409,25,20]
[null,24.1,30,80302.681490252042,25,20]
[null,30.1,48,220985.84305316926,25,20]
[null,48.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls10170674","Stainless Steel Piping"]
[21,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["ss_pipe_cost_cl",0,0.5,23,45,40]
[null,0.6,0.75,29.5,45,40]
[null,0.76,1,37.5,45,40]
[null,1.1000000000000001,1.25,45,45,40]
[null,1.26,1.5,57,45,40]
[null,1.6,2,82.5,45,40]
[null,2.1,2.5,153,45,40]
[null,2.6,3,190,45,40]
[null,3.1,4,231,45,40]
[null,4.0999999999999996,6,325,45,40]
[null,6.1,8,475,45,40]
[null,8.1,10,565,45,40]
[null,10.1,12,725,45,40]
[null,12.1,16,328.39642490634219,45,40]
[null,16.100000000000001,24,574.9220707070707,45,40]
[null,24.1,36,1302.2010248742749,45,40]
[null,36.1,48,2074.2913701060911,45,40]
[null,48.1,"contact vendor","contact vendor",45,40]
[]
[]
["bls1072","Stainless Steel Pressure Vessels"]
[23,"Size needed (gal)","Size selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_pv_cost_cl",0,180,34393.230182367304,35,30]
[null,181,1400,53241.5665617294,35,30]
[null,1401,2000,101905.52971576227,35,30]
[null,2001,6800,142962.6122184649,35,30]
[null,17001,27100,327532.25806451618,35,30]
[null,27101,"contact vendor","contact vendor"]
[]
[]
["bls1072","Steel Backwash Tanks"]
[23,"Size needed (gal)","Size selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["st_bwt_cost_cl",0,1000,10213.815000000001,35,30]
[null,1001,10000,27077.073040752352,35,30]
[null,10001,14500,59666.630094043889,35,30]
[null,14501,20000,32998.400849056605,35,30]
[null,20001,35000,47169.235135135132,35,30]
[null,35001,44800,78522.972972972973,35,30]
[null,44801,50000,63507.314594594587,35,30]
[null,50001,134100,120656.91891891892,35,30]
[null,134101,289000,178208.27027027027,35,30]
[null,289001,"contact vendor","contact vendor",35,30]
[]
[]
["bls107411","Steel Piping"]
[25,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["st_pipe_cost_cl",0,0.5,13.896100000000001,35,33]
[null,0.6,1,18.130499999999998,35,33]
[null,1.1000000000000001,1.5,23.482500000000002,35,33]
[null,1.6,2,31.328500000000002,35,33]
[null,2.1,2.5,43.287999999999997,35,33]
[null,2.6,3,49.111499999999999,35,33]
[null,3.1,4,64.635000000000005,35,33]
[null,4.0999999999999996,6,91.93,35,33]
[null,6.1,8,172.095,35,33]
[null,8.1,10,213.54999999999998,35,33]
[null,10.1,12,270.05,35,33]
[null,12.1,14,305.43,35,33]
[null,14.1,16,396.85,35,33]
[null,16.100000000000001,18,419.98,35,33]
[null,18.100000000000001,20,486.21000000000004,35,33]
[null,20.100000000000001,24,592.07000000000005,35,33]
[null,24.1,36,263.86210075918711,35,33]
[null,36.1,48,363.17883258666518,35,33]
[null,48.1,"contact vendor","contact vendor",35,33]
[]
[]
["ECI","Geotechnical costs"]
[4,"Borings, initial field stake out & determination of elevations",null,"Avg. Unit Cost (per day)","Useful Life (large)","Useful Life (small)"]
["stake_out_cost_cl",0,0,1475,"N/A","N/A"]
[]
[]
["bls1173","Standby Generators for Standby Power Calculations"]
[40,"Size needed (kW)","Size selected (kW)","Avg. Unit Cost ($/kW)","Useful Life (large)","Useful Life (small)"]
["std_gen_cost_cl",0,30,660]
[null,31,50,482]
[null,51,60,525]
[null,61,75,477.33333333333331]
[null,76,100,412]
[null,101,125,304]
[null,126,150,356.66666666666669]
[null,151,175,262.85714285714283]
[null,176,200,357.5]
[null,201,250,240]
[null,251,275,301.81818181818181]
[null,276,300,221.66666666666666]
[null,301,350,230]
[null,351,400,237.5]
[null,401,500,214]
[null,501,600,250]
[null,601,650,346.92307692307691]
[null,651,750,281.33333333333331]
[null,751,800,260]
[null,801,900,287.22222222222223]
[null,901,1000,243]
[]
[]
["bls118","Drive Controllers"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["switch_cost_cl",0,0,1300.8978726158491,15,14]
[]
[]
["bls118","Temperature Meter"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["temp_meter_cost_cl",0,0,794.75852923757691,15,14]
[]
[]
["bls118","Turbidimeter"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["turbidimeter_cost_cl",0,0,6183.7045937122821,15,14]
[]
[]
["bls117507","UPS"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ups_cost_cl",0,0,877.495,10,8]
[]
[]
["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",0,1,2193.0706249999998,15,14]
[null,1.1000000000000001,2,2310.6700136986301,15,14]
[null,2.1,3,2401.0457718446605,15,14]
[null,3.1,4,2419.8302129032259,15,14]
[null,4.0999999999999996,6,3590.5771888888885,15,14]
[null,6.1,8,3965.3893275862065,15,14]
[null,8.1,10,4011.5260729927013,15,14]
[null,10.1,12,4677.219503649635,15,14]
[null,12.1,14,5013.5698686131391,15,14]
[null,14.1,16,5181.7450510948911,15,14]
[null,16.100000000000001,18,5924.5187737226279,15,14]
[null,18.100000000000001,20,6330.9421313868606,15,14]
[null,20.100000000000001,24,9988.7523503649645,15,14]
[null,24.1,30,11109.920233576642,15,14]
[null,30.1,36,12511.380087591242,15,14]
[null,36.1,42,13492.40198540146,15,14]
[null,42.1,48,15594.591766423357,15,14]
[null,48.1,"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",0,500,181.38524604341987,40,37]
[null,500.1,1000,152.59181452329247,40,37]
[null,1000.1,2000,134.80205030118768,40,37]
[null,2000.1,3000,127.23811561623944,40,37]
[null,3000.1,4000,119.65198435204586,40,37]
[null,4000.1,5000,114.29481081705296,40,37]
[null,5000.1000000000004,7500,107.59283026135358,40,37]
[null,7500.1,8000,106.71475413024437,40,37]
[null,8000.1,10000,102.07668261986309,40,37]
[null,10000.1,12000,102.10697569089804,40,37]
[null,12000.1,15000,97.487260194733452,40,37]
[null,15000.1,18000,97.108122653342377,40,37]
[null,18000.099999999999,20000,93.246542829484653,40,37]
[null,20000.099999999999,24000,94.708080048348506,40,37]
[null,24000.1,25000,92.553828193295317,40,37]
[null,25000.1,30000,90.338307129170701,40,37]
[null,30000.1,36000,90.041447180993472,40,37]
[null,36000.1,42000,88.914423506689516,40,37]
[null,42000.1,48000,88.479467175528967,40,37]
[null,48000.1,50000,85.89116831075917,40,37]
[null,50000.1,54000,86.097491763353631,40,37]
[null,54000.1,60000,85.905352939687944,40,37]
[null,60000.1,100000,82.041080305591748,40,37]
[null,100000.1,200000,79.117503222271026,40,37]
[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",0,500,96.812325106916731,40,37]
[null,500.1,1000,85.695132889157776,40,37]
[null,1000.1,2000,79.902726370939661,40,37]
[null,2000.1,3000,77.562022463174657,40,37]
[null,3000.1,4000,73.888442053430978,40,37]
[null,4000.1,5000,71.210649833158655,40,37]
[null,5000.1000000000004,7500,68.754095256191349,40,37]
[null,7500.1,8000,68.342791320755438,40,37]
[null,8000.1,10000,65.677166848285296,40,37]
[null,10000.1,12000,66.225667162447152,40,37]
[null,12000.1,15000,63.962022393975595,40,37]
[null,15000.1,18000,63.774970360904831,40,37]
[null,18000.099999999999,20000,61.506399713827875,40,37]
[null,20000.099999999999,24000,62.533501422015092,40,37]
[null,24000.1,25000,61.704060174752492,40,37]
[null,25000.1,30000,60.168928848565692,40,37]
[null,30000.1,36000,60.263829094701443,40,37]
[null,36000.1,42000,59.739422513108003,40,37]
[null,42000.1,48000,59.54501465752233,40,37]
[null,48000.1,50000,58.026379657538449,40,37]
[null,50000.1,54000,58.038523930206111,40,37]
[null,54000.1,60000,58.21329937756736,40,37]
[null,60000.1,100000,56.179268642501221,40,37]
[null,100000.1,200000,54.640406783156237,40,37]
[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",0,500,116.34576395640443,40,37]
[null,500.1,1000,103.19344629810541,40,37]
[null,1000.1,2000,96.04871059453717,40,37]
[null,2000.1,3000,93.135677984524762,40,37]
[null,3000.1,4000,88.775181990128956,40,37]
[null,4000.1,5000,85.653754800953607,40,37]
[null,5000.1000000000004,7500,82.125208477775175,40,37]
[null,7500.1,8000,81.663115865254738,40,37]
[null,8000.1,10000,78.673266907766262,40,37]
[null,10000.1,12000,79.134249580788165,40,37]
[null,12000.1,15000,76.416119325190365,40,37]
[null,15000.1,18000,76.116806928585163,40,37]
[null,18000.099999999999,20000,73.601730882546249,40,37]
[null,20000.099999999999,24000,74.675352562661516,40,37]
[null,24000.1,25000,73.708182823794161,40,37]
[null,25000.1,30000,71.971198866715682,40,37]
[null,30000.1,36000,72.021397991373973,40,37]
[null,36000.1,42000,71.434644688721548,40,37]
[null,42000.1,48000,71.222326845008411,40,37]
[null,48000.1,50000,69.463600800159014,40,37]
[null,50000.1,54000,69.496533272752387,40,37]
[null,54000.1,60000,69.632777066852483,40,37]
[null,60000.1,100000,67.290512754671852,40,37]
[null,100000.1,200000,65.539760978220841,40,37]
[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",0,500,50.742289444355997,25,20]
[null,500.1,"contact vendor","contact vendor"]
[]
[]
["bls1148","Air conditioning system"]
[34,"Size needed (tons)","Size selected (tons)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_ac_cost_cl",0,3.33,9610,25,20]
[null,3.34,66.66,262200,25,20]
[null,66.67,113.32,509000,25,20]
[null,113.33,"contact vendor","contact vendor",25,20]
[]
[]
["bls106","Electric resistance heaters"]
[22,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_elec_cost_cl",0,41,20050,25,20]
[null,41.1,103,53000,25,20]
[null,103.1,461,80828.800000000003,25,20]
[null,461.1,820,186250,25,20]
[null,820.1,1010,240870,25,20]
[null,1010.1,1432,335385,25,20]
[null,1432.1,2273,422280,25,20]
[null,2273.1,3071,602965,25,20]
[null,3071.1,6148,1026523,25,20]
[null,6148.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls106","Natural gas condensing furnace"]
[22,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_gas_cost_cl",0,80,28108.899999999998,25,20]
[null,80.099999999999994,163,36915,25,20]
[null,163.1,544,88087.5,25,20]
[null,544.1,1088,159500,25,20]
[null,1088.0999999999999,3264,370185,25,20]
[null,3264.1,5032,612623,25,20]
[null,5032.1000000000004,"contact vendor","contact vendor",25,20]
[]
[]
["bls106","Natural gas non-condensing furnace"]
[22,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_gas_non_cost_cl",0,80,28108.899999999998,25,20]
[null,80.099999999999994,163,36915,25,20]
[null,163.1,544,88087.5,25,20]
[null,544.1,1088,159500,25,20]
[null,1088.0999999999999,3264,370185,25,20]
[null,3264.1,5032,612623,25,20]
[null,5032.1000000000004,"contact vendor","contact vendor",25,20]
[]
[]
["bls1148","Heat pump"]
[34,"Size needed (tons)","Size selected (tons)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_hp_cost_cl",0,0.5,3300,25,20]
[null,0.51,0.75,3500,25,20]
[null,0.76,1,3862.5,25,20]
[null,1.01,1.5,3862.5,25,20]
[null,1.51,2,4150,25,20]
[null,2.0099999999999998,2.5,5550,25,20]
[null,2.5099999999999998,3,6300,25,20]
[null,3.01,3.5,5250,25,20]
[null,3.51,4,5750,25,20]
[null,4.01,5,6762.5,25,20]
[null,5.01,7.5,11350,25,20]
[null,7.51,10,13700,25,20]
["hvac_hp_cost_large",10.01,12,19700,25,20]
[null,12.01,15,21900,25,20]
[null,15.01,20,24100,25,20]
[null,20.010000000000002,25,32400,25,20]
[null,25.01,30,37400,25,20]
[null,30.01,40,50000,25,20]
[null,40.01,50,59500,25,20]
[null,50.01,"contact vendor","contact vendor"]
[]
[]
["bls106","Mid-efficiency oil furnace"]
[22,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_oil_mid_cost_cl",0,109,38340,25,20]
[null,109.1,235,51502.500000000007,25,20]
[null,235.1,940,145625,25,20]
[null,940.1,1600,224928,25,20]
[null,1600.1,2480,318753,25,20]
[null,2480.1,3350,430315,25,20]
[null,3350.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls106","Standard efficiency oil furnace"]
[22,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_oil_std_cost_cl",0,109,38340,25,20]
[null,109.1,235,51502.500000000007,25,20]
[null,235.1,940,145625,25,20]
[null,940.1,1600,224928,25,20]
[null,1600.1,2480,318753,25,20]
[null,2480.1,3350,430315,25,20]
[null,3350.1,"contact vendor","contact vendor",25,20]
[]
[]
[null,"Building maintenance (labor and materials)","building_matl_rate_cl",6.4790285359180011,"/sf/yr"]
[]
[]
[null,"Cooling system maintenance (labor and materials)","cooling_matl_rate_cl",8.235301147941651E-2,"/sf/yr"]
[]
[]
[null,"Heating oil cost","diesel_cost_cl",3.8295007720020586,"/gal"]
[]
[]
[null,"Energy cost","energy_cost_cl",0.11001750924784216,"/kwh"]
[]
[]
[null,"Natural gas cost","gas_cost_cl",0.57856140350877194,"/therm"]
[]
[]
[5,"Hazardous waste disposal","haz_disposal_cost_cl",363.40616685535008,"/ton"]
[]
[]
[null,"Hazardous waste minimum charge per shipment","haz_trans_min_cost_cl",3392.2096819686953,"/shipment"]
[]
[]
[null,"Hazardous waste transportation","haz_transportation_cost_cl",0.28268414016405796,"/ton-mile"]
[]
[]
[null,"Radioactive Hazardous Waste Annual Fee"]
[null,"Population Served","Annual Fee (inflation adj.)"]
["hazrad_annual_fee_cl",0,953.90523240122491]
[null,20000,4769.5261620061247]
[null,50000,9857.0207348126569]
[]
[]
[null,"Radioactive hazardous waste disposal","hazrad_disposal_cost_cl",14784.380530580231,"/ton"]
[]
[]
[null,"Radioactive hazardous waste minimum charge per shipment","hazrad_trans_min_cost_cl",3392.2096819686953,"/shipment"]
[]
[]
[null,"Radioactive hazardous waste transportation","hazrad_transportation_cost_cl",0.56536828032811592,"/ton-mile"]
[]
[]
[null,"Heating system maintenance (labor and materials)","heating_matl_rate_cl",0.14857538964026834,"/sf/yr"]
[]
[]
["ECI","Labor Costs",null,null,"Inf. Adj. Rates"]
[4,"Design Flow Needed (mgd)","Design Flow (mgd)","Average Water Treatment Plant Operators3","Technical Rate (Loaded)","Managerial Rate (Loaded)","Clerical Rate (Loaded)"]
["labor_table_cl",0,0.03,1,34.161577540106947,50.648663101604278,32.90061497326203]
[null,3.1E-2,0.124,1,34.161577540106947,50.648663101604278,32.90061497326203]
[null,0.1241,0.30499999999999999,1.2,34.161577540106947,50.648663101604278,32.90061497326203]
[null,0.30509999999999998,0.74,1.2,34.161577540106947,50.648663101604278,32.90061497326203]
[null,0.74099999999999999,2.1520000000000001,1.6,36.431310160427806,57.930721925133689,32.90061497326203]
[null,2.1520999999999999,7.3650000000000002,2.8,38.459358288770055,64.529759358288771,42.483930481283423]
[null,7.3651,22.614000000000001,3.8,40.151149732620318,75.300481283422457,42.483930481283423]
[null,22.614100000000001,75.069999999999993,7.8,46.928823529411758,80.449411764705886,42.483930481283423]
[]
[]
[null,"Land Costs"]
["CPI","Land Costs"]
[5,"System Size  greater than (MGD)","Assumed Population","Unit Cost ($/acre)"]
["land_cost_cl",0,"25-100",21165.713250209614]
[null,3.1E-2,"101-500",20660.02273280502]
[null,0.1241,"501-1,000",16458.498827329597]
[null,0.30509999999999998,"1,001-3,300",19327.219360846331]
[null,0.74099999999999999,"3,301-10,000",31219.845835377939]
[null,2.1520999999999999,"10,001-50,000",68950.849699201353]
[null,7.3651,"50,001-100,000",129311.24247230604]
[null,22.614100000000001,"100,001-1,000,000",262816.68000200921]
[]
[]
[null,"Liquid hazardous waste disposal","lhaz_disposal_cost_cl",3.8110010007302626,"/gal"]
[]
[]
[null,"Liquid hazardous waste minimum charge per shipment","lhaz_trans_min_cost_cl",3392.2096819686953,"/shipment"]
[]
[]
[null,"Liquid hazardous waste transportation","lhaz_transportation_cost_cl",1.0469782969039184E-3,"/gal-mile"]
[]
[]
[null,"NEPA Compliance Costs (based on land area)"]
[null,"Land area (acres)","Permit Cost (inf. adj.)"]
["NEPA_cost_cl",0,3769.1218688541057]
[null,1.0009999999999999,15599.976623868382]
[]
[]
["NEPA_SW_cost_cl","NEPA Compliance Costs (with surface water discharge)",30467.068439904022,29100,2020]
[]
[]
[null,"Non-hazardous waste disposal","nonhaz_disposal_cost_cl",110.0374190046018,"/ton"]
[]
[]
[null,"Non-hazardous waste transportation","nonhaz_transportation_cost_cl",0.21197894053360555,"/ton-mile"]
[]
[]
[null,"Permit Costs"]
["CPI","NPDES Permit Costs"]
[5,"Avg Discharge (gpd)","Permit Cost (inf. adj.)"]
["NPDES_permit_cost_cl",0,2408.0500828790123]
[null,100000.1,3036.2370610213629]
[null,1000000.1,5548.9849735907674]
[]
[]
[null,"Pilot Studies"]
["ECI","Pilot study costs"]
[4,"Small systems"]
[null,"Model ","Total (current yr $)"]
["pilot_cost_small","GAC",15793.535539996074]
[null,"AA",15793.535539996074]
[null,"AAFS-50",15793.535539996074]
[null,"G2",15793.535539996074]
[null,"SORB33",15793.535539996074]
[null,"GFH",15793.535539996074]
[null,"GF",15793.535539996074]
[null,"AX",15793.535539996074]
[null,"CX",15793.535539996074]
[null,"Lime",615.39008342245984]
[null,"RO",1217.0660847213492]
[null,"NF",1217.0660847213492]
[null,"EDR",860.39920013666426]
[null,"PLPM",58859.382028416068]
[null,"SLPM",58859.382028416068]
[null,"confilt",2709.1797841536459]
[null,"dirfilt",2709.1797841536459]
[null,"UV",0]
[null,"UVAOP",24372.554078613746]
[null,"PTA",615.39008342245984]
[null,"MSBA",16444.957306241584]
[null,"Tray Aeration",16444.957306241584]
[null,"Diffuse Aeration",14998.238656107189]
[null,"O3_PX",2499.8674794593167]
[null,"O3_D",32140.792422095365]
[null,"RCF for Cr(VI) Removal",5513.4302822925574]
[null,"BIO",134602.19700079926]
[null,"BAF",113958.93551980422]
[null,"Medium systems"]
["pilot_cost_medium","GAC",70415.236495493649]
[null,"AA",70415.236495493649]
[null,"AAFS-50",70415.236495493649]
[null,"G2",70415.236495493649]
[null,"SORB33",70415.236495493649]
[null,"GFH",70415.236495493649]
[null,"GF",70415.236495493649]
[null,"AX",70415.236495493649]
[null,"CX",70415.236495493649]
[null,"Lime",615.39008342245984]
[null,"RO",66652.775724390434]
[null,"NF",66652.775724390434]
[null,"EDR",67436.081031866575]
[null,"PLPM",106012.42499444949]
[null,"SLPM",106012.42499444949]
[null,"confilt",87277.850879096295]
[null,"dirfilt",87277.850879096295]
[null,"UV",20136.618090557393]
[null,"UVAOP",62551.098535576341]
[null,"PTA",615.39008342245984]
[null,"MSBA",36426.901995363005]
[null,"Tray Aeration",36426.901995363005]
[null,"Diffuse Aeration",33992.302523002589]
[null,"O3_PX",3749.8012191889752]
[null,"O3_D",48543.555387689659]
[null,"RCF for Cr(VI) Removal",189167.22449229649]
[null,"BIO",216124.0034000657]
[null,"BAF",134570.11249132303]
[null,"Large systems"]
["pilot_cost_large_cl","GAC",70415.236495493649]
[null,"AA",70415.236495493649]
[null,"AAFS-50",70415.236495493649]
[null,"G2",70415.236495493649]
[null,"SORB33",70415.236495493649]
[null,"GFH",70415.236495493649]
[null,"GF",70415.236495493649]
[null,"AX",70415.236495493649]
[null,"CX",70415.236495493649]
[null,"Lime",615.39008342245984]
[null,"RO",138633.82081554571]
[null,"NF",138633.82081554571]
[null,"EDR",142217.78903377001]
[null,"PLPM",218629.75925053674]
[null,"SLPM",218629.75925053674]
[null,"confilt",160637.62679028435]
[null,"dirfilt",160637.62679028435]
[null,"UV",39431.052611067469]
[null,"UVAOP",114612.79624085034]
[null,"PTA",615.39008342245984]
[null,"MSBA",68723.781450000242]
[null,"Tray Aeration",68723.781450000242]
[null,"Diffuse Aeration",66289.181977639833]
[null,"O3_PX",4999.7349589186333]
[null,"O3_D",48543.555387689659]
[null,"RCF for Cr(VI) Removal",222516.75400470028]
[null,"BIO",354406.6446382748]
[null,"BAF",245287.83478699805]
[]
[]
[null,"Pilot Studies"]
["ECI","Pilot study costs"]
[4,"Small systems"]
[null,"Model ","Total (current yr $)"]
["pilot_cost_small","GAC",15793.535539996074]
[null,"AA",15793.535539996074]
[null,"AAFS-50",15793.535539996074]
[null,"G2",15793.535539996074]
[null,"SORB33",15793.535539996074]
[null,"GFH",15793.535539996074]
[null,"GF",15793.535539996074]
[null,"AX",15793.535539996074]
[null,"CX",15793.535539996074]
[null,"Lime",615.39008342245984]
[null,"RO",1217.0660847213492]
[null,"NF",1217.0660847213492]
[null,"EDR",860.39920013666426]
[null,"PLPM",58859.382028416068]
[null,"SLPM",58859.382028416068]
[null,"confilt",2709.1797841536459]
[null,"dirfilt",2709.1797841536459]
[null,"UV",0]
[null,"UVAOP",24372.554078613746]
[null,"PTA",615.39008342245984]
[null,"MSBA",16444.957306241584]
[null,"Tray Aeration",16444.957306241584]
[null,"Diffuse Aeration",14998.238656107189]
[null,"O3_PX",2499.8674794593167]
[null,"O3_D",32140.792422095365]
[null,"RCF for Cr(VI) Removal",5513.4302822925574]
[null,"BIO",134602.19700079926]
[null,"BAF",113958.93551980422]
[null,"Medium systems"]
["pilot_cost_medium_cl","GAC",70415.236495493649]
[null,"AA",70415.236495493649]
[null,"AAFS-50",70415.236495493649]
[null,"G2",70415.236495493649]
[null,"SORB33",70415.236495493649]
[null,"GFH",70415.236495493649]
[null,"GF",70415.236495493649]
[null,"AX",70415.236495493649]
[null,"CX",70415.236495493649]
[null,"Lime",615.39008342245984]
[null,"RO",66652.775724390434]
[null,"NF",66652.775724390434]
[null,"EDR",67436.081031866575]
[null,"PLPM",106012.42499444949]
[null,"SLPM",106012.42499444949]
[null,"confilt",87277.850879096295]
[null,"dirfilt",87277.850879096295]
[null,"UV",20136.618090557393]
[null,"UVAOP",62551.098535576341]
[null,"PTA",615.39008342245984]
[null,"MSBA",36426.901995363005]
[null,"Tray Aeration",36426.901995363005]
[null,"Diffuse Aeration",33992.302523002589]
[null,"O3_PX",3749.8012191889752]
[null,"O3_D",48543.555387689659]
[null,"RCF for Cr(VI) Removal",189167.22449229649]
[null,"BIO",216124.0034000657]
[null,"BAF",134570.11249132303]
[]
[]
[null,"Pilot Studies"]
["ECI","Pilot study costs"]
[4,"Small systems"]
[null,"Model ","Total (current yr $)"]
["pilot_cost_small_cl","GAC",15793.535539996074]
[null,"AA",15793.535539996074]
[null,"AAFS-50",15793.535539996074]
[null,"G2",15793.535539996074]
[null,"SORB33",15793.535539996074]
[null,"GFH",15793.535539996074]
[null,"GF",15793.535539996074]
[null,"AX",15793.535539996074]
[null,"CX",15793.535539996074]
[null,"Lime",615.39008342245984]
[null,"RO",1217.0660847213492]
[null,"NF",1217.0660847213492]
[null,"EDR",860.39920013666426]
[null,"PLPM",58859.382028416068]
[null,"SLPM",58859.382028416068]
[null,"confilt",2709.1797841536459]
[null,"dirfilt",2709.1797841536459]
[null,"UV",0]
[null,"UVAOP",24372.554078613746]
[null,"PTA",615.39008342245984]
[null,"MSBA",16444.957306241584]
[null,"Tray Aeration",16444.957306241584]
[null,"Diffuse Aeration",14998.238656107189]
[null,"O3_PX",2499.8674794593167]
[null,"O3_D",32140.792422095365]
[null,"RCF for Cr(VI) Removal",5513.4302822925574]
[null,"BIO",134602.19700079926]
[null,"BAF",113958.93551980422]
[]
[]
[null,"POTW discharge base rate (average)","POTW_base_cost_avg_cl",17.200849956393093,"/month"]
[]
[]
[null,"POTW discharge base rate (typical)","POTW_base_cost_typ_cl",18.819499575878012,"/month"]
[]
[]
[null,"POTW discharge TSS rate (average)","POTW_TSS_cost_avg_cl",0.26599808746868864,"/lb over limit"]
[]
[]
[null,"POTW discharge TSS rate (typical)","POTW_TSS_cost_typ_cl",0.38318831991939695,"/lb over limit"]
[]
[]
[null,"POTW discharge volume rate (average)","POTW_vol_cost_avg_cl",5.5573636935648949,"/1,000 gallons"]
[]
[]
[null,"POTW discharge volume rate (typical)","POTW_vol_cost_typ_cl",6.0105855870206728,"/1,000 gallons"]
[]
[]
["pretreat_permit_cost_cl","POTW Preatreatment Permit",2722.1435719501874,2600]
[]
[]
[null,"Radioactive Waste Annual Fee"]
[null,"Population Served","Annual Fee (inflation adj.)"]
["rad_annual_fee_cl",0,953.90523240122491]
[null,20000,4769.5261620061247]
[null,50000,9857.0207348126569]
[]
[]
[null,"Radioactive waste disposal","rad_disposal_cost_cl",14784.380530580231,"/ton"]
[]
[]
[null,"Radioactive waste minimum charge per shipment","rad_trans_min_cost_cl",3392.2096819686953,"/shipment"]
[]
[]
[null,"Radioactive waste transportation","rad_transportation_cost_cl",0.56536828032811592,"/ton-mile"]
[]
[]
[null,"Septic tank pump and haul cost","septic_disposal_cost_cl",0.39785175282348895,"/gal"]
[]
[]
[null,"Storm Water Permit Costs"]
[null,"Land area (acres)","Permit Cost (inf. adj.)"]
["SW_permit_cost_cl",0,0]
[null,1,1779.8631047366612]
[null,5,2722.1435719501874]
[]
[]
[null,"Building Permit Cost Multipliers"]
[null,"System Size  greater than (MGD)","Assumed Population","Multiplier"]
["UBC_mult_table_cl",0,"25-100",2.6]
[null,3.1E-2,"101-500",2.2999999999999998]
[null,0.1241,"501-1,000",2.2000000000000002]
[null,0.30509999999999998,"1,001-3,300",1.8]
[null,0.74099999999999999,"3,301-10,000",1.6]
[null,2.1520999999999999,"10,001-50,000",1.5]
[null,7.3651,"50,001-100,000",1.5]
[null,22.614100000000001,"100,001-1,000,000",1.4]

{"sheet":"Engineering Data","index":22,"n_rows":286,"n_cols":5,"rows_kept":286,"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]
[]
[]
["Chemical Price Break Points"]
["Chemical","Quantity Breakpoint","Units"]
["Calcium Hydroxide (Lime) - Large Qty",50000,"lbs","Large Qty price is for 600 tons per year (100,000 lbs/month); assume breakpoint occurs at approximate midpoint between large and small"]
["Calcium Hydroxide (Lime) - Mid Qty",50000,"lbs","Uses same value as large qty because no intermediate price break exists"]
["Calcium Hydroxide (Lime) - Small Qty",0,"lbs","Small Qty price is for Pallet Lots (50x) 50 lb bags"]
["Calcium Hypochlorite - Large Qty",2000,"lbs","Large Qty price is for 8,000 to 9,800 lbs per year; assume breakpoint occurs at monthly purchase of 5x 100 lb bags (60 per year) (approximate midpoint between large and small qtys)"]
["Calcium Hypochlorite - Mid Qty",2000,"lbs","Uses same value as large qty because no intermediate price break exists"]
["Calcium Hypochlorite - Small Qty",0,"lbs","Small Qty price is for 500 lbs per year"]
["Ferrous Sulfate - Large Qty",2000,"lbs","Large Qty price is for 50x 50 lb bags"]
["Ferrous Sulfate - Mid Qty",500,"lbs","Mid Qty price is for 10x 50 lb bags"]
["Ferrous Sulfate - Small Qty",0,"lbs","Small Qty prices is for a single 50 lb bag (600 lbs/year)"]
["Hydrochloric Acid - Large Qty",17710,"lbs","Large Qty price is for bulk delivery of 70,000 gallons to 365,500 gallons per year; assume breakpoint occurs at monthly purchase of 5,000 gal/month"]
["Hydrochloric Acid - Mid Qty",1771,"lbs","Mid Qty price is for delivery in drums or in mini-bulk of 9,400 to 12,100 gallons per year (~750 to 1,000 gal/month); assume breakpoint occurs at monthly purchase of 500 gal/month (approximate midpoint between small and mid qty)"]
["Hydrochloric Acid - Small Qty",0,"lbs","Small Qty prices are for delivery in containers (totes or drums) in quantities of 1,875 to 4,000 gallons per year"]
["Hydrogen Peroxide - Large Qty",50000,"lbs","Large Qty price is for 1,150,000 lbs/year; assume breakpoint occurs at monthly purchase of 50,000 lbs/month (approximate midpoint)"]
["Hydrogen Peroxide - Mid Qty",50000,"lbs","Uses same value as large qty because no intermediate price break exists"]
["Hydrogen Peroxide - Small Qty",0,"lbs","Small Qty price are for 14,000 gallons per year (~139,000 lbs/year; 11,500 lbs/month @ specific gravity 1.19) and 60 tons (120,000 lbs/year; 10,000 lbs/month)"]
["Liquid Oxygen - Large Qty",1,"tons","Large Qty price is for 15 to 15,000 tons per year; assume breakpoint at 1 ton per month"]
["Liquid Oxygen - Mid Qty",0.5,"tons","Mid Qty price is for bulk delivery, greater than 0.5 tons"]
["Liquid Oxygen - Small Qty",0,"tons","Small Qty price is for delivery in cylinders"]
["Phosphoric Acid 75% - Large Qty",44000,"lbs","Large Qty price is for bulk truck deliveries in minimum quantities of 44,000 to 48,000 lbs"]
["Phosphoric Acid 75% - Mid Qty",3621.75,"lbs","Mid Qty price is for delivery in 275 gal totes (so minimum of 1 tote per month); assume 13.17 lbs/gal consistent with 75% acid"]
["Phosphoric Acid 75% - Small Qty",0,"lbs"]
["Phosphoric Acid 36% - Large Qty",44000,"lbs","Large Qty price is for bulk truck deliveries in minimum quantities of 44,000 to 48,000 lbs"]
["Phosphoric Acid 36% - Mid Qty",44000,"lbs","Uses same value as large qty because no intermediate price break exists"]
["Phosphoric Acid 36% - Small Qty",0,"lbs"]
["Polyaluminum Chloride - Large Qty",19800,"lbs","Large Qty prices are for >24,000 gal per year (2,000 gal per month); assume 9.9 lbs/gal and that breakpoint occurs at a bulk truckload of 2,000 gal"]
["Polyaluminum Chloride - Mid Qty",5445,"lbs","Uses same value as large qty because no intermediate price break exists"]
["Polyaluminum Chloride - Small Qty",0,"lbs","Small Qty prices are for smaller quantities, including tote delivery (275 lbs)"]
["Sodium Chloride - Large Qty",27500,"lbs","Large Qty prices are for 270 to 7,000 tons/year; assume breakpoint occurs at 27,5000 lbs/month (approximate midpoint between large and mid qtys)"]
["Sodium Chloride - Mid Qty",5000,"lbs","Mid Qty prices are for 50 to 60 tons/year; assume breakpoint occurs at 5,000 lbs/month (approximate midpoint between mid and small qtys)"]
["Sodium Chloride - Small Qty",0,"lbs","Small Qty price is for 8 tons/year in 50 lb bags"]
["Sodium Hydroxide 50% - Large Qty",25436.999999999996,"lbs","Large Qty prices for 2,000 tons per year and greater; assume breakpoint occurs at bulk truckload of 2,000 gal"]
["Sodium Hydroxide 50% - Mid Qty",5000,"lbs","Mid Qty prices are for bulk deliveries in less than truckload quantities; assume breakpoint occurs 2.5 tons/month (approximate midpoint between medium and small qtys)"]
["Sodium Hydroxide 50% - Small Qty",0,"lbs","Small Qty prices are for totes and smaller quantities"]
["Sodium Hydroxide 25% - Large Qty",21317.039999999997,"lbs","Large Qty prices are for full bulk truckloads; assume breakpoint occurs at bulk truckload of 2,000 gal"]
["Sodium Hydroxide 25% - Mid Qty",4000,"lbs","Mid Qty prices are for bulk deliveries of 6,000 to 12,000 gal/year (less than truckload/month); assume breakpoint occurs 2 tons/month (approximate midpoint between 500 gal/month and 275 gal tote, consistent with 50% NaOH breakpoint)"]
["Sodium Hydroxide 25% - Small Qty",0,"lbs"]
["Sodium Hypochlorite - Large Qty",2000,"gal","Large Qty prices are for bulk deliveries; assume breakpoint occurs at bulk truckload of 2,000 gal"]
["Sodium Hypochlorite - Mid Qty",550,"gal","Mid Qty prices are for mini-bulk deliveries of 800 to 1,000 gal each; assume breakpoint occurs at 10x 55 gal drums"]
["Sodium Hypochlorite - Small Qty",0,"gal","Small Qty prices are for delivery in drums"]
["Sulfuric Acid - Large Qty",28427.723999999998,"lbs","Large Qty price is for bulk delivery; assume breakpoint occurs at bulk truckload of 2,000 gal"]
["Sulfuric Acid - Mid Qty",28427.723999999998,"lbs","Uses same value as large qty because no intermediate price break exists"]
["Sulfuric Acid - Small Qty",0,"lbs"]
["Zinc Orthophosphate - Large Qty",2000,"gal","Large Qty prices are for bulk delivery; assume bulk density 13.1 lbs/gal consistent with 36% as PO4 and assume breakpoint occurs at bulk truckload of 2,000 gal"]
["Zinc Orthophosphate - Mid Qty",500,"gal","Mid Qty prices are for mini-bulk deliveries; assume breakpoint occurs at 500 gal/month"]
["Zinc Orthophosphate - Small Qty",0,"gal","Small Qty prices are for totes and smaller quantities"]
[]
[]
["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]
[]
[]
["Eductor Size Selection"]
["Transfer Rate (GPM)","Diameter (inch)"]
[0,1.5,"Based on theoretical operating characteristics for vendor eductors"]
[6.95,2]
[13.1,2.5]
[22.2,3]
[33,4]
[39.200000000000003,6]
[53.5,8]
[]
[]
["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"]
[]
[]
["Maximum diameter in table","max_vessel_diam_cl",14,"ft"]
[]
[]
["Minimum diameter in table","min_vessel_diam_cl",1.5,"ft"]
[]
[]
["NaOH Properties"]
["Percent NaOH","Concentration (lbs/gallon)","Concentration (g/L)","Specific Gravity"]
[0.02,0.1704,20.41,1.0209999999999999]
[0.04,0.34810000000000002,41.71,1.0429999999999999]
[0.06,0.53320000000000001,63.89,1.0649999999999999]
[0.08,0.72560000000000002,86.95,1.087]
[0.1,0.9254,110.9,1.109]
[0.12,1.133,135.69999999999999,1.131]
[0.14000000000000001,1.347,161.4,1.153]
[0.16,1.569,188,1.175]
[0.18,1.798,215.5,1.1970000000000001]
[0.2,2.0350000000000001,243.8,1.2190000000000001]
[0.22,2.2789999999999999,273,1.2410000000000001]
[0.24,2.5289999999999999,303.10000000000002,1.2629999999999999]
[0.25,2.66,318.7,1.278]
[0.26,2.7879999999999998,334,1.2849999999999999]
[0.28000000000000003,3.0529999999999999,365.8,1.306]
[0.3,3.3239999999999998,398.4,1.3280000000000001]
[0.32,3.6019999999999999,431.7,1.349]
[0.34,3.8860000000000001,465.7,1.37]
[0.36,4.1760000000000002,500.4,1.39]
[0.38,4.4720000000000004,535.79999999999995,1.41]
[0.4,4.7729999999999997,572,1.34]
[0.42,5.08,608.70000000000005,1.4490000000000001]
[0.44,5.3920000000000003,646.1,1.468]
[0.46,5.7089999999999996,684.2,1.4870000000000001]
[0.48,6.0350000000000001,723.1,1.506]
[0.5,6.3639999999999999,762.7,1.5249999999999999]
[]
[]
["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"]
["Pipe Flow to Pipe Diameter"]
["Flow (GPM)","Diameter (inch)"]
[0,0.5]
[2.1,0.75]
[4.0999999999999996,1]
[7.1,1.5]
[21.1,2]
[41.1,2.5]
[66.099999999999994,3]
[116.1,4]
[238.1,6]
[697.1,8]
[1435.1,10]
[2608.1,12]
[4132.1000000000004,14]
[5299.1,16]
[7528.1,18]
[10265.1,20]
[13643.1,24]
[22174.1,30]
[50561.1,36]
[81777.100000000006,42]
[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]
[]
[]
["Salt Saturator Dimensions"]
["Size Needed (tons)","Size Selected (tons)","Diameter (ft)"]
[0,16,8]
[16.100000000000001,25,10]
[25.1,40,11.5]
[40.1,70,12]
[]
[]
["WBS Tech Name","TDB Link","TDB Technology Category"]
["Adsorb","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=1176996650","Adsorptive Media"]
["MSBA","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-346223903","Aeration and Air Stripping"]
["PTA","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-346223903","Aeration and Air Stripping"]
["Diffuse Aeration","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-346223903","Aeration and Air Stripping"]
["Tray Aeration","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-346223903","Aeration and Air Stripping"]
["Spray Aeration","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-346223903","Aeration and Air Stripping"]
["BAF","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=1174340674","Biological Filtration"]
["BIO","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=10000","Biological Treatment"]
["None","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=1181590563","Chemical Treatment"]
["Chloramine (Ammonia Feed)","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-30174904","Chloramine"]
["Chlorine Gas","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-1118142891","Chlorine"]
["Hypochlorite","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-1118142891","Chlorine"]
["Chlorine Dioxide","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-1277754943","Chlorine Dioxide"]
["Confilt","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=1934681921","Conventional Treatment"]
["RCF for Cr(VI) Removal","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=1934681921","Conventional Treatment"]
["None","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=1942020127","Diatomaceous Earth Filtration"]
["Dirfilt","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=1667135053","Direct Filtration"]
["GAC Isotherm","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-979193564","GAC Isotherm"]
["GAC","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=2074826383","Granular Activated Carbon"]
["None","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-1234021623","Hydrogen Peroxide"]
["AX","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=263654386","Ion Exchange"]
["CX","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=263654386","Ion Exchange"]
["GF","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=263654386","Ion Exchange"]
["MIEX","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=263654386","Ion Exchange"]
["WBA Exchange System for Cr","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=263654386","Ion Exchange"]
["lpmem","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=510273414","Membrane Filtration"]
["RONF","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-2103528007","Membrane Separation"]
["EDR","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-2103528007","Membrane Separation"]
["None","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=2088586280","Other Treatment"]
["OZONE","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-1467636837","Ozone"]
["None","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=372675748","Ozone + Hydrogen Peroxide"]
["Permanganate","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-1644188630","Permanganate"]
["PAC","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=2109700949","Powdered Activated Carbon"]
["Lime","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-2062922688","Precipitative Softening"]
["None","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=548212009","Pressure Filtration"]
["None","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-1306063973","Slow Sand Filtration"]
["UV","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-2054608628","Ultraviolet Irradiation"]
["UVH2O2","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-300168699","Ultraviolet Irradiation + Hydrogen Peroxide"]
["None","https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-1861125809","Ultraviolet Irradiation + Ozone"]
[]
[]
["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]
[]
[]
["Commercial Pressure Vessel Dimensions"]
["Note: Models may specify a maximum height or diameter which is smaller than those tabulated here"]
["Dimensions tabulated based on commercially available tanks from various vendors and from case study data."]
["Diameter","Min Height","Max Height"]
["ft","ft","ft"]
[1.5,3,6]
[2,3.5,7.5]
[2.5,4,9]
[3,4,10]
[3.5,4.5,10]
[4,4.5,12]
[4.5,4.5,15]
[5,4.5,15]
[5.5,4.5,15]
[6,4.5,18]
[6.5,5.5,18]
[7,5.5,18]
[7.5,6,18]
[8,6,20]
[8.5,6,20]
[9,6,20]
[9.5,6,20]
[10,6,24]
[10.5,6,24]
[11,6,24]
[11.5,6,24]
[12,6,24]
[14,6,24]

{"sheet":"Lookup Tables","index":23,"n_rows":75,"n_cols":7,"rows_kept":75,"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"]
[]
["Temperature Dependence Coefficients for Calculating Equilibrium Constants"]
["From Table 2, Trussell 1998"]
["Range names are of the form \"ax_Kx\" (e.g., a1_Kw for first temperature coefficent for the equilbrium constant for water)"]
["Reaction","Constant","a1","a2","a3","a4","a5"]
["H2O <-> OH- + H+","Kw",-6.0880000000000001,4471,null,1.7059999999999999E-2]
["H2CO3 <-> HCO3- + H+","K1",356.30900000000003,-21834.400000000001,-126.834,6.0920000000000002E-2,1685915]
["HCO3- <-> CO32- + H+","K2",107.887,-5151.8,-38.926000000000002,3.2528000000000001E-2,563713.9]
[]
["backwash_pump_valid"]
["existing pumps"]
["new pumps"]
[]
["backwash_storage_valid"]
["existing storage"]
["new storage"]
[]
["comp_level_valid"]
["low cost"]
["mid cost"]
["high cost"]
[]
["system_automation_valid"]
["manual"]
["semi-automated"]
["fully automated"]
[]
["treat_water_corr_control_valid"]
["yes"]
["no"]
[]
["contam_table","contam_list"]
[1,"arsenic"]
[2,"nitrate"]
[3,"other contaminant"]
["regen_calc_valid"]
[{"$f":"IF(contam<>1,\"\",\"calculate based on sulfate\")","v":"calculate based on sulfate"}]
["calculate from Freundlich isotherm"]
["manual entry"]
["resin_table"]
["Strong base polystyrenic gel-type Type I",1]
["Strong base polystyrenic gel-type Type II",2]
["Strong base polystyrenic macroporous Type I",3]
["Strong base polystyrenic macroporous Type II",4]
["Strong base polyacrylic",5]
["Nitrate-selective",6]
["brine_method_valid"]
["brine mixing tanks"]
["salt saturator"]
["discharge_valid"]
["surface water"]
["POTW"]
["evaporation pond"]
["septic system"]
["hazardous waste disposal"]
["holding_vallid"]
["holding tank"]
["no holding tank"]
["resin_haz_valid"]
["non-hazardous"]
["hazardous"]
["radioactive"]
["radioactive hazardous"]
["holding_haz_valid"]
[{"$f":"IF(AND(res_s1_opt=2,res_s2_opt<>3),\"\",IF(res_s2_opt=5,\"\",\"non-hazardous\"))","v":""}]
[{"$f":"IF(AND(res_s1_opt=2,res_s2_opt<>3),\"\",\"hazardous\")","v":""}]
[{"$f":"IF(AND(res_s1_opt=2,res_s2_opt<>3),\"\",IF(res_s2_opt=5,\"\",\"radioactive\"))","v":""}]
[{"$f":"IF(AND(res_s1_opt=2,res_s2_opt<>3),\"\",\"radioactive hazardous\")","v":""}]
["TDB_link"]
[{"$f":"VLOOKUP(tech_name,TDB_link_table_cl,2,FALSE)","v":"https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=263654386"}]
["yes_no_valid"]
["yes"]
["no"]