{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Title Page","Index","INPUT","OUTPUT","Critical Design Assumptions","O&M Assumptions","Indirect Assumptions","Offgas Assumptions","Basin Constraints","CO2 Removal","Offgas","Pumps Pipe Structure","Instrumentation and Control","O&M","HVAC","Indirect","Standard Inputs","Cost Equations","Cost Coefficients","Cost Data","Engineering Data","Lookup Tables"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":792,"comments":17,"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 MULTI-STAGE BUBBLE AERATION 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 MULTI-STAGE BUBBLE AERATION Drinking Water Treatment. Office of Water."]
["· To begin using the model, go to the INPUT sheet."]

{"sheet":"Index","index":1,"n_rows":205,"n_cols":2,"rows_kept":205,"cut":false,"hidden":false,"merged":[]}
["INDEX"]
["This page provides an index to all user-adjustable inputs and assumptions.  Click on a variable name to go directly to the adjustable cells."]
[]
["User-adjustable Input or Assumption","Variable Name and Link"]
["Access space per pump/blower for custom designed systems","space_pumps_cust"]
["Access space per pump/blower for pre-engineered packages","space_pumps_pre"]
["Additional blower head above water depth","add_blow_head"]
["Additional building after…","add_2nd_building"]
["Administrative LOE as a percent of average technical labor ","Clerical_percent"]
["Air conditioning EER","EER"]
["Always include NEPA compliance costs?","include_NEPA"]
["Annual cooling degree days","cool_DD"]
["Annual heating degree days","heat_DD"]
["Average Flow","average_flow_I"]
["Basin excavation depth above which deeper boreholes are needed","deep_bore_need"]
["Bedding depth below pipe","bedding_depth"]
["Bedding depth surrounding the pipe","bedding_pct"]
["Blower efficiency","blower_effcy"]
["Blower safety factor","blower_safety_factor"]
["Borehole depth (package systems)","bore_depth_p"]
["Borehole depth for deep basins","bore_depth_max"]
["Borehole depth for shallow basins","bore_depth_min"]
["Borehole needed every x square feet","hole_per_sf"]
["Boreholes per job","hole_per_job"]
["Buffer space around other sides of buildings","non_fire_buffer"]
["Builder's risk insurance percentage","br_ins_pct"]
["Building height","Building_height"]
["Bypass pipe length multiplier","bp_pipe_mult"]
["City index","City_Index"]
["City Index for Total O&M Cost","OM_city_index"]
["Coefficient of passive pressure","Coeff_Kp"]
["Computer workstations per x operators","workstation_ratio"]
["Concrete pad thickness","pad_thick"]
["Concrete pad thickness for small systems","pad_thick_small"]
["Concrete thickness","conc_thick"]
["Contaminant removal input type","Units_rem_I"]
["Contaminant-specific off-gas table","contaminant_lookup"]
["Cooling table for buildings 500 square feet or greater","cooling_table"]
["Cooling table for buildings less than 500 ft2","cooling_table_shed"]
["Cooling ventilation/infiltration load","cool_viload"]
["Cost for parts & maintenance for pumps and blowers","pump_maint_rate"]
["Default operating temperature","T_default"]
["Density of air","PA"]
["Design Flow","design_flow_I"]
["Design safety factor for standby power","std_safety_factor"]
["Desired treated water pH or Not required","pH_f"]
["Diffuser access space","diffuser_access_space"]
["Drive controllers per blower","S_blower"]
["Drive controllers per booster pump","S_booster_pump"]
["Drive controllers per catalytic oxidizer","S_CO"]
["Drive controllers per thermal oxidizer","S_TO"]
["Efficiency of pumps","pump_effcy"]
["Electric resistance heating efficiency","resist_eff"]
["Electrical percentage","elect_pct"]
["Engineering percentage for large systems","eng_pct_large"]
["Engineering percentage for medium systems","eng_pct_medium"]
["Engineering percentage for small systems","eng_pct_small"]
["Ethernet modules","plc_ethernet "]
["Excess air required","CO_ex_air"]
["Excess air required","TO_ex_air"]
["External air piping length multiplier","air_pipe_add"]
["External off-gas piping length multiplier","offgas_pipe_mult"]
["Financing percentage","finance_pct"]
["Financing percentage for small systems","finance_pct_small"]
["Fire truck buffer requirements","fire_buffer"]
["Flow meters for air line per contact basin","fm_air"]
["Flow meters for influent and treated water line","tot_fm_in"]
["Flow meters for process line per contact basin","fm_proc"]
["For instruments (includes calibration)","uloe_inst_maint"]
["For pumps","uloe_pump_maint"]
["For valves","uloe_valve_maint"]
["Freeboard","freeboard"]
["Frost depth","frost"]
["GAC Density","GAC_density"]
["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 contact basin","alarm_basin"]
["Hours per media changeout","uloe_throwaway"]
["I/O port table","port_table"]
["Include architectural fee for small systems?","include_arch_small"]
["Include architectural fee?","include_arch"]
["Include concrete pad in total capital cost?","include_pad"]
["Include construction management cost for pre-engineered packages?","include_cm_pre"]
["Include construction management cost?","include_cm"]
["Include contingency costs for high cost systems?","include_conting_high"]
["Include contingency costs for low cost systems?","include_conting_low"]
["Include contingency costs for medium cost systems?","include_conting_medium"]
["Include cooling in standby power","need_cool"]
["Include geotechnical costs for high cost custom systems?","include_geo_high_g"]
["Include geotechnical costs for high cost systems?","include_geo_high"]
["Include geotechnical costs for low cost custom systems?","include_geo_low_g"]
["Include geotechnical costs for low cost systems?","include_geo_low"]
["Include geotechnical costs for medium cost custom systems?","include_geo_medium_g"]
["Include geotechnical costs for medium cost systems?","include_geo_medium"]
["Include heating in standby power","need_heat"]
["Include performance bond cost?","include_bond"]
["Include permit costs?","include_permits"]
["Include pilot study costs?","include_pilot"]
["Include sitework costs?","include_sitework"]
["Include standby power costs for small systems?","include_standby_small"]
["Include standby power costs?","include_standby"]
["Include yard piping costs?","include_yardpipe"]
["Influent and treated water pipe length multiplier","in_out_pipe_mult"]
["Influent pH or Not required","pH_i"]
["Influent water alkalinity or Not required","alk_I"]
["Influent water concentration","influent_conc_I"]
["Installation, Transportatation, and O&P percentage","inst_pct"]
["Instrumentation and control percentage","i_c_pct"]
["Legal percentage","legal_pct"]
["Lighting power per sf, high-quality buildings","lighting_power_high"]
["Lighting power per sf, low-quality buildings and sheds","lighting_power_low"]
["Lighting power per sf, mid-quality buildings","lighting_power_mid"]
["Linear feet bored per day","hole_per_day"]
["Makeup carbon for off-site regeneration","makeup_rate_off"]
["Mangerial LOE as a percent of average technical labor ","Manager_percent"]
["Maximum access space per vessel or tank for custom designed systems","max_space_vessels_cust"]
["Maximum access space per vessel or tank for pre-engineered systems","max_space_vessels_pre"]
["Maximum air surface loading intensity","max_air_load"]
["Maximum basin length (custom design)","max_length_custom"]
["Maximum basin length (pre-engineered package)","max_length_package"]
["Mid-efficiency oil furnace efficiency","diesel_eff"]
["Miles to non-hazardous solid waste disposal site","non_haz_miles"]
["Minimum average flow as percentage of design","min_avg_flow"]
["Minimum basin length to width ratio","max_ratio"]
["Minimum number of boreholes","min_holes"]
["Minimum standby power generator size","min_standby"]
["Minimum trench depth to top of pipe","min_trench_depth"]
["Minutes per 100 sf per day","uloe_fp"]
["Minutes per instrument per day","uloe_inst"]
["Minutes per pump, blower, and offgas unit per day","uloe_pump"]
["Minutes per valve per week","uloe_valve"]
["Miscellaneous allowance percentage","misc_pct"]
["Mobilization percentage for large systems","mob_pct_large"]
["Mobilization percentage for medium systems","mob_pct_medium"]
["Mobilization percentage for pre-engineered packages","mob_pct_pre"]
["Mobilization percentage for small systems","mob_pct_small"]
["Natural gas condensing furnace efficiency","gas_eff"]
["Natural gas non-condensing furnace efficiency","gas_non_eff"]
["Number of check valves on bypass line","tot_bp_chv"]
["Number of check valves on process line per booster pump","proc_chv_pump"]
["Number of check valves on treated water line","tot_in_chv"]
["Number of CPUs","plc_cpu"]
["Number of electrical enclosures","elec_encl"]
["Number of manual valves on influent and treated water line","tot_man_valves"]
["Number of mechanical ventilation days per year 2nd building (large system)","fan_days_build2_large"]
["Number of mechanical ventilation days per year 2nd building (medium system)","fan_days_build2_medium"]
["Number of mechanical ventilation days per year 2nd building (small system)","fan_days_build2_small"]
["Number of mechanical ventilation days per year first building (large system)","fan_days_build1_large"]
["Number of mechanical ventilation days per year first building (medium system)","fan_days_build1_medium"]
["Number of mechanical ventilation days per year first building (small system)","fan_days_build1_small"]
["Number of pressure gauges per blower","gauges_blower"]
["Number of redundant basins","NRD_tanks"]
["Number of redundant blowers","NRD_blowers"]
["Number of redundant blowers for systems with only one basin","NRD_blowers_1"]
["Number of redundant pumps","NRD_pumps"]
["Number of shifts","shifts_day"]
["Office space per employee","space_office"]
["Office space per employee","space_office_small"]
["Operating temperature","T_I"]
["Operator interfaces","plc_interface"]
["Overexcavation for concrete basins","overexcavate"]
["Percent of Total Flow that is Bypassed","bp_pct"]
["pH_meters","tot_ph"]
["Pilot air intensity or Not required","pilot_phi"]
["Pilot rate constant or Not required","pilot_k"]
["Pipe length from water source to the boundary of the 10 foot buffer","yard_in"]
["Pipe length the boundary of the 10 foot buffer to distribution network","yard_out"]
["Pressure drop across the fan","Fan_pressure_drop"]
["Printers per x computer workstations","printer_ratio"]
["Process pipe length multiplier","proc_pipe_mult"]
["Pump head","pump_head"]
["Quiescent chamber length as a proportion of stage length","qchamber_ratio"]
["Recording operating paramenters for automated systems","uloe_inst_auto"]
["Recuperative system heat recovery","CO_rec_eff"]
["Recuperative system heat recovery","TO_rec_eff"]
["Reduction factor","Reduction"]
["Redundant CO units","NRD_CO"]
["Redundant GAC beds","NRD_GAC"]
["Redundant TO units","NRD_TO"]
["Regenerative system heat recovery","CO_reg_eff"]
["Regenerative system heat recovery","TO_reg_eff"]
["R-value for ceilings","R_ceiling"]
["R-value for walls","R_wall"]
["Safety factor for pumps","pump_safety_factor"]
["Sales tax percentage","tax_pct"]
["Soil density","soil_dens"]
["Specific heat of air","cpa"]
["Standard oil furnace efficiency","diesel_non_eff"]
["Technology complexity factor","complexity"]
["Technology footprint above which boreholes are needed","bore_need"]
["Test pit depth","pit_depth"]
["Test pit length","pit_length"]
["Test pit width","pit_width"]
["Treated water concentration or Percent removal or Not required","P_REM_I"]
["Trench inside angle","trench_angle"]
["UPSs","ups"]
["Use curve fit for costs","curve"]
["Valve table","valve_table"]
["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"]

{"sheet":"INPUT","index":2,"n_rows":92,"n_cols":9,"rows_kept":92,"cut":false,"hidden":false,"merged":[[16,6,17,7],[27,8,27,11],[13,7,14,7]]}
["MULTI-STAGE BUBBLE AERATION SYSTEM DESIGN AND COST INPUT"]
[]
[null,null,null,null,"STEP 1"]
[null,null,null,null,"Select Contaminant",null,null,{"$f":"IF(AND(contam>2,contam<16),\"For VOCs, standard designs are available up to 1 MGD only, because information on using MSBA for these contaminants in larger systems is limited\",IF(contam=16,\"For other contaminants, the buttons shown in Step 2 will enter flows only, and clear all other inputs. Advanced users can change this behavior by entering inputs on the Standard Inputs sheet\",\"\"))","v":"For VOCs, standard designs are available up to 1 MGD only, because information on using MSBA for these contaminants in larger systems is limited"}]
[]
[null,null,null,null,"STEP 2:",null,null,{"$f":"IF(OR('Standard Inputs'!AK9,'Standard Inputs'!AK17,'Standard Inputs'!AK25,'Standard Inputs'!AK33,'Standard Inputs'!AK41,'Standard Inputs'!AK49,'Standard Inputs'!AK57,'Standard Inputs'!AK65,'Standard Inputs'!AK73,'Standard Inputs'!AK81,'Standard Inputs'!AK89,'Standard Inputs'!AK97,'Standard Inputs'!AK105,'Standard Inputs'!AK113,'Standard Inputs'!AK121,'Standard Inputs'!AK129),\"<- Using this design\",IF(OR('Standard Inputs'!AL9,'Standard Inputs'!AL17,'Standard Inputs'!AL25,'Standard Inputs'!AL33,'Standard Inputs'!AL41,'Standard Inputs'!AL49,'Standard Inputs'!AL57,'Standard Inputs'!AL65,'Standard Inputs'!AL73,'Standard Inputs'!AL81,'Standard Inputs'!AL89,'Standard Inputs'!AL105,'Standard Inputs'!AL113,'Standard Inputs'!AL121,'Standard Inputs'!AL129),\"<- 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,"Select one of the eight standard designs at right OR select \"CLEAR FOR MANUAL ENTRY\"",null,null,{"$f":"IF(OR('Standard Inputs'!AK10,'Standard Inputs'!AK18,'Standard Inputs'!AK26,'Standard Inputs'!AK34,'Standard Inputs'!AK42,'Standard Inputs'!AK50,'Standard Inputs'!AK58,'Standard Inputs'!AK66,'Standard Inputs'!AK74,'Standard Inputs'!AK82,'Standard Inputs'!AK90,'Standard Inputs'!AK98,'Standard Inputs'!AK106,'Standard Inputs'!AK114,'Standard Inputs'!AK122,'Standard Inputs'!AK130),\"<- Using this design\",IF(OR('Standard Inputs'!AL10,'Standard Inputs'!AL18,'Standard Inputs'!AL26,'Standard Inputs'!AL34,'Standard Inputs'!AL42,'Standard Inputs'!AL50,'Standard Inputs'!AL58,'Standard Inputs'!AL66,'Standard Inputs'!AL74,'Standard Inputs'!AL82,'Standard Inputs'!AL90,'Standard Inputs'!AL106,'Standard Inputs'!AL114,'Standard Inputs'!AL122,'Standard Inputs'!AL130),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AK11,'Standard Inputs'!AK19,'Standard Inputs'!AK27,'Standard Inputs'!AK35,'Standard Inputs'!AK43,'Standard Inputs'!AK51,'Standard Inputs'!AK59,'Standard Inputs'!AK67,'Standard Inputs'!AK75,'Standard Inputs'!AK83,'Standard Inputs'!AK91,'Standard Inputs'!AK99,'Standard Inputs'!AK107,'Standard Inputs'!AK115,'Standard Inputs'!AK123,'Standard Inputs'!AK131),\"<- Using this design\",IF(OR('Standard Inputs'!AL11,'Standard Inputs'!AL19,'Standard Inputs'!AL27,'Standard Inputs'!AL35,'Standard Inputs'!AL43,'Standard Inputs'!AL51,'Standard Inputs'!AL59,'Standard Inputs'!AL67,'Standard Inputs'!AL75,'Standard Inputs'!AL83,'Standard Inputs'!AL91,'Standard Inputs'!AL107,'Standard Inputs'!AL115,'Standard Inputs'!AL123,'Standard Inputs'!AL131),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AK12,'Standard Inputs'!AK20,'Standard Inputs'!AK28,'Standard Inputs'!AK36,'Standard Inputs'!AK44,'Standard Inputs'!AK52,'Standard Inputs'!AK60,'Standard Inputs'!AK68,'Standard Inputs'!AK76,'Standard Inputs'!AK84,'Standard Inputs'!AK92,'Standard Inputs'!AK100,'Standard Inputs'!AK108,'Standard Inputs'!AK116,'Standard Inputs'!AK124,'Standard Inputs'!AK132),\"<- Using this design\",IF(OR('Standard Inputs'!AL12,'Standard Inputs'!AL20,'Standard Inputs'!AL28,'Standard Inputs'!AL36,'Standard Inputs'!AL44,'Standard Inputs'!AL52,'Standard Inputs'!AL60,'Standard Inputs'!AL68,'Standard Inputs'!AL76,'Standard Inputs'!AL84,'Standard Inputs'!AL92,'Standard Inputs'!AL108,'Standard Inputs'!AL116,'Standard Inputs'!AL124,'Standard Inputs'!AL132),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AK13,'Standard Inputs'!AK21,'Standard Inputs'!AK29,'Standard Inputs'!AK37,'Standard Inputs'!AK45,'Standard Inputs'!AK53,'Standard Inputs'!AK61,'Standard Inputs'!AK69,'Standard Inputs'!AK77,'Standard Inputs'!AK85,'Standard Inputs'!AK93,'Standard Inputs'!AK101,'Standard Inputs'!AK109,'Standard Inputs'!AK117,'Standard Inputs'!AK125,'Standard Inputs'!AK133),\"<- Using this design\",IF(OR('Standard Inputs'!AL13,'Standard Inputs'!AL21,'Standard Inputs'!AL29,'Standard Inputs'!AL37,'Standard Inputs'!AL45,'Standard Inputs'!AL53,'Standard Inputs'!AL61,'Standard Inputs'!AL69,'Standard Inputs'!AL77,'Standard Inputs'!AL85,'Standard Inputs'!AL93,'Standard Inputs'!AL109,'Standard Inputs'!AL117,'Standard Inputs'!AL125,'Standard Inputs'!AL133),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AK14,'Standard Inputs'!AK22,'Standard Inputs'!AK30,'Standard Inputs'!AK38,'Standard Inputs'!AK46,'Standard Inputs'!AK54,'Standard Inputs'!AK62,'Standard Inputs'!AK70,'Standard Inputs'!AK78,'Standard Inputs'!AK86,'Standard Inputs'!AK94,'Standard Inputs'!AK102,'Standard Inputs'!AK110,'Standard Inputs'!AK118,'Standard Inputs'!AK126,'Standard Inputs'!AK134),\"<- Using this design\",IF(OR('Standard Inputs'!AL14,'Standard Inputs'!AL22,'Standard Inputs'!AL30,'Standard Inputs'!AL38,'Standard Inputs'!AL46,'Standard Inputs'!AL54,'Standard Inputs'!AL62,'Standard Inputs'!AL70,'Standard Inputs'!AL78,'Standard Inputs'!AL86,'Standard Inputs'!AL94,'Standard Inputs'!AL110,'Standard Inputs'!AL118,'Standard Inputs'!AL126,'Standard Inputs'!AL134),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AK15,'Standard Inputs'!AK23,'Standard Inputs'!AK31,'Standard Inputs'!AK39,'Standard Inputs'!AK47,'Standard Inputs'!AK55,'Standard Inputs'!AK63,'Standard Inputs'!AK71,'Standard Inputs'!AK79,'Standard Inputs'!AK87,'Standard Inputs'!AK95,'Standard Inputs'!AK103,'Standard Inputs'!AK111,'Standard Inputs'!AK119,'Standard Inputs'!AK127,'Standard Inputs'!AK135),\"<- Using this design\",IF(OR('Standard Inputs'!AL15,'Standard Inputs'!AL23,'Standard Inputs'!AL31,'Standard Inputs'!AL39,'Standard Inputs'!AL47,'Standard Inputs'!AL55,'Standard Inputs'!AL63,'Standard Inputs'!AL71,'Standard Inputs'!AL79,'Standard Inputs'!AL87,'Standard Inputs'!AL95,'Standard Inputs'!AL111,'Standard Inputs'!AL119,'Standard Inputs'!AL127,'Standard Inputs'!AL135),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(OR('Standard Inputs'!AK16,'Standard Inputs'!AK24,'Standard Inputs'!AK32,'Standard Inputs'!AK40,'Standard Inputs'!AK48,'Standard Inputs'!AK56,'Standard Inputs'!AK64,'Standard Inputs'!AK72,'Standard Inputs'!AK80,'Standard Inputs'!AK88,'Standard Inputs'!AK96,'Standard Inputs'!AK104,'Standard Inputs'!AK112,'Standard Inputs'!AK120,'Standard Inputs'!AK128,'Standard Inputs'!AK136),\"<- Using this design\",IF(OR('Standard Inputs'!AL16,'Standard Inputs'!AL24,'Standard Inputs'!AL32,'Standard Inputs'!AL40,'Standard Inputs'!AL48,'Standard Inputs'!AL56,'Standard Inputs'!AL64,'Standard Inputs'!AL72,'Standard Inputs'!AL80,'Standard Inputs'!AL88,'Standard Inputs'!AL96,'Standard Inputs'!AL112,'Standard Inputs'!AL120,'Standard Inputs'!AL128,'Standard Inputs'!AL136),\"<- You modified this design\",\"\"))","v":""}]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(H6:H13,\"\")=8,\"Using a manual design\",\"\")","v":""}]
[null,"Used?","Valid Input?","Invalid Reason"]
[null,null,null,null,"STEP 3:"]
[null,null,null,null,"(Optional for standard designs)",null,{"$f":"IF(input_complete,IF('Standard Inputs'!AK139,\"Input Complete -- Results Ready\",\"Input Complete -- Press 'Generate Results'\"),\"Input Incomplete -- Check for Error Messages Below\")","v":"Input Complete -- Results Ready"}]
[null,null,{"$f":"AND(C33,C65,C75,C92)","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,{"$f":"\"Resulting Costs (in year \"&TEXT(current_year_cl,0)&\" dollars, see OUTPUT sheet for details)\"","v":"Resulting Costs (in year 2021 dollars, see OUTPUT sheet for details)"}]
[null,null,null,null,null,null,null,null,{"$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: $78,998"}]
[null,null,null,null,{"$f":"IF(G17=\"input complete -- results ready\",\"Results are ready (no need to click button)\",\"Click here to generate results -->\")","v":"Results are ready (no need to click button)"},null,null,null,{"$f":"\"Total Capital Cost: \" & IF(input_status<>\"input complete -- results ready\",input_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: $133,901"}]
[null,null,null,null,null,null,null,null,{"$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: $13,846 per year (over 16.7 years at 7%)"}]
[null,null,null,null,null,null,null,null,{"$f":"\"Annual O&M Cost: \"&IF(input_status<>\"input complete -- results ready\",input_status,IF(ISERROR(om_cost),\"Calculation error!\",TEXT(om_cost,\"$0,0\")&\" per year\"))","v":"Annual O&M Cost: $7,561 per year"}]
[null,null,null,null,"MANUAL INPUTS",null,null,null,{"$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: $21,407 per year (65% capital, 35% O&M)"}]
[null,null,null,null,"Cells in gold are required; cells in blue are optional",null,null,null,{"$f":"IF(input_status=\"Input Incomplete -- check for error messages below\",\"\",IF(Missing_Cost,\"A price is not available for at least one required component. See Use? column on OUTPUT sheet.\",IF(cost_buildup_error,\"There is an Excel error in the price for at least one component. Please see the Use? column on OUTPUT sheet.\",\"\")))","v":""}]
[null,null,null,null,null,null,null,"Select units"]
[null,null,null,null,"Design Flow","design_flow_I",0.03,"MGD"]
[null,null,null,null,"Average Flow","average_flow_I",7.0000000000000001E-3,"MGD"]
[null,null,null,null,"For information:"]
[null,null,null,null,"Treatment system design flow",null,{"$f":"IF(ISERROR(design_flow),\"\",IF(df_units=\"gpm\",design_flow_rate, design_flow))","v":0.03},{"$f":"IF(df_units=\"\",\"\",df_units)","v":"MGD"}]
[null,null,null,null,"Bypass design flow",null,{"$f":"IF(ISERROR(design_flow),\"\",IF(df_units=\"gpm\",bp_flow_rate, bp_flow_rate*60*24/10^6))","v":0},{"$f":"IF(df_units=\"\",\"\",df_units)","v":"MGD"},{"$f":"\"Current bypass percentage is \"&TEXT(bp_pct,\"0%\")&\". Go to Critical Design Assumptions to change this value.\"","v":"Current bypass percentage is 0%. Go to Critical Design Assumptions to change this value."}]
[null,null,{"$f":"IF(OR(df_units=\"\",af_units=\"\"),FALSE,IF(OR(average_flow<min_avg_flow * design_flow,average_flow>design_flow),FALSE,IF(OR(design_flow_I=0,average_flow_I=0),FALSE,TRUE)))","v":true},{"$f":"IF(OR(df_units=\"\",af_units=\"\"),\"Choose units for design and average flow\",IF(average_flow>design_flow,\"The average flow should not be greater than the design flow\",IF(average_flow<design_flow*min_avg_flow,\"The average flow must be at least \" & min_avg_flow & \" times design flow\",IF(OR(design_flow_I=0,average_flow_I=0),\"Input incomplete\",\"OK\"))))","v":"OK"},null,null,null,{"$f":"IF(C33,\"Flow Input OK\",D33)","v":"Flow Input OK"},"Adjust bypass percentage"]
[]
[null,null,{"$f":"NOT(influent_conc=\"\")","v":true},{"$f":"IF(C35,\"OK\",\"Removal Inputs Incomplete\")","v":"OK"},"Influent water concentration","influent_conc_I",5,{"$f":"IF(contam=1,\"pCi/L\",IF(contam=2,\"mg/L\",\"ug/L\"))","v":"ug/L"},{"$f":"IF(Units_rem=3,\"Optional. Enter a value to use a measurment instead of the theoretical maximum CO2\"&IF(ISERROR(CO2_max),\"\",\" of \"&TEXT(CO2_max,\"0.00\")&\" mg/L\"),\"\")","v":""}]
[null,null,{"$f":"IF(Units_rem_I=\"\",FALSE,TRUE)","v":true},"OK","Contaminant removal input type","Units_rem_I","treated water concentration","<--- pick one"]
[null,{"$f":"IF(Units_rem=3,FALSE,TRUE)","v":true},{"$f":"IF(NOT(B37),TRUE,IF(P_REM_I=\"\",FALSE,IF(AND(Units_rem=1,P_REM_I>=1),FALSE,IF(AND(Units_rem=2,P_REM_I>=influent_conc),FALSE,TRUE))))","v":true},{"$f":"IF(C37,\"OK\",IF(P_REM_I=\"\",\"Removal Inputs Incomplete\",IF(AND(Units_rem=1,P_REM_I>=1),\"Set percent removal to a decimal greater than 0 and less than 1\",IF(AND(Units_rem=2,P_REM_I>=influent_conc),\"Set treated water concentration less than influent concentration\",TRUE))))","v":"OK"},{"$f":"IF(NOT(B37),\"Not required\",IF(Units_rem=1,\"Percent removal \",\"Treated water concentration\"))","v":"Treated water concentration"},"P_REM_I",0.5,{"$f":"IF(NOT(B37),\"not required\",IF(Units_rem=1,\"decimal between 0 and 1\",IF(contam=1,\"pCi/L\",IF(contam=2,\"mg/L\",\"ug/L\"))))","v":"ug/L"}]
[null,{"$f":"IF(Units_rem=3,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B38),TRUE,IF(pH_i=\"\",FALSE,TRUE))","v":true},{"$f":"IF(C38,\"OK\",\"Removal Inputs Incomplete\")","v":"OK"},{"$f":"IF(NOT(B38),\"Not required\",\"Influent pH\")","v":"Not required"},"pH_i",null,{"$f":"IF(NOT(B38),\"not required\",\"SU\")","v":"not required"}]
[null,{"$f":"IF(Units_rem=3,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B39),TRUE,IF(pH_f=\"\",FALSE,IF(pH_f<=pH_i,FALSE,TRUE)))","v":true},{"$f":"IF(C39,\"OK\",IF(pH_f=\"\",\"Removal Inputs Incomplete\",IF(pH_f<=pH_i,\"Set desired treated water pH greater than influent pH\",\"OK\")))","v":"OK"},{"$f":"IF(NOT(B39),\"Not required\",\"Desired treated water pH\")","v":"Not required"},"pH_f",null,{"$f":"IF(NOT(B39),\"not required\",\"SU\")","v":"not required"}]
[null,{"$f":"IF(Units_rem=3,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B40),TRUE,IF(alk_I=\"\",FALSE,TRUE))","v":true},{"$f":"IF(C40,\"OK\",\"Removal Inputs Incomplete\")","v":"OK"},{"$f":"IF(NOT(B40),\"Not required\",\"Influent water alkalinity\")","v":"Not required"},"alk_I",null,{"$f":"IF(NOT(B40),\"not required\",\"mg/L as CaCO3\")","v":"not required"}]
[null,null,{"$f":"NOT(T_I=\"\")","v":true},{"$f":"IF(C41,\"OK\",\"Removal Inputs Incomplete\")","v":"OK"},"Operating temperature","T_I",283,"degrees Kelvin","Equilibrium operating temperature. 283 degrees Kelvin (10 degrees centigrade) is typical of groundwater. "]
[null,{"$f":"IF(contam=1,FALSE,TRUE)","v":true},{"$f":"IF(NOT(B42),TRUE,NOT(pilot_k=\"\"))","v":true},{"$f":"IF(C42,\"OK\",\"Removal Inputs Incomplete\")","v":"OK"},{"$f":"IF(NOT(B42),\"Not required\",\"Pilot rate constant\")","v":"Pilot rate constant"},"pilot_k",0.17,{"$f":"IF(NOT(B42),\"not required\",\"1/min\")","v":"1/min"}]
[null,{"$f":"IF(contam=1,FALSE,TRUE)","v":true},{"$f":"IF(NOT(B43),TRUE,NOT(pilot_phi=\"\"))","v":true},{"$f":"IF(C43,\"OK\",\"Removal Inputs Incomplete\")","v":"OK"},{"$f":"IF(NOT(B43),\"Not required\",\"Pilot air intensity\")","v":"Pilot air intensity"},"pilot_phi",2.54,{"$f":"IF(NOT(B43),\"not required\",\"cfm/cubic ft\")","v":"cfm/cubic ft"}]
[null,{"$f":"IF(Units_rem=3,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B44),TRUE,IF(NOT(AND($C$35:$C$41)),FALSE,IF(influent_conc>CO2_max,FALSE,TRUE)))","v":true},{"$f":"IF(NOT(B44),\"OK\",IF(NOT(AND($C$35:$C$41)),\"Removal inputs incomplete\",IF(influent_conc>CO2_max,\"Influent carbon dioxide concentration exceeds theoretical maximum, based on influent pH and alkalinity\",\"OK\")))","v":"OK"},"For information:"]
[null,{"$f":"IF(Units_rem=3,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B45),TRUE,IF(NOT(AND($C$35:$C$41)),FALSE,IF(influent_conc>CO2_max,FALSE,TRUE)))","v":true},{"$f":"IF(NOT(B45),\"OK\",IF(NOT(AND($C$35:$C$41)),\"\",IF(influent_conc>CO2_max,\"Adjust influent water chemistry to realistic values\",\"OK\")))","v":"OK"},"Influent concentration",null,{"$f":"IF(influent_conc=\"\",\"\",IF(influent_conc_I=\"\",TEXT(influent_conc,\"0.00\"),influent_conc))","v":5},{"$f":"IF(contam=1,\"pCi/L\",IF(contam=2,\"mg/L\",\"ug/L\"))","v":"ug/L"},{"$f":"IF(Units_rem=3,\"The maximum theoretical influent CO2 concentration is: \"&IF(ISERROR(CO2_max),\"\",TEXT(CO2_max,\"0.00\")&\" mg/L\"),\"\")","v":""}]
[null,{"$f":"IF(contam=2,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B46),TRUE,IF(NOT(AND($C$35:$C$41)),FALSE,IF(CO2_f<CO2_min,FALSE,TRUE)))","v":true},{"$f":"IF(NOT(B46),\"OK\",IF(NOT(AND($C$35:$C$41)),\"Removal inputs incomplete\",IF(CO2_f<CO2_min,\"Target treated water carbon dioxide is less than theoretical minimum in equilibrium with the atmosphere\",\"OK\")))","v":"OK"},{"$f":"IF(Units_rem=2,\"Treated water concentration\",\"Target treated water concentration\")","v":"Treated water concentration"},null,{"$f":"IF(OR(influent_conc=\"\",Units_rem_I=\"\"),\"\",IF(Units_rem=1,influent_conc*(1-P_REM_I),IF(Units_rem=2,P_REM_I,IF(ISERROR(CO2_f),\"\",TEXT(CO2_f,\"0.00\")))))","v":0.5},{"$f":"IF(contam=1,\"pCi/L\",IF(contam=2,\"mg/L\",\"ug/L\"))","v":"ug/L"},{"$f":"IF(contam=2,\"The theoretical minimum CO2 concentration in equilibrium with the atmosphere is: \"&IF(ISERROR(CO2_min),\"\",TEXT(CO2_min,\"0.00\")&\" mg/L\"),\"\")","v":""}]
[null,{"$f":"IF(contam=2,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B47),TRUE,IF(NOT(AND($C$35:$C$41)),FALSE,IF(CO2_f<CO2_min,FALSE,TRUE)))","v":true},{"$f":"IF(NOT(B47),\"OK\",IF(NOT(AND($C$35:$C$41)),\"\",IF(CO2_f<CO2_min,\"Therefore, achieving the desired treated water pH is not feasible using carbon dioxide stripping\",\"OK\")))","v":"OK"},{"$f":"\"Percent removal\"&IF(Units_rem<>1,\" required\",\"\")","v":"Percent removal required"},null,{"$f":"IF(target_p_rem=\"NA\",\"\",TEXT(target_p_rem,\"0.0%\"))","v":"90.0%"},null,{"$f":"IF(OR(contam<>2,NOT(bool_removal_inputs_ok)),\"\",\"Percent shown is absolute removal; removal of removable CO2, accounting for equilibrium with the atmosphere, is \"&TEXT(Rem_removableCO2,\"0.0%\"))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(Units_rem=3,\"Percent removal required is an estimate only. Actual pH results may vary based on specific water chemistry\",\"\")","v":""}]
[null,null,{"$f":"AND(C35:C44,C46)","v":true},{"$f":"IF(C49,\"OK\",IF(NOT(C35),D35,IF(NOT(C36),D36,IF(NOT(C37),D37,IF(NOT(C38),D38,IF(NOT(C39),D39,IF(NOT(C40),D40,IF(NOT(C41),D41,IF(NOT(C42),D42,IF(NOT(C43),D43,IF(NOT(C44),D44,IF(NOT(C46),D46,\"OK\"))))))))))))","v":"OK"},null,null,null,{"$f":"IF(C49,\"Removal Inputs OK\",IF(D49=\"Removal Inputs Incomplete\",\"Complete optional removal inputs above if you want to use the button below to optimize design\",D49))","v":"Removal Inputs OK"},{"$f":"IF(Units_rem=3,\"Bench- or pilot-scale testing is recommended to guide site-specific full-scale design\",\"\")","v":""}]
[null,null,{"$f":"IF(Units_rem=3,TRUE,FALSE)","v":false},{"$f":"IF(NOT(C50),\"\",IF(NOT(C45),D45,IF(NOT(C47),D47,\"\")))","v":""},null,null,null,{"$f":"D50","v":""},{"$f":"IF(D50=\"\",\"\",\"See guidance above\")","v":""}]
[null,"yes","<- Optimize Std Inputs"]
[null,null,{"$f":"IF(design_type_I=\"\",FALSE,TRUE)","v":true},null,"Design Type","design_type_I","pre-engineered package","<--- pick one",{"$f":"IF(design_type=1,\"Vendor packages include aboveground stainless steel, plastic, or fiberglass basins and typically are used by small systems\",IF(design_type=2,\"Custom designs use in-ground concrete basins and typically are applicable for large systems\",\"\"))","v":"Vendor packages include aboveground stainless steel, plastic, or fiberglass basins and typically are used by small systems"}]
[null,null,{"$f":"IF(stages=\"\",FALSE,TRUE)","v":true},null,"Number of stages","stages",8,null,{"$f":"IF(contam=1,\"Guidance: practical designs for radon removal use 3 to 8 stages; recommend 6 stages (Lowry and Drago peer review comments)\",IF(contam=2,\"Guidance: full-scale designs for CO2 removal use 6 stages\",\"Guidance: for VOCs, minimum of 6 stages, maximum of 12 stages, vendor uses 8 stages for most applications (Lowry peer review comments)\"))","v":"Guidance: for VOCs, minimum of 6 stages, maximum of 12 stages, vendor uses 8 stages for most applications (Lowry peer review comments)"}]
[null,null,{"$f":"IF(max_h2odepth=\"\",FALSE,TRUE)","v":true},null,"Maximum water depth","max_h2odepth",3,"feet",{"$f":"IF(contam=1,\"Guidance: practical water depths for radon removal are 2 to 3 feet; 4 feet can increase removal, but is less economical (Lowry peer review comments)\",IF(contam=2,\"Guidance: full-scale designs for CO2 removal use water depth between 2 and 3 feet\",\"Guidance: VOCs require no more than 2 to 3 feet water depth, beyond this depth no significant gain is realized (Lowry peer review comments)\"))","v":"Guidance: VOCs require no more than 2 to 3 feet water depth, beyond this depth no significant gain is realized (Lowry peer review comments)"}]
[null,null,{"$f":"IF(air_water_ratio=\"\",FALSE,TRUE)","v":true},null,"Air-to-water ratio","air_water_ratio",40,null,{"$f":"IF(contam=1,\"Gudiance: air to water ratios between 11:1 and 30:1 needed to obtain high radon removals (Drago, 2000). 3:1 to 30:1 will cover removal rates from 70% to 99.9% (Lowry peer review comments)\",IF(contam=2,\"Guidance: air to water ratios from 5:1 to 25:1 provide theoretical CO2 removal rates from 80% to greater than 98% (Lowry, 2010)\",\"Guidance: For  VOCs, typical air to water ratios are between 10:1 and 300:1\"))","v":"Guidance: For  VOCs, typical air to water ratios are between 10:1 and 300:1"}]
[null,null,{"$f":"IF(num_op_tanks=\"\",FALSE,TRUE)","v":true},null,"Number of operating basins","num_op_tanks",1,"units"]
[null,null,null,null,"For information:"]
[null,null,{"$f":"IF(NOT(C50),TRUE,IF(p_rem<target_p_rem,FALSE,TRUE))","v":true},{"$f":"IF(NOT(C50),\"\",IF(p_rem<target_p_rem,\"Hint: increase air-to-water ratio or number of stages\",\"\"))","v":""},"Theoretical percent removal achieved",null,{"$f":"IF(NOT(C65),\"\",p_rem)","v":0.90067189560958161},null,{"$f":"IF(AND(contam<>1,OR(pilot_k=\"\",pilot_phi=\"\")),\"Enter pilot rate constant and air intensity above to estimate percent removal\",\"Percent shown is \"&IF(contam=2,\"absolute removal and \",\"\")&\"an estimate only, based on \"&IF(contam=1,\"equation presented in Drago (2000)\",\"pilot rate constant and air intensity\"))","v":"Percent shown is an estimate only, based on pilot rate constant and air intensity"}]
[null,null,null,null,"Number of basins (including redundancy)",null,{"$f":"IF(NOT(C65),\"\",num_tanks)","v":1},"units",{"$f":"IF(AND(contam<>1,OR(pilot_k=\"\",pilot_phi=\"\")),\"\",\"To increase percent removal achieved, increase air to water ratio and/or number of stages\")","v":"To increase percent removal achieved, increase air to water ratio and/or number of stages"}]
[null,null,{"$f":"IF(design_type_I=\"\",\"\",IF(ISERROR(tank_length),\"\",IF(tank_length>max_length,FALSE,TRUE)))","v":true},{"$f":"IF(NOT(AND(C52:C56)),\"\",IF(NOT(C60),\"Hint:\"&IF(design_type=1,\" use custom design or\",\"\")&\" increase number of basins or decrease air to water ratio\",\"\"))","v":""},"Basin length (including quiescent chamber)",null,{"$f":"IF(NOT(C65),\"\",tank_length)","v":6.5},"feet",{"$f":"IF(AND(contam<>1,OR(pilot_k=\"\",pilot_phi=\"\")),\"\",\"Bench- or pilot-scale testing is recommended to guide site-specific full-scale design\")","v":"Bench- or pilot-scale testing is recommended to guide site-specific full-scale design"}]
[null,null,null,null,"Basin width",null,{"$f":"IF(NOT(C65),\"\",tank_width)","v":2.5},"feet"]
[null,null,null,null,"Basin height (including freeboard)",null,{"$f":"IF(NOT(C65),\"\",tank_depth)","v":5},"feet","Adjust freeboard"]
[null,null,null,null,"Diffusers per stage",null,{"$f":"IF(NOT(C65),\"\",diffusers_per_stage)","v":1},"units"]
[null,null,null,null,"Total diffusers",null,{"$f":"IF(NOT(C65),\"\",total_diffusers)","v":8},"units"]
[null,null,{"$f":"AND(C52:C60)","v":true},{"$f":"IF(NOT(AND(C52:C56)),\"Basin inputs incomplete\",IF(NOT(C58),\"Warning: design does not achieve target removal\",IF(NOT(C66),\"Warning: basins too long\",\"OK\")))","v":"OK"},null,null,null,{"$f":"IF(C65,\"Basin Inputs OK\",D65)","v":"Basin Inputs OK"},"Adjust basin length constraints"]
[null,null,{"$f":"AND(C58:C60)","v":true},{"$f":"IF(C66,\"\",IF(NOT(C58),D58,IF(NOT(C60),D60,\"\")))","v":""},null,null,null,{"$f":"D66","v":""},"Adjust diffuser access space requirements"]
[]
[null,null,{"$f":"IF(contam<3,TRUE,NOT(max_VOC_release=\"\"))","v":true},null,"VOC release at which air pollution control system is needed","max_VOC_release",1,{"$f":"IF(contam<3,\"not required\",\"lbs/day\")","v":"lbs/day"},{"$f":"IF(contam<3,\"\",\"CMRP (2000) states 1 lb/day is the maximum emission level for all VOCs for California South Coast AQMD, but other districts may require different emissions standards based on location of the site and regional ambient air quality.\")","v":"CMRP (2000) states 1 lb/day is the maximum emission level for all VOCs for California South Coast AQMD, but other districts may require different emissions standards based on location of the site and regional ambient air quality."}]
[null,null,null,null,"For information:",null,{"$f":"IF(contam<3,\"Available off-gas control options not relevant for this contaminant\",IF(max_VOC_release=\"\",\"Enter a release limit above to see guidance on off-gas control\",IF(NOT(AND(C42:C43)),\"Enter pilot rate constant and air intensity above to see guidance on off-gas control\",IF(VOC_Release>max_VOC_release,\"Off-gas control system may be required\",\"Off-gas control system may not be required\"))))","v":"Off-gas control system may not be required"}]
[]
[null,null,{"$f":"IF(contam<3,TRUE,NOT(Offgas_Tech_I=\"\"))","v":true},null,"Off-gas pollution control technology","Offgas_Tech_I","none",{"$f":"IF(contam<3,\"not required\",\"<--- pick one\")","v":"<--- pick one"}]
[null,{"$f":"OR(Offgas_Tech=2,Offgas_Tech=3)","v":false},{"$f":"IF(B72,NOT(og_opt1_I=\"\"),TRUE)","v":true},null,"Heat recovery type","og_opt1_I",null,{"$f":"IF(NOT(B72),\"not required\",\"<--- pick one\")","v":"not required"}]
[null,{"$f":"Offgas_Tech=1","v":false},{"$f":"IF(B73,NOT(og_opt2_I=\"\"),TRUE)","v":true},null,"Spent GAC regeneration","og_opt2_I",null,{"$f":"IF(NOT(B73),\"not required\",\"<--- pick one\")","v":"not required"}]
[null,{"$f":"Offgas_Tech=1","v":false},{"$f":"IF(B73,NOT(og_opt3=\"\"),TRUE)","v":true},null,"GAC bed life","og_opt3",null,{"$f":"IF(NOT(B74),\"not required\",\"months\")","v":"not required"}]
[null,null,{"$f":"IF(NOT(AND(C71:C74)),FALSE,TRUE)","v":true},{"$f":"IF(NOT(C75),\"Offgas Inputs Incomplete\",\"OK\")","v":"OK"},null,null,null,{"$f":"IF(C75,\"Off-gas Inputs OK\",D75)","v":"Off-gas Inputs OK"}]
[]
[null,null,null,null,"Number of booster pumps","num_pumps_I",null,"pumps","Enter 0 to exclude booster pumps (i.e., use existing pumps). Leave blank to accept model default calculations."]
[null,null,{"$f":"IF(ISERROR(pump_rating),FALSE,IF(pump_rating>max_pump_size,FALSE,TRUE))","v":true},{"$f":"IF(NOT(C78),\"Warning: insufficient number of pumps\",\"\")","v":""},"For information: # of booster pumps",null,{"$f":"IF(ISERROR(total_pumps),\"\",total_pumps)","v":2},"pumps"]
[null,null,null,null,"Number of blowers","num_blowers_I",null,"blowers","Designs should always include at least one blower. Leave blank to accept model default calculations."]
[null,null,{"$f":"IF(ISERROR(blower_rating),FALSE,IF(blower_rating>max_blow_size,FALSE,TRUE))","v":true},{"$f":"IF(NOT(C80),\"Warning: insufficient number of blowers\",\"\")","v":""},"For information: # of blowers (including redundancy)",null,{"$f":"IF(ISERROR(total_blowers),\"\",total_blowers)","v":2},"blowers","Adjust number of redundant blowers"]
[null,null,null,null,"Number of redundant basins to be added","NRD_I",null,"units","Leave blank to accept redundancy specified in critical design assumptions"]
[null,null,null,null,"For information: Redundant basins",null,{"$f":"IF(NRD_I=\"\",NRD_tanks,NRD_I)","v":0},"units"]
[null,null,null,null,"Component level","component_level_I",null,"<-- pick or leave blank","Leave blank to use low cost components"]
[null,null,null,null,"System automation","manual_I","fully automated","<-- pick or leave blank","Leave blank to allow model to pick based on component level"]
[null,null,null,null,"Include buildings?","include_buildings_I",null,"<-- pick or leave blank","Leave blank to include buildings"]
[null,null,null,null,"Include HVAC?","include_HVAC_I",null,"<-- pick or leave blank","Leave blank to allow model to pick based on component level and building type"]
[null,null,null,null,"Include land?","include_land_I",null,"<-- pick or leave blank","Leave blank to include land"]
[null,null,null,null,"For information: Component level",null,{"$f":"IF(component_level=2,\"high cost\",IF(component_level=1,\"mid cost\",\"low cost\"))","v":"low cost"}]
[null,null,null,null,"Automation",null,{"$f":"IF(manual=1,\"manual\",IF(manual=2,\"semi-automated\",IF(manual=3,\"fully automated\")))","v":"fully automated"}]
[null,null,null,null,null,null,null,{"$f":"D78","v":""}]
[null,null,null,null,null,null,null,{"$f":"D80","v":""}]
[null,null,{"$f":"IF(NOT(AND(C78,C80)),FALSE,TRUE)","v":true},{"$f":"IF(NOT(C92),\"Optional Inputs Incomplete\",\"OK\")","v":"OK"},null,null,null,{"$f":"IF(C92,\"Optional Inputs OK\",D92)","v":"Optional Inputs OK"}]

{"sheet":"OUTPUT","index":3,"n_rows":308,"n_cols":25,"rows_kept":308,"cut":false,"hidden":false,"merged":[[30,22,31,23],[235,4,235,5],[30,12,32,12],[30,13,30,21],[31,13,31,15],[31,16,31,18],[31,19,31,21],[30,0,32,0],[30,1,32,1],[239,8,239,11],[235,2,235,3],[30,11,32,11],[30,2,32,3],[30,4,32,5],[30,6,32,7],[30,8,32,8],[30,9,32,9],[30,10,32,10]]}
["OUTPUT SUMMARY"]
[null,"Parameter","Value","Units"]
[null,"Technology","MSBA"]
[null,"Contaminant",{"$f":"VLOOKUP(contam,contaminant_lookup,2,FALSE)","v":"TCE"}]
[null,"System Size Category",{"$f":"IF(design_flow<1,\"small\",\"large\")","v":"small"}]
[null,"Design Flow",{"$f":"design_flow","v":0.03},"MGD (excludes bypass flow)"]
[null,"Average Flow",{"$f":"average_flow","v":7.0000000000000001E-3},"MGD (excludes bypass flow)"]
[null,"Number of Basins ",{"$f":"num_tanks","v":1},"units"]
[null,"Number of Stages per Basin",{"$f":"stages","v":8},"stages"]
[null,"Basin Length",{"$f":"tank_length","v":6.5},"feet"]
[null,"Basin Width",{"$f":"tank_width","v":2.5},"feet"]
[null,"Basin Height",{"$f":"tank_depth","v":5},"feet"]
[null,"Diffusers per Stage",{"$f":"diffusers_per_stage","v":1},"units"]
[null,"Total diffusers",{"$f":"total_diffusers","v":8},"units"]
[null,"Off-Gas Treatment",{"$f":"IF(Offgas_Tech_I=\"\",\"none\",Offgas_Tech_I)","v":"none"}]
[null,"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":78997.747536707335},"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":17523.833764583098},"Details"]
[null,"Indirect Capital Cost",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",indirect_cost)","v":37379.435393094929},"Details"]
[null,"Total Capital Cost",{"$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":133901.01669438538},"Details"]
[null,{"$f":"\"Annualized Capital Cost \"&IF(OR(input_status<>\"input complete -- results ready\",Missing_Cost,cost_buildup_error),\"\",\"(per year over \"&useful_life&\" years at \"&Discount_rate*100&\"%)\")","v":"Annualized Capital Cost (per year over 16.7 years at 7%)"},{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",Annualized_Capital_Cost)","v":13846.353776048549},"Details"]
[null,"Annual O&M Cost (per year)",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",om_cost)","v":7560.5410889141494},"Details"]
[null,{"$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, 65% capital, 35% O&M)"},{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",Annualized_Cost)))","v":21406.894864962698},"Details"]
[null,"Annualized cost per 1,000 gallons average flow",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",C282)))","v":8.3784324324707242}]
[null,"Annualized cost per household per year",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",C283)))","v":844.2831214090977}]
[]
[]
["Direct Capital Cost Details (items in italics, without a 1 in the \"Use?\" column, represent alternate costs and are excluded from total)"]
["WBS #","Item","Design Quantity",null,"Design Size",null,"Size used in estimate",null,"Unit Cost","Total Cost","Useful Life","Use?","Full Line Item Name","Priority selection",null,null,null,null,null,null,null,null,"Useful Life"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Small (<1 mgd)",null,null,"Medium (1-10 mgd)",null,null,"Large (>10 mgd)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Mid","High","Low","Mid","High","Low","Mid","High","Count?","Depreciation"]
["1.","Aeration Basins"]
["1.1","Custom Designed"]
["1.1.1","Concrete",{"$f":"IF(design_type=1,0,num_tanks)","v":0},"units",{"$f":"IF(C36=0,\"NA\",tank_vol)","v":"NA"},{"$f":"IF(C36=0,\"\",\"gal/basin\")","v":""},{"$f":"IF(C36=0,\"NA\",tank_vol)","v":"NA"},{"$f":"IF(C36=0,\"\",\"gal/basin\")","v":""},{"$f":"IF(C36=0,\"NA\",conc_volume/num_tanks*VLOOKUP(0,conc_basin_cost_cl,3))","v":"NA"},{"$f":"IF(C36=0,\"--\",IF(I36=\"contact vendor\",\"--\",C36*I36))","v":"--"},{"$f":"IF(C36=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$34&\" - \"&$B$35&\" - \"&B36","v":"Aeration Basins - Custom Designed - Concrete"},1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K36*L36),0,IF(K36<1,0,L36))","v":0},{"$f":"IF(W36,J36/K36,0)","v":0}]
["1.1.2","Excavation",{"$f":"IF(design_type=1,0,excavation_vol)","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C37=0,\"NA\",VLOOKUP(0,excavate_cost_cl,3))","v":"NA"},{"$f":"IF(C37=0,\"--\",IF(I37=\"contact vendor\",\"--\",C37*I37))","v":"--"},{"$f":"IF(C37=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$34&\" - \"&$B$35&\" - \"&B37","v":"Aeration Basins - Custom Designed - Excavation"},1,1,1,1,1,1,1,1,1,0,0]
["1.1.3","Backfill and Compaction",{"$f":"IF(design_type=1,0,backfill_vol)","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C38=0,\"NA\",VLOOKUP(0,backfill_cost_cl,3))","v":"NA"},{"$f":"IF(C38=0,\"--\",IF(I38=\"contact vendor\",\"--\",C38*I38))","v":"--"},{"$f":"IF(C38=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$34&\" - \"&$B$35&\" - \"&B38","v":"Aeration Basins - Custom Designed - Backfill and Compaction"},1,1,1,1,1,1,1,1,1,0,0]
["1.1.4","Steel Cover",{"$f":"IF(design_type=1,0,cover_sf)","v":0},"sf","NA",null,"NA",null,{"$f":"IF(C39=0,\"NA\",VLOOKUP(\"checkered plate platform\",metal_cost_cl,3))","v":"NA"},{"$f":"IF(C39=0,\"--\",IF(I39=\"contact vendor\",\"--\",C39*I39))","v":"--"},{"$f":"IF(C39=0,\"NA\",VLOOKUP(\"checkered plate platform\",metal_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$34&\" - \"&$B$35&\" - \"&B39","v":"Aeration Basins - Custom Designed - Steel Cover"},1,1,1,1,1,1,1,1,1,0,0]
["1.1.5","Membrane Baffles",{"$f":"IF(design_type=1,0,num_baffles)","v":0},"units",{"$f":"IF(C40=0,\"NA\",baffle_area)","v":"NA"},{"$f":"IF($C40=0,\"\",\"sf/baffle\")","v":""},{"$f":"IF(C40=0,\"NA\",IF(curve=1,baffle_area,VLOOKUP(baffle_area,baffle_cost_cl,2)))","v":"NA"},{"$f":"IF($C40=0,\"\",\"sf/baffle\")","v":""},{"$f":"IF(C40=0,\"NA\",IF(curve=1,baffle_eq,VLOOKUP(baffle_area,baffle_cost_cl,3)))","v":"NA"},{"$f":"IF(C40=0,\"--\",IF(I40=\"contact vendor\",\"--\",C40*I40))","v":"--"},{"$f":"IF(C40=0,\"NA\",VLOOKUP(baffle_area,baffle_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$34&\" - \"&$B$35&\" - \"&B40","v":"Aeration Basins - Custom Designed - Membrane Baffles"},1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K40*L40),0,IF(K40<1,0,L40))","v":0},{"$f":"IF(W40,J40/K40,0)","v":0}]
["1.2","Prefabricated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["1.2.1","Stainless Steel",{"$f":"IF(design_type=1,num_tanks,0)","v":1},"units",{"$f":"IF(C42=0,\"NA\",tank_sf)","v":222.5},{"$f":"IF(C42=0,\"\",\"sf\")","v":"sf"},{"$f":"IF(C42=0,\"NA\",IF(curve=1,tank_sf,VLOOKUP(tank_sf,ss_basin_cost_cl,2)))","v":222.5},{"$f":"IF(C42=0,\"\",\"sf\")","v":"sf"},{"$f":"IF(C42=0,\"NA\",IF(curve=1,ss_tank_eq,VLOOKUP(tank_sf,ss_basin_cost_cl,3)))","v":42707.569133753495},{"$f":"IF(C42=0,\"--\",IF(I42=\"contact vendor\",\"--\",C42*I42))","v":42707.569133753495},{"$f":"IF(C42=0,\"NA\",VLOOKUP(tank_sf,ss_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":30},0,{"$f":"$B$34&\" - \"&$B$41&\" - \"&B42","v":"Aeration Basins - Prefabricated - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["1.2.1","Plastic with Stainless Steel Frame",{"$f":"IF(design_type=1,num_tanks,0)","v":1},"units",{"$f":"IF(C43=0,\"NA\",tank_sf)","v":222.5},{"$f":"IF(C43=0,\"\",\"sf\")","v":"sf"},{"$f":"IF(C43=0,\"NA\",IF(curve=1,tank_sf,VLOOKUP(tank_sf,pl_basin_cost_cl,2)))","v":222.5},{"$f":"IF(C43=0,\"\",\"sf\")","v":"sf"},{"$f":"IF(C43=0,\"NA\",IF(curve=1,pl_tank_eq,VLOOKUP(tank_sf,pl_basin_cost_cl,3)))","v":36616.814416270499},36616.814416270499,{"$f":"IF(C43=0,\"NA\",VLOOKUP(tank_sf,pl_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,{"$f":"$B$34&\" - \"&$B$41&\" - \"&B43","v":"Aeration Basins - Prefabricated - Plastic with Stainless Steel Frame"},2,1,2,2,1,2,2,1,2,0,0]
["1.2.1","Fiberglass",{"$f":"IF(design_type=1,num_tanks,0)","v":1},"units",{"$f":"IF(C44=0,\"NA\",tank_sf)","v":222.5},"sf",{"$f":"IF(C44=0,\"NA\",IF(curve=1,tank_sf,VLOOKUP(tank_vol,fg_basin_cost_cl,2)))","v":222.5},"sf",{"$f":"IF(C44=0,\"NA\",IF(curve=1,fg_tank_eq,VLOOKUP(tank_sf,fg_basin_cost_cl,3)))","v":21753.753502907326},21753.753502907326,{"$f":"IF(C44=0,\"NA\",VLOOKUP(tank_sf,fg_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,{"$f":"$B$34&\" - \"&$B$41&\" - \"&B44","v":"Aeration Basins - Prefabricated - Fiberglass"},1,2,3,1,2,3,1,2,3,1,1087.6876751453663]
["1.3","Aerators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["1.3.1","Diffusers",{"$f":"total_diffusers","v":8},"units",{"$f":"diffuser_size","v":13.926024955436718},"cfm",{"$f":"IF(curve=1,diffuser_size,VLOOKUP(diffuser_size,diffuser_cost_cl,2))","v":13.926024955436718},"cfm",{"$f":"IF(curve=1,diffuser_eq,VLOOKUP(diffuser_size,diffuser_cost_cl,3))","v":63.518625851832972},{"$f":"IF(C46=0,\"--\",IF(I46=\"contact vendor\",\"--\",C46*I46))","v":508.14900681466378},{"$f":"VLOOKUP(diffuser_size,diffuser_cost_cl,IF(ss_cat=\"large\",4,5))","v":10},1,{"$f":"$B$34&\" - \"&$B$45&\" - \"&B46","v":"Aeration Basins - Aerators - Diffusers"},1,1,1,1,1,1,1,1,1,1,50.814900681466376]
["2.","Pumps and Blowers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[2.1,"Booster Pumps",{"$f":"total_pumps","v":2},"units",{"$f":"IF(C48=0,\"NA\",pump_rating)","v":13.020833333333332},{"$f":"IF(C48=0,\"\",\"gpm\")","v":"gpm"},{"$f":"IF(C48=0,\"NA\",IF(curve=1,pump_rating,VLOOKUP(pump_rating,dis75_pump_cost_cl,2)))","v":13.020833333333332},{"$f":"IF(C48=0,\"\",\"gpm\")","v":"gpm"},{"$f":"IF(C48=0,\"NA\",IF(curve=1,pump_eq,VLOOKUP(pump_rating,dis75_pump_cost_cl,3)))","v":4499.1495728866894},{"$f":"IF(C48=0,\"--\",IF(I48=\"contact vendor\",\"--\",C48*I48))","v":8998.2991457733788},{"$f":"IF(C48=0,\"NA\",VLOOKUP(pump_rating,dis75_pump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":17},1,{"$f":"B47&\" - \"&B48","v":"Pumps and Blowers - Booster Pumps"},1,1,1,1,1,1,1,1,1,1,529.31171445725761]
[2.2000000000000002,"Blowers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K49*L49),0,IF(K49<1,0,L49))","v":0},{"$f":"IF(W49,J49/K49,0)","v":0}]
["2.2.1","Centrifugal",{"$f":"total_blowers","v":2},"units",{"$f":"blower_rating","v":139.26024955436719},"cfm",{"$f":"IF(curve=1,blower_rating,VLOOKUP(blower_rating,cent_blow_cost_cl,2))","v":139.26024955436719},"cfm",{"$f":"IF(curve=1,cent_blow_eq,VLOOKUP(blower_rating,cent_blow_cost_cl,3))","v":16502.212460488696},33004.424920977392,{"$f":"VLOOKUP(blower_rating,cent_blow_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,{"$f":"B47&\" - \"&$B$49&\" - \"&B50","v":"Pumps and Blowers - Blowers - Centrifugal"},2,2,1,2,2,1,2,2,1,0,0]
["2.2.1","Regenerative",{"$f":"total_blowers","v":2},"units",{"$f":"blower_rating","v":139.26024955436719},"cfm",{"$f":"IF(curve=1,blower_rating,VLOOKUP(blower_rating,reg_blow_cost_cl,2))","v":139.26024955436719},"cfm",{"$f":"IF(curve=1,reg_blow_eq,VLOOKUP(blower_rating,reg_blow_cost_cl,3))","v":2356.7204755742027},{"$f":"IF(C51=0,\"--\",IF(I51=\"contact vendor\",\"--\",C51*I51))","v":4713.4409511484055},{"$f":"VLOOKUP(blower_rating,reg_blow_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"B48&\" - \"&$B$49&\" - \"&B51","v":"Booster Pumps - Blowers - Regenerative"},1,1,2,1,1,2,1,1,2,{"$f":"IF(ISERROR(K51*L51),0,IF(K51<1,0,L51))","v":1},{"$f":"IF(W51,J51/K51,0)","v":235.67204755742029}]
["3.","Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.1","Process Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.1.1","Ductile Iron",{"$f":"h2o_pipe_length","v":20},"lf",{"$f":"h2o_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,h2o_pipe_diam,VLOOKUP(h2o_pipe_diam,di_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,di_pipe_eq_h2o,VLOOKUP(h2o_pipe_diam,di_pipe_cost_cl,3))","v":"contact vendor"},{"$f":"IF(C54=0,\"--\",IF(I54=\"contact vendor\",\"--\",C54*I54))","v":"--"},{"$f":"VLOOKUP(h2o_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":35},0,{"$f":"$B$53&\" - \"&B54","v":"Process Piping - Ductile Iron"},3,3,3,3,3,3,3,3,3,0,0]
["3.1.1","CPVC",{"$f":"h2o_pipe_length","v":20},"lf",{"$f":"h2o_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,h2o_pipe_diam,VLOOKUP(h2o_pipe_diam,cpvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,cpvc_pipe_eq_h2o,VLOOKUP(h2o_pipe_diam,cpvc_pipe_cost_cl,3))","v":7.0133117284999997},140.26623456999999,{"$f":"VLOOKUP(h2o_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$53&\" - \"&B55","v":"Process Piping - CPVC"},2,1,4,2,1,4,2,1,4,0,0]
["3.1.1","PVC",{"$f":"h2o_pipe_length","v":20},"lf",{"$f":"h2o_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,h2o_pipe_diam,VLOOKUP(h2o_pipe_diam,pvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pvc_pipe_eq_h2o,VLOOKUP(h2o_pipe_diam,pvc_pipe_cost_cl,3))","v":2.8476762667499997},56.953525334999995,{"$f":"VLOOKUP(h2o_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$53&\" - \"&B56","v":"Process Piping - PVC"},1,2,5,1,2,5,1,2,5,1,3.3502073726470587]
["3.1.1","Stainless Steel",{"$f":"h2o_pipe_length","v":20},"lf",{"$f":"h2o_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,h2o_pipe_diam,VLOOKUP(h2o_pipe_diam,ss_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_pipe_eq_h2o,VLOOKUP(h2o_pipe_diam,ss_pipe_cost_cl,3))","v":70.275248902124986},1405.5049780424997,{"$f":"VLOOKUP(h2o_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$53&\" - \"&B57","v":"Process Piping - Stainless Steel"},5,5,1,5,5,1,5,5,1,0,0]
["3.1.1","Steel",{"$f":"h2o_pipe_length","v":20},"lf",{"$f":"h2o_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,h2o_pipe_diam,VLOOKUP(h2o_pipe_diam,st_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,st_pipe_eq_h2o,VLOOKUP(h2o_pipe_diam,st_pipe_cost_cl,3))","v":30.206561511164892},604.13123022329785,{"$f":"VLOOKUP(h2o_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$53&\" - \"&B58","v":"Process Piping - Steel"},4,4,2,4,4,2,4,4,2,0,0]
["3.2","Air Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.2.1","Ductile Iron",{"$f":"air_pipe_length","v":41},"lf",{"$f":"air_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,air_pipe_diam,VLOOKUP(air_pipe_diam,di_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,di_pipe_eq_air,VLOOKUP(air_pipe_diam,di_pipe_cost_cl,3))","v":"contact vendor"},{"$f":"IF(C60=0,\"--\",IF(I60=\"contact vendor\",\"--\",C60*I60))","v":"--"},{"$f":"VLOOKUP(air_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":35},0,{"$f":"$B$59&\" - \"&B60","v":"Air Piping - Ductile Iron"},3,3,3,3,3,3,3,3,3,0,0]
["3.2.1","CPVC",{"$f":"air_pipe_length","v":41},"lf",{"$f":"air_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,air_pipe_diam,VLOOKUP(air_pipe_diam,cpvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,cpvc_pipe_eq_air,VLOOKUP(air_pipe_diam,cpvc_pipe_cost_cl,3))","v":7.0133117284999997},287.5457808685,{"$f":"VLOOKUP(air_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$59&\" - \"&B61","v":"Air Piping - CPVC"},2,1,4,2,1,4,2,1,4,0,0]
["3.2.1","PVC",{"$f":"air_pipe_length","v":41},"lf",{"$f":"air_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,air_pipe_diam,VLOOKUP(air_pipe_diam,pvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pvc_pipe_eq_air,VLOOKUP(air_pipe_diam,pvc_pipe_cost_cl,3))","v":2.8476762667499997},116.75472693674999,{"$f":"VLOOKUP(air_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$59&\" - \"&B62","v":"Air Piping - PVC"},1,2,5,1,2,5,1,2,5,1,6.8679251139264696]
["3.2.1","Stainless Steel",{"$f":"air_pipe_length","v":41},"lf",{"$f":"air_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,air_pipe_diam,VLOOKUP(air_pipe_diam,ss_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_pipe_eq_air,VLOOKUP(air_pipe_diam,ss_pipe_cost_cl,3))","v":70.275248902124986},2881.2852049871244,{"$f":"VLOOKUP(air_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$59&\" - \"&B63","v":"Air Piping - Stainless Steel"},5,5,1,5,5,1,5,5,1,0,0]
["3.2.1","Steel",{"$f":"air_pipe_length","v":41},"lf",{"$f":"air_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,air_pipe_diam,VLOOKUP(air_pipe_diam,st_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,st_pipe_eq_air,VLOOKUP(air_pipe_diam,st_pipe_cost_cl,3))","v":30.206561511164892},1238.4690219577606,{"$f":"VLOOKUP(air_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$59&\" - \"&B64","v":"Air Piping - Steel"},4,4,2,4,4,2,4,4,2,0,0]
["3.3","Influent and Treated Water Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.3.1","Ductile Iron",{"$f":"in_out_pipe_length","v":20},"lf",{"$f":"in_out_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,in_out_pipe_diam,VLOOKUP(in_out_pipe_diam,di_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,di_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,di_pipe_cost_cl,3))","v":"contact vendor"},{"$f":"IF(C66=0,\"--\",IF(I66=\"contact vendor\",\"--\",C66*I66))","v":"--"},{"$f":"VLOOKUP(in_out_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":35},0,{"$f":"$B$65&\" - \"&B66","v":"Influent and Treated Water Piping - Ductile Iron"},3,3,3,3,3,3,3,3,3,0,0]
["3.3.1","CPVC",{"$f":"in_out_pipe_length","v":20},"lf",{"$f":"in_out_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,in_out_pipe_diam,VLOOKUP(in_out_pipe_diam,cpvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,cpvc_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,cpvc_pipe_cost_cl,3))","v":7.0133117284999997},140.26623456999999,{"$f":"VLOOKUP(in_out_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$65&\" - \"&B67","v":"Influent and Treated Water Piping - CPVC"},2,1,4,2,1,4,2,1,4,0,0]
["3.3.1","PVC",{"$f":"in_out_pipe_length","v":20},"lf",{"$f":"in_out_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,in_out_pipe_diam,VLOOKUP(in_out_pipe_diam,pvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pvc_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,pvc_pipe_cost_cl,3))","v":2.8476762667499997},56.953525334999995,{"$f":"VLOOKUP(in_out_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$65&\" - \"&B68","v":"Influent and Treated Water Piping - PVC"},1,2,5,1,2,5,1,2,5,1,3.3502073726470587]
["3.3.1","Stainless Steel",{"$f":"in_out_pipe_length","v":20},"lf",{"$f":"in_out_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,in_out_pipe_diam,VLOOKUP(in_out_pipe_diam,ss_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,ss_pipe_cost_cl,3))","v":70.275248902124986},1405.5049780424997,{"$f":"VLOOKUP(in_out_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$65&\" - \"&B69","v":"Influent and Treated Water Piping - Stainless Steel"},5,5,1,5,5,1,5,5,1,{"$f":"IF(ISERROR(K69*L69),0,IF(K69<1,0,L69))","v":0},{"$f":"IF(W69,J69/K69,0)","v":0}]
["3.3.1","Steel",{"$f":"in_out_pipe_length","v":20},"lf",{"$f":"in_out_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,in_out_pipe_diam,VLOOKUP(in_out_pipe_diam,st_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,st_pipe_eq_in_out,VLOOKUP(in_out_pipe_diam,st_pipe_cost_cl,3))","v":30.206561511164892},604.13123022329785,{"$f":"VLOOKUP(in_out_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$65&\" - \"&B70","v":"Influent and Treated Water Piping - Steel"},4,4,2,4,4,2,4,4,2,0,0]
["3.4","Bypass Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.4.1","Ductile Iron",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(C72=0,\"NA\",bp_pipe_diam)","v":"NA"},{"$f":"IF(C72=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C72=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,di_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C72=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C72=0,\"NA\",IF(curve=1,di_pipe_eq_bp,VLOOKUP(bp_pipe_diam,di_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(C72=0,\"--\",IF(I72=\"contact vendor\",\"--\",C72*I72))","v":"--"},{"$f":"IF(C72=0,\"NA\",VLOOKUP(bp_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$71&\" - \"&B72","v":"Bypass Piping - Ductile Iron"},3,3,3,3,3,3,3,3,3,0,0]
["3.4.1","CPVC",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(C73=0,\"NA\",bp_pipe_diam)","v":"NA"},{"$f":"IF(C73=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C73=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,cpvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C73=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C73=0,\"NA\",IF(curve=1,cpvc_pipe_eq_bp,VLOOKUP(bp_pipe_diam,cpvc_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C73=0,\"NA\",VLOOKUP(bp_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$71&\" - \"&B73","v":"Bypass Piping - CPVC"},2,1,4,2,1,4,2,1,4,0,0]
["3.4.1","PVC",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(C74=0,\"NA\",bp_pipe_diam)","v":"NA"},"",{"$f":"IF(C74=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,pvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C74=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C74=0,\"NA\",IF(curve=1,pvc_pipe_eq_bp,VLOOKUP(bp_pipe_diam,pvc_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C74=0,\"NA\",VLOOKUP(bp_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$71&\" - \"&B74","v":"Bypass Piping - PVC"},1,2,5,1,2,5,1,2,5,0,0]
["3.4.1","Stainless Steel",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(C75=0,\"NA\",bp_pipe_diam)","v":"NA"},"",{"$f":"IF(C75=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,ss_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C75=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C75=0,\"NA\",IF(curve=1,ss_pipe_eq_bp,VLOOKUP(bp_pipe_diam,ss_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C75=0,\"NA\",VLOOKUP(bp_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$71&\" - \"&B75","v":"Bypass Piping - Stainless Steel"},5,5,1,5,5,1,5,5,1,0,0]
["3.4.1","Steel",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(C76=0,\"NA\",bp_pipe_diam)","v":"NA"},"",{"$f":"IF(C76=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,st_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C76=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C76=0,\"NA\",IF(curve=1,st_pipe_eq_bp,VLOOKUP(bp_pipe_diam,st_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C76=0,\"NA\",VLOOKUP(bp_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$71&\" - \"&B76","v":"Bypass Piping - Steel"},4,4,2,4,4,2,4,4,2,0,0]
["4.","Valves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.1","Motor/Air Operated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.1.1","Process - Polypropylene/PVC",{"$f":"tot_proc_MOVs","v":6},"units",{"$f":"IF(C79=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF($C79=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C79=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,pp_mov_cost_cl,2)))","v":1.5},{"$f":"IF($C79=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C79=0,\"NA\",IF(curve=1,pp_mov_eq_tank,VLOOKUP(tank_valve_size,pp_mov_cost_cl,3)))","v":787.01404038367423},{"$f":"IF(C79=0,\"--\",IF(I79=\"contact vendor\",\"--\",C79*I79))","v":4722.0842423020458},{"$f":"IF(C79=0,\"NA\",VLOOKUP(tank_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,{"$f":"$B$77&\" - \"&$B$78&\" - \"&B79","v":"Valves - Motor/Air Operated - Process - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,1,236.10421211510229]
["4.1.1","Process - Stainless Steel",{"$f":"tot_proc_MOVs","v":6},"units",{"$f":"IF(C80=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF($C80=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C80=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ss_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C80=0,\"NA\",IF(curve=1,ss_mov_eq_tank,VLOOKUP(tank_valve_size,ss_mov_cost_cl,3)))","v":1470.6040464835},8823.6242789009993,{"$f":"IF(C80=0,\"NA\",VLOOKUP(tank_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Motor/Air Operated - Process - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["4.1.1","Process - Cast Iron",{"$f":"tot_proc_MOVs","v":6},"units",{"$f":"IF(C81=0,\"NA\",tank_valve_size)","v":1.5},"in. diam",{"$f":"IF(C81=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ci_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C81=0,\"NA\",IF(curve=1,ci_mov_eq_tank,VLOOKUP(tank_valve_size,ci_mov_cost_cl,3)))","v":791.86955715900012},4751.2173429540007,{"$f":"IF(C81=0,\"NA\",VLOOKUP(tank_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Motor/Air Operated - Process - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["4.1.2","Air - Polypropylene/PVC",{"$f":"tot_air_MOVs","v":2},"units",{"$f":"IF(C82=0,\"NA\",air_valve_size)","v":1.5},"in. diam",{"$f":"IF(C82=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,pp_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C82=0,\"NA\",IF(curve=1,pp_mov_eq_air,VLOOKUP(air_valve_size,pp_mov_cost_cl,3)))","v":787.01404038367423},1574.0280807673485,{"$f":"IF(C82=0,\"NA\",VLOOKUP(air_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,"Valves - Motor/Air Operated - Air - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,1,78.701404038367428]
["4.1.2","Air - Stainless Steel",{"$f":"tot_air_MOVs","v":2},"units",{"$f":"IF(C83=0,\"NA\",air_valve_size)","v":1.5},"in. diam",{"$f":"IF(C83=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,ss_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C83=0,\"NA\",IF(curve=1,ss_mov_eq_air,VLOOKUP(air_valve_size,ss_mov_cost_cl,3)))","v":1470.6040464835},2941.2080929670001,{"$f":"IF(C83=0,\"NA\",VLOOKUP(air_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Motor/Air Operated - Air - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["4.1.2","Air - Cast Iron",{"$f":"tot_air_MOVs","v":2},"units",{"$f":"IF(C84=0,\"NA\",air_valve_size)","v":1.5},"in. diam",{"$f":"IF(C84=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,ci_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C84=0,\"NA\",IF(curve=1,ci_mov_eq_air,VLOOKUP(air_valve_size,ci_mov_cost_cl,3)))","v":791.86955715900012},1583.7391143180002,{"$f":"IF(C84=0,\"NA\",VLOOKUP(air_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Motor/Air Operated - Air - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["4.1.3","Bypass - Polypropylene/PVC",{"$f":"tot_bp_MOVs","v":0},"units",{"$f":"IF(C85=0,\"NA\",bypass_valve_size)","v":"NA"},"",{"$f":"IF(C85=0,\"NA\",IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,pp_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C85=0,\"NA\",IF(curve=1,pp_mov_eq_bp,VLOOKUP(bypass_valve_size,pp_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C85=0,\"NA\",VLOOKUP(bypass_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$77&\" - \"&$B$78&\" - \"&B85","v":"Valves - Motor/Air Operated - Bypass - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,0,0]
["4.1.3","Bypass - Stainless Steel",{"$f":"tot_bp_MOVs","v":0},"units",{"$f":"IF(C86=0,\"NA\",bypass_valve_size)","v":"NA"},"",{"$f":"IF(C86=0,\"NA\",IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ss_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C86=0,\"NA\",IF(curve=1,ss_mov_eq_bp,VLOOKUP(bypass_valve_size,ss_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C86=0,\"NA\",VLOOKUP(bypass_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$77&\" - \"&$B$78&\" - \"&B86","v":"Valves - Motor/Air Operated - Bypass - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["4.1.3","Bypass - Cast Iron",{"$f":"tot_bp_MOVs","v":0},"units",{"$f":"IF(C87=0,\"NA\",bypass_valve_size)","v":"NA"},"",{"$f":"IF(C87=0,\"NA\",IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ci_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C87=0,\"NA\",IF(curve=1,ci_mov_eq_bp,VLOOKUP(bypass_valve_size,ci_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C87=0,\"NA\",VLOOKUP(bypass_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$77&\" - \"&$B$78&\" - \"&B87","v":"Valves - Motor/Air Operated - Bypass - Cast Iron"},2,1,2,2,1,2,2,1,2,0,0]
["4.2","Manual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.2.1","Influent and treated water - Polypropylene/PVC",{"$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(C89=0,\"--\",IF(I89=\"contact vendor\",\"--\",C89*I89))","v":415.69829267600005},{"$f":"VLOOKUP(in_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"$B$77&\" - \"&$B$88&\" - \"&B89","v":"Valves - Manual - Influent and treated water - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,1,20.784914633800003]
["4.2.1","Influent and treated water - Stainless Steel",{"$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,{"$f":"$B$77&\" - \"&$B$88&\" - \"&B90","v":"Valves - Manual - Influent and treated water - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["4.2.1","Influent and treated water - Cast Iron",{"$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,{"$f":"$B$77&\" - \"&$B$88&\" - \"&B91","v":"Valves - Manual - Influent and treated water - Cast Iron"},2,1,2,2,1,2,2,1,2,0,0]
["4.2.2","Process - Polypropylene/PVC",{"$f":"tot_proc_man","v":1},"units",{"$f":"IF(C92=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF($C92=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C92=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,pp_man_cost_cl,2)))","v":1.5},{"$f":"IF($C92=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C92=0,\"NA\",IF(curve=1,pp_man_eq_tank,VLOOKUP(tank_valve_size,pp_man_cost_cl,3)))","v":207.84914633800003},207.84914633800003,{"$f":"IF(C92=0,\"NA\",VLOOKUP(tank_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,{"$f":"$B$77&\" - \"&$B$88&\" - \"&B92","v":"Valves - Manual - Process - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,1,10.392457316900002]
["4.2.2","Process - Stainless Steel",{"$f":"tot_proc_man","v":1},"units",{"$f":"IF(C93=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF($C93=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C93=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ss_man_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C93=0,\"NA\",IF(curve=1,ss_man_eq_tank,VLOOKUP(tank_valve_size,ss_man_cost_cl,3)))","v":395.88087320259683},395.88087320259683,{"$f":"IF(C93=0,\"NA\",VLOOKUP(tank_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Manual - Process - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["4.2.2","Process - Cast Iron",{"$f":"tot_proc_man","v":1},"units",{"$f":"IF(C94=0,\"NA\",tank_valve_size)","v":1.5},"in. diam",{"$f":"IF(C94=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ci_bfv_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C94=0,\"NA\",IF(curve=1,ci_bfv_eq_tank,VLOOKUP(tank_valve_size,ci_bfv_cost_cl,3)))","v":338.97867757464161},338.97867757464161,{"$f":"IF(C94=0,\"NA\",VLOOKUP(tank_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Manual - Process - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["4.2.3","Air - Polypropylene/PVC",{"$f":"tot_air_man","v":0},"units",{"$f":"IF(C95=0,\"NA\",air_valve_size)","v":"NA"},"",{"$f":"IF(C95=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,pp_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C95=0,\"NA\",IF(curve=1,pp_man_eq_air,VLOOKUP(air_valve_size,pp_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C95=0,\"NA\",VLOOKUP(air_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Manual - Air - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,0]
["4.2.3","Air - Stainless Steel",{"$f":"tot_air_man","v":0},"units",{"$f":"IF(C96=0,\"NA\",air_valve_size)","v":"NA"},"",{"$f":"IF(C96=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,ss_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C96=0,\"NA\",IF(curve=1,ss_man_eq_air,VLOOKUP(air_valve_size,ss_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C96=0,\"NA\",VLOOKUP(air_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Manual - Air - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["4.2.3","Air - Cast Iron",{"$f":"tot_air_man","v":0},"units",{"$f":"IF(C97=0,\"NA\",air_valve_size)","v":"NA"},"",{"$f":"IF(C97=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,ci_bfv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C97=0,\"NA\",IF(curve=1,ci_bfv_eq_air,VLOOKUP(air_valve_size,ci_bfv_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C97=0,\"NA\",VLOOKUP(air_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Manual - Air - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["4.2.4","Bypass - Polypropylene/PVC",{"$f":"tot_bp_man","v":0},"units",{"$f":"IF(C98=0,\"NA\",bypass_valve_size)","v":"NA"},"",{"$f":"IF(C98=0,\"NA\",IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,pp_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C98=0,\"NA\",IF(curve=1,pp_man_eq_bp,VLOOKUP(bypass_valve_size,pp_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C98=0,\"NA\",VLOOKUP(bypass_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$77&\" - \"&$B$88&\" - \"&B98","v":"Valves - Manual - Bypass - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,0,0]
["4.2.4","Bypass - Stainless Steel",{"$f":"tot_bp_man","v":0},"units",{"$f":"IF(C99=0,\"NA\",bypass_valve_size)","v":"NA"},"",{"$f":"IF(C99=0,\"NA\",IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ss_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C99=0,\"NA\",IF(curve=1,ss_man_eq_bp,VLOOKUP(bypass_valve_size,ss_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C99=0,\"NA\",VLOOKUP(bypass_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$77&\" - \"&$B$88&\" - \"&B99","v":"Valves - Manual - Bypass - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["4.2.4","Bypass - Cast Iron",{"$f":"tot_bp_man","v":0},"units",{"$f":"IF(C100=0,\"NA\",bypass_valve_size)","v":"NA"},"",{"$f":"IF(C100=0,\"NA\",IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ci_bfv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C100=0,\"NA\",IF(curve=1,ci_man_eq_bp,VLOOKUP(bypass_valve_size,ci_bfv_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C100=0,\"NA\",VLOOKUP(bypass_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$77&\" - \"&$B$88&\" - \"&B100","v":"Valves - Manual - Bypass - Cast Iron"},2,1,2,2,1,2,2,1,2,0,0]
[4.3,"Check Valves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K101*L101),0,IF(K101<1,0,L101))","v":0},{"$f":"IF(W101,J101/K101,0)","v":0}]
["4.3.1","Treated water - Polypropylene/PVC",{"$f":"tot_in_chv","v":1},"units",{"$f":"in_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,pp_chv_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pp_chv_eq,VLOOKUP(in_valve_size,pp_chv_cost_cl,3))","v":177.82749945525001},177.82749945525001,{"$f":"VLOOKUP(in_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"$B$77&\" - \"&$B$101&\" - \"&B102","v":"Valves - Check Valves - Treated water - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,1,8.8913749727625007]
["4.3.1","Treated water - Stainless Steel",{"$f":"tot_in_chv","v":1},"units",{"$f":"in_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,ss_chv_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_chv_eq,VLOOKUP(in_valve_size,ss_chv_cost_cl,3))","v":492.67348989575004},492.67348989575004,{"$f":"VLOOKUP(in_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,{"$f":"$B$77&\" - \"&$B$101&\" - \"&B103","v":"Valves - Check Valves - Treated water - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,0]
["4.3.1","Treated water - Cast Iron",{"$f":"tot_in_chv","v":1},"units",{"$f":"in_valve_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,ci_chv_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ci_chv_eq,VLOOKUP(in_valve_size,ci_chv_cost_cl,3))","v":"contact vendor"},"--",{"$f":"VLOOKUP(in_valve_size,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Valves - Check Valves - Treated water - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["4.3.2","Process - Polypropylene/PVC",{"$f":"tot_proc_chv","v":2},"units",{"$f":"IF(C105=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF($C105=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C105=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,pp_chv_cost_cl,2)))","v":1.5},{"$f":"IF($C105=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C105=0,\"NA\",IF(curve=1,pp_chv_eq_proc,VLOOKUP(tank_valve_size,pp_chv_cost_cl,3)))","v":177.82749945525001},355.65499891050001,{"$f":"IF(C105=0,\"NA\",VLOOKUP(tank_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,"Valves - Check Valves - Process - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,1,17.782749945525001]
["4.3.2","Process - Stainless Steel",{"$f":"tot_proc_chv","v":2},"units",{"$f":"IF(C106=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF($C106=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C106=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ss_chv_cost_cl,2)))","v":1.5},{"$f":"IF($C106=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C106=0,\"NA\",IF(curve=1,ss_chv_eq_proc,VLOOKUP(tank_valve_size,ss_chv_cost_cl,3)))","v":492.67348989575004},985.34697979150008,{"$f":"IF(C106=0,\"NA\",VLOOKUP(tank_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Check Valves - Process - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["4.3.2","Process - Cast Iron",{"$f":"tot_proc_chv","v":2},"units",{"$f":"IF(C107=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF($C107=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C107=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ci_chv_cost_cl,2)))","v":1.5},{"$f":"IF($C107=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C107=0,\"NA\",IF(curve=1,ci_chv_eq_proc,VLOOKUP(tank_valve_size,ci_chv_cost_cl,3)))","v":"contact vendor"},"--",{"$f":"IF(C107=0,\"NA\",VLOOKUP(tank_valve_size,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Valves - Check Valves - Process - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["4.3.3","Bypass - Polypropylene/PVC",{"$f":"IF(bp_pct=0,0,tot_bp_chv)","v":0},"units",{"$f":"IF(bp_pct=0,\"NA\",bypass_valve_size)","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,pp_chv_cost_cl,2))))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,pp_chv_eq_bp,VLOOKUP(bypass_valve_size,pp_chv_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(C108=0,\"NA\",VLOOKUP(E108,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Check Valves - Bypass - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,0]
["4.3.3","Bypass - Stainless Steel",{"$f":"IF(bp_pct=0,0,tot_bp_chv)","v":0},"units",{"$f":"IF(bp_pct=0,\"NA\",bypass_valve_size)","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ss_chv_cost_cl,2))))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,ss_chv_eq_bp,VLOOKUP(bypass_valve_size,ss_chv_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(C109=0,\"NA\",VLOOKUP(E109,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Check Valves - Bypass - Stainless Steel",3,3,1,3,3,1,3,3,1,0,0]
["4.3.3","Bypass - Cast Iron",{"$f":"IF(bp_pct=0,0,tot_bp_chv)","v":0},"units",{"$f":"IF(bp_pct=0,\"NA\",bypass_valve_size)","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ci_chv_cost_cl,2))))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",(IF(curve=1,ci_chv_eq_bp,VLOOKUP(bypass_valve_size,ci_chv_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(C110=0,\"NA\",VLOOKUP(E110,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Valves - Check Valves - Bypass - Cast Iron",2,1,2,2,1,2,2,1,2,0,0]
["5.","Instrumentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.1","Flow Meters - 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]
["5.1.1","Orifice Plate",{"$f":"tot_fm_in","v":1},"units",{"$f":"in_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_meter_size,VLOOKUP(in_meter_size,op_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,op_fm_eq_in,VLOOKUP(in_meter_size,op_fm_cost_cl,3))","v":1481.2586202528748},{"$f":"IF(I113=\"contact vendor\",\"--\",C113*I113)","v":1481.2586202528748},{"$f":"VLOOKUP(in_meter_size,op_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$111&\" - \"&$B$112&\" - \"&B113","v":"Instrumentation - Flow Meters - Influent and Treated Water - Orifice Plate"},3,4,4,3,4,4,3,3,4,0,0]
["5.1.1","Propeller",{"$f":"tot_fm_in","v":1},"units",{"$f":"in_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_meter_size,VLOOKUP(in_meter_size,prop_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,prop_fm_eq_in,VLOOKUP(in_meter_size,prop_fm_cost_cl,3))","v":2349.8597533491247},{"$f":"IF(I114=\"contact vendor\",\"--\",C114*I114)","v":2349.8597533491247},{"$f":"VLOOKUP(in_meter_size,prop_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$111&\" - \"&$B$112&\" - \"&B114","v":"Instrumentation - Flow Meters - Influent and Treated Water - Propeller"},1,2,3,1,2,3,4,4,2,1,167.8471252392232]
["5.1.1","Venturi",{"$f":"tot_fm_in","v":1},"units",{"$f":"in_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_meter_size,VLOOKUP(in_meter_size,ven_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ven_fm_eq_in,VLOOKUP(in_meter_size,ven_fm_cost_cl,3))","v":2229.8808308963748},{"$f":"IF(I115=\"contact vendor\",\"--\",C115*I115)","v":2229.8808308963748},{"$f":"VLOOKUP(in_meter_size,ven_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$111&\" - \"&$B$112&\" - \"&B115","v":"Instrumentation - Flow Meters - Influent and Treated Water - Venturi"},2,1,2,2,1,2,1,2,3,0,0]
["5.1.1","Magnetic",{"$f":"tot_fm_in","v":1},"units",{"$f":"in_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,in_meter_size,VLOOKUP(in_meter_size,mag_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,mag_fm_eq_in,VLOOKUP(in_meter_size,mag_fm_cost_cl,3))","v":3844.6249606383749},{"$f":"IF(I116=\"contact vendor\",\"--\",C116*I116)","v":3844.6249606383749},{"$f":"VLOOKUP(in_meter_size,mag_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$111&\" - \"&$B$112&\" - \"&B116","v":"Instrumentation - Flow Meters - Influent and Treated Water - Magnetic"},4,3,1,4,3,1,2,1,1,0,0]
["5.2","Flow Meters - Process",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.2.1","Orifice Plate",{"$f":"tot_fm_proc","v":1},"units",{"$f":"proc_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_meter_size,VLOOKUP(proc_meter_size,op_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,op_fm_eq_proc,VLOOKUP(proc_meter_size,op_fm_cost_cl,3))","v":1481.2586202528748},{"$f":"IF(I118=\"contact vendor\",\"--\",C118*I118)","v":1481.2586202528748},{"$f":"VLOOKUP(proc_meter_size,op_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$111&\" - \"&$B$117&\" - \"&B118","v":"Instrumentation - Flow Meters - Process - Orifice Plate"},3,4,4,3,4,4,3,3,4,0,0]
["5.2.1","Propeller",{"$f":"tot_fm_proc","v":1},"units",{"$f":"proc_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_meter_size,VLOOKUP(proc_meter_size,prop_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,prop_fm_eq_proc,VLOOKUP(proc_meter_size,prop_fm_cost_cl,3))","v":2349.8597533491247},{"$f":"IF(I119=\"contact vendor\",\"--\",C119*I119)","v":2349.8597533491247},{"$f":"VLOOKUP(proc_meter_size,prop_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$111&\" - \"&$B$117&\" - \"&B119","v":"Instrumentation - Flow Meters - Process - Propeller"},1,2,3,1,2,3,4,4,2,1,167.8471252392232]
["5.2.1","Venturi",{"$f":"tot_fm_proc","v":1},"units",{"$f":"proc_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_meter_size,VLOOKUP(proc_meter_size,ven_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ven_fm_eq_proc,VLOOKUP(proc_meter_size,ven_fm_cost_cl,3))","v":2229.8808308963748},{"$f":"IF(I120=\"contact vendor\",\"--\",C120*I120)","v":2229.8808308963748},{"$f":"VLOOKUP(proc_meter_size,ven_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$111&\" - \"&$B$117&\" - \"&B120","v":"Instrumentation - Flow Meters - Process - Venturi"},2,1,2,2,1,2,1,2,3,0,0]
["5.2.1","Magnetic",{"$f":"tot_fm_proc","v":1},"units",{"$f":"proc_meter_size","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_meter_size,VLOOKUP(proc_meter_size,mag_fm_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,mag_fm_eq_proc,VLOOKUP(proc_meter_size,mag_fm_cost_cl,3))","v":3844.6249606383749},{"$f":"IF(I121=\"contact vendor\",\"--\",C121*I121)","v":3844.6249606383749},{"$f":"VLOOKUP(proc_meter_size,mag_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$111&\" - \"&$B$117&\" - \"&B121","v":"Instrumentation - Flow Meters - Process - Magnetic"},4,3,1,4,3,1,2,1,1,0,0]
["5.3","Air Flow Meters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.3.1","Rotameter",{"$f":"tot_fm_air","v":1},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,gas_fm_cost_cl,3)","v":2900.055941091739},{"$f":"IF(I123=\"contact vendor\",\"--\",C123*I123)","v":2900.055941091739},{"$f":"VLOOKUP(0,gas_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$111&\" - \"&$B$122&\" - \"&B123","v":"Instrumentation - Air Flow Meters - Rotameter"},1,1,1,1,1,1,1,1,1,1,207.1468529351242]
[5.4,"High/low alarms (for contact basins)",{"$f":"tot_basin_alarm","v":1},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,alarm_cost_cl,3)","v":600.18707669670891},{"$f":"IF(I124=\"contact vendor\",\"--\",C124*I124)","v":600.18707669670891},{"$f":"VLOOKUP(0,alarm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$111&\" - \"&B124","v":"Instrumentation - High/low alarms (for contact basins)"},1,1,1,1,1,1,1,1,1,1,42.870505478336348]
[5.5,"pH Meters",{"$f":"tot_ph","v":2},"units","NA",null,"NA",null,{"$f":"IF(C125=0,\"NA\",VLOOKUP(0,pH_meter_cost_cl,3))","v":3047.1155477538618},{"$f":"IF(OR(I125=\"contact vendor\",I125=\"NA\"),\"--\",C125*I125)","v":6094.2310955077237},{"$f":"IF(C125=0,\"NA\",VLOOKUP(0,pH_meter_cost_cl,IF(ss_cat=\"large\",4,5)))","v":14},1,{"$f":"$B$111&\" - \"&B125","v":"Instrumentation - pH Meters"},1,1,1,1,1,1,1,1,1,1,435.30222110769455]
[5.6,"Pressure Gauges",{"$f":"tot_gauges","v":4},"units","NA",null,"NA",null,{"$f":"IF(C126=0,\"NA\",VLOOKUP(0,gauge_cost_cl,3))","v":267.58013011123387},{"$f":"IF(OR(I126=\"contact vendor\",I126=\"NA\"),\"--\",C126*I126)","v":1070.3205204449355},{"$f":"IF(C126=0,\"NA\",VLOOKUP(0,gauge_cost_cl,IF(ss_cat=\"large\",4,5)))","v":14},1,{"$f":"$B$111&\" - \"&B126","v":"Instrumentation - Pressure Gauges"},1,1,1,1,1,1,1,1,1,1,76.451465746066816]
[5.7,"Electrical Enclosure",{"$f":"elec_encl","v":0},"units","NA",null,"NA",null,{"$f":"IF(C127=0,\"NA\",VLOOKUP(0,elec_encl_cost_cl,3))","v":"NA"},{"$f":"IF(C127=0,\"--\",IF(I127=\"contact vendor\",\"--\",C127*I127))","v":"--"},{"$f":"IF(C127=0,\"NA\",VLOOKUP(0,elec_encl_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$111&\" - \"&B127","v":"Instrumentation - Electrical Enclosure"},1,1,1,1,1,1,1,1,1,0,0]
["6.","System Controls",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[6.1,"PLC Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["6.1.1","PLC racks/power supplies",{"$f":"IF(manual=1,0,plc_rack)","v":1},"units","NA",null,"NA",null,{"$f":"IF(C130=0,\"NA\",VLOOKUP(0,plc_rack_cost_cl,3))","v":355.56},{"$f":"IF(C130=0,\"--\",IF(I130=\"contact vendor\",\"--\",C130*I130))","v":355.56},{"$f":"IF(C130=0,\"NA\",VLOOKUP(0,plc_rack_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,{"$f":"$B$128&\" - \"&$B$129&\" - \"&B130","v":"System Controls - PLC Units - PLC racks/power supplies"},1,1,1,1,1,1,1,1,1,1,44.445]
["6.1.2","CPUs",{"$f":"IF(manual=1,0,plc_cpu)","v":2},"units","NA",null,"NA",null,{"$f":"IF(C131=0,\"NA\",VLOOKUP(0,plc_cpu_cost_cl,3))","v":378.8},757.6,{"$f":"IF(C131=0,\"NA\",VLOOKUP(0,plc_cpu_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,{"$f":"$B$128&\" - \"&$B$129&\" - \"&B131","v":"System Controls - PLC Units - CPUs"},1,1,1,1,1,1,1,1,1,1,94.7]
["6.1.3","I/O discrete input modules",{"$f":"IF(manual=1,0,plc_discrete_input)","v":1},"units","NA",null,"NA",null,{"$f":"IF(C132=0,\"NA\",VLOOKUP(0,plc_discrete_input_cost_cl,3))","v":382.68},382.68,{"$f":"IF(C132=0,\"NA\",VLOOKUP(0,plc_discrete_input_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - I/O discrete input modules",1,1,1,1,1,1,1,1,1,1,47.835000000000001]
["6.1.4","I/O discrete output modules",{"$f":"IF(manual=1,0,plc_discrete_output)","v":1},"units","NA",null,"NA",null,{"$f":"IF(C133=0,\"NA\",VLOOKUP(0,plc_discrete_output_cost_cl,3))","v":340.42500000000001},340.42500000000001,{"$f":"IF(C133=0,\"NA\",VLOOKUP(0,plc_discrete_output_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - I/O discrete output modules",1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K133*L133),0,IF(K133<1,0,L133))","v":1},{"$f":"IF(W133,J133/K133,0)","v":42.553125000000001}]
["6.1.5","I/O combination analog modules",{"$f":"IF(manual=1,0,plc_combination_analog)","v":3},"units","NA",null,"NA",null,{"$f":"IF(C134=0,\"NA\",VLOOKUP(0,plc_combination_analog_cost_cl,3))","v":557.33500000000004},1672.0050000000001,{"$f":"IF(C134=0,\"NA\",VLOOKUP(0,plc_combination_analog_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - I/O combination analog modules",1,1,1,1,1,1,1,1,1,1,209.00062500000001]
["6.1.6","Ethernet modules",{"$f":"IF(manual=1,0,plc_ethernet)","v":2},"units","NA",null,"NA",null,{"$f":"IF(C135=0,\"NA\",VLOOKUP(0,plc_ethernet_cost_cl,3))","v":1342.2349999999999},2684.47,{"$f":"IF(C135=0,\"NA\",VLOOKUP(0,plc_ethernet_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - Ethernet modules",1,1,1,1,1,1,1,1,1,1,335.55874999999997]
["6.1.7","Base expansion modules",{"$f":"IF(manual=1,0,plc_base_expansion)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C136=0,\"NA\",VLOOKUP(0,plc_base_expansion_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C136=0,\"NA\",VLOOKUP(0,plc_base_expansion_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"System Controls - PLC Units - Base expansion modules",1,1,1,1,1,1,1,1,1,0,0]
["6.1.8","Base expansion controller modules",{"$f":"IF(manual=1,0,plc_base_expansion_controller)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C137=0,\"NA\",VLOOKUP(0,plc_base_expansion_controller_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C137=0,\"NA\",VLOOKUP(0,plc_base_expansion_controller_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"System Controls - PLC Units - Base expansion controller modules",1,1,1,1,1,1,1,1,1,0,0]
["6.1.9","UPSs",{"$f":"IF(manual=1,0,ups)","v":1},"units","NA",null,"NA",null,{"$f":"IF(C138=0,\"NA\",VLOOKUP(0,ups_cost_cl,3))","v":877.495},877.495,{"$f":"IF(C138=0,\"NA\",VLOOKUP(0,ups_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - UPSs",1,1,1,1,1,1,1,1,1,1,109.686875]
[6.2,"Operator equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["6.2.1","Drive controllers",{"$f":"IF(manual=1,0,tot_switches)","v":4},"units","NA",null,"NA",null,{"$f":"IF(C140=0,\"NA\",VLOOKUP(0,switch_cost_cl,3))","v":1300.8978726158491},{"$f":"IF(C140=0,\"--\",IF(I140=\"contact vendor\",\"--\",C140*I140))","v":5203.5914904633964},{"$f":"IF(C140=0,\"NA\",VLOOKUP(0,switch_cost_cl,IF(ss_cat=\"large\",4,5)))","v":14},1,{"$f":"$B$128&\" - \"&$B$139&\" - \"&B140","v":"System Controls - Operator equipment - Drive controllers"},1,1,1,1,1,1,1,1,1,1,371.68510646167118]
["6.2.2","Operator interface units",{"$f":"IF(manual=1,0,plc_interface)","v":2},"units","NA",null,"NA",null,{"$f":"IF(C141=0,\"NA\",VLOOKUP(ss_cat,plc_op_interface_cost_cl,3,FALSE))","v":1828.625},3657.25,{"$f":"IF(C141=0,\"NA\",VLOOKUP(ss_cat,plc_op_interface_cost_cl,IF(ss_cat=\"large\",4,5),FALSE))","v":8},1,{"$f":"$B$128&\" - \"&$B$139&\" - \"&B141","v":"System Controls - Operator equipment - Operator interface units"},1,1,1,1,1,1,1,1,1,1,457.15625]
["6.2.3","PC Workstations",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C142=0,\"NA\",VLOOKUP(0,pc_workstation_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C142=0,\"NA\",VLOOKUP(0,pc_workstation_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$128&\" - \"&$B$139&\" - \"&B142","v":"System Controls - Operator equipment - PC Workstations"},1,1,1,1,1,1,1,1,1,0,0]
["6.2.4","Printers - laser jet",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,printers)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C143=0,\"NA\",VLOOKUP(0,laser_printer_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C143=0,\"NA\",VLOOKUP(0,laser_printer_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$128&\" - \"&$B$139&\" - \"&B143","v":"System Controls - Operator equipment - Printers - laser jet"},1,1,1,1,1,1,1,1,1,0,0]
[6.3,"Controls Software",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["6.3.1","Operator interface software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,plc_interface)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C145=0,\"NA\",VLOOKUP(0,op_interface_software_cost_cl,3))","v":"NA"},{"$f":"IF(C145=0,\"--\",IF(I145=\"contact vendor\",\"--\",C145*I145))","v":"--"},{"$f":"IF(C145=0,\"NA\",VLOOKUP(0,op_interface_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$128&\" - \"&$B$144&\" - \"&B145","v":"System Controls - Controls Software - Operator interface software"},1,1,1,1,1,1,1,1,1,0,0]
["6.3.2","PLC programming software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C146=0,\"NA\",VLOOKUP(0,plc_software_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C146=0,\"NA\",VLOOKUP(0,plc_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$128&\" - \"&$B$144&\" - \"&B146","v":"System Controls - Controls Software - PLC programming software"},1,1,1,1,1,1,1,1,1,0,0]
["6.3.3","PLC data collection software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C147=0,\"NA\",VLOOKUP(0,plc_data_software_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C147=0,\"NA\",VLOOKUP(0,plc_data_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$128&\" - \"&$B$144&\" - \"&B147","v":"System Controls - Controls Software - PLC data collection software"},1,1,1,1,1,1,1,1,1,0,0]
["6.3.4","Plant intelligence software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C148=0,\"NA\",VLOOKUP(0,plant_intel_software_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C148=0,\"NA\",VLOOKUP(0,plant_intel_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$128&\" - \"&$B$144&\" - \"&B148","v":"System Controls - Controls Software - Plant intelligence software"},1,1,1,1,1,1,1,1,1,0,0]
["7.","Offgas Pollution Control Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[7.1,"Thermal Oxidizer - No Heat Recovery",{"$f":"IF(og_opt1<>0,0,tot_TOs)","v":0},"units",{"$f":"IF(C150=0,\"NA\",TO_size)","v":"NA"},{"$f":"IF(C150=0,\"\",\"cfm\")","v":""},{"$f":"IF(C150=0,\"NA\",IF(curve=1,TO_size,VLOOKUP(TO_size,og_to_cost_cl,2)))","v":"NA"},{"$f":"IF(C150=0,\"\",\"cfm\")","v":""},{"$f":"IF(C150=0,\"NA\",IF(curve=1,og_TO_eq,VLOOKUP(TO_size,og_to_cost_cl,3)))","v":"NA"},{"$f":"IF(C150=0,\"--\",IF(I150=\"contact vendor\",\"--\",C150*I150))","v":"--"},{"$f":"IF(C150=0,\"NA\",VLOOKUP(TO_size,og_to_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$149&\" - \"&B150","v":"Offgas Pollution Control Equipment - Thermal Oxidizer - No Heat Recovery"},1,1,1,1,1,1,1,1,1,0,0]
[7.1,"Thermal Oxidizer - Recuperative",{"$f":"IF(og_opt1<>1,0,tot_TOs)","v":0},"units",{"$f":"IF(C151=0,\"NA\",TO_size)","v":"NA"},"",{"$f":"IF(C151=0,\"NA\",IF(curve=1,TO_size,VLOOKUP(TO_size,og_torec_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C151=0,\"NA\",IF(curve=1,og_torec_eq,VLOOKUP(TO_size,og_torec_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C151=0,\"NA\",VLOOKUP(TO_size,og_torec_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Offgas Pollution Control Equipment - Thermal Oxidizer - Recuperative",1,1,1,1,1,1,1,1,1,0,0]
[7.1,"Thermal Oxidizer - Regenerative/Flameless",{"$f":"IF(og_opt1<>2,0,tot_TOs)","v":0},"units",{"$f":"IF(C152=0,\"NA\",TO_size)","v":"NA"},"",{"$f":"IF(C152=0,\"NA\",IF(curve=1,TO_size,VLOOKUP(TO_size,og_toreg_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C152=0,\"NA\",IF(curve=1,og_toreg_eq,VLOOKUP(TO_size,og_toreg_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C152=0,\"NA\",VLOOKUP(TO_size,og_toreg_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Offgas Pollution Control Equipment - Thermal Oxidizer - Regenerative/Flameless",1,1,1,1,1,1,1,1,1,0,0]
[7.1,"Catalytic Oxidizer - No Heat Recovery",{"$f":"IF(og_opt1<>0,0,tot_COs)","v":0},"units",{"$f":"IF(C153=0,\"NA\",CO_size)","v":"NA"},"",{"$f":"IF(C153=0,\"NA\",IF(curve=1,CO_size,VLOOKUP(CO_size,og_co_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C153=0,\"NA\",IF(curve=1,og_co_eq,VLOOKUP(CO_size,og_co_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C153=0,\"NA\",VLOOKUP(CO_size,og_co_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Offgas Pollution Control Equipment - Catalytic Oxidizer - No Heat Recovery",1,1,1,1,1,1,1,1,1,0,0]
[7.1,"Catalytic Oxidizer - Recuperative",{"$f":"IF(og_opt1<>1,0,tot_COs)","v":0},"units",{"$f":"IF(C154=0,\"NA\",CO_size)","v":"NA"},"",{"$f":"IF(C154=0,\"NA\",IF(curve=1,CO_size,VLOOKUP(CO_size,og_corec_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C154=0,\"NA\",IF(curve=1,og_corec_eq,VLOOKUP(CO_size,og_corec_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C154=0,\"NA\",VLOOKUP(CO_size,og_corec_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Offgas Pollution Control Equipment - Catalytic Oxidizer - Recuperative",1,1,1,1,1,1,1,1,1,0,0]
[7.1,"Catalytic Oxidizer - Regenerative",{"$f":"IF(og_opt1<>2,0,tot_COs)","v":0},"units",{"$f":"IF(C155=0,\"NA\",CO_size)","v":"NA"},"",{"$f":"IF(C155=0,\"NA\",IF(curve=1,CO_size,VLOOKUP(CO_size,og_coreg_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C155=0,\"NA\",IF(curve=1,og_coreg_eq,VLOOKUP(CO_size,og_coreg_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C155=0,\"NA\",VLOOKUP(CO_size,og_coreg_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Offgas Pollution Control Equipment - Catalytic Oxidizer - Regenerative",1,1,1,1,1,1,1,1,1,0,0]
[7.1,"Gas-phase GAC Adsorber",{"$f":"tot_GAC_beds","v":0},"units",{"$f":"IF(C156=0,\"NA\",GAC_bed_size)","v":"NA"},{"$f":"IF(C156=0,\"\",\"cu. ft\")","v":""},{"$f":"IF(C156=0,\"NA\",IF(curve=1,GAC_bed_size,VLOOKUP(GAC_bed_size,og_gac_cost_cl,2)))","v":"NA"},{"$f":"IF(C156=0,\"\",\"cu. ft\")","v":""},{"$f":"IF(C156=0,\"NA\",IF(curve=1,og_gac_eq,VLOOKUP(GAC_bed_size,og_gac_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C156=0,\"NA\",VLOOKUP(GAC_bed_size,og_gac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$149&\" - \"&B156","v":"Offgas Pollution Control Equipment - Gas-phase GAC Adsorber"},1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K156*L156),0,IF(K156<1,0,L156))","v":0},{"$f":"IF(W156,J156/K156,0)","v":0}]
[7.2,"Initial GAC Charge",{"$f":"GAC","v":0},"lbs","NA",null,"NA",null,{"$f":"IF(C157=0,\"NA\",IF(curve=1,gac_eq,VLOOKUP(GAC,gac_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C157=0,\"NA\",VLOOKUP(GAC,gac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$149&\" - \"&B157","v":"Offgas Pollution Control Equipment - Initial GAC Charge"},1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K157*L157),0,IF(K157<1,0,L157))","v":0},{"$f":"IF(W157,J157/K157,0)","v":0}]
["8.","Building Structures and HVAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[8.1,"Building 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.1.1","Small Low Cost Shed",{"$f":"IF(AND(build1_fp>0,build1_fp<500),1,0)","v":1},"units",{"$f":"build1_fp","v":70},"sf",{"$f":"build1_fp","v":70},"sf",{"$f":"IF(C160=0,\"NA\",VLOOKUP(build1_fp,bldg_shed_cost_cl,3))","v":50.742289444355997},{"$f":"IF(OR(I160=\"NA\",I160=\"contact vendor\"),\"--\",G160*I160)","v":3551.9602611049199},{"$f":"IF($C160=0,\"N/A\",VLOOKUP(build1_fp,bldg_shed_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,{"$f":"B158&\" - \"&B159&\" - \"&B160","v":"Building Structures and HVAC - Building 1 - Small Low Cost Shed"},{"$f":"IF(include_buildings=1,2,0)","v":2},2,2,2,2,2,2,2,2,1,177.59801305524599,{"$f":"IF(W160,K160,0)","v":20}]
["8.1.1","Low Quality",{"$f":"IF(build1_fp>=500,1,0)","v":0},"units",{"$f":"build1_fp","v":70},"sf",{"$f":"build1_fp","v":70},"sf",{"$f":"IF(C161=0,\"NA\",IF(curve=1,bldg_lo_eq_1,VLOOKUP(build1_fp, bldg_lo_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I161=\"NA\",I161=\"contact vendor\"),\"--\",G161*I161)","v":"--"},{"$f":"IF($C161=0,\"N/A\",VLOOKUP(build1_fp,bldg_lo_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},0,{"$f":"B158&\" - \"&B159&\" - \"&B161","v":"Building Structures and HVAC - Building 1 - Low Quality"},{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,0,0,{"$f":"IF(W161,K161,0)","v":0}]
["8.1.1","Medium Quality",{"$f":"IF(build1_fp>=500,1,0)","v":0},"units",{"$f":"build1_fp","v":70},"sf",{"$f":"build1_fp","v":70},"sf",{"$f":"IF(C162=0,\"NA\",IF(curve=1,bldg_mid_eq_1,VLOOKUP(build1_fp, bldg_mid_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I162=\"NA\",I162=\"contact vendor\"),\"--\",G162*I162)","v":"--"},{"$f":"IF($C162=0,\"N/A\",VLOOKUP(build1_fp,bldg_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},0,{"$f":"B158&\" - \"&B159&\" - \"&B162","v":"Building Structures and HVAC - Building 1 - Medium Quality"},null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,0,0,{"$f":"IF(W162,K162,0)","v":0}]
["8.1.1","High Quality",{"$f":"IF(build1_fp>=500,1,0)","v":0},"units",{"$f":"build1_fp","v":70},"sf",{"$f":"build1_fp","v":70},"sf",{"$f":"IF(C163=0,\"NA\",IF(curve=1,bldg_hi_eq_1,VLOOKUP(build1_fp, bldg_hi_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C163=0,\"N/A\",VLOOKUP(build1_fp,bldg_hi_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},0,{"$f":"B158&\" - \"&B159&\" - \"&B163","v":"Building Structures and HVAC - Building 1 - High Quality"},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},0,0,{"$f":"IF(W163,K163,0)","v":0}]
[8.1999999999999993,{"$f":"\"Heating System\"&IF(build1_heat=\"heat pump\",\" (included with cooling system)\",\"\")","v":"Heating System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.2.1","Electric resistance",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C165=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C165=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C165=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C165=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_elec_cost_cl,2)))","v":"NA"},{"$f":"IF(C165=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C165=\"NA\",\"NA\",IF(curve=1,hvac_elec_eq_1,VLOOKUP(build1_heat_mbh,hvac_elec_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I165=\"NA\",I165=\"contact vendor\"),\"--\",C165*I165)","v":"--"},{"$f":"IF(C165=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B159&\" - \"&B164&\" - \"&B165","v":"Building Structures and HVAC - Building 1 - Heating System - Electric resistance"},{"$f":"IF(include_HVAC=0,0,IF(build1_heat=$B165,1,\"\"))","v":""},"","","","","","","","",{"$f":"IF(ISERROR(K165*L165),0,IF(K165<1,0,L165))","v":0},{"$f":"IF(W165,J165/K165,0)","v":0}]
["8.2.1","Natural gas non-condensing furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C166=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C166=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C166=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C166=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_gas_non_cost_cl,2)))","v":"NA"},{"$f":"IF(C166=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C166=\"NA\",\"NA\",IF(curve=1,hvac_gas_non_eq_1,VLOOKUP(build1_heat_mbh,hvac_gas_non_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I166=\"NA\",I166=\"contact vendor\"),\"--\",C166*I166)","v":"--"},{"$f":"IF(C166=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B159&\" - \"&B164&\" - \"&B166","v":"Building Structures and HVAC - Building 1 - Heating System - Natural gas non-condensing furnace"},"","","","","","","","","",0,0]
["8.2.1","Natural gas condensing furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C167=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C167=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C167=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C167=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_gas_cost_cl,2)))","v":"NA"},{"$f":"IF(C167=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C167=\"NA\",\"NA\",IF(curve=1,hvac_gas_eq_1,VLOOKUP(build1_heat_mbh,hvac_gas_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I167=\"NA\",I167=\"contact vendor\"),\"--\",C167*I167)","v":"--"},{"$f":"IF(C167=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B159&\" - \"&B164&\" - \"&B167","v":"Building Structures and HVAC - Building 1 - Heating System - Natural gas condensing furnace"},"","","","","","","","","",0,0]
["8.2.1","Standard efficiency oil furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C168=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C168=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C168=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C168=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(E168,hvac_oil_std_cost_cl,2)))","v":"NA"},{"$f":"IF(C168=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C168=\"NA\",\"NA\",IF(curve=1,hvac_oil_std_eq_1,VLOOKUP(build1_heat_mbh,hvac_oil_std_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I168=\"NA\",I168=\"contact vendor\"),\"--\",C168*I168)","v":"--"},{"$f":"IF(C168=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B159&\" - \"&B164&\" - \"&B168","v":"Building Structures and HVAC - Building 1 - Heating System - Standard efficiency oil furnace"},"","","","","","","","","",0,0]
["8.2.1","Mid-efficiency oil furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C169=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C169=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C169=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C169=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_oil_mid_cost_cl,2)))","v":"NA"},{"$f":"IF(C169=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C169=\"NA\",\"NA\",IF(curve=1,hvac_oil_mid_eq_1,VLOOKUP(build1_heat_mbh,hvac_oil_mid_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I169=\"NA\",I169=\"contact vendor\"),\"--\",C169*I169)","v":"--"},{"$f":"IF(C169=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B159&\" - \"&B164&\" - \"&B169","v":"Building Structures and HVAC - Building 1 - Heating System - Mid-efficiency oil furnace"},"","","","","","","","","",0,0]
[8.3000000000000007,{"$f":"IF(build1_heat=\"heat pump\",\"Heating and \",\"\")&\"Cooling System\"","v":"Cooling System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.3.1","Air conditioner",{"$f":"IF(build1_need_cool,build1_zones,\"NA\")","v":"NA"},{"$f":"IF(C171=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C171=\"NA\",\"NA\",build1_cooling_tons)","v":"NA"},{"$f":"IF(C171=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C171=\"NA\",\"NA\",IF(curve=1,build1_cooling_tons,VLOOKUP(build1_cooling_tons,hvac_ac_cost_cl,2)))","v":"NA"},{"$f":"IF(C171=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C171=\"NA\",\"NA\",IF(curve=1,hvac_ac_eq_1,VLOOKUP(build1_cooling_tons,hvac_ac_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I171=\"NA\",I171=\"contact vendor\"),\"--\",C171*I171)","v":"--"},{"$f":"IF(C171=\"NA\",\"NA\",VLOOKUP(build1_cooling_tons,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B159&\" - \"&B170&\" - \"&B171","v":"Building Structures and HVAC - Building 1 - Cooling System - Air conditioner"},{"$f":"IF(build1_cool=$B171,1,\"\")","v":""},{"$f":"IF(include_HVAC=0,0,IF(build1_cool=$B171,1,\"\"))","v":""},"","","","","","","",0,0]
["8.3.1","Heat pump",{"$f":"IF(AND(hp_ok_1,build1_need_cool),build1_zones,\"NA\")","v":"NA"},{"$f":"IF(C172=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C172=\"NA\",\"NA\",build1_cooling_tons)","v":"NA"},{"$f":"IF(C172=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C172=\"NA\",\"NA\",IF(curve=1,build1_cooling_tons,VLOOKUP(build1_cooling_tons,hvac_hp_cost_cl,2)))","v":"NA"},{"$f":"IF(C172=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C172=\"NA\",\"NA\",IF(curve=1,hvac_hp_eq_1,VLOOKUP(build1_cooling_tons,hvac_hp_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I172=\"NA\",I172=\"contact vendor\"),\"--\",C172*I172)","v":"--"},{"$f":"IF(C172=\"NA\",\"NA\",VLOOKUP(build1_cooling_tons,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B159&\" - \"&B170&\" - \"&B172","v":"Building Structures and HVAC - Building 1 - Cooling System - Heat pump"},"","","","","","","","","",0,0]
[8.4,"Building 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.4.1","Small Low Cost Shed",{"$f":"IF(AND(build2_fp>0,build2_fp<500),1,0)","v":0},"units",{"$f":"build2_fp","v":0},"sf",{"$f":"build2_fp","v":0},"sf",{"$f":"IF(C174=0,\"NA\",VLOOKUP(build2_fp,bldg_shed_cost_cl,3))","v":"NA"},{"$f":"IF(OR(I174=\"NA\",I174=\"contact vendor\"),\"--\",G174*I174)","v":"--"},{"$f":"IF($C174=0,\"N/A\",VLOOKUP(build2_fp,bldg_shed_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},null,{"$f":"B158&\" - \"&B173&\" - \"&B174","v":"Building Structures and HVAC - Building 2 - Small Low Cost Shed"},{"$f":"IF(include_buildings=1,2,0)","v":2},2,2,2,2,2,2,2,2,0,0,{"$f":"IF(W174,K174,0)","v":0}]
["8.4.1","Low Quality",{"$f":"IF(build2_fp>=500,1,0)","v":0},"units",{"$f":"build2_fp","v":0},"sf",{"$f":"build2_fp","v":0},"sf",{"$f":"IF(C175=0,\"NA\",IF(curve=1,bldg_lo_eq_2,VLOOKUP(build2_fp, bldg_lo_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C175=0,\"N/A\",VLOOKUP(build2_fp,bldg_lo_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},null,{"$f":"B158&\" - \"&B173&\" - \"&B175","v":"Building Structures and HVAC - Building 2 - Low Quality"},{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,0,0,{"$f":"IF(W175,K175,0)","v":0}]
["8.4.1","Medium Quality",{"$f":"IF(build2_fp>=500,1,0)","v":0},"units",{"$f":"build2_fp","v":0},"sf",{"$f":"build2_fp","v":0},"sf",{"$f":"IF(C176=0,\"NA\",IF(curve=1,bldg_mid_eq_2,VLOOKUP(build2_fp, bldg_mid_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C176=0,\"N/A\",VLOOKUP(build2_fp,bldg_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},null,{"$f":"B158&\" - \"&B173&\" - \"&B176","v":"Building Structures and HVAC - Building 2 - Medium Quality"},null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,0,0,{"$f":"IF(W176,K176,0)","v":0}]
["8.4.1","High Quality",{"$f":"IF(build2_fp>=500,1,0)","v":0},"units",{"$f":"build2_fp","v":0},"sf",{"$f":"build2_fp","v":0},"sf",{"$f":"IF(C177=0,\"NA\",IF(curve=1,bldg_hi_eq_2,VLOOKUP(build2_fp, bldg_hi_cost_cl,3)))","v":"NA"},"--",{"$f":"IF($C177=0,\"N/A\",VLOOKUP(build2_fp,bldg_hi_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},null,{"$f":"B158&\" - \"&B173&\" - \"&B177","v":"Building Structures and HVAC - Building 2 - High Quality"},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},0,0,{"$f":"IF(W177,K177,0)","v":0}]
[8.5,{"$f":"\"Heating System\"&IF(build2_heat=\"heat pump\",\" (included with cooling system)\",\"\")","v":"Heating System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.5.1","Electric resistance",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C179=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C179=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C179=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C179=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(build2_heat_mbh,hvac_elec_cost_cl,2)))","v":"NA"},{"$f":"IF(C179=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C179=\"NA\",\"NA\",IF(curve=1,hvac_elec_eq_2,VLOOKUP(build2_heat_mbh,hvac_elec_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I179=\"NA\",I179=\"contact vendor\"),\"--\",C179*I179)","v":"--"},{"$f":"IF(C179=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B173&\" - \"&B178&\" - \"&B179","v":"Building Structures and HVAC - Building 2 - Heating System - Electric resistance"},{"$f":"IF(include_HVAC=0,0,IF(build2_heat=$B179,1,\"\"))","v":""},"","","","","","","","",0,0]
["8.5.1","Natural gas non-condensing furnace",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C180=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C180=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C180=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C180=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(build2_heat_mbh,hvac_gas_non_cost_cl,2)))","v":"NA"},{"$f":"IF(C180=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C180=\"NA\",\"NA\",IF(curve=1,hvac_gas_non_eq_2,VLOOKUP(build2_heat_mbh,hvac_gas_non_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I180=\"NA\",I180=\"contact vendor\"),\"--\",C180*I180)","v":"--"},{"$f":"IF(C180=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B173&\" - \"&B178&\" - \"&B180","v":"Building Structures and HVAC - Building 2 - Heating System - Natural gas non-condensing furnace"},"","","","","","","","","",0,0]
["8.5.1","Natural gas condensing furnace",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C181=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C181=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C181=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C181=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(build2_heat_mbh,hvac_gas_cost_cl,2)))","v":"NA"},{"$f":"IF(C181=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C181=\"NA\",\"NA\",IF(curve=1,hvac_gas_eq_2,VLOOKUP(build2_heat_mbh,hvac_gas_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I181=\"NA\",I181=\"contact vendor\"),\"--\",C181*I181)","v":"--"},{"$f":"IF(C181=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B173&\" - \"&B178&\" - \"&B181","v":"Building Structures and HVAC - Building 2 - Heating System - Natural gas condensing furnace"},"","","","","","","","","",0,0]
["8.5.1","Standard efficiency oil furnace",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C182=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C182=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C182=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C182=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(E182,hvac_oil_std_cost_cl,2)))","v":"NA"},{"$f":"IF(C182=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C182=\"NA\",\"NA\",IF(curve=1,hvac_oil_std_eq_2,VLOOKUP(build2_heat_mbh,hvac_oil_std_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I182=\"NA\",I182=\"contact vendor\"),\"--\",C182*I182)","v":"--"},{"$f":"IF(C182=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B173&\" - \"&B178&\" - \"&B182","v":"Building Structures and HVAC - Building 2 - Heating System - Standard efficiency oil furnace"},"","","","","","","","","",0,0]
["8.5.1","Mid-efficiency oil furnace",{"$f":"IF(build2_heat=\"heat pump\",\"NA\",IF(build2_need_heat,build2_zones,\"NA\"))","v":"NA"},{"$f":"IF(C183=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C183=\"NA\",\"NA\",build2_heat_mbh)","v":"NA"},{"$f":"IF(C183=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C183=\"NA\",\"NA\",IF(curve=1,build2_heat_mbh,VLOOKUP(build2_heat_mbh,hvac_oil_mid_cost_cl,2)))","v":"NA"},{"$f":"IF(C183=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C183=\"NA\",\"NA\",IF(curve=1,hvac_oil_mid_eq_2,VLOOKUP(build2_heat_mbh,hvac_oil_mid_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I183=\"NA\",I183=\"contact vendor\"),\"--\",C183*I183)","v":"--"},{"$f":"IF(C183=\"NA\",\"NA\",VLOOKUP(build2_heat_mbh,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B173&\" - \"&B178&\" - \"&B183","v":"Building Structures and HVAC - Building 2 - Heating System - Mid-efficiency oil furnace"},"","","","","","","","","",0,0]
[8.6,{"$f":"IF(build2_heat=\"heat pump\",\"Heating and \",\"\")&\"Cooling System\"","v":"Cooling System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.6.1","Air conditioner",{"$f":"IF(build2_need_cool,build2_zones,\"NA\")","v":"NA"},{"$f":"IF(C185=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C185=\"NA\",\"NA\",build2_cooling_tons)","v":"NA"},{"$f":"IF(C185=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C185=\"NA\",\"NA\",IF(curve=1,build2_cooling_tons,VLOOKUP(build2_cooling_tons,hvac_ac_cost_cl,2)))","v":"NA"},{"$f":"IF(C185=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C185=\"NA\",\"NA\",IF(curve=1,hvac_ac_eq_2,VLOOKUP(build2_cooling_tons,hvac_ac_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I185=\"NA\",I185=\"contact vendor\"),\"--\",C185*I185)","v":"--"},{"$f":"IF(C185=\"NA\",\"NA\",VLOOKUP(build2_cooling_tons,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B173&\" - \"&B184&\" - \"&B185","v":"Building Structures and HVAC - Building 2 - Cooling System - Air conditioner"},{"$f":"IF(include_HVAC=0,0,IF(build2_cool=$B185,1,\"\"))","v":""},"","","","","","","","",0,0]
["8.6.1","Heat pump",{"$f":"IF(AND(hp_ok_2,build2_need_cool),build2_zones,\"NA\")","v":"NA"},{"$f":"IF(C186=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C186=\"NA\",\"NA\",build2_cooling_tons)","v":"NA"},{"$f":"IF(C186=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C186=\"NA\",\"NA\",IF(curve=1,build2_cooling_tons,VLOOKUP(build2_cooling_tons,hvac_hp_cost_cl,2)))","v":"NA"},{"$f":"IF(C186=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C186=\"NA\",\"NA\",IF(curve=1,hvac_hp_eq_2,VLOOKUP(build2_cooling_tons,hvac_hp_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I186=\"NA\",I186=\"contact vendor\"),\"--\",C186*I186)","v":"--"},{"$f":"IF(C186=\"NA\",\"NA\",VLOOKUP(build2_cooling_tons,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B158&\" - \"&B173&\" - \"&B184&\" - \"&B186","v":"Building Structures and HVAC - Building 2 - Cooling System - Heat pump"},"","","","","","","","","",0,0]
[8.6999999999999993,"Concrete Pad",1,"units",{"$f":"concrete","v":1},"cy",{"$f":"concrete","v":1},"cy",{"$f":"VLOOKUP(0,conc_pad_cost_cl,3)","v":492.74999999999994},{"$f":"IF(I187=\"contact vendor\",\"--\",E187*I187)","v":492.74999999999994},{"$f":"VLOOKUP(0,conc_pad_cost_cl,IF(ss_cat=\"large\",4,5))","v":37},1,{"$f":"B158&\" - \"&B187","v":"Building Structures and HVAC - Concrete Pad"},{"$f":"include_pad","v":1},1,1,1,1,1,1,1,1,1,13.317567567567567]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"direct_for_UL","total_direct_depreciation","build_UL"]
["Total of direct line items above:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(W36:W187,J36:J187)","v":78997.747536707335},{"$f":"SUM(X36:X187)","v":5290.7133985533419},{"$f":"MAX(Y160:Y163,Y174:Y177)","v":20}]
[null,"Direct cost category","Total","Guidance"]
[null,"Process costs",{"$f":"SUMPRODUCT(J36:J157,L36:L157)","v":74953.037275602415},"Excludes alternate cost line items in italics, without a 1 in the \"Use?\" column. Includes installation, transportation, and O&P"]
[null,"Building costs",{"$f":"SUMPRODUCT(J158:J187,L158:L187)","v":4044.7102611049199},"See input sheet to exclude buildings/HVAC; indirect assumptions sheet to exclude concrete pad"]
[null,"Total direct capital cost",{"$f":"process_cost+Building_cost","v":78997.747536707335},"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",{"$f":"include_permits*permit_cost","v":252.85000000000002}]
[null,"Pilot Study",{"$f":"include_pilot*VLOOKUP(tech_name,CHOOSE(ss_cat2,pilot_cost_small_cl,pilot_cost_medium_cl,pilot_cost_large_cl),2,FALSE)","v":16444.957306241584}]
[null,"Land Cost",{"$f":"include_land*land_required*land_cost","v":826.02645834151394},{"$f":"\"For \"&TEXT(land_required,\"#0.00\")&\" acres\"","v":"For 0.04 acres"}]
[null,"Total add-on costs",{"$f":"SUM(C197:C199)","v":17523.833764583098},"Total of permits, piloting, and land"]
[]
["Indirect Capital Cost Details (See indirect assumptions sheet to exclude individual indirect items)"]
[null,"Indirect Line Item","Total","Percent","Guidance"]
[null,"Mobilization and Demobilization",{"$f":"(direct_cost+C206+C207+C208+C209+C210+C211+C212+C215)*D204","v":0},{"$f":"IF(design_type=1,mob_pct_pre,CHOOSE(ss_cat2,mob_pct_small,mob_pct_medium,mob_pct_large))","v":0},"Excluded for pre-engineered packages"]
[null,"Architectural Fees for Treatment Building",{"$f":"IF(ss_cat2=1,include_arch_small,include_arch)*Building_cost*D205","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*D206","v":0},{"$f":"inst_pct","v":0}]
[null,"Site Work",{"$f":"include_sitework*sitework_cost","v":1063.3846153846152},null,"Calculated based on system requirements."]
[null,"Yard Piping",{"$f":"include_yardpipe*yard_cost","v":1297.9318083612452},null,"Calculated based on system requirements."]
[null,"Geotechnical",{"$f":"IF(design_type=1,IF(component_level=\"\",include_geo_low,IF(component_level=1,include_geo_medium,include_geo_high)),IF(component_level=\"\",include_geo_low_g,IF(component_level=1,include_geo_medium_g,include_geo_high_g)))*geotech_cost","v":0},null,"Calculated based on system requirements."]
[null,"Standby Power",{"$f":"IF(ss_cat2=1,include_standby_small,include_standby)*std_power_cost","v":0},null,"Calculated based on system requirements.  Excluded by default for small systems."]
[null,"Electrical (including yard wiring)",{"$f":"process_cost*D211","v":7495.3037275602419},{"$f":"elect_pct","v":0.1},"Percentage is applied only to process cost. Building direct costs include electrical components."]
[null,"Instrumentation and Control",{"$f":"direct_cost*D212","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(C204:C212,C214:C219))*D213","v":0},{"$f":"IF(component_level=\"\",include_conting_low,IF(component_level=1,include_conting_medium,include_conting_high))*VLOOKUP(direct_cost,contingency_table_cl,3)*complexity","v":0},"Included for high cost systems only."]
[null,"Process Engineering",15799.549507341468,{"$f":"CHOOSE(ss_cat2,eng_pct_small,eng_pct_medium,eng_pct_large)","v":0.2}]
[null,"Miscellaneous Allowance",7899.7747536707338,{"$f":"misc_pct","v":0.1}]
[null,"Legal, Fiscal, and Administrative",1579.9549507341467,{"$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",{"$f":"cm_cost","v":2243.5360300424882},null,"Includes bond and insurance only for pre-engineered packages"]
[null,"Total indirect capital cost",{"$f":"indirect_cost_mult*direct_cost+indirect_cost_add","v":37379.435393094929},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)",{"$f":"direct_cost","v":78997.747536707335}]
[null,"Total Add-on Cost (from above)",{"$f":"addon_cost","v":17523.833764583098}]
[null,"Total Indirect Cost (from above)",{"$f":"C220","v":37379.435393094929}]
[null,"Grand total capital cost (incorporating city index)",{"$f":"(direct_cost*(1+SUM(cul_indir_mult_table))+SUM(cul_indir_add_table))*C224","v":133901.01669438538}]
[]
["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 ($/yr)","Use?","Guidance"]
[null,"Labor"]
[null,"Manager",{"$f":"Manager_LOE","v":13.817500000000003},"hrs/yr",{"$f":"VLOOKUP(design_flow,labor_table_cl,5)","v":50.648663101604278},"/hr",{"$f":"C238*E238","v":699.83790240641724},1]
[null,"Administrative",{"$f":"Clerical_LOE","v":13.817500000000003},"hrs/yr",{"$f":"VLOOKUP(design_flow,labor_table_cl,6)","v":32.90061497326203},"/hr",{"$f":"C239*E239","v":454.60424739304818},1]
[null,"Operator",{"$f":"Operator_LOE","v":138.17500000000001},"hrs/yr",{"$f":"VLOOKUP(design_flow,labor_table_cl,4)","v":34.161577540106947},"/hr",{"$f":"C240*E240","v":4720.2759766042782},1,"Includes labor for regular operations, maintenance, etc."]
[null,"Materials"]
[null,"Materials for blowers","calculated as a percentage of capital",null,null,null,{"$f":"blower_materials","v":47.134409511484058},{"$f":"IF(G242=0,0,1)","v":1}]
[null,"Materials for pumps","calculated as a percentage of capital",null,null,null,{"$f":"pump_materials","v":89.982991457733789},{"$f":"IF(G243=0,0,1)","v":1}]
[null,"Building and HVAC maintenance (materials and labor)",{"$f":"total_fp","v":70},"sf",{"$f":"G244/C244","v":6.4790285359180011},"/sf/yr",{"$f":"bldg_maint_cost","v":453.53199751426007},{"$f":"IF(G244=0,0,1)","v":1}]
[null,"Media and Chemicals"]
[null,{"$f":"IF(Offgas_Tech=1,IF(og_opt2=0,\"Replacement virgin GAC\",\"Makeup GAC\"),\"Virgin offgas control media\")","v":"Virgin offgas control media"},{"$f":"GAC_makeup","v":0},"lbs/yr",{"$f":"IF(Offgas_Tech=1,IF(curve=1,replace_gac_eq,VLOOKUP(GAC_makeup_cf,gac_cost_cl,3)),0)","v":0},"/lb",{"$f":"E246*C246","v":0},{"$f":"IF(Offgas_Tech=1,1,0)","v":0}]
[null,{"$f":"IF(AND(Offgas_Tech=1,og_opt2=1),\"Off-site GAC regeneration\",\"Reactivated offgas control media\")","v":"Reactivated offgas control media"},{"$f":"IF(AND(Offgas_Tech=1,og_opt2=1),regen_yr,0)","v":0},"lbs/yr",{"$f":"IF(AND(Offgas_Tech=1,og_opt2=1),IF(curve=1,off_regen_eq,VLOOKUP(regen_yr_cf,off_regen_cost_cl,3)),0)","v":0},"/lb",{"$f":"E247*C247","v":0},{"$f":"IF(AND(Offgas_Tech=1,og_opt2=1),1,0)","v":0}]
[null,"Energy"]
[null,"Energy for blowers",{"$f":"blower_energy","v":1.7601823400851837},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E249*C249*1000","v":193.65087687821017},{"$f":"IF(C249=0,0,1)","v":1}]
[null,"Energy for pumps",{"$f":"pump_energy","v":1.8507095729437228},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E250*C250*1000","v":203.61045755640606},{"$f":"IF(C250=0,0,1)","v":1}]
[null,"Energy for offgas treatment",{"$f":"CHOOSE(Offgas_Tech+1,0,0,TO_power_yr,CO_power_yr)","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E251*C251*1000","v":0},{"$f":"CHOOSE(Offgas_Tech+1,0,0,1,1)","v":0}]
[null,"Natural gas for offgas treatment",{"$f":"CHOOSE(Offgas_Tech+1,0,0,TO_ng_yr,CO_ng_yr)","v":0},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"E252*C252","v":0},{"$f":"CHOOSE(Offgas_Tech+1,0,0,1,1)","v":0}]
[null,"Energy for lighting",{"$f":"lighting","v":2.9016749999999998E-3},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E253*C253*1000","v":0.31923505614673242},{"$f":"IF(C253=0,0,1)","v":1}]
[null,"Energy for ventilation",{"$f":"ventilation","v":9.3358570216425782E-2},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E254*C254*1000","v":10.271077362150944},{"$f":"IF(C254=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",{"$f":"E256*C256*1000","v":0},{"$f":"IF(G256=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",{"$f":"E257*C257*1000","v":0},{"$f":"IF(G257=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",{"$f":"E259*C259*1000","v":0},{"$f":"IF(G259=0,0,1)","v":0}]
[null,"Heat pump",{"$f":"heating_hp","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E260*C260*1000","v":0},0]
[null,"Natural gas non-condensing furnace",{"$f":"heating_gas_non","v":0},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"E261*C261","v":0},0]
[null,"Natural gas condensing furnace",{"$f":"heating_gas","v":0},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"E262*C262","v":0},0]
[null,"Standard efficiency oil furnace",{"$f":"heating_diesel_non","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"E263*C263","v":0},0]
[null,"Mid-efficiency oil furnace",{"$f":"heating_diesel","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"E264*C264","v":0},0]
[null,"Residuals Discharge/Disposal"]
[null,"Spent offgas control media disposal",{"$f":"IF(disp_freq=0,0,spent_media/disp_freq)","v":0},"ton/yr",{"$f":"IF(C266=0,0,G266/C266)","v":0},"/ton",{"$f":"disposal_fee","v":0},{"$f":"IF(C266=0,0,1)","v":0}]
[null,"Miscellaneous Allowance",{"$f":"misc_pct","v":0.1},null,null,null,{"$f":"SUMPRODUCT(G238:G266,H238:H266)*C267","v":687.32191717401361},1]
[null,"Total Annual O&M Cost (incorporating city index)",null,null,null,null,{"$f":"SUMPRODUCT(G238:G267,H238:H267)*OM_City_Index","v":7560.5410889141494}]
[]
["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)",{"$f":"ROUND((direct_for_UL+IF(build_UL=0,0,addon_cost+indirect_cost))/(total_direct_depreciation+IF(build_UL=0,0,(addon_cost+indirect_cost)/build_UL)),1)","v":16.7},"years"]
[null,"Number of households served",{"$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",{"$f":"-PMT(Discount_rate,useful_life,system_cost)","v":13846.353776048549},"/year"]
[null,"Annual O&M Cost",{"$f":"om_cost","v":7560.5410889141494},"/year"]
[null,"Total Annualized Cost",{"$f":"Annualized_Capital_Cost+om_cost","v":21406.894864962698},"/year",{"$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":"65% annualized capital, 35% annual O&M"}]
[null,"Annualized cost per 1,000 gallons average flow",{"$f":"Annualized_Cost/(average_flow*365*1000)","v":8.3784324324707242},"/kgal"]
[null,"Annualized cost per household",{"$f":"Annualized_Cost/households","v":844.2831214090977},"/household/year"]
[]
["Internal use"]
[null,"Mobilization and Demobilization",{"$f":"C204","v":0}]
[null,"Architectural Fees for Treatment Building",{"$f":"C205","v":0}]
[null,"Installation, Transportation, and O&P",{"$f":"D206","v":0}]
[null,"Site Work",{"$f":"C207","v":1063.3846153846152}]
[null,"Yard Piping",{"$f":"C208","v":1297.9318083612452}]
[null,"Geotechnical",{"$f":"C209","v":0}]
[null,"Standby Power",{"$f":"C210","v":0}]
[null,"Electrical (including yard wiring)",{"$f":"C211","v":7495.3037275602419}]
[null,"Instrumentation and Control",{"$f":"D212","v":0}]
[null,"Contingency",{"$f":"C213","v":0}]
[null,"Process Engineering",{"$f":"C214","v":15799.549507341468}]
[null,"Miscellaneous Allowance",{"$f":"D215","v":0.1}]
[null,"Legal, Fiscal, and Administrative",{"$f":"D216","v":0.02}]
[null,"Sales Tax",{"$f":"D217","v":0}]
[null,"Financing during Construction",{"$f":"D218","v":0}]
[null,"Construction Management and GC Overhead",{"$f":"C219","v":2243.5360300424882}]
[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":27899.705688690046}]
[null,"Subtotal indirect and add-on cost",{"$f":"C220+addon_cost","v":54903.269157678027}]
[]
[null,"Valid inputs:",{"$f":"INPUT!C33","v":true},{"$f":"INPUT!C65","v":true},{"$f":"INPUT!C75","v":true},{"$f":"INPUT!C92","v":true}]
[null,"Missing Cost?:",{"$f":"IF(COUNTIF(use_column,\"x\")>0,TRUE,FALSE)","v":false}]
[null,"Buildup Error?:",{"$f":"IF(COUNTIF(use_column,\"ec\")+COUNTIF(use_column,\"ep\")>0,TRUE,FALSE)","v":false}]

{"sheet":"Critical Design Assumptions","index":4,"n_rows":121,"n_cols":7,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
["Default Critical Design Assumptions"]
["Users may change any of the cells in the Value column; cells in gold are most important and may vary based on contaminant treated and site-specific conditions"]
[]
["Assumption","Range Name","Value","Units","Guidance"]
["Use curve fit for costs","curve",1,"<-- enter 1 to use cost equations, leave blank to use lookup tables for component costs","Keeping this assumption with a value of 1 is strongly recommended; the cost equations method is more appropriate for national cost estimating and will be more accurate for nearly all user-specified designs"]
[]
["Bypass Flow"]
["Percent of Total Flow that is Bypassed","bp_pct",0,null,"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."]
[]
["Pumps and Blowers"]
["Safety factor for pumps","pump_safety_factor",0.25]
["Number of redundant pumps","NRD_pumps",0,null,"Multiple pump approach eliminates need for redundant pumps."]
["Blower safety factor","blower_safety_factor",0.25]
["Number of redundant blowers for systems with only one basin","NRD_blowers_1",1,null,"Provides a spare blower to prevent a single point of failure when only one basin is present"]
["Number of redundant blowers","NRD_blowers",0,null,"Systems with multiple basins can operate at reduced capacity when a blower is out of service"]
["Minimum average flow as percentage of design","min_avg_flow",0.1,null,"The minimum ratio of average flow to design flow. If the ratio falls below this value, it will trigger a warning on the INPUT sheet. If this value is zero, no minimum is enforced."]
[]
["Contact basin design"]
["Maximum air surface loading intensity","max_air_load",16.5,"cfm/square ft","Maximum should be <16 to 20 cfm/ft2. Recommend 16 to 17 cfm/ft2 (Lowry peer review comments)"]
["Minimum basin length to width ratio","max_ratio",2.6,null,"Basins are longer than they are wide"]
["Freeboard","freeboard",2,"feet","1 to 3 feet, assuming 2 feet (ASCE/AWWA, 1997, p. 471)"]
["Number of redundant basins","NRD_tanks",0,"units","According to TDP, basins are not considered for redundancy"]
["Maximum basin length (pre-engineered package)","max_length_package",12,"feet","Vendor packages supply aboveground basins up to 12 feet long (Lowry peer review comments)"]
["Maximum basin length (custom design)","max_length_custom",60,"feet","Vendors have custom designed in-ground concrete basins up to 60 feet long (Lowry peer review comments)"]
["Quiescent chamber length as a proportion of stage length","qchamber_ratio",0.5,null,"Based on review of vendor schematics, quiescent chamber is approximately half the length of an individual stage"]
["Concrete thickness","conc_thick",1,"feet"]
["Overexcavation for concrete basins","overexcavate",4,"ft","2 feet each side in each dimension. This assumption used only if concrete basins are used."]
["Diffuser access space","diffuser_access_space",1,"inches","Added to diffuser length and diameter to allow access"]
[]
["GAC Regeneration"]
[]
[]
["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"]
["External air piping length multiplier","air_pipe_add",1,"times facility length","Additional external air piping from blowers to basins"]
["External off-gas piping length multiplier","offgas_pipe_mult",1,"times facility length","Additional external air piping when off-gas control system is present"]
[]
["Valves and Instrumentation"]
["See the Valve Table at the bottom of this page for additional assumptions relating to valves"]
["Number of manual valves on influent and treated water line","tot_man_valves",2,"valves"]
[]
["Number of check valves on treated water line","tot_in_chv",1,"valves"]
["Number of check valves on bypass line","tot_bp_chv",1,"valves"]
["Number of check valves on process line per booster pump","proc_chv_pump",1,"valves"]
[]
["Flow meters for influent and treated water line","tot_fm_in",1,"units","Influent line only"]
["Flow meters for process line per contact basin","fm_proc",1,"units/basin"]
["Flow meters for air line per contact basin","fm_air",1,"units/basin"]
["pH_meters","tot_ph",2,"units","Included on influent and treated water because aeration will strip CO2"]
["High/Low alarms per contact basin","alarm_basin",1,"units/basin"]
["Number of pressure gauges per blower","gauges_blower",2,"units/blower","On outlet to monitor state of aerators (fouling); on inlet to monitor air filter element (plugging)"]
["Number of electrical enclosures","elec_encl",0,"units","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 blower","S_blower",1]
["Drive controllers per thermal oxidizer","S_TO",2,null,"One for burners, one for secondary air"]
["Drive controllers per catalytic oxidizer","S_CO",2,null,"One for burners, one for secondary air"]
[]
["Number of CPUs","plc_cpu",2,"units","One CPU is needed to run the local and expansion bases and modules (max 8192 I/O); using two to provide redundancy"]
["Ethernet modules","plc_ethernet ",2,"units","One ethernet module is needed; using two to provide redundancy"]
["Operator interfaces","plc_interface",2,"units","Two to provide redundancy in the event of SCADA node failure"]
["UPSs","ups",1,"unit","UPS protects the PLC system from undesired outages and surges that can adversely affect the performance of the PLC unit"]
["Computer workstations per x operators","workstation_ratio",1,"operator/workstation","Minimum will always be one, but larger systems will have multiple workstations to control the system"]
["Number of shifts","shifts_day",3,"shifts/day","Used to determine number of workstations"]
["Printers per x computer workstations","printer_ratio",4,"workstations/printer","Minimum will always be one, but larger systems will have multiple printers"]
[]
["Structure/Floorplan"]
["Maximum access space per vessel or tank for custom designed systems","max_space_vessels_cust",6,"feet","This is the MAXIMUM; space between vessels and tanks defaults to vessel or tank diameter, up to this maximum.  Maximum provides space for sandblasting and painting for large vessels (5-8 feet per Richard E. Hubel, Peter Keenan, American Water Works Service Company)."]
["Maximum access space per vessel or tank for pre-engineered systems","max_space_vessels_pre",1,"feet","Assumes skid-mounting with minimal access space"]
["Access space per pump/blower for custom designed systems","space_pumps_cust",4,"feet","Used for both pumps and blowers; provide a minimum of 3 ft (1 m) of clear space around each item of equipment (American Water Works Association and American Society of Civil Engineers. Water Treatment Plant Design. Third Edition. New York: McGraw Hill, 1998. Pp. 695)."]
["Access space per pump/blower for pre-engineered packages","space_pumps_pre",0,"feet","Pumps and blowers on skid for pre-engineered packages, no additional access space"]
["Fire truck buffer requirements","fire_buffer",40,"feet"]
["Buffer space around other sides of buildings","non_fire_buffer",10,"feet"]
["Building height","Building_height",20,"feet"]
["Office space per employee","space_office",100,"square ft"]
["Office space per employee","space_office_small",0,"square ft","Small systems do not require office space"]
["Concrete pad thickness","pad_thick",{"$f":"6/12","v":0.5},"feet"]
["Concrete pad thickness for small systems","pad_thick_small",{"$f":"4/12","v":0.33333333333333331},"feet"]
["Additional building after…","add_2nd_building",10000,"sf"]
[]
["Valve Table"]
["Under assumptions below, valves are motorized for fully automated systems, manual for semi-automated and manual systems"]
["To change the degree of automation, the user may replace the numbers in each of the blue columns."]
["Number of control valves of x type on y line per z","Lookup name","Manual","Semi-auto","Fully Auto","Units"]
["Motor/air operated on process line per contact basin","proc_MOV_basin",0,0,2,"valves/basin"]
["Motor/air operated on process line per booster pump ","proc_MOV_pump",0,0,2,"valves/pump"]
["Motor/air operated on air line per blower","air_MOV_basin",0,0,1,"valves/blower"]
["Motor/air operated on bypass line","tot_bp_MOVs",0,0,1,"valves"]
["Number of MOVs per offgas control unit","air_MOV_og",0,0,1,"valves/unit"]
["Additional MOVs with offgas control","add_MOV_og",0,0,1,"valve","For emergency direct venting"]
["Manual on process line per contact basin","proc_man_basin",3,3,1,"valves/basin","One even when fully automated for drain piping"]
["Manual on process line per booster pump ","proc_man_pump",2,2,0,"valves/pump"]
["Manual on air line per blower","air_man_basin",1,1,0,"valves/blower"]
["Manual on bypass line","tot_bp_man",1,1,0,"valves"]
["Number of manual control valves per offgas control unit","air_man_og",1,1,0,"valves/unit"]
["Additional manual control valves with offgas control","add_man_og",1,1,0,"valve","For emergency direct venting"]
[]
["I/O Port Table"]
["Full automation includes all inputs and outputs, semi-automated uses inputs only, manual control uses neither"]
["To change the degree of automation, the user may replace the numbers in each of the blue columns."]
["I/O Ports needed per….","Lookup name","Discrete Inputs","Discrete Outputs","Analog Inputs","Analog Outputs"]
["Alarm (including level switch/alarms, high/low alarms, low alarms)","alarm",1,1,0,0]
["Catalytic oxidizer","CO",3,2,2,1,"Air flow: 2 AI, 1 AO, Temperature controller: 1 DI, 1 DO, Automated shut down: 1 DI, 1 DO, LEL sensor: 1 DI"]
["Air flow meter (rotameter)","flow_air",0,0,1,0]
["Magnetic flow meter","flow_mag",0,0,1,0]
["Orifice plate flow meter","flow_op",0,0,2,1,"Additional analog input because flow meters include pressure gauges"]
["Propeller flow meter","flow_prop",0,0,1,0]
["Venturi flow meter","flow_ven",0,0,2,1,"Additional analog input because flow meters include pressure gauges"]
["pH meter","ph",0,0,1,0]
["Pressure gauge","press",0,0,1,0]
["Drive controller","switch",3,1,0,0]
["TDS monitor","TDS",1,0,0,0]
["Temperature meter","temp",0,0,1,0]
["Thermal oxidizer","TO",3,2,2,1,"Air flow: 2 AI, 1 AO, Temperature controller: 1 DI, 1 DO, Automated shut down: 1 DI, 1 DO, LEL sensor: 1 DI"]
["Motor/air operated valve","valve",0,0,1,1]

{"sheet":"O&M Assumptions","index":5,"n_rows":58,"n_cols":5,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
["Default O&M Assumptions"]
["Users may change any of the cells in the Value column"]
[]
["Assumption","Range Name","Value","Units","Guidance"]
["Pump head","pump_head",75,"psi","Consistent with pumping to distribution at 60-90 psi (Lowry Peer Review Comments)"]
["Efficiency of pumps","pump_effcy",0.75]
["Additional blower head above water depth","add_blow_head",10,"inches"]
["Blower efficiency","blower_effcy",0.7]
["Cost for parts & maintenance for pumps and blowers","pump_maint_rate",0.01,null,"For calculating cost of actual maintenance materials; not to be confused with depreciation; 5% would be too high (Richard E. Hubel, Peter Keenan, American Water Works Service Company, Inc)"]
[]
["Operating LOE assumptions"]
["Minutes per instrument per day","uloe_inst",5,"min/day","For manual systems only"]
["Recording operating paramenters for automated systems","uloe_inst_auto",5,"min/day","For semiautomated and automated systems"]
["Minutes per pump, blower, and offgas unit per day","uloe_pump",5,"min/day","For manual and semiautomated systems"]
["Minutes per valve per week","uloe_valve",5,"min/week","For manual and semiautomated systems"]
["Minutes per 100 sf per day","uloe_fp",1,"min/100 sf/day"]
["Hours per media changeout","uloe_throwaway",4,"hours/bed/event","For systems with GAC offgas treatment"]
[]
["Mangerial LOE as a percent of average technical labor ","Manager_percent",0.1,"fraction"]
["Administrative LOE as a percent of average technical labor ","Clerical_percent",0.1,"fraction"]
[]
["Maintenance LOE assumptions"]
["For instruments (includes calibration)","uloe_inst_maint",10,"min/month"]
["For pumps","uloe_pump_maint",30.25,"hours/year","Based on vendor recommended maintenance activities; applied to large, frequently operated pumps only"]
["For valves","uloe_valve_maint",5,"min/year","Applied to main process valves only"]
[]
["Lighting and HVAC"]
["Lighting power per sf, low-quality buildings and sheds","lighting_power_low",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 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":6,"n_rows":130,"n_cols":5,"rows_kept":130,"cut":false,"hidden":false,"merged":[[108,0,109,0],[108,1,109,1],[108,2,108,4],[120,0,121,0],[120,1,121,1],[120,2,120,4]]}
["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 pre-engineered packages","mob_pct_pre",0,"of direct capital cost","Typically 2-5% of the estimated construction cost. Enter 0% to exclude."]
["Mobilization percentage for small systems","mob_pct_small",0.05,"of direct capital cost"]
["Mobilization percentage for medium systems","mob_pct_medium",0.04,"of direct capital cost"]
["Mobilization percentage for large systems","mob_pct_large",0.02,"of direct capital cost"]
[]
["Architectural Fees for Treatment Building"]
["Include architectural fee?","include_arch",1,"<--- enter 1 for yes, 0 for no","Must be added to building cost. Change for special considerations. Includes structural, mechanical, and electrical engineering for building only."]
["Include architectural fee for small systems?","include_arch_small",0,"<--- enter 1 for yes, 0 for no"]
[]
["Installation, Transportatation, and O&P"]
["Installation, Transportatation, and O&P percentage","inst_pct",0,"of direct capital cost","Included in line item unit costs. Add a percentage for special considerations such as a remote site or high cost location."]
[]
["Sitework"]
["Include sitework costs?","include_sitework",1,"<--- enter 1 for yes, 0 for no"]
[]
["Yard Piping"]
["Include yard piping costs?","include_yardpipe",1,"<--- enter 1 for yes, 0 for no"]
["Frost depth","frost",38,"inches","Should be consistent with (reflect same climate as) heating and cooling assumptions on O&M assumptions page"]
["Minimum trench depth to top of pipe","min_trench_depth",36,"inches","US Army Corps of Engineers recommended minimum cover for distribution pipes of 2.5 ft in grassed areas, 3 ft if buried under pavement or roadways but not less than frost penetration depth (USACOE 1984)"]
["Soil density","soil_dens",97,"lb/cubic ft.","Based on soil density of loamy sand (1.55 gm/cc)"]
["Coefficient of passive pressure","Coeff_Kp",3]
["Reduction factor","Reduction",0.46700000000000003]
["Bedding depth below pipe","bedding_depth",6,"inches"]
["Bedding depth surrounding the pipe","bedding_pct",0.25,"of pipe diameter"]
["Trench inside angle","trench_angle",{"$f":"RADIANS(45)","v":0.78539816339744828},"radians"]
["Pipe length from water source to the boundary of the 10 foot buffer","yard_in",0,"feet","Use if technology is first step in treatment process"]
["Pipe length the boundary of the 10 foot buffer to distribution network","yard_out",0,"feet","Use if technology is last step in treatment process"]
[]
["Geotechnical"]
["Include geotechnical costs for low cost systems?","include_geo_low",0,"<--- enter 1 for yes, 0 for no"]
["Include geotechnical costs for medium cost systems?","include_geo_medium",0,"<--- enter 1 for yes, 0 for no"]
["Include geotechnical costs for high cost systems?","include_geo_high",1,"<--- enter 1 for yes, 0 for no"]
["Include geotechnical costs for low cost custom systems?","include_geo_low_g",1,"<--- enter 1 for yes, 0 for no","Geotechnical is always included for custom systems, because of basin excavation"]
["Include geotechnical costs for medium cost custom systems?","include_geo_medium_g",1,"<--- enter 1 for yes, 0 for no"]
["Include geotechnical costs for high cost custom systems?","include_geo_high_g",1,"<--- enter 1 for yes, 0 for no"]
["Test pit length","pit_length",4,"feet"]
["Test pit width","pit_width",4,"feet"]
["Test pit depth","pit_depth",7,"feet"]
["Borehole depth (package systems)","bore_depth_p",10,"feet"]
["Borehole depth for shallow basins","bore_depth_min",25,"feet"]
["Borehole depth for deep basins","bore_depth_max",50,"feet"]
["Basin excavation depth above which deeper boreholes are needed","deep_bore_need",20,"feet","Deeper basins (although unlikely for this technology) would require deeper investigation"]
["Technology footprint above which boreholes are needed","bore_need",2000,"square feet","Small system geotechnical investigation can be completed with test pits, larger systems require boreholes"]
["Minimum number of boreholes","min_holes",4]
["Borehole needed every x square feet","hole_per_sf",1000,"square feet"]
["Boreholes per job","hole_per_job",24,"boreholes/job"]
["Linear feet bored per day","hole_per_day",55.5,"l.f./day","RS Means Costworks 2001"]
[]
["Standby Power"]
["Include standby power costs?","include_standby",1,"<--- enter 1 for yes, 0 for no"]
["Include standby power costs for small systems?","include_standby_small",0,"<--- enter 1 for yes, 0 for no"]
["Design safety factor for standby power","std_safety_factor",0,null,"Default 0%. Apply a percentage to increase standby power requirements."]
["Include heating in standby power","need_heat",0,"<--- enter 1 for yes, 0 for no","If a system uses gas or diesel heat, heating will not be included in standby power, regardless of this assumption."]
["Include cooling in standby power","need_cool",0,"<--- enter 1 for yes, 0 for no","If both heating and cooling are included, standby power requirements will be based on the maximum of the two."]
["Minimum standby power generator size","min_standby",1.5,"kW"]
[]
["Electrical (including yard wiring)"]
["Electrical percentage","elect_pct",0.1,"of direct cost"]
[]
["Instrumentation and Control"]
["Instrumentation and control percentage","i_c_pct",0,"of direct cost","Included as a direct cost line item."]
[]
["Contingency"]
["Include contingency costs for low cost systems?","include_conting_low",0,"<--- enter 1 for yes, 0 for no"]
["Include contingency costs for medium cost systems?","include_conting_medium",0,"<--- enter 1 for yes, 0 for no"]
["Include contingency costs for high cost systems?","include_conting_high",1,"<--- enter 1 for yes, 0 for no"]
["Technology complexity factor","complexity",1.5,null,"Technology-specific factor. See Appendices for details. Low complexity = 0.5; Average complexity = 1.0; High complexity = 1.5; Very high complexity = 2.0."]
[]
["Process Engineering"]
["Engineering percentage for small systems","eng_pct_small",0.2,"of direct capital cost","Enter 0% to exclude"]
["Engineering percentage for medium systems","eng_pct_medium",0.12,"of direct capital cost"]
["Engineering percentage for large systems","eng_pct_large",0.08,"of direct capital cost"]
[]
["Miscellaneous Allowance"]
["Miscellaneous allowance percentage","misc_pct",0.1,"of direct capital cost","Enter 0% to exclude"]
[]
["Legal, Fiscal, and Administrative"]
["Legal percentage","legal_pct",0.02,"of direct capital cost","Enter 0% to exclude. Highly site-specific. Can range from 2-5% of equipment, installation, construction, electrical, and standby power."]
[]
["Sales Tax"]
["Sales tax percentage","tax_pct",0,"of direct capital cost","May be exempt if constructed with public funds. May be as high as 7.25% of equipment and construction, with national average 4.75%."]
[]
["Financing during Construction"]
["Financing percentage","finance_pct",0.05,"of direct capital cost","Enter 0% to exclude. Typically assumed to be one year's interest on capital cost."]
["Financing percentage for small systems","finance_pct_small",0,"of direct capital cost","Small system construction assumed to take less than one year"]
[]
["Construction Management and General Contractor Overhead"]
["Builder's risk insurance percentage","br_ins_pct",3.3999999999999998E-3,null,"Enter 0% to exclude. 0.34% is national average rate. RSMeans Building Construction Cost Data 2009, reference section R01100-070"]
["Include performance bond cost?","include_bond",1,"<--- enter 1 for yes, 0 for no"]
["Include construction management cost?","include_cm",1,"<--- enter 1 for yes, 0 for no"]
["Include construction management cost for pre-engineered packages?","include_cm_pre",0,"<--- enter 1 for yes, 0 for no"]
[]
["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":"Offgas Assumptions","index":7,"n_rows":45,"n_cols":7,"rows_kept":45,"cut":false,"hidden":false,"merged":[[27,0,28,0],[27,1,28,1]]}
["Default Offgas Assumptions"]
["Users may change any of the cells in the Value column"]
[]
["Assumption","Range Name","Value","Units","Guidance"]
["Specific heat of air","cpa",1.01,"kJ/kg-deg C","Rough assumption to account for high temperature and relative humidity in this application"]
["Density of air","PA",1.2470000000000001,"kg/m3","Conservatively using value for 10 deg C"]
["Default operating temperature","T_default",283,"degrees Kelvin","Assumption used for equilibrium operating temperature when user leaves optional input blank. 283 degrees K (10 degrees C) is typical of groundwater. "]
[]
["GAC"]
["GAC Density","GAC_density",30,"lbs/cu ft","Bulk density, not particle density.  GAC density range of 22-30 lb/cubic ft; lignite GAC approximately 22 and bituminous GAC approximately 28 lb/cubic ft (Randal J. Braker, General Manager, Duck River Utility Commission)"]
["Redundant GAC beds","NRD_GAC",0,"units","Most of the unit costs are for dual bed units, which should provide sufficient redundancy."]
["Makeup carbon for off-site regeneration","makeup_rate_off",0.3,null,"Makeup carbon needs are higher for transport and regeneration off-site -- 30% (Richard E. Hubel, Peter Keenan, American Water Works Service Company)."]
["Miles to non-hazardous solid waste disposal site","non_haz_miles",10,"miles","For spent carbon disposal"]
[]
["Thermal Oxidizer"]
["Redundant TO units","NRD_TO",0,"units"]
["Excess air required","TO_ex_air",2,null,"Thermal oxidizers typically require 180% to 550% excess air (www.baaqmd.gov/pmt/handbook/s12c05ap.htm)"]
["Recuperative system heat recovery","TO_rec_eff",0.7,null,"U.S. EPA, 2006; CMRP, 2000"]
["Regenerative system heat recovery","TO_reg_eff",0.95,null,"U.S. EPA, 2006; CMRP, 2000; van der Vaart et al. 1994"]
[]
["Catalytic Oxidizer"]
["Redundant CO units","NRD_CO",0,"units"]
["Excess air required","CO_ex_air",2,null,"Thermal oxidizers typically require 180% to 550% excess air (www.baaqmd.gov/pmt/handbook/s12c05ap.htm)"]
["Recuperative system heat recovery","CO_rec_eff",0.7,null,"U.S. EPA, 2006; CMRP, 2000"]
["Regenerative system heat recovery","CO_reg_eff",0.95,null,"U.S. EPA, 2006; CMRP, 2000; van der Vaart et al. 1994"]
[]
["Contaminant-Specific Off-gas Assumptions"]
["Contaminant Number","Contaminant","Heating Value","GAC Bed Residence Time","TO Operating Temperature","CO Operating Temperature","Molecular Weight"]
[null,null,"(BTU/gal)","(sec)","(deg C)","(deg C)","(kg/kilomole)"]
[1,"Radon",0,0,0,0,"NA"]
[2,"Carbon Dioxide",0,0,0,0,"NA"]
[3,"TCE",0,6.4,1093,500,131.38999999999999]
[4,"PCE",0,6.4,1093,500,165.83]
[5,"Vinyl Chloride",0,6.4,1093,500,62.5]
[6,"Carbon Tetrachloride",0,6.4,1093,500,153.82]
[7,"Benzene",0,6.4,1093,500,78.11]
[8,"1,2-Dichloropropane",0,6.4,1093,500,112.99]
[9,"Methylene Chloride",0,6.4,1093,500,84.93]
[10,"1,2-Dichloroethane",0,6.4,1093,500,98.96]
[11,"1,3-Butadiene",0,6.4,1093,500,54.09]
[12,"1,1-Dichloroethane",0,6.4,1093,500,98.96]
[13,"1,1,1,2-Tetrachloroethane",0,6.4,1093,500,167.85]
[14,"1,1,2,2-Tetrachloroethane",0,6.4,1093,500,167.85]
[15,"1,2,3-Trichloropropane",0,6.4,1093,500,147.43]
[16,"Other"]

{"sheet":"Basin Constraints","index":8,"n_rows":54,"n_cols":5,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["Basin Constraint Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["From Inputs"]
["Design Production Flow","design_flow",{"$f":"IF(df_units=\"gpm\",(1-bp_pct)*design_flow_I*24*60/1000000,(1-bp_pct)*design_flow_I)","v":0.03},"MGD","From input, less bypass"]
["Average Production Flow","average_flow",{"$f":" (1-bp_pct)*IF(af_units=\"gpm\",average_flow_I*24*60/1000000,IF(af_units=\"fraction of design flow\",average_flow_I*design_flow,average_flow_I))","v":7.0000000000000001E-3},"MGD","From input, less bypass"]
["Design Production Flow Rate","design_flow_rate",{"$f":"design_flow*1000000/(24*60)","v":20.833333333333332},"gpm","Design flow expressed in gpm"]
["Average Production Flow Rate","average_flow_rate",{"$f":"average_flow*1000000/(24*60)","v":4.8611111111111107},"gpm","Average flow expressed in gpm"]
["Bypass Flow Rate","bp_flow_rate",{"$f":"bp_pct/(1-bp_pct)*design_flow_rate","v":0},"gpm"]
["Target Contaminant","contam",3,"<--- click here for list"]
["Contaminant removal input type","Units_rem",{"$f":"IF(Units_rem_I=\"percent removal\",1,IF(Units_rem_I=\"treated water concentration\",2,IF(Units_rem_I=\"calculate based on pH\",3,0)))","v":2},"<--- 1 for percent removal, 2 for treated water concentration, 3 for calculate based on pH"]
["Operating temperature","T",{"$f":"IF(T_I=\"\",T_default,IF(T_units=\"degrees Centigrade\",T_I+273.15,IF(T_units=\"degrees Fahrenheit\",(T_I-32)*(5/9)+273.15,T_I)))","v":283},"degrees Kelvin"]
["Influent water concentration","influent_conc",{"$f":"IF(AND(Units_rem=3,influent_conc_I=\"\"),CO2_max,influent_conc_I)","v":5},{"$f":"IF(contam=1,\"pCi/L\",IF(contam=2,\"mg/L\",\"ug/L\"))","v":"ug/L"}]
["Target percent removal","target_p_rem",{"$f":"IF(bool_removal_inputs_ok=FALSE,\"NA\",IF(Units_rem=1,P_REM_I,IF(Units_rem=2,1-(P_REM_I/influent_conc),IF(Units_rem=3,IF(ISERROR(Rem_in_CO2),\"NA\",Rem_in_CO2),\"NA\"))))","v":0.9}]
[]
["Contact Basins"]
["Design type","design_type",{"$f":"IF(design_type_I=\"pre-engineered package\",1,2)","v":1},"1 = pre-engineered package, 2 = custom design"]
["Design air flow","design_air_flow",{"$f":"design_flow_rate*air_water_ratio/7.48","v":111.40819964349375},"cfm"]
["Maximum diffuser size","max_diffuser_size",{"$f":"MAX(VLOOKUP(10^6,diffuser_cost_cl,1)-1)","v":43.1},"cfm","The largest size for which costs are available."]
["Diffusers per stage","diffusers_per_stage",{"$f":"IF(OR(stages=0,num_op_tanks=0),0,ROUNDUP(design_air_flow/(stages*num_op_tanks)/max_diffuser_size,0))","v":1}]
["Number of diffusers per tank","num_diffusers",{"$f":"diffusers_per_stage*stages","v":8},"units"]
["Total diffusers","total_diffusers",{"$f":"num_diffusers*num_tanks","v":8},"units"]
["Diffuser size","diffuser_size",{"$f":"IF(total_diffusers=0,0,design_air_flow/total_diffusers)","v":13.926024955436718},"cfm"]
["Stage length required per diffuser","diffuser_diameter",{"$f":"VLOOKUP(diffuser_size,diffuser_dim_table_cl,3)+diffuser_access_space","v":3.6},"inches","Includes access space"]
["Total stage length required for diffusers","diffuser_space",{"$f":"diffuser_diameter*diffusers_per_stage","v":3.6},"inches","Includes access space"]
["Width required for diffusers","diffuser_space_width",{"$f":"VLOOKUP(diffuser_size,diffuser_dim_table_cl,4)+diffuser_access_space","v":25},"inches","Includes access space"]
["Minimum basin area required per basin","tank_area",{"$f":"IF(num_op_tanks=0,0,design_air_flow/max_air_load/num_op_tanks)","v":6.7520120996056816},"square ft","Based on maximum air surface loading intensity"]
["Width required for diffusers",null,{"$f":"diffuser_space_width/12","v":2.0833333333333335},null,"Includes access space"]
["Width required by area and ratio",null,{"$f":"(tank_area/max_ratio)^(1/2)","v":1.6114985977708978},null,"Based on minimum area and length to width ratio"]
["Basin width","tank_width",{"$f":"ROUNDUP(2*MAX(C28:C29),0)/2","v":2.5},"feet","Maximum of requirements above, sized in 6\" intervals"]
["Length required by area",null,{"$f":"tank_area/tank_width","v":2.7008048398422728},null,"Based on minimum area"]
["Length required by ratio",null,{"$f":"tank_width*max_ratio","v":6.5},null,"Based on length to width ratio"]
["Length required by diffusers",null,{"$f":"diffuser_space*(stages+qchamber_ratio)/12","v":2.5500000000000003},null,"Includes access space and quiescent chamber"]
["Basin length","tank_length",{"$f":"ROUNDUP(2*MAX(C31:C33),0)/2","v":6.5},"feet","Maximum of requirements above, sized in 6\" intervals"]
["Maximum basin length","max_length",{"$f":"IF(design_type=1,max_length_package,max_length_custom)","v":12},"feet","Depends on design type. For input sheet validation."]
["Length per stage","stage_length",{"$f":"tank_length/(stages+qchamber_ratio)*12","v":9.1764705882352935},"inches"]
["Basin depth including freeboard","tank_depth",{"$f":"max_h2odepth+freeboard","v":5},"feet"]
["Total basin volume","tank_vol",{"$f":"ROUNDUP(tank_width*tank_length*tank_depth*7.48,0)","v":608},"gal"]
["Baffle area per baffle","baffle_area",{"$f":"tank_depth*tank_width","v":12.5},"square ft","Conservative calculation, assumes baffle covers entire cross-sectional area"]
["Total basin surface area, including baffles","tank_sf",{"$f":"2*tank_width*tank_length+2*tank_depth*tank_width+2*tank_depth*tank_length+stages*baffle_area","v":222.5},"square ft","Includes cover and baffle for quiescent chamber at end of basin, assumes baffles cover entire cross-sectional area (conservative)"]
["Total number of basins","num_tanks",{"$f":"num_op_tanks+IF(NRD_I=\"\",NRD_tanks,NRD_I)","v":1},"units","Including redundancy"]
["Total number of baffles","num_baffles",{"$f":"stages*num_tanks","v":8},"units","Total for all basins, includes baffles for quiescent chamber at end of basins"]
["Basin concrete volume","conc_volume",{"$f":"IF(design_type=1,\"-\",num_tanks*(2*(tank_width+2*conc_thick)*(tank_depth+conc_thick)*conc_thick+2*(tank_length)*(tank_depth+conc_thick)*conc_thick+tank_length*tank_width*conc_thick)/27)","v":"-"},"cubic yd","For custom designs only. No common wall design in this technology, because of need for baffle and diffuser access"]
["Excavation volume","excavation_vol",{"$f":"IF(design_type=1,\"-\",num_tanks*((tank_width+2*conc_thick+overexcavate)*(tank_length+2*conc_thick+overexcavate)*(tank_depth+conc_thick+overexcavate)+0.5*(3*(tank_depth+conc_thick+overexcavate)*(tank_depth+conc_thick+overexcavate)*(tank_length+2*conc_thick+overexcavate)))/27)","v":"-"},"cubic yd","Includes ramping for moving earth out of excavated area, assumes flush with grade (conservative)"]
["Backfill volume","backfill_vol",{"$f":"IF(design_type=1,\"-\",excavation_vol-num_tanks*(tank_width+2*conc_thick)*(tank_length+2*conc_thick)*(tank_depth+conc_thick)/27)","v":"-"},"cubic yd"]
["Cover area for concrete basins","cover_sf",{"$f":"num_tanks*(tank_width+2*conc_thick)*(tank_length+2*conc_thick)","v":38.25},"square ft"]
["Actual air surface loading intensity",null,{"$f":"IF(OR(stages=0,num_op_tanks=0),0,design_air_flow/(stage_length/12*stages*tank_width*num_op_tanks))","v":7.2843822843822839},"cfm/sq ft","For comparison purposes only"]
[]
["Removal Estimate",null,null,null,"Estimate only"]
["Basin contact volume","contact_volume",{"$f":"stage_length*stages/12*tank_width*max_h2odepth","v":45.882352941176464},"cubic ft"]
["Total detention time","contact_time",{"$f":"contact_volume*7.48*num_op_tanks/design_flow_rate","v":16.473600000000001},"minutes","Contact time is not a design parameter, but used in removal estimate"]
["Volumetric air intensity","phi",{"$f":"IF(num_op_tanks=0,0,design_air_flow/(contact_volume*num_op_tanks))","v":2.4281274281274281},"cfm/cf"]
["Mass transfer rate","Kla",{"$f":"IF(contam=1,(36.9*phi^0.8)/60,IF(OR(pilot_k=\"\",pilot_phi=\"\"),\"NA\",(phi/pilot_phi)*pilot_k))","v":0.16251246566207198},"1/min","For radon, based on Drago (2000); for other contaminants, based on optional inputs for pilot data"]
["Percent removal","p_rem",{"$f":"IF(Kla<>\"NA\",1-(1+Kla*contact_time/stages)^(-stages),\"NA\")","v":0.90067189560958161}]

{"sheet":"CO2 Removal","index":9,"n_rows":10,"n_cols":5,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Carbon Dioxide Removal Calculations"]
["This sheet is used when the design targets carbon dioxide removal for pH adjustment"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Equilibrium constant for carbonic acid dissociation","log_K1",{"$f":"VLOOKUP(T-273,log_K1_lookup,3)","v":-6.46},null,"Relationship 11, Table 3, Lytle et al., 1998"]
["Maximum initial dissolved CO2 concentration","CO2_max",{"$f":"IF(Units_rem<>3,\"NA\",44010*(alk_I/50045)/(10^(pH_i+log_K1)))","v":"NA"},"mg/L","Equation 5, Table 3, Lytle et al., 1998"]
["Target treated water CO2","CO2_f",{"$f":"IF(contam<>2,\"NA\",IF(Units_rem=1,influent_conc*(1-P_REM_I),IF(Units_rem=2,P_REM_I,10^(pH_i-pH_f)*influent_conc)))","v":"NA"},"mg/L","Based on Equation 1 in text and Equation 3 in Table 3, Lytle et al., 1998"]
["Minimum CO2 achievable at equilibrium","CO2_min",{"$f":"VLOOKUP(T-273,min_CO2_lookup,3)","v":0.71},"mg/L","Relationship 10, Table 3, Lytle et al., 1998"]
["Percent removal required to achieve desired pH","Rem_in_CO2",{"$f":"IF(Units_rem<>3,\"NA\",(influent_conc-CO2_f)/influent_conc)","v":"NA"}]
["Percent removal of removable CO2","Rem_removableCO2",{"$f":"IF(contam<>2,\"NA\",(influent_conc-CO2_f)/(influent_conc-CO2_min))","v":"NA"},null,"Accounting for equilibrium with atmosphere"]

{"sheet":"Offgas","index":10,"n_rows":74,"n_cols":5,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["Offgas Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["From Inputs"]
["Off-gas Pollution Control Technology","Offgas_Tech",{"$f":"IF(OR(Offgas_Tech_I=\"none\",Offgas_Tech_I=\"\"),0,IF(Offgas_Tech_I=\"GAC\",1,IF(Offgas_Tech_I=\"thermal oxidation\",2,3)))","v":0},"<--- 0 for none, 1 for GAC, 2 for Thermal Oxidation, 3 for Catalytic Oxidation"]
["Heat recovery type","og_opt1",{"$f":"IF(OR(Offgas_Tech=2,Offgas_Tech=3),IF(og_opt1_I=\"none\",0,IF(og_opt1_I=\"recuperative\",1,2)),\"\")","v":""},"<--- 0 for none, 1 for recuperative, 2 for regenerative"]
["Spent GAC regeneration","og_opt2",{"$f":"IF(Offgas_Tech=1,IF(og_opt2_I=\"throwaway\",0,1),\"\")","v":""},"<--- 0 for throwaway (no regeneration), 1 for off-site regeneration"]
["Percent removal","p_rem_og",{"$f":"IF(p_rem=\"NA\",\"NA\",p_rem)","v":0.90067189560958161}]
[]
["Off-gas Control System"]
["Molecular Weight of Contaminant","MW",{"$f":"VLOOKUP(contam,contaminant_lookup,7)","v":131.38999999999999},"kg/kilomole","From critical design assumptions for contaminant"]
["Contaminant heating value","BTU_contam",{"$f":"IF(Offgas_Tech=1,VLOOKUP(contam,contaminant_lookup,3),0)","v":0},"BTU/gal","From critical design assumptions for contaminant"]
["Contaminant release rate","VOC_Release ",{"$f":"IF(p_rem_og=\"NA\",\"NA\",(influent_conc*p_rem_og/10^6)*(design_flow*0.04583*60*60*24)*2.205)","v":1.179587234310474E-3},"lbs/day","Based on design flow"]
["Off-gas concentration",null,{"$f":"IF(p_rem_og=\"NA\",\"NA\",(influent_conc*p_rem_og/1000)*air_water_ratio)","v":0.18013437912191635},"mg/m3"]
["Off-gas concentration",null,{"$f":"IF(p_rem_og=\"NA\",\"NA\",IF(MW=\"NA\",0,(C14*T)/(12.187*MW)))","v":3.1836397514473168E-2},"ppmv"]
["Off-gas concentration","C_gal",{"$f":"IF(p_rem_og=\"NA\",\"NA\",C15/10^6*1000*3.785)","v":1.2050076459228094E-4},"gal/m3"]
["Off-gas flow (design)",null,{"$f":"design_air_flow","v":111.40819964349375},"cfm","Based on design flow"]
["Off-gas flow (design)","Design_air_flow_liters_min",{"$f":"C17/35.31*1000","v":3155.145840937234},"L/min"]
["Off-gas flow (average)","Average_air_flow",{"$f":"C17*average_flow/design_flow","v":25.995246583481876},"cfm","Based on average flow"]
["Off-gas flow (average)","Average_air_flow_liters_min",{"$f":"C18*average_flow/design_flow","v":736.20069621868799},"L/min"]
["Off-gas flow (average)","DAILY_AIR",{"$f":"Average_air_flow_liters_min/1000/60","v":1.22700116036448E-2},"m3/s"]
[]
["GAC System"]
["GAC Bed Residence Time","GAC_EBCT",{"$f":"IF(Offgas_Tech=1,VLOOKUP(contam,contaminant_lookup,4),0)","v":0},"sec","From critical design assumptions for contaminant"]
["Total bed size needed","GAC_tot_bed_size",{"$f":"IF(Offgas_Tech=1,design_air_flow/60*GAC_EBCT,0)","v":0},"cf"]
["Maximum GAC unit bed size","GAC_max_bed",{"$f":"MAX(VLOOKUP(10^6,og_gac_cost_cl,1)-0.1)","v":1333.3000000000002},"cf","The largest size for which costs are available."]
["Number of units","op_GAC_beds",{"$f":"IF(Offgas_Tech=1,ROUNDUP(GAC_tot_bed_size/GAC_max_bed,0),0)","v":0},"units"]
["Total units including redundancy","tot_GAC_beds",{"$f":"op_GAC_beds+NRD_GAC","v":0},"units"]
["Bed size per unit","GAC_bed_size",{"$f":"IF(Offgas_Tech=1,GAC_tot_bed_size/op_GAC_beds,0)","v":0},"cf"]
["Total GAC Quantity","GAC",{"$f":"IF(Offgas_Tech=1,design_air_flow/60*GAC_EBCT*GAC_density,0)","v":0},"lbs"]
["Bed Life","bed_life",{"$f":"og_opt3","v":0},"months"]
["GAC use rate",null,{"$f":"IF(Offgas_Tech=1,(GAC/bed_life)/(Average_air_flow*60*24*30/1000),0)","v":0},"lb/1,000 cf of air","For comparison purposes"]
["Annual GAC use","GAC_yr",{"$f":"IF(Offgas_Tech=1,GAC*12/bed_life,0)","v":0},"lbs"]
["Annual Regenerated GAC","regen_yr",{"$f":"IF(og_opt2=1,(1-makeup_rate_off)*GAC_yr,0)","v":0},"lbs/yr"]
["Annual Regenerated GAC in cubic feet","regen_yr_cf",{"$f":"regen_yr/GAC_density","v":0},"cubic ft/yr"]
["Annual Virgin GAC","GAC_makeup",{"$f":"IF(og_opt2=1,makeup_rate_off*GAC_yr,GAC_yr)","v":0},"lbs/yr"]
["Annual Virgin GAC in cubic feet","GAC_makeup_cf",{"$f":"GAC_makeup/GAC_density","v":0},"cubic ft/yr"]
["Replacement/disposal frequency","disp_freq",{"$f":"IF(Offgas_Tech=1,12/bed_life,0)","v":0},"times per year"]
["Spent media quantity (total per event)","spent_media",{"$f":"IF(og_opt2=0,GAC/2000,0)","v":0},"tons"]
["Disposal",null,{"$f":"spent_media*disp_freq*nonhaz_disposal_cost_cl","v":0},"$/year"]
["Transportation",null,{"$f":"spent_media*disp_freq*non_haz_miles*nonhaz_transportation_cost_cl","v":0},"$/year"]
["Total annual spent media diposal fee","disposal_fee",{"$f":"C41+C40","v":0},"$/year"]
[]
["Thermal Oxidizer System"]
["Maximum TO capacity","TO_max_size",{"$f":"IF(og_opt1=0,TO_max_size_no,IF(og_opt1=1,TO_max_size_rec,TO_max_size_reg))","v":736000},"scfm"]
["Total capacity needed","TO_tot_size",{"$f":"IF(Offgas_Tech=2,design_air_flow,0)","v":0},"scfm"]
["Maximum TO capacity (no heat recovery)","TO_max_size_no",{"$f":"MAX(VLOOKUP(10^6,og_to_cost_cl,1)-1)","v":7257},"scfm","The largest size for which costs are available."]
["Maximum TO capacity (recuperative)","TO_max_size_rec",{"$f":"MAX(VLOOKUP(10^6,og_torec_cost_cl,1)-1)","v":7257},"scfm","The largest size for which costs are available."]
["Maximum TO capacity (regenerative)","TO_max_size_reg",736000,"scfm","The largest size for which costs are available."]
["Number of units","op_TOs",{"$f":"IF(Offgas_Tech=2,ROUNDUP(TO_tot_size/TO_max_size,0),0)","v":0},"units"]
["Total units including redundancy","tot_TOs",{"$f":"op_TOs+NRD_TO","v":0},"units"]
["Capacity per unit","TO_size",{"$f":"IF(Offgas_Tech=2,TO_tot_size/op_TOs,0)","v":0},"scfm"]
["TO operating temperature","TO_op_temp",{"$f":"IF(Offgas_Tech=2,VLOOKUP(contam,contaminant_lookup,5),0)","v":0},"deg C","From critical design assumptions for contaminant"]
["Fuel BTUs required (no heat recovery)",null,{"$f":"IF(Offgas_Tech=2,MAX(0,((1+TO_ex_air)*(DAILY_AIR*60*60*24*365))*PA*cpa*(TO_op_temp-(T-273))/1.0545-BTU_contam*C_gal*DAILY_AIR*60*60*24*365),0)","v":0},"BTU/yr","kJ = Q (m3/yr) * p (kg/m3) * cp (kJ/kg-deg C) * delta T (deg C).  1 BTU = 1.0545 kJ"]
["Actual fuel BTUs required",null,{"$f":"C54*(1-IF(og_opt1=1,TO_rec_eff,IF(og_opt1=2,TO_reg_eff,0)))","v":0},"BTU/yr"]
["Annual natural gas required","TO_ng_yr",{"$f":"C55/100000","v":0},"therms/yr"]
["Excess air blower power",null,{"$f":"IF(Offgas_Tech=2,TO_ex_air*(average_flow_rate*air_water_ratio/7.48)*blow_head/(229*blower_effcy),0)","v":0},"HP"]
["Excess air blower energy per year","TO_power_yr",{"$f":"(24*365*0.7457/1000)*C57","v":0},"MWhr/yr"]
[]
["Catalytic Oxidizer System"]
["Maximum CO capacity","CO_max_size",{"$f":"IF(og_opt1=0,CO_max_size_no,IF(og_opt1=1,CO_max_size_rec,CO_max_size_reg))","v":736000},"scfm"]
["Total capacity needed","CO_tot_size",{"$f":"IF(Offgas_Tech=3,design_air_flow,0)","v":0},"scfm"]
["Maximum TO capacity (no heat recovery)","CO_max_size_no",{"$f":"MAX(VLOOKUP(10^6,og_co_cost_cl,1)-1)","v":736000},"scfm","The largest size for which costs are available."]
["Maximum TO capacity (recuperative)","CO_max_size_rec",{"$f":"MAX(VLOOKUP(10^6,og_corec_cost_cl,1)-1)","v":736000},"scfm","The largest size for which costs are available."]
["Maximum TO capacity (regenerative)","CO_max_size_reg",{"$f":"MAX(VLOOKUP(10^6,og_coreg_cost_cl,1)-1)","v":736000},"scfm","The largest size for which costs are available."]
["Number of units","op_COs",{"$f":"IF(Offgas_Tech=3,ROUNDUP(CO_tot_size/CO_max_size,0),0)","v":0},"units"]
["Total units including redundancy","tot_COs",{"$f":"op_COs+NRD_CO","v":0},"units"]
["Capacity per unit","CO_size",{"$f":"IF(Offgas_Tech=3,CO_tot_size/op_COs,0)","v":0},"scfm"]
["CO operating temperature","CO_op_temp",{"$f":"IF(Offgas_Tech=3,VLOOKUP(contam,contaminant_lookup,6),0)","v":0},"deg C"]
["Fuel BTUs required (no heat recovery)",null,{"$f":"IF(Offgas_Tech=3,MAX(0,((1+CO_ex_air)*(DAILY_AIR*60*60*24*365))*PA*cpa*(CO_op_temp-(T-273))/1.0545-BTU_contam*C_gal*DAILY_AIR*60*60*24*365),0)","v":0},"BTU/yr","kJ = Q (m3/yr) * p (kg/m3) * cp (kJ/kg-deg C) * delta T (deg C).  1 BTU = 1.0545 kJ"]
["Actual fuel BTUs required",null,{"$f":"C70*(1-IF(og_opt1=1,CO_rec_eff,IF(og_opt1=2,CO_reg_eff,0)))","v":0},"BTU/yr"]
["Annual natural gas required","CO_ng_yr",{"$f":"C71/100000","v":0},"therms/yr"]
["Excess air blower power",null,{"$f":"IF(Offgas_Tech=3,CO_ex_air*(average_flow_rate*air_water_ratio/7.48)*blow_head/(229*blower_effcy),0)","v":0},"HP"]
["Excess air blower energy per year","CO_power_yr",{"$f":"(24*365*0.7457/1000)*C73","v":0},"MWhr/yr"]

{"sheet":"Pumps Pipe Structure","index":11,"n_rows":49,"n_cols":5,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
["Pumps, Piping, and Structure Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Influent Pumping"]
["Flow of each pump","pump_rating",{"$f":"IF(num_pumps_I=\"\",MIN(MAX(average_flow_rate+bp_flow_rate*average_flow_rate/design_flow_rate,(design_flow_rate+bp_flow_rate)/2)*(1+pump_safety_factor),max_pump_size),IF(num_pumps_I=0,0,(design_flow_rate+bp_flow_rate)*(1+pump_safety_factor)/num_pumps_I))","v":13.020833333333332},"gpm","Includes safety factor"]
["Operating pumps","num_pumps",{"$f":"IF(pump_rating=0,0,ROUNDUP((design_flow_rate+bp_flow_rate)*(1+pump_safety_factor)/pump_rating,0))","v":2},"units"]
["Total pumps","total_pumps",{"$f":"IF(pump_rating=0,0,num_pumps+NRD_pumps)","v":2},"units"]
["Maximum pump size","max_pump_size",{"$f":"MAX(VLOOKUP(10^6,pump_cost_cl,1)-1,VLOOKUP(10^6,back_pump_cost_cl,1)-1)","v":10000},"gpm","The largest pump size for which costs are available.  Applies to booster pumps."]
[]
["Blowers"]
["Design air flow per basin","air_flow_per_basin",{"$f":"IF(num_op_tanks=0,0,design_air_flow*(1+blower_safety_factor)/num_op_tanks)","v":139.26024955436719},"cfm","Includes safety factor"]
["Minimum blowers per basin","blowers_per_basin",{"$f":"ROUNDUP(air_flow_per_basin/max_blow_size,0)","v":1},"units","For default calculation"]
["Operating blowers","num_blowers",{"$f":"IF(num_blowers_I=\"\",blowers_per_basin*num_tanks,num_blowers_I)","v":1},"units"]
["Flow of each blower","blower_rating",{"$f":"IF(blowers_per_basin=0,0,IF(num_blowers_I=\"\",air_flow_per_basin/blowers_per_basin,design_air_flow*(1+blower_safety_factor)/num_blowers_I))","v":139.26024955436719},"cfm"]
["Total blowers","total_blowers",{"$f":"IF(num_blowers=0,0,num_blowers+IF(num_tanks=1,NRD_blowers_1,NRD_blowers))","v":2},"units"]
["Maximum blower size","max_blow_size",{"$f":"MAX(VLOOKUP(10^6,cent_blow_cost_cl,1)-1,VLOOKUP(10^6,reg_blow_cost_cl,1)-1)","v":5000},"cfm","The largest size for which costs are available."]
[]
["Piping"]
["Influent and treated water pipe length","in_out_pipe_length",{"$f":"in_out_pipe_mult*facil_length","v":20},"linear feet"]
["Influent and treated water pipe flow","in_out_pipe_flow",{"$f":"design_flow_rate","v":20.833333333333332},"gpm"]
["Influent and treated water piping diameter","in_out_pipe_diam",{"$f":"VLOOKUP(in_out_pipe_flow,pipe_size_table_cl,2)","v":1.5},"inches"]
["Process pipe length","h2o_pipe_length",{"$f":"proc_pipe_mult*facil_length","v":20},"linear feet"]
["Process pipe diameter","h2o_pipe_diam",{"$f":"IF(num_op_tanks=0,0,VLOOKUP(design_flow_rate/num_op_tanks,pipe_size_table_cl,2))","v":1.5},"inches"]
["Internal air piping","air_pipe_tank",{"$f":"ROUNDUP(tank_length*num_tanks+max_h2odepth*total_diffusers,0)","v":31},"linear feet","Internal piping spans length of basin + water depth to each diffuser (conservative, as diffuser placement may not be at the bottom)"]
["Total air pipe length","air_pipe_length",{"$f":"air_pipe_tank+air_pipe_add*facil_length+IF(Offgas_Tech=0,0,offgas_pipe_mult*facil_length)","v":41},"linear feet","Adds external piping"]
["Air pipe diameter","air_pipe_diam",{"$f":"h2o_pipe_diam","v":1.5},"inches","Assume air pipe diameter is same as liquid pipe diameter"]
["Bypass piping length","bp_pipe_length",{"$f":"IF(bp_pct>0,bp_pipe_mult*facil_length,0)","v":0},"linear feet"]
["Bypass pipe diameter","bp_pipe_diam",{"$f":"IF(bp_pct>0,VLOOKUP(bp_flow_rate,pipe_size_table_cl,2),0)","v":0},"inches"]
[]
["Building Structure"]
["Maximum access space per basin","max_space_vessels",{"$f":"IF(ss_cat2=1,max_space_vessels_pre,max_space_vessels_cust)","v":1},"feet"]
["Access space per basin","space_vessels",{"$f":"IF(ROUNDUP(tank_width,0)>max_space_vessels,max_space_vessels,ROUNDUP(tank_width,0))","v":1},"feet"]
["Access space per pump/blower","space_pumps",{"$f":"CHOOSE(design_type,space_pumps_pre,space_pumps_cust)","v":0},"feet"]
["Footprint for influent pumps","pump_fp",{"$f":"IF(total_pumps=0,0,ROUNDUP((VLOOKUP(pump_rating,pump_dim_table_cl,3)+2*space_pumps)*(VLOOKUP(pump_rating,pump_dim_table_cl,4)+2*space_pumps)+(total_pumps-1)*(VLOOKUP(pump_rating,pump_dim_table_cl,3)+space_pumps)*(VLOOKUP(pump_rating,pump_dim_table_cl,4)+space_pumps),0))","v":13},"square feet"]
["Footprint for blowers","blow_fp",{"$f":"IF(total_blowers=0,0,ROUNDUP((VLOOKUP(blower_rating,blow_dim_table_cl,7)+2*space_pumps)*(VLOOKUP(blower_rating,blow_dim_table_cl,8)+2*space_pumps)+(total_blowers-1)*(VLOOKUP(blower_rating,blow_dim_table_cl,7)+space_pumps)*(VLOOKUP(blower_rating,blow_dim_table_cl,8)+space_pumps),0))","v":14},"square feet"]
["Office space","office_fp",{"$f":"VLOOKUP(design_flow,labor_table_cl,3)*IF(ss_cat2=1,space_office_small,space_office)","v":0},"square feet"]
["Basin footprint","basin_fp",{"$f":"ROUNDUP((tank_width+2*space_vessels)*(tank_length+2*space_vessels)+(num_tanks-1)*(tank_width+space_vessels)*(tank_length+2*space_vessels),0)","v":39},"square feet"]
["Offgas treatment system footprint (GAC)",null,{"$f":"IF(Offgas_Tech=1,ROUNDUP(((GAC_bed_size/6)^(1/2)+2*space_pumps)*((GAC_bed_size/6)^(1/2)+2*space_pumps)+(tot_GAC_beds-1)*((GAC_bed_size/6)^(1/2)+2*space_pumps)*((GAC_bed_size/6)^(1/2)+space_pumps),0),0)","v":0},"square ft"]
["Offgas treatment system footprint (TO)",null,{"$f":"IF(Offgas_Tech=2,ROUNDUP((VLOOKUP(TO_size,to_dim_table_cl,5)+2*space_pumps)*(VLOOKUP(TO_size,to_dim_table_cl,6)+2*space_pumps)+(tot_TOs-1)*(VLOOKUP(TO_size,to_dim_table_cl,5)+2*space_pumps)*(VLOOKUP(TO_size,to_dim_table_cl,6)+space_pumps),0),0)","v":0},"square ft"]
["Offgas treatment system footprint (CO)",null,{"$f":"IF(Offgas_Tech=3,ROUNDUP((VLOOKUP(CO_size,co_dim_table_cl,5)+2*space_pumps)*(VLOOKUP(CO_size,co_dim_table_cl,6)+2*space_pumps)+(tot_COs-1)*(VLOOKUP(CO_size,co_dim_table_cl,5)+2*space_pumps)*(VLOOKUP(CO_size,co_dim_table_cl,6)+space_pumps),0),0)","v":0},"square ft"]
["Offgas treatment system footprint","offgas_fp",{"$f":"SUM(C38:C40)","v":0},"square ft"]
["Exact building footprint required","fp_required",{"$f":"SUM(C34:C37)","v":66},"square feet","Building does not cover offgas systems"]
["Building 1 footprint","build1_fp",{"$f":"ROUNDUP(IF(fp_required>add_2nd_building,basin_fp,fp_required),-1)","v":70},"square feet","If total footprint is large, building 1 contains basins only.  If total footprint is small, building 1 contains all equipment."]
["Building 2 footprint","build2_fp",{"$f":"ROUNDUP(IF(fp_required>add_2nd_building,pump_fp+blow_fp+office_fp,0),-1)","v":0},"square feet","If total footprint is large, a second building is used for pumps and blowers"]
["Total building footprint","total_fp",{"$f":"build1_fp+build2_fp","v":70},"square feet"]
["Concrete Class A for pad","concrete",{"$f":"ROUNDUP((pump_fp+blow_fp+IF(design_type=1,basin_fp,0)+offgas_fp)*IF(ss_cat2=1,pad_thick_small,pad_thick)/27,0)","v":1},"cubic yards","Pad underlies basins (in aboveground systems), pumps, blowers, and offgas equipment"]
["Facility dimension assumed square","facil_length",{"$f":"ROUNDUP((total_fp+offgas_fp)^0.5,-1)","v":10},"feet"]
["Land acquisition required","land_required",{"$f":"ROUNDUP(((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)))+offgas_fp,-2)/43560","v":3.9026629935720848E-2},"acres"]
["Land Cost per acre","land_cost",{"$f":"VLOOKUP(design_flow,land_cost_cl,3)","v":21165.713250209614},"$/acre"]

{"sheet":"Instrumentation and Control","index":12,"n_rows":50,"n_cols":5,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
["Instrumentation and Control Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["From Inputs"]
["Component level","component_level",{"$f":"IF(component_level_I=\"high cost\",2,IF(component_level_I=\"mid cost\",1,\"\"))","v":""},"blank = low cost, 1 = mid cost, 2 = high cost"]
["Manual system controls","manual",{"$f":"IF(manual_I=\"manual\",1,IF(manual_I=\"semi-automated\",2,IF(manual_I=\"fully automated\",3,IF(component_level=\"\",1,IF(component_level=2,3,CHOOSE(ss_cat2,3,3,3))))))","v":3},"1 = fully manual system, 2 = semi-automated system, 3 = fully automated system.","Based on system size and component level (see cell comment), unless user overrides on input sheet"]
[]
["Valves and Instrumentation"]
["Size of valves for influent and treated water lines","in_valve_size",{"$f":"in_out_pipe_diam","v":1.5},"inches"]
["Size of valves for process line","tank_valve_size",{"$f":"h2o_pipe_diam","v":1.5},"inches"]
["Size of valves for air line","air_valve_size",{"$f":"air_pipe_diam","v":1.5},"inches"]
["Size of valves for bypass line","bypass_valve_size",{"$f":"bp_pipe_diam","v":0},"inches"]
[]
["Number of MOVs for process line","tot_proc_MOVs",{"$f":"VLOOKUP(\"proc_MOV_basin\",valve_table,manual+1,FALSE)*num_tanks+VLOOKUP(\"proc_MOV_pump\",valve_table,manual+1,FALSE)*total_pumps","v":6},"valves"]
["Number of MOVs for air line","tot_air_MOVs",{"$f":"VLOOKUP(\"air_MOV_basin\",valve_table,manual+1,FALSE)*total_blowers+VLOOKUP(\"air_MOV_og\",valve_table,manual+1,FALSE)*CHOOSE(Offgas_Tech+1,0,tot_GAC_beds,tot_TOs,tot_COs)+IF(Offgas_Tech=0,0,VLOOKUP(\"add_MOV_og\",valve_table,manual+1,FALSE))","v":2},"valves"]
["Number of MOVs for bypass line","tot_bp_MOVs",{"$f":"IF(bp_pct=0,0,VLOOKUP(\"tot_bp_movs\",valve_table,manual+1,FALSE))","v":0},"valves"]
["Total number of MOVs","tot_MOVs",{"$f":"tot_air_MOVs+tot_proc_MOVs+tot_bp_MOVs","v":8},"valves"]
["Number of manual valves for process line","tot_proc_man",{"$f":"VLOOKUP(\"proc_man_basin\",valve_table,manual+1,FALSE)*num_tanks+VLOOKUP(\"proc_man_pump\",valve_table,manual+1,FALSE)*total_pumps","v":1},"valves"]
["Number of manual valves for air line","tot_air_man",{"$f":"VLOOKUP(\"air_man_basin\",valve_table,manual+1,FALSE)*total_blowers+VLOOKUP(\"air_man_og\",valve_table,manual+1,FALSE)*CHOOSE(Offgas_Tech+1,0,tot_GAC_beds,tot_TOs,tot_COs)+IF(Offgas_Tech=0,0,VLOOKUP(\"add_man_og\",valve_table,manual+1,FALSE))","v":0},"valves"]
["Number of manual valves for bypass line","tot_bp_man",{"$f":"IF(bp_pct=0,0,VLOOKUP(\"tot_bp_man\",valve_table,manual+1,FALSE))","v":0},"valves"]
[]
["Number of check valves for process line","tot_proc_chv",{"$f":"proc_chv_pump*total_pumps","v":2},"valves"]
[]
["Size of flow meters for influent line","in_meter_size",{"$f":"in_out_pipe_diam","v":1.5},"inches"]
["Size of flow meters for process line","proc_meter_size",{"$f":"h2o_pipe_diam","v":1.5},"inches"]
["Number of flow meters for process line","tot_fm_proc",{"$f":"fm_proc*num_tanks","v":1},"units"]
["Number of flow meters for air line","tot_fm_air",{"$f":"fm_air*num_tanks","v":1},"units"]
[]
["Total high/low alarms","tot_basin_alarm",{"$f":"alarm_basin*num_tanks","v":1},"units"]
["Total pressure gauges","tot_gauges",{"$f":"gauges_blower*total_blowers","v":4},"units"]
["Total drive controllers","tot_switches",{"$f":"IF(manual=2,0,S_booster_pump*total_pumps+S_blower*total_blowers+S_TO*tot_TOs+S_CO*tot_COs)","v":4},"units"]
[]
["System Controls"]
["Flow meter lookup code - influent and treated water","fm_lkp_io",{"$f":"IF(OUTPUT!L113=1,\"flow_op\",IF(OUTPUT!L114=1,\"flow_prop\",IF(OUTPUT!L115=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",{"$f":"IF(OUTPUT!L118=1,\"flow_op\",IF(OUTPUT!L119=1,\"flow_prop\",IF(OUTPUT!L120=1,\"flow_ven\",\"flow_mag\")))","v":"flow_prop"}]
["Total discrete inputs","discrete_inputs",{"$f":"VLOOKUP(fm_lkp_io,port_table,2,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,2,FALSE)*tot_fm_proc+VLOOKUP(\"flow_air\",port_table,2,FALSE)*tot_fm_air+VLOOKUP(\"alarm\",port_table,2,FALSE)*tot_basin_alarm+VLOOKUP(\"switch\",port_table,2,FALSE)*tot_switches+VLOOKUP(\"valve\",port_table,2,FALSE)*tot_MOVs+VLOOKUP(\"pH\",port_table,2,FALSE)*tot_ph+VLOOKUP(\"press\",port_table,2,FALSE)*tot_gauges+VLOOKUP(\"TO\",port_table,2,FALSE)*tot_TOs+VLOOKUP(\"CO\",port_table,2,FALSE)*tot_COs","v":13},"units"]
["Total discrete outputs","discrete_outputs",{"$f":"IF(manual=2,0,VLOOKUP(fm_lkp_io,port_table,3,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,3,FALSE)+VLOOKUP(\"flow_air\",port_table,3,FALSE)*tot_fm_air+VLOOKUP(\"alarm\",port_table,3,FALSE)*tot_basin_alarm+VLOOKUP(\"switch\",port_table,3,FALSE)*tot_switches+VLOOKUP(\"valve\",port_table,3,FALSE)*tot_MOVs+VLOOKUP(\"pH\",port_table,3,FALSE)*tot_ph+VLOOKUP(\"press\",port_table,3,FALSE)*tot_gauges+VLOOKUP(\"TO\",port_table,3,FALSE)*tot_TOs+VLOOKUP(\"CO\",port_table,3,FALSE)*tot_COs)","v":5},"units"]
["Total analog inputs","analog_inputs",{"$f":"VLOOKUP(fm_lkp_io,port_table,4,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,4,FALSE)*tot_fm_proc+VLOOKUP(\"flow_air\",port_table,4,FALSE)*tot_fm_air+VLOOKUP(\"alarm\",port_table,4,FALSE)*tot_basin_alarm+VLOOKUP(\"switch\",port_table,4,FALSE)*tot_switches+VLOOKUP(\"valve\",port_table,4,FALSE)*tot_MOVs+VLOOKUP(\"pH\",port_table,4,FALSE)*tot_ph+VLOOKUP(\"press\",port_table,4,FALSE)*tot_gauges+VLOOKUP(\"TO\",port_table,4,FALSE)*tot_TOs+VLOOKUP(\"CO\",port_table,4,FALSE)*tot_COs","v":17},"units"]
["Total analog outputs","analog_outputs",{"$f":"IF(manual=2,0,VLOOKUP(fm_lkp_io,port_table,5,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,5,FALSE)*tot_fm_proc+VLOOKUP(\"flow_air\",port_table,5,FALSE)*tot_fm_air+VLOOKUP(\"alarm\",port_table,5,FALSE)*tot_basin_alarm+VLOOKUP(\"switch\",port_table,5,FALSE)*tot_switches+VLOOKUP(\"valve\",port_table,5,FALSE)*tot_MOVs+VLOOKUP(\"pH\",port_table,5,FALSE)*tot_ph+VLOOKUP(\"press\",port_table,5,FALSE)*tot_gauges+VLOOKUP(\"TO\",port_table,5,FALSE)*tot_TOs+VLOOKUP(\"CO\",port_table,5,FALSE)*tot_COs)","v":8},"units"]
[]
["I/O Discrete Output Modules","plc_discrete_output",{"$f":"ROUNDUP(discrete_outputs/32,0)","v":1},"units"]
["I/O Discrete Input Modules","plc_discrete_input",{"$f":"ROUNDUP(discrete_inputs/32,0)","v":1},"units"]
["I/O Combination Analog Modules","plc_combination_analog",{"$f":"ROUNDUP((analog_inputs + analog_outputs)/12,0)","v":3},"units"]
["Total number of PLC slots used","plc_slots",{"$f":"plc_cpu + plc_ethernet + plc_discrete_input + plc_discrete_output +  plc_combination_analog","v":9},"units"]
["Expansions required","plc_expansions",{"$f":"IF(plc_slots<=9,0,ROUNDUP((plc_slots-9)/8,0))","v":0},"units"]
["PLC Rack/Power Supplies","plc_rack",{"$f":"1+plc_expansions","v":1},"units"]
["Base Expansion Modules","plc_base_expansion",{"$f":"plc_expansions","v":0},"units"]
["Base Expansion Controller Modules","plc_base_expansion_controller",{"$f":"plc_expansions","v":0},"units"]
["Number of computer workstations","workstations",{"$f":"ROUNDUP(Operator_LOE/2080/shifts_day/workstation_ratio,0)","v":1},"units"]
["Number of printers","printers",{"$f":"ROUNDUP(workstations/printer_ratio,0)","v":1},"units"]

{"sheet":"O&M","index":13,"n_rows":66,"n_cols":5,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
["Operation and Maintenance Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Materials"]
["Maintenance Materials"]
["Pumps","pump_materials",{"$f":"IF(OUTPUT!J48=\"--\",0,pump_maint_rate*OUTPUT!J48)","v":89.982991457733789},"/yr"]
["Blowers","blower_materials",{"$f":"IF(num_blowers=0,0,pump_maint_rate*SUMPRODUCT(OUTPUT!J50:J51,OUTPUT!L50:L51))","v":47.134409511484058},"/yr"]
[]
["Labor"]
["General Labor"]
["Number of process instruments for operation","tot_inst",{"$f":"tot_fm_in+tot_fm_proc+tot_fm_air+tot_ph","v":5},null,"Instruments requiring daily observation"]
["Total number of instruments for maintenance","tot_inst_maint",{"$f":"tot_fm_in+tot_fm_proc+tot_fm_air+tot_ph+tot_basin_alarm","v":6},null,"All instruments for preventative maintenance"]
["Number of process pumps, blowers, offgas units for operation","tot_pumps",{"$f":"num_pumps+num_blowers+CHOOSE(Offgas_Tech+1,0,op_GAC_beds,op_TOs,op_COs)","v":3},null,"Pumps requiring daily observation/adjustment; includes blowers & offgas units in this technology"]
["Total number of pumps for maintenance","tot_pumps_maint",{"$f":"num_pumps+num_blowers","v":3},null,"Large, frequently operated pumps require preventative maintenance; includes blowers in this technology"]
["Number of process valves","tot_valves",{"$f":"tot_proc_MOVs+tot_proc_man+tot_air_MOVs+tot_air_man+tot_bp_MOVs+tot_bp_man","v":9},null,"Main process valves require frequent operation and preventative maintenance"]
["Media changeouts per year","media_changes",{"$f":"IF(Offgas_Tech=1,op_GAC_beds*12/bed_life,0)","v":0},null,"For offgas GAC"]
[]
["Record system operating parameters (includes routine sampling)",null,{"$f":"IF(manual=1,tot_inst*uloe_inst*365/60,uloe_inst_auto*365/60)","v":30.416666666666668},"hr/yr"]
["Preventative maintenance and calibration of instruments",null,{"$f":"tot_inst_maint*uloe_inst_maint*12/60","v":12},"hr/yr"]
["Verify/adjust pump operating parameters",null,{"$f":"IF(OR(manual=1,manual=2),tot_pumps*uloe_pump*365/60,0)","v":0},"hr/yr"]
["Preventative maintenance of pumps",null,{"$f":"tot_pumps_maint*uloe_pump_maint","v":90.75},"hr/yr"]
["Verify/adjust valve positions",null,{"$f":"IF(OR(manual=1,manual=2),tot_valves*uloe_valve*52/60,0)","v":0},"hr/yr"]
["Preventative maintenance and inspection of valves",null,{"$f":"tot_valves*uloe_valve_maint/60","v":0.75},"hr/yr"]
["Visual inspection of facility",null,{"$f":"(total_fp+offgas_fp)/100*uloe_fp*365/60","v":4.2583333333333329},"hr/yr"]
["Managing media changeouts",null,{"$f":"media_changes*uloe_throwaway","v":0},"hr/yr","For offgas GAC"]
["General Operator Labor","General_Oper_Labor",{"$f":"SUM(C18:C25)","v":138.17500000000001},"hr/yr"]
["Annual Operator LOE","Operator_LOE",{"$f":"General_Oper_Labor","v":138.17500000000001},"hr/yr"]
[]
["Annual Manager LOE","Manager_LOE",{"$f":"Operator_LOE*Manager_percent","v":13.817500000000003},"hr/yr","Based on general operator labor and percentages in critical design assumptions"]
["Annual Administrative LOE","Clerical_LOE",{"$f":"Operator_LOE*Clerical_percent","v":13.817500000000003},"hr/yr","Based on general operator labor and percentages in critical design assumptions"]
[]
["Building and HVAC Maintenance"]
["Cost excluding heating and cooling",null,{"$f":"IF(include_buildings=0,0,building_matl_rate_cl*total_fp)","v":453.53199751426007},"/yr","Labor and materials; includes routine in-house maintenance and major repairs"]
["Cost to maintain heating system, building 1",null,{"$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(C33:C37)","v":453.53199751426007},null,"Includes labor and materials"]
[]
["Energy"]
["Booster Pumps"]
["Pump operating horsepower (all pumps)","pump_energy_hp",{"$f":"(average_flow_rate+bp_flow_rate*average_flow_rate/design_flow_rate)*pump_head/pump_effcy/14.7*33.9*8.34/550/60","v":0.2833152958152958},"hp"]
["Energy for all active booster pumps","pump_energy",{"$f":"IF(num_pumps=0,0,(0.7457/1000*24*365)*pump_energy_hp)","v":1.8507095729437228},"MWh/yr"]
[]
["Blowers"]
["Blower operating pressure","blow_head",{"$f":"(max_h2odepth+add_blow_head/12)/2.307","v":1.6616095939893081},"psi"]
["Total blower operating horsepower","blower_hp",{"$f":"(average_flow_rate*air_water_ratio/7.48)*blow_head/(229*blower_effcy)","v":0.26945696270262803},"HP"]
["Energy","blower_energy",{"$f":"(24*365*0.7457/1000)*blower_hp","v":1.7601823400851837},"MWh/yr"]
[]
["Building Lighting"]
["Lighting power per sf, building 1","lighting_energy_1",{"$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":2.9016749999999998E-3},"MWh/yr"]
[]
["HVAC"]
["Heating energy usage for:"]
["Electric resistance","heating",{"$f":"IF(build1_heat=A57,VLOOKUP(A57,build1_heat_options, 7,FALSE),0)+IF(build2_heat=A57,VLOOKUP(A57,build2_heat_options, 7,FALSE),0)","v":0},"MWh/yr"]
["Natural gas non-condensing furnace","heating_gas_non",0,"therms/yr"]
["Natural gas condensing furnace","heating_gas",0,"therms/yr"]
["Standard efficiency oil furnace","heating_diesel_non",0,"gal/yr"]
["Mid-efficiency oil furnace","heating_diesel",0,"gal/yr"]
["Heat pump","heating_hp",0,"MWh/yr"]
[]
["Cooling energy usage for:"]
["Air conditioner","cooling",{"$f":"IF(build1_cool=A65,VLOOKUP(A65,build1_cool_options, 7,FALSE),0)+IF(build2_cool=A65,VLOOKUP(A65,build2_cool_options, 7,FALSE),0)","v":0},"MWh/yr"]
["Heat pump","cooling_hp",{"$f":"IF(build1_cool=A66,VLOOKUP(A66,build1_cool_options, 7,FALSE),0)+IF(build2_cool=A66,VLOOKUP(A66,build2_cool_options, 7,FALSE),0)","v":0},"MWh/yr"]

{"sheet":"HVAC","index":14,"n_rows":134,"n_cols":12,"rows_kept":134,"cut":false,"hidden":false,"merged":[[79,1,79,4],[88,1,88,4]]}
["Building Heating, Ventilating, and Air Conditioning Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["General information"]
["System size","ss_cat2",{"$f":"IF(design_flow<1,1,IF(design_flow<10,2,3))","v":1},"1 indicates small system, 2 indicates medium, 3 indicates large","ss_cat2 is used to select ventilation requirements and building type"]
["Buiding 1 length and width","build1_side",{"$f":"build1_fp^0.5","v":8.3666002653407556},"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",{"$f":"IF(build2_fp=0,(Air_changes_contactor*basin_fp+Air_changes_pump*pump_fp+Air_changes_pump*blower_hp+Air_changes_office*office_fp)/build1_fp,Air_changes_contactor)","v":5.462701989343608},"air changes/hr"]
["Building 2 weighted average air changes","air_changes_build2",{"$f":"IF(build2_fp=0,0,(Air_changes_pump*pump_fp+Air_changes_pump*blow_fp+Air_changes_office*office_fp)/build2_fp)","v":0},"air changes/hr"]
["Building 1 ventilation",null,{"$f":"CHOOSE(ss_cat2,fan_days_build1_small,fan_days_build1_medium,fan_days_build1_large)*24*0.746*Fan_pressure_drop*build1_fp*Building_height*air_changes_build1/33000","v":93.358570216425775},"kWh/yr"]
["Building 2 ventilation",null,{"$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",{"$f":"IF(include_HVAC=0,0,SUM(C13:C14)/1000)","v":9.3358570216425782E-2},"MWh/yr"]
[]
["Building 1 air exchange rate","build1_cfm",{"$f":"build1_fp*Building_height*air_changes_build1/60","v":127.46304641801751},"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":2737283.8756110044},"BTU/yr"]
["Buiding 1 ceiling conductance heat loss",null,{"$f":"build1_fp*heat_DD*24/R_ceiling","v":146057.14285714287},"BTU/yr"]
["Building 1 air exchange heat loss",null,{"$f":"build1_cfm*heat_viload","v":21500339.206744775},"BTU/yr"]
["Building 1 total annual heat loss","build1_heat_loss_yr",{"$f":"SUM(C27:C29)","v":24383680.225212924},"BTU/yr"]
["Building 1 heating requirement in thousand BTU/hr","build1_heat_mbh",{"$f":"build1_heat_loss_yr/365.25/24/1000","v":2.781619920740694},"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",{"$f":"SUM(C34:C36)","v":0},"BTU/yr"]
["Building 2 heating requirement in thousand BTU/hr","build2_heat_mbh",{"$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":"pump_energy_hp*(1-pump_effcy)*0.7457","v":5.2817054022366521E-2},"kW"]
["Waste heat: booster pumps","waste_heat_pumps",{"$f":"eloss_pumps*3415","v":180.37023948638168},"BTU/hr"]
["Power lost: blowers","eloss_blow",{"$f":"blower_hp*(1-blower_effcy)*0.7457","v":6.0280217126204932E-2},"kW"]
["Waste heat: blowers","waste_heat_blow",{"$f":"eloss_blow*3415","v":205.85694148598984},"BTU/hr"]
[]
["Building 1 side conductance cooling loss",null,{"$f":"4*build1_side*Building_height*cool_DD*24/R_wall","v":909215.18403511064},"BTU/yr"]
["Buiding 1 ceiling conductance cooling loss",null,{"$f":"build1_fp*cool_DD*24/R_ceiling","v":48514.285714285717},"BTU/yr"]
["Building 1 air exchange cooling loss",null,{"$f":"build1_cfm*cool_viload","v":6598889.3761071842},"BTU/yr"]
["Building 1 total annual cooling loss","build1_cooling_loss_yr",{"$f":"SUM(C47:C49)","v":7556618.8458565809},"BTU/yr"]
["Building 1 cooling loss per hour","build1_cooling_loss_hr",{"$f":"build1_cooling_loss_yr/365.25/24","v":862.03728563273796},"BTU/hr"]
[]
["Building 1 total cooling requirement","build1_cooling_req",{"$f":"build1_cooling_loss_hr+IF(fp_required<add_2nd_building,waste_heat_pumps+waste_heat_blow,0)","v":1248.2644666051094},"BTU/hr"]
["Building 1 annual cooling requirement","build1_cooling_yr",{"$f":"build1_cooling_req*365.25*24","v":10942286.31426039},"BTU/yr"]
["Building 1 total cooling requirement in tons","build1_cooling_tons",{"$f":"build1_cooling_req/12000","v":0.10402203888375912},"tons","1 ton cooling = 12,000 BTU/hr"]
["Building 1 number of cooling zones","build1_cool_zones",{"$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(C58:C60)","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_blow)","v":0},"BTU/hr"]
["Building 2 annual cooling requirement","build2_cooling_yr",{"$f":"build2_cooling_req*365.25*24","v":0},"BTU/yr"]
["Building 2 total cooling requirement in tons","build2_cooling_tons",{"$f":"build2_cooling_req/12000","v":0},"tons","1 ton cooling = 12,000 BTU/hr"]
["Building 2 number of cooling zones","build2_cool_zones",{"$f":"ROUNDUP(build2_cooling_tons/max_cool_cl,0)","v":0}]
[]
["Heating Options"]
[]
["Building 1 number of HVAC zones","build1_zones",{"$f":"MAX(build1_heat_zones, build1_cool_zones)","v":1}]
["Building 2 number of HVAC zones","build2_zones",{"$f":"MAX(build2_heat_zones, build2_cool_zones)","v":0}]
[]
["Heat pump OK for building 1?","hp_ok_1",{"$f":"AND(build1_heat_mbh<=hp_max_heat_cl,build1_cooling_tons<=hp_max_cool_cl)","v":true},null,"For heat pumps, we check both heating and cooling capacities."]
["Heat pump OK for building 2?","hp_ok_2",{"$f":"AND(build2_heat_mbh<=hp_max_heat_cl,build2_cooling_tons<=hp_max_cool_cl)","v":true}]
[]
["Building 1","build1_heat_options"]
["Option","Size needed per zone (MBH)","Size selected (MBH)","Direct Cost Per Zone","Useful Life (yrs)","Annualized Capital Cost, All Zones","Energy/Yr",null,"Energy Unit Cost",null,"Annual Energy Cost","Total Annual Cost"]
["Electric resistance",{"$f":"build1_heat_mbh/build1_zones","v":2.781619920740694},{"$f":"IF(curve=1,B79,VLOOKUP(B79,hvac_elec_cost_cl,2))","v":2.781619920740694},{"$f":"IF(curve=1,hvac_elec_eq_1,VLOOKUP(B79,hvac_elec_cost_cl,3))","v":2514.511627326026},{"$f":"VLOOKUP(B79,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D79=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E79,D79)*build1_zones)","v":237.35210931873863},{"$f":"build1_heat_loss_yr/3412000/resist_eff","v":7.2922937726430499},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"I79*G79*1000","v":802.27999756973861},{"$f":"IF(OR(F79=\"n/a\",K79=\"n/a\"),\"n/a\",F79+K79)","v":1039.6321068884772}]
["Heat pump","capital costs are in the cooling table",null,null,null,"n/a",{"$f":"IF(hp_ok_1,build1_heat_loss_yr/3412000/COP,\"n/a\")","v":2.1655902718758151},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"IF(G80=\"n/a\",\"n/a\",I80*G80*1000)","v":238.25284776313453},"n/a"]
["Natural gas non-condensing furnace",{"$f":"build1_heat_mbh/build1_zones","v":2.781619920740694},{"$f":"IF(curve=1,B81,VLOOKUP(B81,hvac_gas_non_cost_cl,2))","v":2.781619920740694},{"$f":"IF(curve=1,hvac_gas_non_eq_1,VLOOKUP(B81,hvac_gas_non_cost_cl,3))","v":1907.2951612148968},{"$f":"VLOOKUP(B81,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D81=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E81,D81)*build1_zones)","v":180.03517052302865},{"$f":"build1_heat_loss_yr/100000/gas_non_eff","v":286.8668261789756},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"I81*G81","v":165.97007357421504},346.00524409724369]
["Natural gas condensing furnace",{"$f":"build1_heat_mbh/build1_zones","v":2.781619920740694},{"$f":"IF(curve=1,B82,VLOOKUP(B82,hvac_gas_cost_cl,2))","v":2.781619920740694},{"$f":"IF(curve=1,hvac_gas_eq_1,VLOOKUP(B82,hvac_gas_cost_cl,3))","v":1907.2951612148968},{"$f":"VLOOKUP(B82,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D82=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E82,D82)*build1_zones)","v":180.03517052302865},{"$f":"build1_heat_loss_yr/100000/gas_eff","v":270.92978028014358},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"I82*G82","v":156.74951393120307},336.78468445423175]
["Standard efficiency oil furnace",{"$f":"build1_heat_mbh/build1_zones","v":2.781619920740694},{"$f":"IF(curve=1,B83,VLOOKUP(B83,hvac_oil_std_cost_cl,2))","v":2.781619920740694},{"$f":"IF(curve=1,hvac_oil_std_eq_1,VLOOKUP(B83,hvac_oil_std_cost_cl,3))","v":2419.3387415161342},{"$f":"VLOOKUP(B83,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D83=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E83,D83)*build1_zones)","v":228.36846217571414},{"$f":"build1_heat_loss_yr/diesel_heat_content/diesel_non_eff","v":213.92946328490021},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"I83*G83","v":819.24304480351145},1047.6115069792256]
["Mid-efficiency oil furnace",{"$f":"build1_heat_mbh/build1_zones","v":2.781619920740694},{"$f":"IF(curve=1,B84,VLOOKUP(B84,hvac_oil_mid_cost_cl,2))","v":2.781619920740694},{"$f":"IF(curve=1,hvac_oil_mid_eq_1,VLOOKUP(B84,hvac_oil_mid_cost_cl,3))","v":2419.3387415161342},{"$f":"VLOOKUP(B84,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D84=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E84,D84)*build1_zones)","v":228.36846217571414},{"$f":"build1_heat_loss_yr/diesel_heat_content/diesel_eff","v":194.91351099290907},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"I84*G84","v":746.42144082097707},974.78990299669124]
[]
["Building 2","build2_heat_options"]
["Option","Size needed per zone (MBH)","Size selected (MBH)","Direct Cost Per Zone","Useful Life (yrs)","Annualized Capital Cost, All Zones","Energy/Yr",null,"Energy Unit Cost",null,"Annual Energy Cost","Total Annual Cost"]
["Electric resistance",{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},{"$f":"IF(curve=1,B88,VLOOKUP(B88,hvac_elec_cost_cl,2))","v":0},{"$f":"IF(curve=1,hvac_elec_eq_2,VLOOKUP(B88,hvac_elec_cost_cl,3))","v":0},{"$f":"VLOOKUP(B88,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D88=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E88,D88)*build2_zones)","v":0},{"$f":"build2_heat_loss_yr/3412000/resist_eff","v":0},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"I88*G88*1000","v":0},{"$f":"IF(F88=\"n/a\",\"n/a\",F88+K88)","v":0}]
["Heat pump","capital costs are in the cooling table",null,null,null,"n/a",{"$f":"IF(hp_ok_2,build2_heat_loss_yr/3412000/COP,\"n/a\")","v":0},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"IF(G89=\"n/a\",\"n/a\",I89*G89*1000)","v":0},{"$f":"IF(OR(F89=\"n/a\",K89=\"n/a\"),\"n/a\",F89+K89)","v":"n/a"}]
["Natural gas non-condensing furnace",{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},{"$f":"IF(curve=1,B90,VLOOKUP(B90,hvac_gas_non_cost_cl,2))","v":0},{"$f":"IF(curve=1,hvac_gas_non_eq_2,VLOOKUP(B90,hvac_gas_non_cost_cl,3))","v":0},{"$f":"VLOOKUP(B90,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D90=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E90,D90)*build2_zones)","v":0},{"$f":"build2_heat_loss_yr/100000/gas_non_eff","v":0},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"I90*G90","v":0},{"$f":"IF(F90=\"n/a\",\"n/a\",F90+K90)","v":0}]
["Natural gas condensing furnace",{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},{"$f":"IF(curve=1,B91,VLOOKUP(B91,hvac_gas_cost_cl,2))","v":0},{"$f":"IF(curve=1,hvac_gas_eq_2,VLOOKUP(B91,hvac_gas_cost_cl,3))","v":0},{"$f":"VLOOKUP(B91,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D91=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E91,D91)*build2_zones)","v":0},{"$f":"build2_heat_loss_yr/100000/gas_eff","v":0},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"I91*G91","v":0},{"$f":"IF(F91=\"n/a\",\"n/a\",F91+K91)","v":0}]
["Standard efficiency oil furnace",{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},{"$f":"IF(curve=1,B92,VLOOKUP(B92,hvac_oil_std_cost_cl,2))","v":0},{"$f":"IF(curve=1,hvac_oil_std_eq_2,VLOOKUP(B92,hvac_oil_std_cost_cl,3))","v":0},{"$f":"VLOOKUP(B92,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D92=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E92,D92)*build2_zones)","v":0},{"$f":"build2_heat_loss_yr/diesel_heat_content/diesel_non_eff","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"I92*G92","v":0},{"$f":"IF(F92=\"n/a\",\"n/a\",F92+K92)","v":0}]
["Mid-efficiency oil furnace",{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},{"$f":"IF(curve=1,B93,VLOOKUP(B93,hvac_oil_mid_cost_cl,2))","v":0},{"$f":"IF(curve=1,hvac_oil_mid_eq_2,VLOOKUP(B93,hvac_oil_mid_cost_cl,3))","v":0},{"$f":"VLOOKUP(B93,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D93=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E93,D93)*build2_zones)","v":0},{"$f":"build2_heat_loss_yr/diesel_heat_content/diesel_eff","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"I93*G93","v":0},{"$f":"IF(F93=\"n/a\",\"n/a\",F93+K93)","v":0}]
[]
["Cooling Options"]
["Building 1","build1_cool_options"]
["Option","Size needed per zone (tons)","Size selected (tons)","Direct Cost Per Zone","Useful Life (yrs)","Annualized Capital Cost, All Zones","Energy/Yr",null,"Energy Unit Cost",null,"Annual Energy Cost","Total Annual Cost"]
["Air conditioner",{"$f":"build1_cooling_tons/build1_zones","v":0.10402203888375912},{"$f":"IF(curve=1,B98,VLOOKUP(B98,hvac_ac_cost_cl,2))","v":0.10402203888375912},{"$f":"IF(curve=1,hvac_ac_eq_1,VLOOKUP(B98,hvac_ac_cost_cl,3))","v":198.35474382694571},{"$f":"VLOOKUP(B98,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D98=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E98,D98)*build1_zones)","v":18.723284604879392},{"$f":"build1_cooling_yr/EER/10^6","v":0.92731239951359223},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"I98*G98*1000","v":102.02060048912534},{"$f":"IF(F98=\"n/a\",\"n/a\",F98+K98)","v":120.74388509400474}]
["Heat pump",{"$f":"build1_cooling_tons/build1_zones","v":0.10402203888375912},{"$f":"IF(hp_ok_1,IF(curve=1,B99,VLOOKUP(B99,hvac_hp_cost_cl,2)),\"n/a\")","v":0.10402203888375912},{"$f":"IF(C99=\"n/a\",\"n/a\",IF(curve=1,hvac_hp_eq_1,VLOOKUP(B99,hvac_hp_cost_cl,3)))","v":1088.1397388812065},{"$f":"IF(C99=\"n/a\",\"n/a\",VLOOKUP(B99,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},{"$f":"IF(OR(D99=\"contact vendor\",D99=\"n/a\"),\"n/a\",-PMT(Discount_rate,E99,D99)*build1_zones)","v":102.71269357049937},{"$f":"IF(C99=\"n/a\",\"n/a\",build1_cooling_yr/hp_EER/10^6)","v":0.92731239951359223},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"IF(C99=\"n/a\",\"n/a\",I99*G99*1000)","v":102.02060048912534},{"$f":"IF(F99=\"n/a\",\"n/a\",F99+K99)","v":204.73329405962471}]
[]
["Building 2","build2_cool_options"]
["Option","Size needed per zone (tons)","Size selected (tons)","Direct Cost Per Zone","Useful Life (yrs)","Annualized Capital Cost, All Zones","Energy/Yr",null,"Energy Unit Cost",null,"Annual Energy Cost","Total Annual Cost"]
["Air conditioner",{"$f":"IF(build2_zones=0,0,build2_cooling_tons/build2_zones)","v":0},{"$f":"IF(curve=1,B103,VLOOKUP(B103,hvac_ac_cost_cl,2))","v":0},{"$f":"IF(curve=1,hvac_ac_eq_2,VLOOKUP(B103,hvac_ac_cost_cl,3))","v":0},{"$f":"VLOOKUP(B103,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D103=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E103,D103)*build2_zones)","v":0},{"$f":"build2_cooling_yr/EER/10^6","v":0},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"I103*G103*1000","v":0},{"$f":"IF(F103=\"n/a\",\"n/a\",F103+K103)","v":0}]
["Heat pump",{"$f":"IF(build2_zones=0,0,build2_cooling_tons/build2_zones)","v":0},{"$f":"IF(hp_ok_2,IF(curve=1,B104,VLOOKUP(B104,hvac_hp_cost_cl,2)),\"n/a\")","v":0},{"$f":"IF(C104=\"n/a\",\"n/a\",IF(curve=1,hvac_hp_eq_2,VLOOKUP(B104,hvac_hp_cost_cl,3)))","v":0},{"$f":"IF(C104=\"n/a\",\"n/a\",VLOOKUP(B104,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},{"$f":"IF(OR(D104=\"contact vendor\",D104=\"n/a\"),\"n/a\",-PMT(Discount_rate,E104,D104)*build2_zones)","v":0},{"$f":"IF(C104=\"n/a\",\"n/a\",build2_cooling_yr/hp_EER/10^6)","v":0},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"IF(C104=\"n/a\",\"n/a\",I104*G104*1000)","v":0},{"$f":"IF(F104=\"n/a\",\"n/a\",F104+K104)","v":0}]
[]
[]
["Heating and Cooling Selection",null,null,null,"We will select the option with the lowest annual cost for each building."]
[]
["Building 1 Selection"]
["Heating option","Annual cost","Cooling option","Annual cost","Total annual cost"]
["Electric resistance",{"$f":"IF(build1_need_heat,VLOOKUP(A111,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C111,build1_cool_options,12,FALSE),0)","v":0},{"$f":"IF(OR(B111=\"n/a\",D111=\"n/a\"),\"n/a\",ROUND(B111+D111,0))","v":0}]
["Natural gas non-condensing furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A112,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C112,build1_cool_options,12,FALSE),0)","v":0},0]
["Natural gas condensing furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A113,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C113,build1_cool_options,12,FALSE),0)","v":0},0]
["Standard efficiency oil furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A114,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C114,build1_cool_options,12,FALSE),0)","v":0},0]
["Mid-efficiency oil furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A115,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C115,build1_cool_options,12,FALSE),0)","v":0},0]
["Heat pump",{"$f":"IF(AND(build1_need_heat, build1_need_cool),K80,\"n/a\")","v":"n/a"},"Heat pump",{"$f":"IF(AND(build1_need_heat,build1_need_cool),VLOOKUP(C116,build1_cool_options,12,FALSE),0)","v":0},"n/a"]
[]
["Row selected","build1_row",{"$f":"MATCH(MIN(E111:E116),E111:E116,0)","v":1}]
["Building 1 heating selection","build1_heat",{"$f":"IF(build1_need_heat,INDEX(A111:A116,build1_row),\"n/a\")","v":"n/a"}]
["Building 1 cooling selection","build1_cool",{"$f":"IF(build1_need_cool,INDEX(C111:C116,build1_row),\"n/a\")","v":"n/a"}]
[]
[]
["Building 2 Selection"]
["Heating option","Annual cost","Cooling option","Annual cost","Total annual cost"]
["Electric resistance",{"$f":"IF(build2_need_heat,VLOOKUP(A125,build2_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build2_need_cool,VLOOKUP(C125,build2_cool_options,12,FALSE),0)","v":0},{"$f":"IF(OR(B125=\"n/a\",D125=\"n/a\"),\"n/a\",ROUND(B125+D125,0))","v":0}]
["Natural gas non-condensing furnace",{"$f":"IF(build2_need_heat,VLOOKUP(A126,build2_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build2_need_cool,VLOOKUP(C126,build2_cool_options,12,FALSE),0)","v":0},0]
["Natural gas condensing furnace",{"$f":"IF(build2_need_heat,VLOOKUP(A127,build2_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build2_need_cool,VLOOKUP(C127,build2_cool_options,12,FALSE),0)","v":0},0]
["Standard efficiency oil furnace",{"$f":"IF(build2_need_heat,VLOOKUP(A128,build2_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build2_need_cool,VLOOKUP(C128,build2_cool_options,12,FALSE),0)","v":0},0]
["Mid-efficiency oil furnace",{"$f":"IF(build2_need_heat,VLOOKUP(A129,build2_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build2_need_cool,VLOOKUP(C129,build2_cool_options,12,FALSE),0)","v":0},0]
["Heat pump",{"$f":"IF(AND(build2_need_heat, build2_need_cool),K89,\"n/a\")","v":"n/a"},"Heat pump",{"$f":"IF(AND(build1_need_heat,build2_need_cool),VLOOKUP(C130,build2_cool_options,12,FALSE),0)","v":0},"n/a"]
[]
["Row selected","build2_row",{"$f":"MATCH(MIN(E125:E130),E125:E130,0)","v":1}]
["Building 2 heating selection","build2_heat",{"$f":"IF(build2_need_heat,INDEX(A125:A130,build2_row),\"n/a\")","v":"n/a"}]
["Building 2 cooling selection","build2_cool",{"$f":"IF(build2_need_cool,INDEX(C125:C130,build2_row),\"n/a\")","v":"n/a"}]

{"sheet":"Indirect","index":15,"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"]
["Blowers",null,{"$f":"blower_energy*design_flow/average_flow/365/24*1000","v":0.8611459589457845},"kW"]
["Pumps",null,{"$f":"pump_energy*design_flow/average_flow/365/24*1000","v":0.90543521181199726},"kW"]
["Offgas blowers",null,{"$f":"IF(Offgas_Tech=2,TO_power_yr,IF(Offgas_Tech=3,CO_power_yr,0))*design_flow/average_flow/365/24*1000","v":0},"kW"]
["Lighting",null,{"$f":"IF(include_buildings=0,0,(build1_fp*lighting_energy_1+build2_fp*lighting_energy_2)/365/24)","v":2.0999999999999994E-2},"kW"]
["Building 1 ventilation",null,{"$f":"IF(include_HVAC=0,0,0.746*Fan_pressure_drop*build1_fp*Building_height*air_changes_build1/33000)","v":4.3221560285382314E-2},"kW"]
["Building 2 ventilation",null,{"$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",{"$f":"SUM(C9:C14)","v":1.8308027310431638},"kW"]
[]
["Electric heating for Building 1?","build1_elec_heat",{"$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":"IF(include_HVAC=0,0,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",{"$f":"IF(include_HVAC=0,0,build1_elec_cool_power+build2_elec_cool_power)","v":0},"kW"]
[]
["Total standby power requirements","std_power",{"$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":2},"kW"]
["Total standby power cost","std_power_cost",{"$f":"VLOOKUP(std_power,std_gen_cost_cl,3)*std_power","v":1320}]
[]
["Geotechnical & Sitework"]
["Total technology footprint","tech_fp",{"$f":"total_fp+offgas_fp","v":70},"square feet"]
["Maximum basin excavation depth","max_excav_depth",{"$f":"IF(design_type=1,0,tank_depth+conc_thick+overexcavate)","v":0},"feet"]
["Borehole depth","bore_depth",{"$f":"IF(design_type=1,bore_depth_p,IF(max_excav_depth>deep_bore_need,bore_depth_max,bore_depth_min))","v":10},"feet"]
["Number of test pits","num_pits",{"$f":"IF(OR(design_type=2,tech_fp>bore_need),0,ROUNDUP(tech_fp/hole_per_sf,0))","v":1}]
["Number of boreholes","num_holes",{"$f":"IF(AND(design_type=1,tech_fp<bore_need),0,IF(ROUNDUP(tech_fp/hole_per_sf,0)<min_holes,min_holes,ROUNDUP(tech_fp/hole_per_sf,0)))","v":0}]
[]
["Costs"]
["Borings, initial field stake out & determination of elevations",null,{"$f":"IF(num_pits>0,1,ROUNDUP(num_holes/hole_per_job,0))*VLOOKUP(0,stake_out_cost_cl,3)","v":1475}]
["Borings, drawings showing boring details",null,{"$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(C40:C46)","v":3625.1481481481478}]
[]
["Total sitework cost","sitework_cost",{"$f":"tech_fp*sitework_sf_cl","v":1063.3846153846152}]
[]
["Yard Piping"]
["Actual yard piping diameter","yard_pipe_diam",{"$f":"SUMPRODUCT(OUTPUT!G66:G70,OUTPUT!L66:L70)","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/C57","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,{"$f":"C56/2","v":1.1323775580456512},"ft"]
["Thrust block volume","block_vol",{"$f":"(C59+(yard_pipe_diam/12)/2)*(C56+C58)/2*C57/27","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,{"$f":"((2*non_fire_buffer)+2*(total_fp^0.5)/4)*trench_area/27","v":20.093660256839417},"cy"]
["Trench Volume Between Buildings",null,{"$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(C62:C65)+block_vol","v":20.162935421809262},"cy"]
["Equivalent pipe length","yard_pipe_length",{"$f":"yard_in+yard_out+2*((2*non_fire_buffer)+2*(build1_fp^0.5)/4+IF(build2_fp=0,0,((2*non_fire_buffer)+2*(build2_fp^0.5)/4))+2*(trench_depth+yard_pipe_diam)/12)","v":61.533266932007422},"lf"]
["Bedding cross sectional surface area",null,{"$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",{"$f":"C68*yard_pipe_length/2/27","v":1.6052589611479919},"cy"]
[]
["Costs"]
["Bedding cost",null,{"$f":"VLOOKUP(0,bedding_cost_cl,3)*bedding_vol","v":72.798493888061444}]
["Excavation cost",null,{"$f":"trench_vol*VLOOKUP(0,excavate_cost_cl,3)","v":622.63144582546988}]
["Backfill cost",null,{"$f":"trench_vol*VLOOKUP(0,backfill_cost_cl,3)","v":376.03874561674269}]
["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!I66:I70,OUTPUT!L66:L70)","v":175.2268238578701},null,"Based on output sheet selection for influent and treated water pipe"]
["Total yard piping cost","yard_cost",{"$f":"SUM(C72:C76)","v":1297.9318083612452}]
[]
["Permits"]
["Building #1 value",null,{"$f":"SUMPRODUCT(OUTPUT!J159:J172,OUTPUT!L159:L172)","v":3551.9602611049199},null,"Determined using Use? Column of output sheet"]
["Building #2 value",null,{"$f":"SUMPRODUCT(OUTPUT!J173:J186,OUTPUT!L173:L186)","v":0},null,"Determined using Use? Column of output sheet"]
["Building permit cost",null,{"$f":"VLOOKUP(design_flow,UBC_mult_table_cl,3)*(BPCost_UBC97(C81)+BPCost_UBC97(C80))","v":252.85000000000002},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."]
["Storm water permit cost",null,{"$f":"VLOOKUP(land_required,SW_permit_cost_cl,2)","v":0},null,"Applies to systems requiring 1 acre of land or greater"]
["Risk management plan",null,0,null,"Not required for this technology"]
["NEPA compliance",null,{"$f":"CHOOSE(include_NEPA,0,VLOOKUP(land_required,NEPA_cost_cl,2),0)","v":0},null,"Included only if technology discharges to surface water or if assumption \"include_NEPA\" is changed on CDA sheet"]
["Total permit cost","permit_cost",{"$f":"SUM(C82:C85)","v":252.85000000000002}]
[]
["Construction Management and General Contractor Job Overhead"]
["Builder's risk insurance percentage",null,{"$f":"br_ins_pct*direct_cost","v":268.59234162480493}]
["Performance bond cost",null,{"$f":"include_bond*(VLOOKUP(direct_cost,performance_bond_table_cl,3)+VLOOKUP(direct_cost,performance_bond_table_cl,4)*(direct_cost-VLOOKUP(direct_cost,performance_bond_table_cl,5)))","v":1974.9436884176835},null,"Bracket determined from direct capital cost"]
["Construction management percentage",null,{"$f":"VLOOKUP(direct_cost,construction_mgt_table_cl,3)","v":0.1},null,"Looked up from direct capital cost"]
["Construction management fee",null,{"$f":"CHOOSE(design_type,include_cm_pre,include_cm)*C91*direct_cost","v":0}]
["Total construction management/job overhead cost","cm_cost",{"$f":"SUM(C89:C90,C92)","v":2243.5360300424882}]
[]
["Percent Contributions to Annualized Cost"]
["Total annualized cost percent capital","TAC_pct_cap",{"$f":"Annualized_Capital_Cost/Annualized_Cost","v":0.64681747929314526}]
["Total annualized cost percent O&M","TAC_pct_OM",{"$f":"om_cost/Annualized_Cost","v":0.35318252070685469}]

{"sheet":"Standard Inputs","index":16,"n_rows":142,"n_cols":40,"rows_kept":142,"cut":false,"hidden":false,"merged":[[6,36,6,39],[5,0,5,1],[5,2,5,5],[5,27,5,34],[5,22,5,26],[5,16,5,21],[5,6,5,15]]}
["Standard Designs"]
["Default inputs represent typical options used to generate national average compliance costs."]
[]
[]
[]
["Design Indices",null,"System Size",null,null,null,"Optional Removal Inputs",null,null,null,null,null,null,null,null,null,"System Configuration",null,null,null,null,null,"Off-gas",null,null,null,null,"Optional"]
["Contaminant Selection","Design #","Design flow (mgd)","Design Flow Units","Average Flow","Average flow units","Influent water concentration","Contaminant removal input type","Percent removal or treated water concentration","Influent pH","Desired treated water pH","Influent water alkalinity","Operating temperature","Temperature Units","Pilot rate constant (Kla)","Pilot air intensity (AI)","Design Type","Optimize Standard Inputs","Number of Operating Basins","Air to Water Ratio","Maximum Water Depth","# of Stages","VOC Release Limit (lbs/day)","Off-gas Pollution Control Technology","Heat Recovery Type","GAC Regeneration","GAC Bed Life","Number of Pumps","Number of Blowers","Number of Redundant Basins","Component level","System Automation","Include buildings?","Include HVAC?","Include land?","Contaminant Name","Internal Use"]
[null,null,"design_flow_I","df_units","average_flow_I","af_units","influent_conc_I","Units_rem_I","P_REM_I","pH_i","pH_f","alk_I","T_I","T_units","pilot_k","pilot_phi","design_type_I","use_autosize","num_op_tanks","air_water_ratio","max_h2odepth","stages","max_VOC_release","Offgas_tech_I","og_opt1_I","og_opt2_I","og_opt3","num_pumps_I","num_blowers_I","NRD_I","component_level_I","manual_I","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",null,null,null,null,null,null,null,null,null,null,"pre-engineered package","yes",null,20,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,"Radon",{"$f":"IF(R9=\"yes\",AM9,AN9)","v":false},{"$f":"AND(C9:F9=inp_used_minimal)","v":true},{"$f":"AND(A9=inp_used_usersel,C9:Q9=inp_used_nonvessel1,U9:AI9=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A9=inp_used_usersel,C9:AI9=inp_used)","v":false}]
[1,2,0.124,"MGD",3.5000000000000003E-2,"MGD",null,null,null,null,null,null,null,null,null,null,"pre-engineered package","yes",null,20,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,{"$f":"IF(R10=\"yes\",AM10,AN10)","v":false},{"$f":"AND(C10:F10=inp_used_minimal)","v":false},{"$f":"AND(A10=inp_used_usersel,C10:Q10=inp_used_nonvessel1,U10:AI10=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A10=inp_used_usersel,C10:AI10=inp_used)","v":false}]
[1,3,0.30499999999999999,"MGD",9.4E-2,"MGD",null,null,null,null,null,null,null,null,null,null,"pre-engineered package","yes",null,20,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C11:F11=inp_used_minimal)","v":false},{"$f":"AND(A11=inp_used_usersel,C11:Q11=inp_used_nonvessel1,U11:AI11=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A11=inp_used_usersel,C11:AI11=inp_used)","v":false}]
[1,4,0.74,"MGD",0.251,"MGD",null,null,null,null,null,null,null,null,null,null,"pre-engineered package","yes",null,20,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C12:F12=inp_used_minimal)","v":false},{"$f":"AND(A12=inp_used_usersel,C12:Q12=inp_used_nonvessel1,U12:AI12=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A12=inp_used_usersel,C12:AI12=inp_used)","v":false}]
[1,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,"custom design","yes",null,20,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C13:F13=inp_used_minimal)","v":false},{"$f":"AND(A13=inp_used_usersel,C13:Q13=inp_used_nonvessel1,U13:AI13=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A13=inp_used_usersel,C13:AI13=inp_used)","v":false}]
[1,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,"custom design","yes",null,20,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C14:F14=inp_used_minimal)","v":false},{"$f":"AND(A14=inp_used_usersel,C14:Q14=inp_used_nonvessel1,U14:AI14=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A14=inp_used_usersel,C14:AI14=inp_used)","v":false}]
[1,7,22.614000000000001,"MGD",11.066000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,"custom design","yes",null,20,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C15:F15=inp_used_minimal)","v":false},{"$f":"AND(A15=inp_used_usersel,C15:Q15=inp_used_nonvessel1,U15:AI15=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A15=inp_used_usersel,C15:AI15=inp_used)","v":false}]
[1,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,"custom design","yes",null,20,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C16:F16=inp_used_minimal)","v":false},{"$f":"AND(A16=inp_used_usersel,C16:Q16=inp_used_nonvessel1,U16:AI16=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A16=inp_used_usersel,C16:AI16=inp_used)","v":false}]
[2,1,0.03,"MGD",7.0000000000000001E-3,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,283,"degrees Kelvin",1.44,4.3,"pre-engineered package","yes",null,null,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,"Carbon Dioxide",false,{"$f":"AND(C17:F17=inp_used_minimal)","v":true},{"$f":"AND(A17=inp_used_usersel,C17:Q17=inp_used_nonvessel1,U17:AI17=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A17=inp_used_usersel,C17:AI17=inp_used)","v":false}]
[2,2,0.124,"MGD",3.5000000000000003E-2,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,283,"degrees Kelvin",1.44,4.3,"pre-engineered package","yes",null,null,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C18:F18=inp_used_minimal)","v":false},{"$f":"AND(A18=inp_used_usersel,C18:Q18=inp_used_nonvessel1,U18:AI18=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A18=inp_used_usersel,C18:AI18=inp_used)","v":false}]
[2,3,0.30499999999999999,"MGD",9.4E-2,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,283,"degrees Kelvin",1.44,4.3,"pre-engineered package","yes",null,null,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C19:F19=inp_used_minimal)","v":false},{"$f":"AND(A19=inp_used_usersel,C19:Q19=inp_used_nonvessel1,U19:AI19=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A19=inp_used_usersel,C19:AI19=inp_used)","v":false}]
[2,4,0.74,"MGD",0.251,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,283,"degrees Kelvin",1.44,4.3,"pre-engineered package","yes",null,null,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C20:F20=inp_used_minimal)","v":false},{"$f":"AND(A20=inp_used_usersel,C20:Q20=inp_used_nonvessel1,U20:AI20=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A20=inp_used_usersel,C20:AI20=inp_used)","v":false}]
[2,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,283,"degrees Kelvin",1.44,4.3,"pre-engineered package","yes",null,null,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C21:F21=inp_used_minimal)","v":false},{"$f":"AND(A21=inp_used_usersel,C21:Q21=inp_used_nonvessel1,U21:AI21=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A21=inp_used_usersel,C21:AI21=inp_used)","v":false}]
[2,6,7.3650000000000002,"MGD",3.2,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,283,"degrees Kelvin",1.44,4.3,"custom design","yes",null,null,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C22:F22=inp_used_minimal)","v":false},{"$f":"AND(A22=inp_used_usersel,C22:Q22=inp_used_nonvessel1,U22:AI22=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A22=inp_used_usersel,C22:AI22=inp_used)","v":false}]
[2,7,22.614000000000001,"MGD",11.066000000000001,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,283,"degrees Kelvin",1.44,4.3,"custom design","yes",null,null,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C23:F23=inp_used_minimal)","v":false},{"$f":"AND(A23=inp_used_usersel,C23:Q23=inp_used_nonvessel1,U23:AI23=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A23=inp_used_usersel,C23:AI23=inp_used)","v":false}]
[2,8,75.072000000000003,"MGD",37.536000000000001,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,283,"degrees Kelvin",1.44,4.3,"custom design","yes",null,null,3,6,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C24:F24=inp_used_minimal)","v":false},{"$f":"AND(A24=inp_used_usersel,C24:Q24=inp_used_nonvessel1,U24:AI24=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A24=inp_used_usersel,C24:AI24=inp_used)","v":false}]
[3,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.17,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"TCE",true,{"$f":"AND(C25:F25=inp_used_minimal)","v":true},{"$f":"AND(A25=inp_used_usersel,C25:Q25=inp_used_nonvessel1,U25:AI25=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":true},{"$f":"AND(A25=inp_used_usersel,C25:AI25=inp_used)","v":false}]
[3,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.17,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C26:F26=inp_used_minimal)","v":false},{"$f":"AND(A26=inp_used_usersel,C26:Q26=inp_used_nonvessel1,U26:AI26=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A26=inp_used_usersel,C26:AI26=inp_used)","v":false}]
[3,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.17,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C27:F27=inp_used_minimal)","v":false},{"$f":"AND(A27=inp_used_usersel,C27:Q27=inp_used_nonvessel1,U27:AI27=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A27=inp_used_usersel,C27:AI27=inp_used)","v":false}]
[3,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.17,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C28:F28=inp_used_minimal)","v":false},{"$f":"AND(A28=inp_used_usersel,C28:Q28=inp_used_nonvessel1,U28:AI28=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A28=inp_used_usersel,C28:AI28=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,false,{"$f":"AND(C29:F29=inp_used_minimal)","v":false},{"$f":"AND(A29=inp_used_usersel,C29:Q29=inp_used_nonvessel1,U29:AI29=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A29=inp_used_usersel,C29:AI29=inp_used)","v":false}]
[3,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C30:F30=inp_used_minimal)","v":false},{"$f":"AND(A30=inp_used_usersel,C30:Q30=inp_used_nonvessel1,U30:AI30=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A30=inp_used_usersel,C30:AI30=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,false,{"$f":"AND(C31:F31=inp_used_minimal)","v":false},{"$f":"AND(A31=inp_used_usersel,C31:Q31=inp_used_nonvessel1,U31:AI31=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A31=inp_used_usersel,C31:AI31=inp_used)","v":false}]
[3,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C32:F32=inp_used_minimal)","v":false},{"$f":"AND(A32=inp_used_usersel,C32:Q32=inp_used_nonvessel1,U32:AI32=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A32=inp_used_usersel,C32:AI32=inp_used)","v":false}]
[4,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.38900000000000001,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"PCE",false,{"$f":"AND(C33:F33=inp_used_minimal)","v":true},{"$f":"AND(A33=inp_used_usersel,C33:Q33=inp_used_nonvessel1,U33:AI33=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A33=inp_used_usersel,C33:AI33=inp_used)","v":false}]
[4,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.38900000000000001,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C34:F34=inp_used_minimal)","v":false},{"$f":"AND(A34=inp_used_usersel,C34:Q34=inp_used_nonvessel1,U34:AI34=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A34=inp_used_usersel,C34:AI34=inp_used)","v":false}]
[4,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.38900000000000001,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C35:F35=inp_used_minimal)","v":false},{"$f":"AND(A35=inp_used_usersel,C35:Q35=inp_used_nonvessel1,U35:AI35=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A35=inp_used_usersel,C35:AI35=inp_used)","v":false}]
[4,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.38900000000000001,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C36:F36=inp_used_minimal)","v":false},{"$f":"AND(A36=inp_used_usersel,C36:Q36=inp_used_nonvessel1,U36:AI36=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A36=inp_used_usersel,C36:AI36=inp_used)","v":false}]
[4,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C37:F37=inp_used_minimal)","v":false},{"$f":"AND(A37=inp_used_usersel,C37:Q37=inp_used_nonvessel1,U37:AI37=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A37=inp_used_usersel,C37:AI37=inp_used)","v":false}]
[4,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C38:F38=inp_used_minimal)","v":false},{"$f":"AND(A38=inp_used_usersel,C38:Q38=inp_used_nonvessel1,U38:AI38=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A38=inp_used_usersel,C38:AI38=inp_used)","v":false}]
[4,7,22.614000000000001,"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,false,{"$f":"AND(C39:F39=inp_used_minimal)","v":false},{"$f":"AND(A39=inp_used_usersel,C39:Q39=inp_used_nonvessel1,U39:AI39=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A39=inp_used_usersel,C39:AI39=inp_used)","v":false}]
[4,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C40:F40=inp_used_minimal)","v":false},{"$f":"AND(A40=inp_used_usersel,C40:Q40=inp_used_nonvessel1,U40:AI40=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A40=inp_used_usersel,C40:AI40=inp_used)","v":false}]
[5,1,0.03,"MGD",7.0000000000000001E-3,"MGD",2,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.64700000000000002,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"Vinyl Chloride",false,{"$f":"AND(C41:F41=inp_used_minimal)","v":true},{"$f":"AND(A41=inp_used_usersel,C41:Q41=inp_used_nonvessel1,U41:AI41=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A41=inp_used_usersel,C41:AI41=inp_used)","v":false}]
[5,2,0.124,"MGD",3.5000000000000003E-2,"MGD",2,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.64700000000000002,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C42:F42=inp_used_minimal)","v":false},{"$f":"AND(A42=inp_used_usersel,C42:Q42=inp_used_nonvessel1,U42:AI42=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A42=inp_used_usersel,C42:AI42=inp_used)","v":false}]
[5,3,0.30499999999999999,"MGD",9.4E-2,"MGD",2,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.64700000000000002,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C43:F43=inp_used_minimal)","v":false},{"$f":"AND(A43=inp_used_usersel,C43:Q43=inp_used_nonvessel1,U43:AI43=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A43=inp_used_usersel,C43:AI43=inp_used)","v":false}]
[5,4,0.74,"MGD",0.251,"MGD",2,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.64700000000000002,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C44:F44=inp_used_minimal)","v":false},{"$f":"AND(A44=inp_used_usersel,C44:Q44=inp_used_nonvessel1,U44:AI44=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A44=inp_used_usersel,C44:AI44=inp_used)","v":false}]
[5,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C45:F45=inp_used_minimal)","v":false},{"$f":"AND(A45=inp_used_usersel,C45:Q45=inp_used_nonvessel1,U45:AI45=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A45=inp_used_usersel,C45:AI45=inp_used)","v":false}]
[5,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C46:F46=inp_used_minimal)","v":false},{"$f":"AND(A46=inp_used_usersel,C46:Q46=inp_used_nonvessel1,U46:AI46=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A46=inp_used_usersel,C46:AI46=inp_used)","v":false}]
[5,7,22.614000000000001,"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,false,{"$f":"AND(C47:F47=inp_used_minimal)","v":false},{"$f":"AND(A47=inp_used_usersel,C47:Q47=inp_used_nonvessel1,U47:AI47=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A47=inp_used_usersel,C47:AI47=inp_used)","v":false}]
[5,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C48:F48=inp_used_minimal)","v":false},{"$f":"AND(A48=inp_used_usersel,C48:Q48=inp_used_nonvessel1,U48:AI48=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A48=inp_used_usersel,C48:AI48=inp_used)","v":false}]
[6,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.56899999999999995,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"Carbon Tetrachloride",false,{"$f":"AND(C49:F49=inp_used_minimal)","v":true},{"$f":"AND(A49=inp_used_usersel,C49:Q49=inp_used_nonvessel1,U49:AI49=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A49=inp_used_usersel,C49:AI49=inp_used)","v":false}]
[6,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.56899999999999995,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C50:F50=inp_used_minimal)","v":false},{"$f":"AND(A50=inp_used_usersel,C50:Q50=inp_used_nonvessel1,U50:AI50=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A50=inp_used_usersel,C50:AI50=inp_used)","v":false}]
[6,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.56899999999999995,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C51:F51=inp_used_minimal)","v":false},{"$f":"AND(A51=inp_used_usersel,C51:Q51=inp_used_nonvessel1,U51:AI51=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A51=inp_used_usersel,C51:AI51=inp_used)","v":false}]
[6,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.56899999999999995,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C52:F52=inp_used_minimal)","v":false},{"$f":"AND(A52=inp_used_usersel,C52:Q52=inp_used_nonvessel1,U52:AI52=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A52=inp_used_usersel,C52:AI52=inp_used)","v":false}]
[6,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C53:F53=inp_used_minimal)","v":false},{"$f":"AND(A53=inp_used_usersel,C53:Q53=inp_used_nonvessel1,U53:AI53=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A53=inp_used_usersel,C53:AI53=inp_used)","v":false}]
[6,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C54:F54=inp_used_minimal)","v":false},{"$f":"AND(A54=inp_used_usersel,C54:Q54=inp_used_nonvessel1,U54:AI54=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A54=inp_used_usersel,C54:AI54=inp_used)","v":false}]
[6,7,22.614000000000001,"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,false,{"$f":"AND(C55:F55=inp_used_minimal)","v":false},{"$f":"AND(A55=inp_used_usersel,C55:Q55=inp_used_nonvessel1,U55:AI55=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A55=inp_used_usersel,C55:AI55=inp_used)","v":false}]
[6,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C56:F56=inp_used_minimal)","v":false},{"$f":"AND(A56=inp_used_usersel,C56:Q56=inp_used_nonvessel1,U56:AI56=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A56=inp_used_usersel,C56:AI56=inp_used)","v":false}]
[7,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.23599999999999999,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"Benzene",false,{"$f":"AND(C57:F57=inp_used_minimal)","v":true},{"$f":"AND(A57=inp_used_usersel,C57:Q57=inp_used_nonvessel1,U57:AI57=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A57=inp_used_usersel,C57:AI57=inp_used)","v":false}]
[7,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.23599999999999999,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C58:F58=inp_used_minimal)","v":false},{"$f":"AND(A58=inp_used_usersel,C58:Q58=inp_used_nonvessel1,U58:AI58=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A58=inp_used_usersel,C58:AI58=inp_used)","v":false}]
[7,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.23599999999999999,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C59:F59=inp_used_minimal)","v":false},{"$f":"AND(A59=inp_used_usersel,C59:Q59=inp_used_nonvessel1,U59:AI59=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A59=inp_used_usersel,C59:AI59=inp_used)","v":false}]
[7,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.23599999999999999,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C60:F60=inp_used_minimal)","v":false},{"$f":"AND(A60=inp_used_usersel,C60:Q60=inp_used_nonvessel1,U60:AI60=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A60=inp_used_usersel,C60:AI60=inp_used)","v":false}]
[7,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C61:F61=inp_used_minimal)","v":false},{"$f":"AND(A61=inp_used_usersel,C61:Q61=inp_used_nonvessel1,U61:AI61=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A61=inp_used_usersel,C61:AI61=inp_used)","v":false}]
[7,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C62:F62=inp_used_minimal)","v":false},{"$f":"AND(A62=inp_used_usersel,C62:Q62=inp_used_nonvessel1,U62:AI62=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A62=inp_used_usersel,C62:AI62=inp_used)","v":false}]
[7,7,22.614000000000001,"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,false,{"$f":"AND(C63:F63=inp_used_minimal)","v":false},{"$f":"AND(A63=inp_used_usersel,C63:Q63=inp_used_nonvessel1,U63:AI63=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A63=inp_used_usersel,C63:AI63=inp_used)","v":false}]
[7,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C64:F64=inp_used_minimal)","v":false},{"$f":"AND(A64=inp_used_usersel,C64:Q64=inp_used_nonvessel1,U64:AI64=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A64=inp_used_usersel,C64:AI64=inp_used)","v":false}]
[8,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.13,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"1,2-DCP",false,{"$f":"AND(C65:F65=inp_used_minimal)","v":true},{"$f":"AND(A65=inp_used_usersel,C65:Q65=inp_used_nonvessel1,U65:AI65=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A65=inp_used_usersel,C65:AI65=inp_used)","v":false}]
[8,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.13,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C66:F66=inp_used_minimal)","v":false},{"$f":"AND(A66=inp_used_usersel,C66:Q66=inp_used_nonvessel1,U66:AI66=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A66=inp_used_usersel,C66:AI66=inp_used)","v":false}]
[8,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.13,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C67:F67=inp_used_minimal)","v":false},{"$f":"AND(A67=inp_used_usersel,C67:Q67=inp_used_nonvessel1,U67:AI67=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A67=inp_used_usersel,C67:AI67=inp_used)","v":false}]
[8,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.13,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C68:F68=inp_used_minimal)","v":false},{"$f":"AND(A68=inp_used_usersel,C68:Q68=inp_used_nonvessel1,U68:AI68=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A68=inp_used_usersel,C68:AI68=inp_used)","v":false}]
[8,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C69:F69=inp_used_minimal)","v":false},{"$f":"AND(A69=inp_used_usersel,C69:Q69=inp_used_nonvessel1,U69:AI69=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A69=inp_used_usersel,C69:AI69=inp_used)","v":false}]
[8,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C70:F70=inp_used_minimal)","v":false},{"$f":"AND(A70=inp_used_usersel,C70:Q70=inp_used_nonvessel1,U70:AI70=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A70=inp_used_usersel,C70:AI70=inp_used)","v":false}]
[8,7,22.614000000000001,"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,false,{"$f":"AND(C71:F71=inp_used_minimal)","v":false},{"$f":"AND(A71=inp_used_usersel,C71:Q71=inp_used_nonvessel1,U71:AI71=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A71=inp_used_usersel,C71:AI71=inp_used)","v":false}]
[8,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C72:F72=inp_used_minimal)","v":false},{"$f":"AND(A72=inp_used_usersel,C72:Q72=inp_used_nonvessel1,U72:AI72=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A72=inp_used_usersel,C72:AI72=inp_used)","v":false}]
[9,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.14199999999999999,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"Methylene Chloride",false,{"$f":"AND(C73:F73=inp_used_minimal)","v":true},{"$f":"AND(A73=inp_used_usersel,C73:Q73=inp_used_nonvessel1,U73:AI73=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A73=inp_used_usersel,C73:AI73=inp_used)","v":false}]
[9,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.14199999999999999,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,{"$f":"IF(R74=\"yes\",AM74,AN74)","v":false},{"$f":"AND(C74:F74=inp_used_minimal)","v":false},{"$f":"AND(A74=inp_used_usersel,C74:Q74=inp_used_nonvessel1,U74:AI74=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A74=inp_used_usersel,C74:AI74=inp_used)","v":false}]
[9,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.14199999999999999,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C75:F75=inp_used_minimal)","v":false},{"$f":"AND(A75=inp_used_usersel,C75:Q75=inp_used_nonvessel1,U75:AI75=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A75=inp_used_usersel,C75:AI75=inp_used)","v":false}]
[9,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.14199999999999999,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C76:F76=inp_used_minimal)","v":false},{"$f":"AND(A76=inp_used_usersel,C76:Q76=inp_used_nonvessel1,U76:AI76=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A76=inp_used_usersel,C76:AI76=inp_used)","v":false}]
[9,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C77:F77=inp_used_minimal)","v":false},{"$f":"AND(A77=inp_used_usersel,C77:Q77=inp_used_nonvessel1,U77:AI77=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A77=inp_used_usersel,C77:AI77=inp_used)","v":false}]
[9,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C78:F78=inp_used_minimal)","v":false},{"$f":"AND(A78=inp_used_usersel,C78:Q78=inp_used_nonvessel1,U78:AI78=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A78=inp_used_usersel,C78:AI78=inp_used)","v":false}]
[9,7,22.614000000000001,"MGD",11.066000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C79:F79=inp_used_minimal)","v":false},{"$f":"AND(A79=inp_used_usersel,C79:Q79=inp_used_nonvessel1,U79:AI79=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A79=inp_used_usersel,C79:AI79=inp_used)","v":false}]
[9,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C80:F80=inp_used_minimal)","v":false},{"$f":"AND(A80=inp_used_usersel,C80:Q80=inp_used_nonvessel1,U80:AI80=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A80=inp_used_usersel,C80:AI80=inp_used)","v":false}]
[10,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",8.2000000000000003E-2,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"1,2-DCA",false,{"$f":"AND(C81:F81=inp_used_minimal)","v":true},{"$f":"AND(A81=inp_used_usersel,C81:Q81=inp_used_nonvessel1,U81:AI81=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A81=inp_used_usersel,C81:AI81=inp_used)","v":false}]
[10,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",8.2000000000000003E-2,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C82:F82=inp_used_minimal)","v":false},{"$f":"AND(A82=inp_used_usersel,C82:Q82=inp_used_nonvessel1,U82:AI82=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A82=inp_used_usersel,C82:AI82=inp_used)","v":false}]
[10,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",8.2000000000000003E-2,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C83:F83=inp_used_minimal)","v":false},{"$f":"AND(A83=inp_used_usersel,C83:Q83=inp_used_nonvessel1,U83:AI83=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A83=inp_used_usersel,C83:AI83=inp_used)","v":false}]
[10,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",8.2000000000000003E-2,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C84:F84=inp_used_minimal)","v":false},{"$f":"AND(A84=inp_used_usersel,C84:Q84=inp_used_nonvessel1,U84:AI84=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A84=inp_used_usersel,C84:AI84=inp_used)","v":false}]
[10,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C85:F85=inp_used_minimal)","v":false},{"$f":"AND(A85=inp_used_usersel,C85:Q85=inp_used_nonvessel1,U85:AI85=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A85=inp_used_usersel,C85:AI85=inp_used)","v":false}]
[10,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C86:F86=inp_used_minimal)","v":false},{"$f":"AND(A86=inp_used_usersel,C86:Q86=inp_used_nonvessel1,U86:AI86=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A86=inp_used_usersel,C86:AI86=inp_used)","v":false}]
[10,7,22.614000000000001,"MGD",11.066000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C87:F87=inp_used_minimal)","v":false},{"$f":"AND(A87=inp_used_usersel,C87:Q87=inp_used_nonvessel1,U87:AI87=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A87=inp_used_usersel,C87:AI87=inp_used)","v":false}]
[10,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C88:F88=inp_used_minimal)","v":false},{"$f":"AND(A88=inp_used_usersel,C88:Q88=inp_used_nonvessel1,U88:AI88=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A88=inp_used_usersel,C88:AI88=inp_used)","v":false}]
[11,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.97499999999999998,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"1,3-Butadiene",false,{"$f":"AND(C89:F89=inp_used_minimal)","v":true},{"$f":"AND(A89=inp_used_usersel,C89:Q89=inp_used_nonvessel1,U89:AI89=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A89=inp_used_usersel,C89:AI89=inp_used)","v":false}]
[11,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.97499999999999998,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C90:F90=inp_used_minimal)","v":false},{"$f":"AND(A90=inp_used_usersel,C90:Q90=inp_used_nonvessel1,U90:AI90=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A90=inp_used_usersel,C90:AI90=inp_used)","v":false}]
[11,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.97499999999999998,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C91:F91=inp_used_minimal)","v":false},{"$f":"AND(A91=inp_used_usersel,C91:Q91=inp_used_nonvessel1,U91:AI91=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A91=inp_used_usersel,C91:AI91=inp_used)","v":false}]
[11,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.97499999999999998,2.54,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C92:F92=inp_used_minimal)","v":false},{"$f":"AND(A92=inp_used_usersel,C92:Q92=inp_used_nonvessel1,U92:AI92=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A92=inp_used_usersel,C92:AI92=inp_used)","v":false}]
[11,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C93:F93=inp_used_minimal)","v":false},{"$f":"AND(A93=inp_used_usersel,C93:Q93=inp_used_nonvessel1,U93:AI93=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A93=inp_used_usersel,C93:AI93=inp_used)","v":false}]
[11,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C94:F94=inp_used_minimal)","v":false},{"$f":"AND(A94=inp_used_usersel,C94:Q94=inp_used_nonvessel1,U94:AI94=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A94=inp_used_usersel,C94:AI94=inp_used)","v":false}]
[11,7,22.614000000000001,"MGD",11.066000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C95:F95=inp_used_minimal)","v":false},{"$f":"AND(A95=inp_used_usersel,C95:Q95=inp_used_nonvessel1,U95:AI95=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A95=inp_used_usersel,C95:AI95=inp_used)","v":false}]
[11,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C96:F96=inp_used_minimal)","v":false},{"$f":"AND(A96=inp_used_usersel,C96:Q96=inp_used_nonvessel1,U96:AI96=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A96=inp_used_usersel,C96:AI96=inp_used)","v":false}]
[12,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.26600000000000001,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"1,1-DCA",false,{"$f":"AND(C97:F97=inp_used_minimal)","v":true},{"$f":"AND(A97=inp_used_usersel,C97:Q97=inp_used_nonvessel1,U97:AI97=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A97=inp_used_usersel,C97:AI97=inp_used)","v":false}]
[12,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.26600000000000001,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C98:F98=inp_used_minimal)","v":false},{"$f":"AND(A98=inp_used_usersel,C98:Q98=inp_used_nonvessel1,U98:AI98=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A98=inp_used_usersel,C98:AI98=inp_used)","v":false}]
[12,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.26600000000000001,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C99:F99=inp_used_minimal)","v":false},{"$f":"AND(A99=inp_used_usersel,C99:Q99=inp_used_nonvessel1,U99:AI99=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A99=inp_used_usersel,C99:AI99=inp_used)","v":false}]
[12,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.26600000000000001,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C100:F100=inp_used_minimal)","v":false},{"$f":"AND(A100=inp_used_usersel,C100:Q100=inp_used_nonvessel1,U100:AI100=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A100=inp_used_usersel,C100:AI100=inp_used)","v":false}]
[12,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C101:F101=inp_used_minimal)","v":false},{"$f":"AND(A101=inp_used_usersel,C101:Q101=inp_used_nonvessel1,U101:AI101=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A101=inp_used_usersel,C101:AI101=inp_used)","v":false}]
[12,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C102:F102=inp_used_minimal)","v":false},{"$f":"AND(A102=inp_used_usersel,C102:Q102=inp_used_nonvessel1,U102:AI102=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A102=inp_used_usersel,C102:AI102=inp_used)","v":false}]
[12,7,22.614000000000001,"MGD",11.066000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C103:F103=inp_used_minimal)","v":false},{"$f":"AND(A103=inp_used_usersel,C103:Q103=inp_used_nonvessel1,U103:AI103=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A103=inp_used_usersel,C103:AI103=inp_used)","v":false}]
[12,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C104:F104=inp_used_minimal)","v":false},{"$f":"AND(A104=inp_used_usersel,C104:Q104=inp_used_nonvessel1,U104:AI104=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A104=inp_used_usersel,C104:AI104=inp_used)","v":false}]
[13,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.14199999999999999,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"1,1,1,2-TCA",false,{"$f":"AND(C105:F105=inp_used_minimal)","v":true},{"$f":"AND(A105=inp_used_usersel,C105:Q105=inp_used_nonvessel1,U105:AI105=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A105=inp_used_usersel,C105:AI105=inp_used)","v":false}]
[13,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.14199999999999999,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C106:F106=inp_used_minimal)","v":false},{"$f":"AND(A106=inp_used_usersel,C106:Q106=inp_used_nonvessel1,U106:AI106=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A106=inp_used_usersel,C106:AI106=inp_used)","v":false}]
[13,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.14199999999999999,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C107:F107=inp_used_minimal)","v":false},{"$f":"AND(A107=inp_used_usersel,C107:Q107=inp_used_nonvessel1,U107:AI107=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A107=inp_used_usersel,C107:AI107=inp_used)","v":false}]
[13,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.14199999999999999,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C108:F108=inp_used_minimal)","v":false},{"$f":"AND(A108=inp_used_usersel,C108:Q108=inp_used_nonvessel1,U108:AI108=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A108=inp_used_usersel,C108:AI108=inp_used)","v":false}]
[13,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C109:F109=inp_used_minimal)","v":false},{"$f":"AND(A109=inp_used_usersel,C109:Q109=inp_used_nonvessel1,U109:AI109=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A109=inp_used_usersel,C109:AI109=inp_used)","v":false}]
[13,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C110:F110=inp_used_minimal)","v":false},{"$f":"AND(A110=inp_used_usersel,C110:Q110=inp_used_nonvessel1,U110:AI110=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A110=inp_used_usersel,C110:AI110=inp_used)","v":false}]
[13,7,22.614000000000001,"MGD",11.066000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C111:F111=inp_used_minimal)","v":false},{"$f":"AND(A111=inp_used_usersel,C111:Q111=inp_used_nonvessel1,U111:AI111=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A111=inp_used_usersel,C111:AI111=inp_used)","v":false}]
[13,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C112:F112=inp_used_minimal)","v":false},{"$f":"AND(A112=inp_used_usersel,C112:Q112=inp_used_nonvessel1,U112:AI112=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A112=inp_used_usersel,C112:AI112=inp_used)","v":false}]
[14,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.625,null,null,null,283,"degrees Kelvin",4.5999999999999999E-2,5.23,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"1,1,2,2-TCA",false,{"$f":"AND(C113:F113=inp_used_minimal)","v":true},{"$f":"AND(A113=inp_used_usersel,C113:Q113=inp_used_nonvessel1,U113:AI113=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A113=inp_used_usersel,C113:AI113=inp_used)","v":false}]
[14,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.625,null,null,null,283,"degrees Kelvin",4.5999999999999999E-2,5.23,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C114:F114=inp_used_minimal)","v":false},{"$f":"AND(A114=inp_used_usersel,C114:Q114=inp_used_nonvessel1,U114:AI114=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A114=inp_used_usersel,C114:AI114=inp_used)","v":false}]
[14,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.625,null,null,null,283,"degrees Kelvin",4.5999999999999999E-2,5.23,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C115:F115=inp_used_minimal)","v":false},{"$f":"AND(A115=inp_used_usersel,C115:Q115=inp_used_nonvessel1,U115:AI115=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A115=inp_used_usersel,C115:AI115=inp_used)","v":false}]
[14,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.625,null,null,null,283,"degrees Kelvin",4.5999999999999999E-2,5.23,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C116:F116=inp_used_minimal)","v":false},{"$f":"AND(A116=inp_used_usersel,C116:Q116=inp_used_nonvessel1,U116:AI116=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A116=inp_used_usersel,C116:AI116=inp_used)","v":false}]
[14,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C117:F117=inp_used_minimal)","v":false},{"$f":"AND(A117=inp_used_usersel,C117:Q117=inp_used_nonvessel1,U117:AI117=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A117=inp_used_usersel,C117:AI117=inp_used)","v":false}]
[14,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C118:F118=inp_used_minimal)","v":false},{"$f":"AND(A118=inp_used_usersel,C118:Q118=inp_used_nonvessel1,U118:AI118=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A118=inp_used_usersel,C118:AI118=inp_used)","v":false}]
[14,7,22.614000000000001,"MGD",11.066000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C119:F119=inp_used_minimal)","v":false},{"$f":"AND(A119=inp_used_usersel,C119:Q119=inp_used_nonvessel1,U119:AI119=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A119=inp_used_usersel,C119:AI119=inp_used)","v":false}]
[14,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C120:F120=inp_used_minimal)","v":false},{"$f":"AND(A120=inp_used_usersel,C120:Q120=inp_used_nonvessel1,U120:AI120=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A120=inp_used_usersel,C120:AI120=inp_used)","v":false}]
[15,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",1.25,null,null,null,283,"degrees Kelvin",1.9E-2,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"1,2,3-TCP",false,{"$f":"AND(C121:F121=inp_used_minimal)","v":true},{"$f":"AND(A121=inp_used_usersel,C121:Q121=inp_used_nonvessel1,U121:AI121=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A121=inp_used_usersel,C121:AI121=inp_used)","v":false}]
[15,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",1.25,null,null,null,283,"degrees Kelvin",1.9E-2,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C122:F122=inp_used_minimal)","v":false},{"$f":"AND(A122=inp_used_usersel,C122:Q122=inp_used_nonvessel1,U122:AI122=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A122=inp_used_usersel,C122:AI122=inp_used)","v":false}]
[15,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",1.25,null,null,null,283,"degrees Kelvin",1.9E-2,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C123:F123=inp_used_minimal)","v":false},{"$f":"AND(A123=inp_used_usersel,C123:Q123=inp_used_nonvessel1,U123:AI123=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A123=inp_used_usersel,C123:AI123=inp_used)","v":false}]
[15,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",1.25,null,null,null,283,"degrees Kelvin",1.9E-2,3.17,"pre-engineered package","yes",null,null,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,null,false,{"$f":"AND(C124:F124=inp_used_minimal)","v":false},{"$f":"AND(A124=inp_used_usersel,C124:Q124=inp_used_nonvessel1,U124:AI124=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A124=inp_used_usersel,C124:AI124=inp_used)","v":false}]
[15,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C125:F125=inp_used_minimal)","v":false},{"$f":"AND(A125=inp_used_usersel,C125:Q125=inp_used_nonvessel1,U125:AI125=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A125=inp_used_usersel,C125:AI125=inp_used)","v":false}]
[15,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C126:F126=inp_used_minimal)","v":false},{"$f":"AND(A126=inp_used_usersel,C126:Q126=inp_used_nonvessel1,U126:AI126=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A126=inp_used_usersel,C126:AI126=inp_used)","v":false}]
[15,7,22.614000000000001,"MGD",11.066000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C127:F127=inp_used_minimal)","v":false},{"$f":"AND(A127=inp_used_usersel,C127:Q127=inp_used_nonvessel1,U127:AI127=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A127=inp_used_usersel,C127:AI127=inp_used)","v":false}]
[15,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C128:F128=inp_used_minimal)","v":false},{"$f":"AND(A128=inp_used_usersel,C128:Q128=inp_used_nonvessel1,U128:AI128=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A128=inp_used_usersel,C128:AI128=inp_used)","v":false}]
[16,1,0.03,"MGD",7.0000000000000001E-3,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C129:F129=inp_used_minimal)","v":true},{"$f":"AND(A129=inp_used_usersel,C129:Q129=inp_used_nonvessel1,U129:AI129=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A129=inp_used_usersel,C129:AI129=inp_used)","v":false}]
[16,2,0.124,"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,false,{"$f":"AND(C130:F130=inp_used_minimal)","v":false},{"$f":"AND(A130=inp_used_usersel,C130:Q130=inp_used_nonvessel1,U130:AI130=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A130=inp_used_usersel,C130:AI130=inp_used)","v":false}]
[16,3,0.30499999999999999,"MGD",9.4E-2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C131:F131=inp_used_minimal)","v":false},{"$f":"AND(A131=inp_used_usersel,C131:Q131=inp_used_nonvessel1,U131:AI131=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A131=inp_used_usersel,C131:AI131=inp_used)","v":false}]
[16,4,0.74,"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,false,{"$f":"AND(C132:F132=inp_used_minimal)","v":false},{"$f":"AND(A132=inp_used_usersel,C132:Q132=inp_used_nonvessel1,U132:AI132=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A132=inp_used_usersel,C132:AI132=inp_used)","v":false}]
[16,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C133:F133=inp_used_minimal)","v":false},{"$f":"AND(A133=inp_used_usersel,C133:Q133=inp_used_nonvessel1,U133:AI133=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A133=inp_used_usersel,C133:AI133=inp_used)","v":false}]
[16,6,7.3650000000000002,"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,false,{"$f":"AND(C134:F134=inp_used_minimal)","v":false},{"$f":"AND(A134=inp_used_usersel,C134:Q134=inp_used_nonvessel1,U134:AI134=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A134=inp_used_usersel,C134:AI134=inp_used)","v":false}]
[16,7,22.614000000000001,"MGD",11.066000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,{"$f":"AND(C135:F135=inp_used_minimal)","v":false},{"$f":"AND(A135=inp_used_usersel,C135:Q135=inp_used_nonvessel1,U135:AI135=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A135=inp_used_usersel,C135:AI135=inp_used)","v":false}]
[16,8,75.072000000000003,"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,false,{"$f":"AND(C136:F136=inp_used_minimal)","v":false},{"$f":"AND(A136=inp_used_usersel,C136:Q136=inp_used_nonvessel1,U136:AI136=inp_used_nonvessel2,inp_used_autosize=inp_autosize)","v":false},{"$f":"AND(A136=inp_used_usersel,C136:AI136=inp_used)","v":false}]
[]
[{"$f":"IF(LEN(contam)=0,\"\",contam)","v":3},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"},{"$f":"IF(LEN(influent_conc_I)=0,\"\",influent_conc_I)","v":5},{"$f":"IF(LEN(Units_rem_I)=0,\"\",Units_rem_I)","v":"treated water concentration"},{"$f":"IF(LEN(P_REM_I)=0,\"\",P_REM_I)","v":0.5},{"$f":"IF(LEN(pH_i)=0,\"\",pH_i)","v":""},{"$f":"IF(LEN(pH_f)=0,\"\",pH_f)","v":""},{"$f":"IF(LEN(alk_I)=0,\"\",alk_I)","v":""},{"$f":"IF(LEN(T_I)=0,\"\",T_I)","v":283},{"$f":"IF(LEN(T_units)=0,\"\",T_units)","v":"degrees Kelvin"},{"$f":"IF(LEN(pilot_k)=0,\"\",pilot_k)","v":0.17},{"$f":"IF(LEN(pilot_phi)=0,\"\",pilot_phi)","v":2.54},{"$f":"IF(LEN(design_type_I)=0,\"\",design_type_I)","v":"pre-engineered package"},{"$f":"IF(LEN(use_autosize)=0,\"\",use_autosize)","v":"yes"},{"$f":"IF(LEN(num_op_tanks)=0,\"\",num_op_tanks)","v":1},{"$f":"IF(LEN(air_water_ratio)=0,\"\",air_water_ratio)","v":40},{"$f":"IF(LEN(max_h2odepth)=0,\"\",max_h2odepth)","v":3},{"$f":"IF(LEN(stages)=0,\"\",stages)","v":8},{"$f":"IF(LEN(max_VOC_release)=0,\"\",max_VOC_release)","v":1},{"$f":"IF(LEN(Offgas_Tech_I)=0,\"\",Offgas_Tech_I)","v":"none"},{"$f":"IF(LEN(og_opt1_I)=0,\"\",og_opt1_I)","v":""},{"$f":"IF(LEN(og_opt2_I)=0,\"\",og_opt2_I)","v":""},{"$f":"IF(LEN(og_opt3)=0,\"\",og_opt3)","v":""},{"$f":"IF(LEN(num_pumps_I)=0,\"\",num_pumps_I)","v":""},{"$f":"IF(LEN(num_blowers_I)=0,\"\",num_blowers_I)","v":""},{"$f":"IF(LEN(NRD_I)=0,\"\",NRD_I)","v":""},{"$f":"IF(LEN(component_level_I)=0,\"\",component_level_I)","v":""},{"$f":"IF(LEN(manual_I)=0,\"\",manual_I)","v":"fully automated"},{"$f":"IF(LEN(include_buildings_I)=0,\"\",include_buildings_I)","v":""},{"$f":"IF(LEN(include_HVAC_I)=0,\"\",include_HVAC_I)","v":""},{"$f":"IF(LEN(include_land_I)=0,\"\",include_land_I)","v":""},"<--current inputs"]
[null,null,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,283,"degrees Kelvin",0.17,2.54,"pre-engineered package","yes",1,40,3,8,1,"none",null,null,null,null,null,null,null,"fully automated",null,null,null,"<--inputs used at last \"Generate Results\"",{"$f":"AND(C139:AI139=inp_used)","v":true}]
[]
[null,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,null,1,40]

{"sheet":"Cost Equations","index":17,"n_rows":130,"n_cols":17,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
["Cost Equations"]
["This sheet is used internally to calculate component costs using the cost equations method; see model documentation for more details on the development of cost equations"]
[]
["Component",null,"Result","Variable",null,2,3,4,5,6,7,8,9,10,11,16,17]
["Aeration Basins"]
["Custom Designed"]
["Concrete, excavation and backfill, cover","no equation"]
["Baffles","baffle_eq",{"$f":"IF(OR(D8>P8,D8<Q8),\"contact vendor\",F8*D8^G8+H8*LN(D8)+I8+J8*EXP(K8*D8)+L8*D8^3+M8*D8^2+N8*D8+O8)","v":134.24079014999998},{"$f":"baffle_area","v":12.5},"baffle_eq",{"$f":"VLOOKUP($E8,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,0,10.739263211999999,0,10000.1,0]
["Pre-engineered package"]
["Stainless Steel","ss_tank_eq",{"$f":"IF(D10=0,0,IF(OR(D10>P10,D10<Q10),\"contact vendor\",F10*D10^G10+H10*LN(D10)+I10+J10*EXP(K10*D10)+L10*D10^3+M10*D10^2+N10*D10+O10))","v":42707.569133753495},{"$f":"tank_sf","v":222.5},"ss_basin_eq",{"$f":"VLOOKUP($E10,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,0,98.217346307,20854.209580446,1200,0]
["Plastic","pl_tank_eq",{"$f":"IF(D11=0,0,IF(OR(D11>P11,D11<Q11),\"contact vendor\",F11*D11^G11+H11*LN(D11)+I11+J11*EXP(K11*D11)+L11*D11^3+M11*D11^2+N11*D11+O11))","v":36616.814416270499},{"$f":"tank_sf","v":222.5},"pl_basin_eq",0,0,0,0,0,0,0,0.45407136399999998,49.394756960999999,3147.1105284229998,239,0]
["Fiberglass","fg_tank_eq",21753.753502907326,{"$f":"tank_sf","v":222.5},"fg_basin_eq",181.41188749200001,0.88563109900000003,0,0,0,0,0,0,0,0,1200,0]
["Aerators"]
["Diffusers","diffuser_eq",{"$f":"IF(D14=0,0,IF(OR(D14>P14,D14<Q14),\"contact vendor\",F14*D14^G14+H14*LN(D14)+I14+J14*EXP(K14*D14)+L14*D14^3+M14*D14^2+N14*D14+O14))","v":63.518625851832972},{"$f":"diffuser_size","v":13.926024955436718},"diffuser_eq",{"$f":"VLOOKUP($E14,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,-2.3124966E-2,2.2970755230000002,36.014215905999997,44.1,0]
["Pumps and Blowers"]
["Booster Pumps","pump_eq",{"$f":"IF(D16=0,0,IF(OR(D16>P16,D16<Q16),\"contact vendor\",F16*D16^G16+H16*LN(D16)+I16+J16*EXP(K16*D16)+L16*D16^3+M16*D16^2+N16*D16+O16))","v":4499.1495728866894},{"$f":"pump_rating","v":13.020833333333332},"dis75_pump_eq",{"$f":"VLOOKUP($E16,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,-9.45834E-4,21.707653629999999,4216.6581915959996,10001,0]
["Blowers"]
["Centrifugal Blowers","cent_blow_eq",16502.212460488696,{"$f":"blower_rating","v":139.26024955436719},"cent_blow_eq",{"$f":"VLOOKUP($E18,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.8184989999999999E-3,21.826583741,13427.370052184,5001,0]
["Regenerative Blowers","reg_blow_eq",{"$f":"IF(D19=0,0,IF(OR(D19>P19,D19<Q19),\"contact vendor\",F19*D19^G19+H19*LN(D19)+I19+J19*EXP(K19*D19)+L19*D19^3+M19*D19^2+N19*D19+O19))","v":2356.7204755742027},{"$f":"blower_rating","v":139.26024955436719},"reg_blow_eq",98.944065952000003,0.64227114100000005,0,0,0,0,0,0,0,0,5001,0]
["Piping"]
["Process Piping"]
["Ductile Iron","di_pipe_eq_h2o",{"$f":"IF(D22=0,0,IF(OR(D22>P22,D22<Q22),\"contact vendor\",F22*D22^G22+H22*LN(D22)+I22+J22*EXP(K22*D22)+L22*D22^3+M22*D22^2+N22*D22+O22))","v":"contact vendor"},{"$f":"h2o_pipe_diam","v":1.5},"di_pipe_eq",{"$f":"VLOOKUP($E22,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,1.3009082E-2,-0.63853567099999997,18.152542467,11.056607186999999,48.1,4]
["CPVC","cpvc_pipe_eq_h2o",7.0133117284999997,{"$f":"h2o_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_h2o",2.8476762667499997,{"$f":"h2o_pipe_diam","v":1.5},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_h2o",70.275248902124986,{"$f":"h2o_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_h2o",30.206561511164892,{"$f":"h2o_pipe_diam","v":1.5},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Air Piping"]
["Ductile Iron","di_pipe_eq_air",{"$f":"IF(D28=0,0,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":"contact vendor"},{"$f":"air_pipe_diam","v":1.5},"di_pipe_eq",{"$f":"VLOOKUP($E28,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,1.3009082E-2,-0.63853567099999997,18.152542467,11.056607186999999,48.1,4]
["CPVC","cpvc_pipe_eq_air",7.0133117284999997,{"$f":"air_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_air",2.8476762667499997,{"$f":"air_pipe_diam","v":1.5},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_air",70.275248902124986,{"$f":"air_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_air",30.206561511164892,{"$f":"air_pipe_diam","v":1.5},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Influent and Treated Water Piping"]
["Ductile Iron","di_pipe_eq_in_out",{"$f":"IF(D34=0,0,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":"contact vendor"},{"$f":"in_out_pipe_diam","v":1.5},"di_pipe_eq",{"$f":"VLOOKUP($E34,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,1.3009082E-2,-0.63853567099999997,18.152542467,11.056607186999999,48.1,4]
["CPVC","cpvc_pipe_eq_in_out",7.0133117284999997,{"$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",2.8476762667499997,{"$f":"in_out_pipe_diam","v":1.5},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_in_out",70.275248902124986,{"$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",30.206561511164892,{"$f":"in_out_pipe_diam","v":1.5},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Bypass Piping"]
["Ductile Iron","di_pipe_eq_bp",{"$f":"IF(D40=0,0,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":0},{"$f":"bp_pipe_diam","v":0},"di_pipe_eq",{"$f":"VLOOKUP($E40,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,1.3009082E-2,-0.63853567099999997,18.152542467,11.056607186999999,48.1,4]
["CPVC","cpvc_pipe_eq_bp",0,{"$f":"bp_pipe_diam","v":0},"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_bp",0,{"$f":"bp_pipe_diam","v":0},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_bp",0,{"$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",0,{"$f":"bp_pipe_diam","v":0},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Valves"]
["Motor/Air Operated"]
["Polypropylene/PVC - Process","pp_mov_eq_tank",{"$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":787.01404038367423},{"$f":"tank_valve_size","v":1.5},{"$f":"IF(D47>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},{"$f":"VLOOKUP($E47,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,{"$f":"tank_valve_size","v":1.5},"ci_mov_eq",0,0,0,0,0,0,0,0,1304.6120832720001,-1165.0485677490001,48.1,1]
["Polypropylene/PVC - Air","pp_mov_eq_air",787.01404038367423,{"$f":"air_valve_size","v":1.5},{"$f":"IF(D50>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - Air","ss_mov_eq_air",1470.6040464835,{"$f":"air_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 - Air","ci_mov_eq_air",791.86955715900012,{"$f":"air_valve_size","v":1.5},"ci_mov_eq",0,0,0,0,0,0,0,0,1304.6120832720001,-1165.0485677490001,48.1,1]
["Polypropylene/PVC - Bypass","pp_mov_eq_bp",0,{"$f":"bypass_valve_size","v":0},{"$f":"IF(D53>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - Bypass","ss_mov_eq_bp",0,{"$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",0,{"$f":"bypass_valve_size","v":0},"ci_mov_eq",0,0,0,0,0,0,0,0,1304.6120832720001,-1165.0485677490001,48.1,1]
["Manual"]
["Polypropylene/PVC - Influent and Treated Water","pp_man_eq",{"$f":"IF(D57=0,0,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":207.84914633800003},{"$f":"in_valve_size","v":1.5},{"$f":"IF(D57>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},{"$f":"VLOOKUP($E57,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(D59>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_tank",207.84914633800003,{"$f":"tank_valve_size","v":1.5},{"$f":"IF(D60>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_tank",395.88087320259683,{"$f":"tank_valve_size","v":1.5},"ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Cast Iron - Process","ci_bfv_eq_tank",338.97867757464161,{"$f":"tank_valve_size","v":1.5},{"$f":"IF(D62>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},221.77653215199999,1.0463710340000001,0,0,0,0,0,0,0,0,12,1]
["Polypropylene/PVC - Air","pp_man_eq_air",207.84914633800003,{"$f":"air_valve_size","v":1.5},{"$f":"IF(D63>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Stainless Steel - Air","ss_man_eq_air",395.88087320259683,{"$f":"air_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 - Air","ci_bfv_eq_air",338.97867757464161,{"$f":"air_valve_size","v":1.5},{"$f":"IF(D65>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 - Bypass","pp_man_eq_bp",0,{"$f":"bypass_valve_size","v":0},{"$f":"IF(D66>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",0,{"$f":"bypass_valve_size","v":0},"ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Cast Iron - Bypass","ci_man_eq_bp",0,{"$f":"bypass_valve_size","v":0},{"$f":"IF(D68>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},221.77653215199999,1.0463710340000001,0,0,0,0,0,0,0,0,12,1]
["Check"]
["Polypropylene/PVC - Influent and Treated Water","pp_chv_eq",{"$f":"IF(D70=0,0,IF(OR(D70>P70,D70<Q70),\"contact vendor\",F70*D70^G70+H70*LN(D70)+I70+J70*EXP(K70*D70)+L70*D70^3+M70*D70^2+N70*D70+O70))","v":177.82749945525001},{"$f":"in_valve_size","v":1.5},"pp_chv_eq",{"$f":"VLOOKUP($E70,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Stainless Steel - Influent and Treated Water","ss_chv_eq",492.67348989575004,{"$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","contact vendor",{"$f":"in_valve_size","v":1.5},"ci_chv_eq",0,0,0,0,0,0,3.240756524,50.118205304,-32.545647099999996,553.63390991000006,24.1,2]
["Polypropylene/PVC - Influent and Treated Water","pp_chv_eq_proc",177.82749945525001,{"$f":"tank_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_proc",492.67348989575004,{"$f":"tank_valve_size","v":1.5},"ss_chv_eq",0,0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,48.1,0]
["Cast Iron - Influent and Treated Water","ci_chv_eq_proc","contact vendor",{"$f":"tank_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",0,{"$f":"bypass_valve_size","v":0},"pp_chv_eq",0,0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Stainless Steel - bypass","ss_chv_eq_bp",0,{"$f":"bypass_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 - bypass","ci_chv_eq_bp",0,{"$f":"bypass_valve_size","v":0},"ci_chv_eq",0,0,0,0,0,0,3.240756524,50.118205304,-32.545647099999996,553.63390991000006,24.1,2]
["Instrumentation"]
["Flow Meters - Influent and Treated Water"]
["Orifice Plate","op_fm_eq_in",{"$f":"IF(D81=0,0,IF(OR(D81>P81,D81<Q81),\"contact vendor\",F81*D81^G81+H81*LN(D81)+I81+J81*EXP(K81*D81)+L81*D81^3+M81*D81^2+N81*D81+O81))","v":1481.2586202528748},{"$f":"in_meter_size","v":1.5},"op_fm_eq",{"$f":"VLOOKUP($E81,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0.290528801,-20.141018838000001,567.62280550399998,674.16116967899995,60.1,0]
["Propeller","prop_fm_eq_in",2349.8597533491247,{"$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",2229.8808308963748,{"$f":"in_meter_size","v":1.5},"ven_fm_eq",0,0,0,0,0,0,-8.9659137E-2,7.3814192910000003,135.40877886999999,2010.462068774,48.1,0]
["Magnetic","mag_fm_eq_in",3844.6249606383749,{"$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",{"$f":"IF(D86=0,0,IF(OR(D86>P86,D86<Q86),\"contact vendor\",F86*D86^G86+H86*LN(D86)+I86+J86*EXP(K86*D86)+L86*D86^3+M86*D86^2+N86*D86+O86))","v":1481.2586202528748},{"$f":"proc_meter_size","v":1.5},"op_fm_eq",{"$f":"VLOOKUP($E86,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0.290528801,-20.141018838000001,567.62280550399998,674.16116967899995,60.1,0]
["Propeller","prop_fm_eq_proc",2349.8597533491247,{"$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",2229.8808308963748,{"$f":"proc_meter_size","v":1.5},"ven_fm_eq",0,0,0,0,0,0,-8.9659137E-2,7.3814192910000003,135.40877886999999,2010.462068774,48.1,0]
["Magnetic","mag_fm_eq_proc",3844.6249606383749,{"$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]
["Offgas Pollution Control Equipment"]
["Gas-phase GAC Adsorber","og_gac_eq",{"$f":"IF(D91=0,0,IF(OR(D91>P91,D91<Q91),\"contact vendor\",F91*D91^G91+H91*LN(D91)+I91+J91*EXP(K91*D91)+L91*D91^3+M91*D91^2+N91*D91+O91))","v":0},{"$f":"GAC_bed_size","v":0},"og_gac_eq",{"$f":"VLOOKUP($E91,eq_table_cl,F$4,FALSE)","v":12129.877446734001},0.27185775899999998,0,0,0,0,0,0,0,0,1333.4,0]
["Thermal Oxidizer - No Heat Recovery","og_TO_eq",0,{"$f":"TO_size","v":0},"og_TO_eq",0,0,0,0,0,0,0,1.542746E-3,56.310527667000002,43861.488018971002,7258,0]
["Thermal Oxidizer - Recuperative","og_torec_eq",0,{"$f":"TO_size","v":0},"og_torec_eq",0,0,0,0,0,0,0,3.4308170000000001E-3,57.758039924000002,59963.760011052997,7258,0]
["Thermal Oxidizer - Regenerative/Flameless","og_toreg_eq",0,{"$f":"TO_size","v":0},"og_toreg_eq",0,0,0,0,0,0,0,-2.0225E-5,73.372901829,75899.028261025,736001,0]
["Catalytic Oxidizer - No Heat Recovery","og_co_eq",0,{"$f":"CO_size","v":0},"og_co_eq",0,0,0,0,0,0,0,0,87.280724432,32150.581696891,736001,0]
["Catalytic Oxidizer - Recuperative","og_corec_eq",0,{"$f":"CO_size","v":0},"og_corec_eq",0,0,0,0,0,0,0,0,101.693769012,51915.857418312997,736001,0]
["Catalytic Oxidizer - Regenerative","og_coreg_eq",0,{"$f":"CO_size","v":0},"og_coreg_eq",0,0,0,0,0,0,0,0,117.447272111,43666.657050237001,736001,0]
["Initial GAC charge","gac_eq",0,{"$f":"IF(GAC>P98,P98,GAC)","v":0},"gac_eq",0,0,0,0,2.101628083,-5.6370000000000004E-6,0,0,0,0,40000,0]
[]
["O&M Chemicals"]
["Virgin GAC","replace_gac_eq",{"$f":"IF(D101=0,0,IF(OR(D101>P101,D101<Q101),\"contact vendor\",F101*D101^G101+H101*LN(D101)+I101+J101*EXP(K101*D101)+L101*D101^3+M101*D101^2+N101*D101+O101))","v":0},{"$f":"IF(GAC_makeup>P101,P101,GAC_makeup)","v":0},"gac_eq",{"$f":"VLOOKUP($E101,eq_table_cl,F$4,FALSE)","v":0},0,0,0,2.101628083,-5.6370000000000004E-6,0,0,0,0,40000,0]
["Off-site GAC regeneration","off_regen_eq",0,{"$f":"IF(regen_yr>P102,P102,regen_yr)","v":0},"off_regen_eq",0,0,0,0,1.9919101159999999,-1.3224000000000001E-5,0,0,0,0,40000,0]
[]
["Building Structures and HVAC"]
["Building 1"]
["Low Quality Structure","bldg_lo_eq_1",{"$f":"IF(D106=0,0,IF(OR(D106>P106,D106<Q106),\"contact vendor\",F106*D106^G106+H106*LN(D106)+I106+J106*EXP(K106*D106)+L106*D106^3+M106*D106^2+N106*D106+O106))","v":109.25521832958646},{"$f":"build1_fp","v":70},"bldg_lo_eq",{"$f":"VLOOKUP($E106,eq_table_cl,F$4,FALSE)","v":163.72087260199999},-9.5204622000000003E-2,0,0,0,0,0,0,0,0,200000.1,0]
["Medium Quality Structure","bldg_mid_eq_1",131.56201491187943,{"$f":"build1_fp","v":70},"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",211.69574345318716,{"$f":"build1_fp","v":70},"bldg_hi_eq",378.41221851,-0.13671524199999999,0,0,0,0,0,0,0,0,200000.1,0]
["Heating System"]
["Electric resistance","hvac_elec_eq_1",{"$f":"IF(D110=0,0,IF(OR(D110>P110,D110<Q110),\"contact vendor\",F110*D110^G110+H110*LN(D110)+I110+J110*EXP(K110*D110)+L110*D110^3+M110*D110^2+N110*D110+O110))","v":2514.511627326026},{"$f":"build1_heat_mbh/build1_zones","v":2.781619920740694},"hvac_elec_eq",{"$f":"VLOOKUP($E110,eq_table_cl,F$4,FALSE)","v":1144.4973268870001},0.76939132899999996,0,0,0,0,0,0,0,0,6148.1,0]
["Natural gas non-condensing furnace","hvac_gas_non_eq_1",1907.2951612148968,{"$f":"build1_heat_mbh/build1_zones","v":2.781619920740694},"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",1907.2951612148968,{"$f":"build1_heat_mbh/build1_zones","v":2.781619920740694},"hvac_gas_eq",884.952743048,0.75061779799999995,0,0,0,0,0,0,0,0,5032.1000000000004,0]
["Standard efficiency oil furnace","hvac_oil_std_eq_1",2419.3387415161342,{"$f":"build1_heat_mbh/build1_zones","v":2.781619920740694},"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",2419.3387415161342,{"$f":"build1_heat_mbh/build1_zones","v":2.781619920740694},"hvac_oil_mid_eq",1161.335000027,0.71739984700000003,0,0,0,0,0,0,0,0,3350.1,0]
["Cooling System"]
["Air conditioning system","hvac_ac_eq_1",{"$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":198.35474382694571},{"$f":"build1_cooling_tons/build1_zones","v":0.10402203888375912},"hvac_ac_eq",{"$f":"VLOOKUP($E116,eq_table_cl,F$4,FALSE)","v":2490.0166433280001},1.117904172,0,0,0,0,0,0,0,0,113.33,0]
["Heat pump","hvac_hp_eq_1",1088.1397388812065,{"$f":"build1_cooling_tons/build1_zones","v":0.10402203888375912},{"$f":"IF(D117>12,\"hvac_hp_eq_large\",\"hvac_hp_eq_small\")","v":"hvac_hp_eq_small"},3571.6003625200001,0.52517194700000003,0,0,0,0,0,0,0,0,12,0]
["Building 2"]
["Low Quality Structure","bldg_lo_eq_2",{"$f":"IF(D119=0,0,IF(OR(D119>P119,D119<Q119),\"contact vendor\",F119*D119^G119+H119*LN(D119)+I119+J119*EXP(K119*D119)+L119*D119^3+M119*D119^2+N119*D119+O119))","v":0},{"$f":"build2_fp","v":0},"bldg_lo_eq",{"$f":"VLOOKUP($E119,eq_table_cl,F$4,FALSE)","v":163.72087260199999},-9.5204622000000003E-2,0,0,0,0,0,0,0,0,200000.1,0]
["Medium Quality Structure","bldg_mid_eq_2",0,{"$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",0,{"$f":"build2_fp","v":0},"bldg_hi_eq",378.41221851,-0.13671524199999999,0,0,0,0,0,0,0,0,200000.1,0]
["Heating System"]
["Electric resistance","hvac_elec_eq_2",0,{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},"hvac_elec_eq",{"$f":"VLOOKUP($E123,eq_table_cl,F$4,FALSE)","v":1144.4973268870001},0.76939132899999996,0,0,0,0,0,0,0,0,6148.1,0]
["Natural gas non-condensing furnace","hvac_gas_non_eq_2",0,{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":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",0,{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},"hvac_gas_eq",884.952743048,0.75061779799999995,0,0,0,0,0,0,0,0,5032.1000000000004,0]
["Standard efficiency oil furnace","hvac_oil_std_eq_2",0,{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":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",0,{"$f":"IF(build2_zones=0,0,build2_heat_mbh/build2_zones)","v":0},"hvac_oil_mid_eq",1161.335000027,0.71739984700000003,0,0,0,0,0,0,0,0,3350.1,0]
["Cooling System"]
["Air conditioning system","hvac_ac_eq_2",0,{"$f":"IF(build2_zones=0,0,build2_cooling_tons/build2_zones)","v":0},"hvac_ac_eq",{"$f":"VLOOKUP($E129,eq_table_cl,F$4,FALSE)","v":2490.0166433280001},1.117904172,0,0,0,0,0,0,0,0,113.33,0]
["Heat pump","hvac_hp_eq_2",0,{"$f":"IF(build2_zones=0,0,build2_cooling_tons/build2_zones)","v":0},{"$f":"IF(D130>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]

{"sheet":"Cost Coefficients","index":18,"n_rows":54,"n_cols":17,"rows_kept":54,"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"]
["baffle_eq",0,0,0,0,0,0,0,0,10.739263211999999,0,0,null," 1/25/2023 11:17:44 AM",1,10000.1,0]
["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]
["cent_blow_eq",0,0,0,0,0,0,0,1.8184989999999999E-3,21.826583741,13427.370052184,0.10595506113071113,null," 1/23/2023 11:25:43 AM",0.94996351675455293,5001,0]
["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]
["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]
["diffuser_eq",0,0,0,0,0,0,0,-2.3124966E-2,2.2970755230000002,36.014215905999997,1.9425143331703618E-2,null," 1/25/2023 11:05:56 AM",0.984501473767872,44.1,0]
["dis75_pump_eq",0,0,0,0,0,0,0,-9.45834E-4,21.707653629999999,4216.6581915959996,0.24383290802571739,null," 1/19/2023 2:31:04 PM",0.9431124087196926,10001,0]
["fg_basin_eq",181.41188749200001,0.88563109900000003,0,0,0,0,0,0,0,0,4.2075900864929149E-2,null," 1/25/2023 11:30:13 AM",0.99309401068092729,1200,0]
["gac_eq",0,0,0,0,2.101628083,-5.6370000000000004E-6,0,0,0,0,1.9633050773600032E-3,null," 1/24/2023 2:54:07 PM",0.9995210307055945,40000,0]
["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]
["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]
["off_regen_eq",0,0,0,0,1.9919101159999999,-1.3224000000000001E-5,0,0,0,0,4.4359041896438474E-2,null," 1/25/2023 6:01:42 PM",0.96319091498206999,40000,0]
["og_co_eq",0,0,0,0,0,0,0,0,87.280724432,32150.581696891,8.4584670947068313E-2,null," 1/25/2023 3:16:44 PM",0.99886875071971637,736001,0]
["og_corec_eq",0,0,0,0,0,0,0,0,101.693769012,51915.857418312997,0.11445396677940463,null," 1/25/2023 3:16:55 PM",0.99757906208037128,736001,0]
["og_coreg_eq",0,0,0,0,0,0,0,0,117.447272111,43666.657050237001,9.3350198179127847E-2,null," 1/25/2023 3:17:09 PM",0.99880674593984753,736001,0]
["og_gac_eq",12129.877446734001,0.27185775899999998,0,0,0,0,0,0,0,0,6.8478669276257023E-2,null," 1/25/2023 2:46:46 PM",0.93350724406682639,1333.4,0]
["og_to_eq",0,0,0,0,0,0,0,1.542746E-3,56.310527667000002,43861.488018971002,9.0021483300675678E-2,null," 1/25/2023 3:09:32 PM",0.98770537945198389,7258,0]
["og_torec_eq",0,0,0,0,0,0,0,3.4308170000000001E-3,57.758039924000002,59963.760011052997,9.6942436098629334E-2,null," 1/25/2023 3:10:08 PM",0.98677137313316621,7258,0]
["og_toreg_eq",0,0,0,0,0,0,0,-2.0225E-5,73.372901829,75899.028261025,0.15017228025331231,null," 1/25/2023 3:10:47 PM",0.99877893877840707,736001,0]
["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_basin_eq",0,0,0,0,0,0,0,0.45407136399999998,49.394756960999999,3147.1105284229998,7.2402426796408056E-2,null," 1/25/2023 11:29:59 AM",0.98260673790138386,239,0]
["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]
["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]
["reg_blow_eq",98.944065952000003,0.64227114100000005,0,0,0,0,0,0,0,0,0.12421049665302168,null," 1/23/2023 11:26:39 AM",0.99494919303111906,5001,0]
["ss_basin_eq",0,0,0,0,0,0,0,0,98.217346307,20854.209580446,0.11042689516881721,null," 1/25/2023 11:30:30 AM",0.92651721391032482,1200,0]
["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_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_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]
["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":19,"n_rows":1157,"n_cols":7,"rows_kept":1157,"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"]
[]
[]
["BCI","Baffles (used for chlorine and hypochlorite contact tanks and multistage bubble aeration tanks)"]
[3,"Size needed (sf)","Size Selected (sf)","Avg. Unit Cost ","Useful Life (large)","Useful Life (small)"]
["baffle_cost_cl",0,1,10.73926321222439,10,7]
[null,1.1000000000000001,500,5369.6316061121943,10,7]
[null,500.1,1000,10739.263212224389,10,7]
[null,1000.1,5000,53696.31606112195,10,7]
[null,5000.1000000000004,10000,107392.6321222439,10,7]
[null,10000.1,"contact vendor","contact vendor",10,7]
[]
[]
["CCI","Pipe bedding costs (crushed stone and sand)"]
[2,null,null,"Avg. Unit Cost (per day)","Useful Life (large)","Useful Life (small)"]
["bedding_cost_cl",0,0,45.35,"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"]
[]
[]
["bls11470145","Centrifugal Blowers"]
[33,"Size needed (cfm)","Size selected (cfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["cent_blow_cost_cl",0,40,14497.633582301878,25,20]
[null,41,70,14912.866692721931,25,20]
[null,71,290,18007.658637900888,25,20]
[null,291,500,27274.625672342921,25,20]
[null,501,710,32656.87253352371,25,20]
[null,711,860,34002.434248818907,25,20]
[null,861,1000,37500.89470858642,25,20]
[null,1001,2500,67103.252445080769,25,20]
[null,2501,3750,155775.76948303432,25,20]
[null,3751,5000,162234.46571645123,25,20]
[null,5001,"contact vendor","contact vendor",25,20]
[]
[]
["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]
[]
[]
["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]
[]
[]
["bls072106033","CPVC Piping"]
[15,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["cpvc_pipe_cost_cl",0,0.5,2.6632135313802943,22,17]
[null,0.6,0.75,3.4161861313868607,22,17]
[null,0.76,1,4.6191902899139743,22,17]
[null,1.1000000000000001,1.5,6.9897382182847299,22,17]
[null,1.6,2,9.7307617597109495,22,17]
[null,2.1,2.5,13.9160178794061,22,17]
[null,2.6,3,15.479636354286573,22,17]
[null,3.1,4,27.687322631427584,22,17]
[null,4.0999999999999996,6,50.768846439169138,22,17]
[null,6.1,8,60.907083897837325,22,17]
[null,8.1,10,120.49246198157502,22,17]
[null,10.1,12,157.99898111173229,22,17]
[null,12.1,14,232.01930337969426,22,17]
[null,14.1,16,296.65379213483146,22,17]
[null,16.100000000000001,18,297.3340569345113,22,17]
[null,18.100000000000001,"contact vendor","contact vendor",22,17]
[]
[]
[]
["Current Year","current_year_cl",2021]
[]
[]
["bls10150211","Ductile Iron Piping"]
[19,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/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]
[]
[]
["bls114","Diffusers"]
[29,"Size Needed (cfm)","Size Selected (cfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["diffuser_cost_cl",0,14,64.667615966457262,10,10]
[null,14.1,15,63.576495597266018,10,10]
[null,15.1,17,70.082686060979853,10,10]
[null,17.100000000000001,22,73.793148190701103,10,10]
[null,23.1,34,88.746060696521852,10,10]
[null,34.1,44,91.81378716365387,10,10]
[null,44.1,"contact vendor","contact vendor",45,40]
[]
[]
["bls1141","75 PSI Pumps for Pumping to Distribution"]
[30,"Size needed in (gpm)","Size Selected (gpm)","Avg. Unit Cost","Useful Life(large)","Useful Life (small)"]
["dis75_pump_cost_cl",0,4,3653.3939778012004,20,17]
[null,5,10,3845.6248086268724,20,17]
[null,11,30,4241.77177139372,20,17]
[null,31,75,7747.3609833662886,20,17]
[null,76,100,11871.374146900242,20,17]
[null,101,250,15159.917819620669,20,17]
[null,251,300,17216.566262211822,20,17]
[null,301,500,17834.59696777261,20,17]
[null,501,750,21330.03263077603,20,17]
[null,751,1000,39578.375705660153,20,17]
[null,1001,1500,32412.708918784188,20,17]
[null,1501,2000,37368.823232398398,20,17]
[null,2001,3000,47995.955970614443,20,17]
[null,3001,3500,60559.980079296962,20,17]
[null,3501,4000,62611.588621061441,20,17]
[null,4001,6000,118254.40440369825,20,17]
[null,6001,10000,146237.08136191388,20,17]
[null,10001,"Contact Vendor","contact vendor",20,17]
[]
[]
["bls118","Electrical Enclosure"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["elec_encl_cost_cl",0,0,1400,22,17]
[]
[]
["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 Aeration Basins"]
[16,"Size needed (sf)","Size Selected (sf)","Avg. Unit Cost ","Useful Life (large)","Useful Life (small)"]
["fg_basin_cost_cl",0,53,6031.7233188860982,25,20]
[null,54,57,6622.0957019076204,25,20]
[null,58,67,7809.5853511860196,25,20]
[null,68,84,8916.2757587318411,25,20]
[null,85,91,10470.316366149582,25,20]
[null,92,101,10561.497711209298,25,20]
[null,102,127,11895.758249402405,25,20]
[null,128,136,13848.011746179978,25,20]
[null,137,139,14466.269483238564,25,20]
[null,140,148,15557.714224959025,25,20]
[null,149,160,16415.582545382542,25,20]
[null,161,318,30641.711888307938,25,20]
[null,319,"contact vendor","contact vendor",25,20]
[]
[]
["bls1399","Granular Activated Carbon - Material and Delivery Cost"]
[45,"Quantity Needed (lb)","Quantity Selected (lb)","Avg. Unit Cost ($/lb)","Useful Life(large)","Useful Life (small)"]
["gac_cost_cl",0,1000,2.0869886872323238,"N/A","N/A"]
[null,2000,21000,1.8722121571268042,"N/A","N/A"]
[null,40000,40000,1.6750137902845219,"N/A","N/A"]
[]
[]
["bls118","Gas Flow Meters (Rotameters)"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["gas_fm_cost_cl",0,0,2900.055941091739,15,14]
[]
[]
["bls118","Pressure Gauges"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["gauge_cost_cl",0,0,267.58013011123387,15,14]
[]
[]
["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]
[]
[]
["CPI","Off-site GAC Regeneration"]
[5,"Quantity Needed (lb)","Quantity Selected (lb)","Avg. Unit Cost ($/lb)","Useful Life(large)","Useful Life (small)"]
["off_regen_cost_cl",0,1000,2.02575791736697,"N/A","N/A"]
[null,2000,21000,1.4185954564464454,"N/A","N/A"]
[null,40000,40000,1.2114329955259204,"N/A","N/A"]
[]
[]
["CPI","Catalytic Oxidizer - No heat recovery"]
[5,"Size needed (scfm)","Size selected (scfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_co_cost_cl",0,478,83561.625000000015,25,20]
[null,479,1373,129984.75,25,20]
[null,1374,2991,287823.375,25,20]
[null,2992,7257,640639.12500000012,25,20]
[null,7258,21040,2005479,25,20]
[null,21041,72226,6406391.25,25,20]
[null,72227,221767,21354637.500000004,25,20]
[null,221768,736000,64063912.5,25,20]
[null,736001,"contact vendor","contact vendor",25,20]
[]
[]
["CPI","Catalytic Oxidizer - Recuperative"]
[5,"Size needed (scfm)","Size selected (scfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_corec_cost_cl",0,100,61897.5,25,20]
[null,101,350,96285,25,20]
[null,351,478,102130.875,25,20]
[null,479,700,144427.5,25,20]
[null,701,1373,148554,25,20]
[null,1374,2991,345388.0500000001,25,20]
[null,2992,7257,742770,25,20]
[null,7258,21040,2421430.2000000002,25,20]
[null,21041,72226,7687669.5,25,20]
[null,72227,221767,25625565,25,20]
[null,221768,736000,76876695,25,20]
[null,736001,"contact vendor","contact vendor",25,20]
[]
[]
["CPI","Catalytic Oxidizer - Regenerative"]
[5,"Size needed (scfm)","Size selected (scfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_coreg_cost_cl",0,478,115129.35,25,20]
[null,479,1373,172694.02500000005,25,20]
[null,1374,2991,385311.9375,25,20]
[null,2992,7257,863470.125,25,20]
[null,7258,21040,2724108.9750000006,25,20]
[null,21041,72226,8647699.7249999996,25,20]
[null,72227,221767,28828760.625,25,20]
[null,221768,736000,86486281.875000015,25,20]
[null,736001,"contact vendor","contact vendor",25,20]
[]
[]
["CPI","Gas-Phase GAC Adsorber"]
[5,"Size needed (cu ft)","Size selected (cu ft)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_gac_cost_cl",0,55,34387.5,25,20]
[null,55.1,333.3,66491.67,25,20]
[null,333.4,666.7,69203.468250000005,25,20]
[null,666.8,1333.3,81725.332500000004,25,20]
[null,1333.4,"contact vendor","contact vendor",25,20]
[]
[]
["CPI","Thermal Oxidizer - No heat recovery"]
[5,"Size needed (scfm)","Size selected (scfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_to_cost_cl",0,478,74277,25,20]
[null,479,1373,111415.5,25,20]
[null,1374,2991,259969.5,25,20]
[null,2992,7257,519939,25,20]
[null,7258,"contact vendor","contact vendor",25,20]
[]
[]
["CPI","Thermal Oxidizer - Recuperative"]
[5,"Size needed (scfm)","Size selected (scfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_torec_cost_cl",0,478,92846.25,25,20]
[null,479,1373,129984.75,25,20]
[null,1374,2991,306392.62500000006,25,20]
[null,2992,7257,640639.12500000012,25,20]
[null,7258,"contact vendor","contact vendor",25,20]
[]
[]
["CPI","Thermal Oxidizer - Regenerative/Flameless"]
[5,"Size needed (scfm)","Size selected (scfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["og_toreg_cost_cl",0,478,139269.375,25,20]
[null,479,1373,139269.375,25,20]
[null,1374,2991,315677.25000000006,25,20]
[null,2992,7257,742770,25,20]
[null,7258,21040,1663806.8632499999,25,20]
[null,21041,221767,14264889.597000003,25,20]
[null,221768,736000,43990525.740000002,25,20]
[null,736001,"contact vendor","contact vendor",25,20]
[]
[]
["bls118","Orifice Plate Flow Meters"]
[43,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["op_fm_cost_cl",0,2,1917.9132555761435,15,14]
[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]
[]
[]
["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 Aeration Basins"]
[16,"Size needed (sf)","Size Selected (sf)","Avg. Unit Cost ","Useful Life (large)","Useful Life (small)"]
["pl_basin_cost_cl",0,62,7560.2267392609019,25,20]
[null,63,66,8532.857947267732,25,20]
[null,67,80,9772.8132189302014,25,20]
[null,81,81,10978.321740157586,25,20]
[null,82,90,11989.197179346678,25,20]
[null,91,103.5,14654.067099931934,25,20]
[null,103.6,108,12181.370608717531,25,20]
[null,109,126,16267.752542571376,25,20]
[null,127,204,29628.300150051007,25,20]
[null,205,210,36995.531253100387,25,20]
[null,211,238,41262.157649280736,25,20]
[null,239,"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]
[]
[]
["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]
[]
[]
["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]
[]
[]
["bls11470145","Regenerative Blowers"]
[33,"Size needed (cfm)","Size Selected (cfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["reg_blow_cost_cl",0,42,1087.0927468122893,25,20]
[null,43,56,1194.1922244297418,25,20]
[null,57,110,1628.135877612443,25,20]
[null,111,150,2975.0431546229356,25,20]
[null,151,200,3775.6523752235785,25,20]
[null,201,1342,9264.2821131166947,25,20]
[null,1343,2189,13296.930573856403,25,20]
[null,2190,2824,15940.959344411467,25,20]
[null,2825,3178,18101.931459175557,25,20]
[null,3179,3561,19081.500387910462,25,20]
[null,3562,"contact vendor","contact vendor",25,20]
[]
[]
[3,null,null,"Avg. Unit Cost (per sf)","Useful Life (large)"]
["sitework_sf_cl","Sitework unit cost","sitework_sf_cl",15.191208791208791,"N/A"]
[]
[]
["bls1072","Stainless Steel Aeration Basins"]
[23,"Size needed (sf)","Size Selected (sf)","Avg. Unit Cost ","Useful Life (large)","Useful Life (small)"]
["ss_basin_cost_cl",0,53,23120.561281466093,35,30]
[null,54,100,32985.334094891623,35,30]
[null,101,122,40538.050780170546,35,30]
[null,123,362,53177.290947372014,35,30]
[null,363,470,66278.942340202804,35,30]
[null,471,"contact vendor","contact vendor",35,30]
[]
[]
["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]
[]
[]
["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]
[]
[]
["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]
[]
[]
["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]
[]
[]
["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"]
[]
[]
[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,"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]
[]
[]
[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,"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,"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,"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,"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":20,"n_rows":206,"n_cols":8,"rows_kept":206,"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]
[]
[]
["Blower dimensions"]
["Blower rating needed (cfm)","Blower rating selected (cfm)","rated hp","max  pressure psi","Length (in)","Width (in)","Length (ft)","Width (ft)"]
[0,265,7.5,4,48,20,4,1.6666666666666667]
[266,540,15,4,57,28,4.75,2.3333333333333335]
[541,1080,30,4,70,40,5.833333333333333,3.3333333333333335]
[1081,3475,100,4,78,55,6.5,4.583333333333333]
[3476,4000,125,6,88,72,7.333333333333333,6]
[4001,5000,140,5,100,84,8.3333333333333339,7]
[]
[]
["Catalytic Oxidizer Dimensions"]
["Rating needed (cfm)","Rating selected (cfm)","Length (in)","Width (in)","Length (ft)","Width (ft)"]
[0,1000,96,54,8,4.5]
[1001,1500,96,54,8,4.5]
[1501,2000,120,66,10,5.5]
[2001,3000,120,66,10,5.5]
[3001,4000,120,78,10,6.5]
[4001,5000,120,90,10,7.5]
[5001,10000,144,96,12,8]
[10001,20000,168,120,14,10]
[20001,40000,192,192,16,16]
[40001,80000,384,384,32,32]
[80001,120000,576,576,48,48]
[]
[]
["Construction Management Fee"]
["Building cost lookup","Corresponds to the range","Construction management fee"]
[0,"<$100,000",0.1]
[100000,"$100,000 to $250,000",0.09]
[250000,"$250,000 to $1,000,000",0.06]
[1000000,"$1,000,000 to $5,000,000",0.05]
[5000000,"$5,000,000 to $10,000,000",0.04]
[10000000,">$10,000,000",3.2000000000000001E-2]
[]
[]
["Contingency Factors"]
["Project direct cost","Corresponds to the range","Default contingency (prior to application of technology complexity factor)"]
[0,"<$500,000",6.7000000000000004E-2]
[500000,"$500,000 to $3,000,000",5.8000000000000003E-2]
[3000000,"$3,000,000 to $15,000,000",4.9000000000000002E-2]
[15000000,"$15,000,000 to $50,000,000",4.1000000000000002E-2]
[50000000,"$50,000,000 to $100,000,000",3.2000000000000001E-2]
[100000000,">$100,000,000",5.8000000000000003E-2]
[]
[]
["Diffuser dimensions"]
["Size Needed (cfm)","Size Selected (cfm)","Diameter (in)","Length (in)"]
[0,14,2.6,24]
[14.1,15,2.6,26]
[15.1,17,2.6,30]
[17.100000000000001,23,2.6,39]
[23.1,34,3.7,39]
[34.1,44,3.7,39]
[]
[]
["Maximum cooling capacity for heat pump","hp_max_cool_cl",50,"tons"]
[]
[]
["Maximum heating capacity for heat pump","hp_max_heat_cl",200,"MBH"]
[]
[]
["Maximum cooling capacity","max_cool_cl",113.32,"tons"]
[]
[]
["Maximum heating capacity","max_heat_cl",6148,"MBH"]
[]
[]
["Performance Bond"]
["Direct cost lookup","Corresponds to the range","Base cost","Plus fraction","Of amount over"]
[0,"<$100,000",0,2.5000000000000001E-2,0]
[100000,"$100,000 to $500,000",2500,1.4999999999999999E-2,100000]
[500000,"$500,000 to $2,500,000",8500,0.01,500000]
[2500000,"$2,500,000 to $5,000,000",28500,7.4999999999999997E-3,2500000]
[5000000,"$5,000,000 to $7,500,000",47250,7.0000000000000001E-3,5000000]
[7500000,">$7,500,000",64750,6.0000000000000001E-3,7500000]
[]
[]
["Pipe Size Selection"]
["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]
[]
[]
["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]
[]
[]
["Thermal Oxidizer Dimensions"]
["Rating needed (cfm)","Rating selected (cfm)","Length (in)","Width (in)","Length (ft)","Width (ft)"]
[0,100,72,54,6,4.5]
[101,300,84,54,7,4.5]
[301,500,144,54,12,4.5]
[501,1000,120,66,10,5.5]
[1001,1500,144,66,12,5.5]
[1501,2000,144,66,12,5.5]
[2001,3000,144,78,12,6.5]
[3001,4000,168,78,14,6.5]
[4001,5000,72,72,6,6]
[5001,10000,84,84,7,7]
[10001,15000,96,96,8,8]
[15001,20000,96,96,8,8]
[20001,40000,192,192,16,16]
[40001,80000,384,384,32,32]
[80001,120000,576,576,48,48]

{"sheet":"Lookup Tables","index":21,"n_rows":71,"n_cols":3,"rows_kept":71,"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"]
[]
["Carbon Dioxide in Equilibrium with the Atmosphere"]
["Relationship 10, Table 3, Lytle et al., 1998"]
["min_CO2_lookup"]
["Temperature Selected (degrees C)","Temperature Used (degrees C)","Minimum CO2 (mg/L)"]
[0,5,0.85]
[6,10,0.71]
[11,15,0.61]
[16,20,0.52]
[21,25,0.45]
[26,30,0.4]
[]
["Equilibrium Constant for Carbonic Acid Dissociation at Zero Ionic Strength"]
["Relationship 11, Table 3, Lytle et al., 1998"]
["log_K1_lookup"]
["Temperature Selected (degrees C)","Temperature Used (degrees C)","log K1"]
[0,5,-6.52]
[6,10,-6.46]
[11,15,-6.42]
[16,20,-6.38]
[21,25,-6.35]
[26,30,-6.33]
[]
["comp_level_valid"]
["low cost"]
["mid cost"]
["high cost"]
[]
["system_automation_valid"]
["manual"]
["semi-automated"]
["fully automated"]
[]
["contam_list"]
["Radon"]
["Carbon Dioxide"]
["TCE"]
["PCE"]
["Vinyl Chloride"]
["Carbon Tetrachloride"]
["Benzene"]
["1,2-Dichloropropane"]
["Methylene Chloride"]
["1,2-Dichloroethane"]
["1,3-Butadiene"]
["1,1-Dichloroethane"]
["1,1,1,2-Tetrachloroethane"]
["1,1,2,2-Tetrachloroethane"]
["1,2,3-Trichloropropane"]
["Other"]
["Units_rem_valid"]
["percent removal"]
["treated water concentration"]
[{"$f":"IF(contam=2,\"calculate based on pH\",\"\")","v":""}]
["og_tech_list"]
[{"$f":"IF(contam<3,\"\",\"none\")","v":"none"}]
[{"$f":"IF(contam<3,\"\",\"GAC\")","v":"GAC"}]
[{"$f":"IF(contam<3,\"\",\"Thermal Oxidation\")","v":"Thermal Oxidation"}]
[{"$f":"IF(contam<3,\"\",\"Catalytic Oxidation\")","v":"Catalytic Oxidation"}]
["yes_no_valid"]
["yes"]
["no"]
[]
["comp_out_success"]
[true]
["bool_autosize_ok"]
[{"$f":"AND(INPUT!$C$33,INPUT!$C$54,INPUT!$C$53,INPUT!$C$52)","v":true}]
["TDB_link"]
[{"$f":"VLOOKUP(tech_name,TDB_link_table_cl,2,FALSE)","v":"https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-346223903"}]