{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Title Page","Index","INPUT","OUTPUT","Critical Design Assumptions","O&M Assumptions","Indirect Assumptions","Offgas Assumptions","Onda","Tower Design","Retrofit","CO2 Removal","Chemical Use","Offgas","Pumps Pipe Structure","Instrumentation and Control","O&M","HVAC","Indirect","Henry's Reference","Air and Packing Reference","Standard Inputs","Design Macros","Cost Equations","Cost Coefficients","Cost Data","Engineering Data","Lookup Tables"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1322,"comments":19,"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 PACKED TOWER AERATION (PTA) 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 PACKED TOWER AERATION (PTA) Drinking Water Treatment. Office of Water."]
["· To begin using the model, go to the INPUT sheet."]

{"sheet":"Index","index":1,"n_rows":290,"n_cols":2,"rows_kept":290,"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"]
["Acceleration of gravity","G"]
["Access space for each pump/blower for large systems","space_pumps_large"]
["Access space for each pump/blower for small systems","space_pumps_small"]
["Additional freeboard","sec_cont_freeboard"]
["Additional height added per tower","r_xtraheight_I"]
["Additional pump head required","add_head"]
["Administrative LOE as a percent of average technical labor ","Clerical_percent"]
["Air conditioning EER","EER"]
["Air pipe length per tower","air_L"]
["Alkalinity as CaCO3","alk_I_default"]
["Alternate packing unit cost","alt_pack_cost"]
["Annual cooling degree days","cool_DD"]
["Annual heating degree days","heat_DD"]
["Average Flow (including bypass)","Qwa_in"]
["Basin excavation depth above which deeper boreholes are needed","bore_need"]
["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","BLOW_EFF"]
["Boiling point of contaminant","Tb_in"]
["Boiling point of new contaminant","r_Tb_in"]
["Borehole depth for deep clearwells","bore_depth_max"]
["Borehole depth for shallow clearwells","bore_depth_min"]
["Borehole depth with no clearwell","bore_depth_nobasin"]
["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"]
["Chemical pipe length multiplier","chem_pipe_mult"]
["Chemical resistant coating coverage","sec_cont_coating_cvg"]
["Chemical storage required","cstore_days"]
["Chemical tank mixer horsepower","cmix_hp_per"]
["City Index for Total Capital Cost","City_Index"]
["City Index for Total O&M Cost","OM_City_Index"]
["Clearance space beneath the ceiling","ceiling_clearance"]
["Clearwell detention time","AW_Det"]
["Coefficient of passive pressure","Coeff_Kp"]
["Component level","component_level_I"]
["Computer workstations per x operators","workstation_ratio"]
["Concrete pad thickness","pad_thick"]
["Concrete pad thickness for small systems","pad_thick_small"]
["Concrete thickness","conc_thick"]
["Contaminant removal input type","Units_rem_I"]
["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"]
["Corrosion control chemical chosen","chem_type_default"]
["Cost estimating method","curve"]
["Cost for parts & maintenance for PTA towers","PTA_maintenance"]
["Cost for parts & maintenance for pumps and blowers","pump_maintenance"]
["Critical surface tension of packing","SP"]
["Days per year of chemical feed","chem_freq"]
["Default initial water pH for acid addition","pHo_default"]
["Density of air","PA"]
["Density of water","PW"]
["Design Flow (including bypass)","Qw_in"]
["Design safety factor for standby power","std_safety_factor"]
["Desired treated water pH","pH_f"]
["Dosage of sodium hexametaphosphate","sh_dose"]
["Dosage of tetrasodium pyrophosphate","tp_dose"]
["Drive controllers per blower","S_blower"]
["Drive controllers per booster pump","S_booster_pump"]
["Drive controllers per catalytic oxidizer","S_CO"]
["Drive controllers per chemical metering pump","S_cm_pump"]
["Drive controllers per mixer","S_mix"]
["Drive controllers per thermal oxidizer","S_TO"]
["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"]
["Financing percentage","finance_pct"]
["Financing percentage for small systems","finance_pct_small"]
["Fire truck buffer requirements","fire_buffer"]
["Flow meters for air line per tower","fm_air"]
["Flow meters for influent and treated water line","tot_fm_in"]
["Flow meters for process line per tower","fm_proc"]
["Force Constant for Air","E_KA"]
["Freeboard","freeboard"]
["Freundlich isotherm constant 1/n for MTBE","1_n"]
["Freundlich isotherm constant K for MTBE","K"]
["Friction factor","CF"]
["Frost depth","frost"]
["GAC bed life","og_opt3"]
["GAC Density","GAC_density"]
["GAC type","GHG_GAC_type"]
["Gas law constant","R_C"]
["H2SO4 molecular weight","H2SO4_molwt"]
["H2SO4 solution strength","H2SO4_strength"]
["HCl molecular weight","hcl_molwt"]
["HCl quantity to trigger RMP requirement","HCl_quant_RMP"]
["HCl solution strength","hcl_strength"]
["HCl strength to trigger RMP requirement","HCl_strength_RMP"]
["Heat pump cooling mode EER","hp_EER"]
["Heat pump heating coefficient of performance","COP"]
["Heat recovery type","og_opt1_I"]
["Heating oil heat content","diesel_heat_content"]
["Heating table for buildings 500 square feet or greater","heating_table"]
["Heating table for buildings less than 500 ft2","heating_table_shed"]
["Heating ventilation/infiltration load","heat_viload"]
["Henry's coefficient","Henry"]
["Henry's coefficient for new contaminant","r_Henry"]
["High/low alarms per chemical tank","alarm_chem"]
["Hours per media changeout","uloe_throwaway"]
["I/O port table","port_table"]
["Include a separate day tank if daily volume is x or greater","day_tank_needed"]
["Include architectural fee for small systems?","include_arch_small"]
["Include architectural fee?","include_arch"]
["Include buildings?","include_buildings_I"]
["Include concrete pad in total capital cost?","include_pad"]
["Include construction management cost?","include_cm"]
["Include contingency costs for high cost systems?","include_conting_high"]
["Include contingency costs for low cost systems?","include_conting_low"]
["Include contingency costs for medium cost systems?","include_conting_medium"]
["Include cooling in standby power","need_cool"]
["Include geotechnical costs for high cost systems?","include_geo_high"]
["Include geotechnical costs for low cost systems?","include_geo_low"]
["Include geotechnical costs for medium cost systems?","include_geo_medium"]
["Include heating in standby power","need_heat"]
["Include HVAC?","include_HVAC_I"]
["Include land?","include_land_I"]
["Include mixers for chemical tanks","include_cmix"]
["Include NEPA compliance costs?","include_NEPA"]
["Include performance bond cost?","include_bond"]
["Include permit costs?","include_permits"]
["Include pilot study costs?","include_pilot"]
["Include secondary containment","include_sec_cont"]
["Include sitework costs?","include_sitework"]
["Include standby power costs for small systems?","include_standby_small"]
["Include standby power costs?","include_standby"]
["Include yard piping costs?","include_yardpipe"]
["Influent and treated water pipe length multiplier","in_out_pipe_mult"]
["Influent concentration","Influent_conc_I"]
["Influent concentration of new contaminant","r_influent_conc_I"]
["Influent pH","pH_i"]
["Influent water alkalinity","alk_I"]
["Influent water total dissolved solids","TDS_I"]
["Installation, Transportatation, and O&P percentage","inst_pct"]
["Instrumentation and control percentage","i_c_pct"]
["Legal percentage","legal_pct"]
["Lighting power per sf, high-quality buildings","lighting_power_high"]
["Lighting power per sf, low-quality buildings and sheds","lighting_power_low"]
["Lighting power per sf, mid-quality buildings","lighting_power_mid"]
["Linear feet bored per day","hole_per_day"]
["Maintenance LOE for chemical supply systems","uloe_chem_maint"]
["Maintenance LOE for instruments (includes calibration)","uloe_inst_maint"]
["Maintenance LOE for pumps","uloe_pump_maint"]
["Maintenance LOE for valves","uloe_valve_maint"]
["Makeup carbon for off-site reactivation","makeup_rate_off"]
["Mangerial LOE as a percent of average technical labor ","Manager_percent"]
["Maximum access space per tower or tank","max_space_vessels"]
["Maximum curb thickness","sec_cont_max_thick"]
["Maximum packing height","Max_pack_std"]
["Maximum packing height for difficult contaminants","Max_pack_MTBE"]
["Maximum packing height to diameter ratio","Max_d_rat_cda"]
["Maximum tower area","Max_Area_cda"]
["Melting point of contaminant","Tm_in"]
["Melting point of new contaminant","r_Tm_in"]
["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 chemical feed pump size","min_chem_flow"]
["Minimum chemical tank mixer horsepower","min_cmix_hp"]
["Minimum number of boreholes","min_holes"]
["Minimum number of towers","min_col"]
["Minimum packing height to diameter ratio","Min_d_rat_cda"]
["Minimum standby power generator size","min_standby"]
["Minimum tower area","Min_Area_cda"]
["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 small systems","mob_pct_small"]
["Molar volume of contaminant","Mv_in"]
["Molar volume of gas at STP","GO"]
["Molar volume of new contaminant","r_Mv_in"]
["Molecular Radius of Air","RA"]
["Molecular weight of air","MWA"]
["Molecular weight of contaminant","Mw_in"]
["Molecular weight of new contaminant","r_Mw_in"]
["NaOH solution strength","naoh_strength"]
["Natural gas condensing furnace efficiency","gas_eff"]
["Natural gas non-condensing furnace efficiency","gas_non_eff"]
["New percent removal","r_rem_I"]
["Number of blowers","parallel_I"]
["Number of booster pumps","num_pumps_I"]
["Number of check valves on acid line per chemical pump","HCl_chv_pump"]
["Number of check valves on bypass line","tot_bp_chv"]
["Number of check valves on caustic line per chemical pump","NaOH_chv_pump"]
["Number of check valves on corrosion chemical line per chemical pump","chem_chv_pump"]
["Number of check valves on influent 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 (large system)","fan_days_large"]
["Number of mechanical ventilation days per year (medium system)","fan_days_medium"]
["Number of mechanical ventilation days per year (small system)","fan_days_small"]
["Number of redundant blowers","NRD_blower"]
["Number of redundant booster pumps","NRD_pump"]
["Number of redundant chemical metering pumps","NRD_cm_pump"]
["Number of redundant towers for small systems","NRD_small"]
["Number of redundant towers to be added","NRD_I"]
["Number of shifts","shifts_day"]
["Off-gas pipe length multiplier","air_pipe_mult"]
["Off-gas pollution control technology","Offgas_Tech_I"]
["Office space per employee","space_office"]
["Office space per employee for small systems","space_office_small"]
["Operating Pressure","Op_Press"]
["Operating temperature","T_in"]
["Operator interfaces","plc_interface"]
["Overdesign sensitivity","P_REM_INC"]
["Overexcavation","overexcavate"]
["Packing size","Packing_Size"]
["Percent of Total Flow that is Bypassed","bp_pct"]
["pH meters","pH_controls"]
["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 efficiency","PUMP_EFF"]
["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"]
["Redundancy frequency for large systems","redund_freq"]
["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"]
["Removal input type for new contaminant","r_units_rem_I"]
["Retrofit","retrofit_I"]
["R-value for ceilings","R_ceiling"]
["R-value for walls","R_wall"]
["Safety factor (Henry's)","SF_Henry"]
["Safety factor (Kla)","SF_Kla"]
["Safety factor for pumps","pump_safety_factor"]
["Sales tax percentage","tax_pct"]
["Sodium hexametaphospate solution strength","sh_strength"]
["Soil density","soil_dens"]
["Spacing between liquid redistribution rings","ring_space"]
["Specific gravity of sodium hexametaphosphate solution","sh_spgr"]
["Specific gravity of tetrasodium pyrophosphate solution","tp_spgr"]
["Specific heat of air","cpa"]
["Spent GAC reactivation","og_opt2_I"]
["Standard oil furnace efficiency","diesel_non_eff"]
["Standard Pressure","P_S"]
["Standard pressure","PS"]
["Standard temperature","TS"]
["Surface area of packing","AP"]
["Surface tension of water","SW"]
["System automation","manual_I"]
["Target pH for acid addition","pHf_default"]
["Target removal","Rem_I"]
["TDS monitors","num_TDS"]
["Technology complexity factor","complexity"]
["Temperature meters","temp_meters"]
["Test pit depth","pit_depth"]
["Test pit length","pit_length"]
["Test pit width","pit_width"]
["Tetrasodium pyrophospate solution strength","tp_strength"]
["Tower shell height above and below packing (i.e., freeboard)","Free_Board_Col"]
["Trench inside angle","trench_angle"]
["Turbidity meters","turb_meters"]
["Turbidity meters (for small systems <1 MGD)","turb_meters_small"]
["Type of acid","acid_type_default"]
["UPSs","ups"]
["Valve table","valve_table"]
["Ventilation air change rate for chemical storage","Air_changes_chem_storage"]
["Ventilation air change rate for offices","Air_changes_office"]
["Ventilation air change rate for pump room","Air_changes_pump"]
["Viscosity of air","UA"]
["Viscosity of water","UW"]
["VOC release at which air pollution control system is needed","max_VOC_release"]
["Volume required as a percentage of the largest tank","sec_cont_pct_of_largest"]
["Volume required as a percentage of total storage","sec_cont_pct_of_total"]

{"sheet":"INPUT","index":2,"n_rows":124,"n_cols":9,"rows_kept":124,"cut":false,"hidden":false,"merged":[[16,6,17,7]]}
["PACKED TOWER AERATION (PTA) SYSTEM DESIGN AND COST INPUT"]
[]
[null,null,null,null,"STEP 1"]
[null,null,null,null,"Select Contaminant",null,null,{"$f":"IF(contam_name=\"other\",\"For other contaminants, the buttons shown in Step 2 will enter flows only, and clear all other inputs. Advanced users can change this behavior by entering inputs on the Standard Inputs sheet\",\"\")","v":""}]
[]
[]
[null,null,{"$f":"CHOOSE(contam,'Standard Inputs'!BC9,'Standard Inputs'!BC17,'Standard Inputs'!BC25,'Standard Inputs'!BC33,'Standard Inputs'!BC41,'Standard Inputs'!BC49,'Standard Inputs'!BC57,'Standard Inputs'!BC65,'Standard Inputs'!BC73,'Standard Inputs'!BC81,'Standard Inputs'!BC89,'Standard Inputs'!BC97,'Standard Inputs'!BC105,'Standard Inputs'!BC113,'Standard Inputs'!BC121,'Standard Inputs'!BC129,'Standard Inputs'!BC137,'Standard Inputs'!BC145,'Standard Inputs'!BC153,'Standard Inputs'!BC161,'Standard Inputs'!BC169)","v":true},{"$f":"CHOOSE(contam,'Standard Inputs'!BD9,'Standard Inputs'!BD17,'Standard Inputs'!BD25,'Standard Inputs'!BD33,'Standard Inputs'!BD41,'Standard Inputs'!BD49,'Standard Inputs'!BD57,'Standard Inputs'!BD65,'Standard Inputs'!BD73,'Standard Inputs'!BD81,'Standard Inputs'!BD89,'Standard Inputs'!BD97,'Standard Inputs'!BD105,'Standard Inputs'!BD113,'Standard Inputs'!BD121,'Standard Inputs'!BD129,'Standard Inputs'!BD137,'Standard Inputs'!BD145,'Standard Inputs'!BD153,'Standard Inputs'!BD161,'Standard Inputs'!BD169)","v":true},"STEP 2",null,null,{"$f":"IF(C7,\"<- Using this design\",IF(D7,\"<- 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,{"$f":"CHOOSE(contam,'Standard Inputs'!BC10,'Standard Inputs'!BC18,'Standard Inputs'!BC26,'Standard Inputs'!BC34,'Standard Inputs'!BC42,'Standard Inputs'!BC50,'Standard Inputs'!BC58,'Standard Inputs'!BC66,'Standard Inputs'!BC74,'Standard Inputs'!BC82,'Standard Inputs'!BC90,'Standard Inputs'!BC98,'Standard Inputs'!BC106,'Standard Inputs'!BC114,'Standard Inputs'!BC122,'Standard Inputs'!BC130,'Standard Inputs'!BC138,'Standard Inputs'!BC146,'Standard Inputs'!BC154,'Standard Inputs'!BC162,'Standard Inputs'!BC170)","v":false},{"$f":"CHOOSE(contam,'Standard Inputs'!BD10,'Standard Inputs'!BD18,'Standard Inputs'!BD26,'Standard Inputs'!BD34,'Standard Inputs'!BD42,'Standard Inputs'!BD50,'Standard Inputs'!BD58,'Standard Inputs'!BD66,'Standard Inputs'!BD74,'Standard Inputs'!BD82,'Standard Inputs'!BD90,'Standard Inputs'!BD98,'Standard Inputs'!BD106,'Standard Inputs'!BD114,'Standard Inputs'!BD122,'Standard Inputs'!BD130,'Standard Inputs'!BD138,'Standard Inputs'!BD146,'Standard Inputs'!BD154,'Standard Inputs'!BD162,'Standard Inputs'!BD170)","v":false},"Select one of the eight standard designs at right OR select \"CLEAR FOR MANUAL ENTRY\"",null,null,{"$f":"IF(C8,\"<- Using this design\",IF(D8,\"<- You modified this design\",\"\"))","v":""}]
[null,null,{"$f":"CHOOSE(contam,'Standard Inputs'!BC11,'Standard Inputs'!BC19,'Standard Inputs'!BC27,'Standard Inputs'!BC35,'Standard Inputs'!BC43,'Standard Inputs'!BC51,'Standard Inputs'!BC59,'Standard Inputs'!BC67,'Standard Inputs'!BC75,'Standard Inputs'!BC83,'Standard Inputs'!BC91,'Standard Inputs'!BC99,'Standard Inputs'!BC107,'Standard Inputs'!BC115,'Standard Inputs'!BC123,'Standard Inputs'!BC131,'Standard Inputs'!BC139,'Standard Inputs'!BC147,'Standard Inputs'!BC155,'Standard Inputs'!BC163,'Standard Inputs'!BC171)","v":false},{"$f":"CHOOSE(contam,'Standard Inputs'!BD11,'Standard Inputs'!BD19,'Standard Inputs'!BD27,'Standard Inputs'!BD35,'Standard Inputs'!BD43,'Standard Inputs'!BD51,'Standard Inputs'!BD59,'Standard Inputs'!BD67,'Standard Inputs'!BD75,'Standard Inputs'!BD83,'Standard Inputs'!BD91,'Standard Inputs'!BD99,'Standard Inputs'!BD107,'Standard Inputs'!BD115,'Standard Inputs'!BD123,'Standard Inputs'!BD131,'Standard Inputs'!BD139,'Standard Inputs'!BD147,'Standard Inputs'!BD155,'Standard Inputs'!BD163,'Standard Inputs'!BD171)","v":false},null,null,null,""]
[null,null,{"$f":"CHOOSE(contam,'Standard Inputs'!BC12,'Standard Inputs'!BC20,'Standard Inputs'!BC28,'Standard Inputs'!BC36,'Standard Inputs'!BC44,'Standard Inputs'!BC52,'Standard Inputs'!BC60,'Standard Inputs'!BC68,'Standard Inputs'!BC76,'Standard Inputs'!BC84,'Standard Inputs'!BC92,'Standard Inputs'!BC100,'Standard Inputs'!BC108,'Standard Inputs'!BC116,'Standard Inputs'!BC124,'Standard Inputs'!BC132,'Standard Inputs'!BC140,'Standard Inputs'!BC148,'Standard Inputs'!BC156,'Standard Inputs'!BC164,'Standard Inputs'!BC172)","v":false},{"$f":"CHOOSE(contam,'Standard Inputs'!BD12,'Standard Inputs'!BD20,'Standard Inputs'!BD28,'Standard Inputs'!BD36,'Standard Inputs'!BD44,'Standard Inputs'!BD52,'Standard Inputs'!BD60,'Standard Inputs'!BD68,'Standard Inputs'!BD76,'Standard Inputs'!BD84,'Standard Inputs'!BD92,'Standard Inputs'!BD100,'Standard Inputs'!BD108,'Standard Inputs'!BD116,'Standard Inputs'!BD124,'Standard Inputs'!BD132,'Standard Inputs'!BD140,'Standard Inputs'!BD148,'Standard Inputs'!BD156,'Standard Inputs'!BD164,'Standard Inputs'!BD172)","v":false},null,null,null,""]
[null,null,{"$f":"CHOOSE(contam,'Standard Inputs'!BC13,'Standard Inputs'!BC21,'Standard Inputs'!BC29,'Standard Inputs'!BC37,'Standard Inputs'!BC45,'Standard Inputs'!BC53,'Standard Inputs'!BC61,'Standard Inputs'!BC69,'Standard Inputs'!BC77,'Standard Inputs'!BC85,'Standard Inputs'!BC93,'Standard Inputs'!BC101,'Standard Inputs'!BC109,'Standard Inputs'!BC117,'Standard Inputs'!BC125,'Standard Inputs'!BC133,'Standard Inputs'!BC141,'Standard Inputs'!BC149,'Standard Inputs'!BC157,'Standard Inputs'!BC165,'Standard Inputs'!BC173)","v":false},{"$f":"CHOOSE(contam,'Standard Inputs'!BD13,'Standard Inputs'!BD21,'Standard Inputs'!BD29,'Standard Inputs'!BD37,'Standard Inputs'!BD45,'Standard Inputs'!BD53,'Standard Inputs'!BD61,'Standard Inputs'!BD69,'Standard Inputs'!BD77,'Standard Inputs'!BD85,'Standard Inputs'!BD93,'Standard Inputs'!BD101,'Standard Inputs'!BD109,'Standard Inputs'!BD117,'Standard Inputs'!BD125,'Standard Inputs'!BD133,'Standard Inputs'!BD141,'Standard Inputs'!BD149,'Standard Inputs'!BD157,'Standard Inputs'!BD165,'Standard Inputs'!BD173)","v":false},null,null,null,""]
[null,null,{"$f":"CHOOSE(contam,'Standard Inputs'!BC14,'Standard Inputs'!BC22,'Standard Inputs'!BC30,'Standard Inputs'!BC38,'Standard Inputs'!BC46,'Standard Inputs'!BC54,'Standard Inputs'!BC62,'Standard Inputs'!BC70,'Standard Inputs'!BC78,'Standard Inputs'!BC86,'Standard Inputs'!BC94,'Standard Inputs'!BC102,'Standard Inputs'!BC110,'Standard Inputs'!BC118,'Standard Inputs'!BC126,'Standard Inputs'!BC134,'Standard Inputs'!BC142,'Standard Inputs'!BC150,'Standard Inputs'!BC158,'Standard Inputs'!BC166,'Standard Inputs'!BC174)","v":false},{"$f":"CHOOSE(contam,'Standard Inputs'!BD14,'Standard Inputs'!BD22,'Standard Inputs'!BD30,'Standard Inputs'!BD38,'Standard Inputs'!BD46,'Standard Inputs'!BD54,'Standard Inputs'!BD62,'Standard Inputs'!BD70,'Standard Inputs'!BD78,'Standard Inputs'!BD86,'Standard Inputs'!BD94,'Standard Inputs'!BD102,'Standard Inputs'!BD110,'Standard Inputs'!BD118,'Standard Inputs'!BD126,'Standard Inputs'!BD134,'Standard Inputs'!BD142,'Standard Inputs'!BD150,'Standard Inputs'!BD158,'Standard Inputs'!BD166,'Standard Inputs'!BD174)","v":false},null,null,null,""]
[null,null,{"$f":"CHOOSE(contam,'Standard Inputs'!BC15,'Standard Inputs'!BC23,'Standard Inputs'!BC31,'Standard Inputs'!BC39,'Standard Inputs'!BC47,'Standard Inputs'!BC55,'Standard Inputs'!BC63,'Standard Inputs'!BC71,'Standard Inputs'!BC79,'Standard Inputs'!BC87,'Standard Inputs'!BC95,'Standard Inputs'!BC103,'Standard Inputs'!BC111,'Standard Inputs'!BC119,'Standard Inputs'!BC127,'Standard Inputs'!BC135,'Standard Inputs'!BC143,'Standard Inputs'!BC151,'Standard Inputs'!BC159,'Standard Inputs'!BC167,'Standard Inputs'!BC175)","v":false},{"$f":"CHOOSE(contam,'Standard Inputs'!BD15,'Standard Inputs'!BD23,'Standard Inputs'!BD31,'Standard Inputs'!BD39,'Standard Inputs'!BD47,'Standard Inputs'!BD55,'Standard Inputs'!BD63,'Standard Inputs'!BD71,'Standard Inputs'!BD79,'Standard Inputs'!BD87,'Standard Inputs'!BD95,'Standard Inputs'!BD103,'Standard Inputs'!BD111,'Standard Inputs'!BD119,'Standard Inputs'!BD127,'Standard Inputs'!BD135,'Standard Inputs'!BD143,'Standard Inputs'!BD151,'Standard Inputs'!BD159,'Standard Inputs'!BD167,'Standard Inputs'!BD175)","v":false},null,null,null,""]
[null,null,{"$f":"CHOOSE(contam,'Standard Inputs'!BC16,'Standard Inputs'!BC24,'Standard Inputs'!BC32,'Standard Inputs'!BC40,'Standard Inputs'!BC48,'Standard Inputs'!BC56,'Standard Inputs'!BC64,'Standard Inputs'!BC72,'Standard Inputs'!BC80,'Standard Inputs'!BC88,'Standard Inputs'!BC96,'Standard Inputs'!BC104,'Standard Inputs'!BC112,'Standard Inputs'!BC120,'Standard Inputs'!BC128,'Standard Inputs'!BC136,'Standard Inputs'!BC144,'Standard Inputs'!BC152,'Standard Inputs'!BC160,'Standard Inputs'!BC168,'Standard Inputs'!BC176)","v":false},{"$f":"CHOOSE(contam,'Standard Inputs'!BD16,'Standard Inputs'!BD24,'Standard Inputs'!BD32,'Standard Inputs'!BD40,'Standard Inputs'!BD48,'Standard Inputs'!BD56,'Standard Inputs'!BD64,'Standard Inputs'!BD72,'Standard Inputs'!BD80,'Standard Inputs'!BD88,'Standard Inputs'!BD96,'Standard Inputs'!BD104,'Standard Inputs'!BD112,'Standard Inputs'!BD120,'Standard Inputs'!BD128,'Standard Inputs'!BD136,'Standard Inputs'!BD144,'Standard Inputs'!BD152,'Standard Inputs'!BD160,'Standard Inputs'!BD168,'Standard Inputs'!BD176)","v":false},null,null,null,""]
[null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(H7:H14,\"\")=8,\"Using a manual design\",\"\")","v":""},{"$f":"IF(COUNTIF(H7:H14,\"\")=16,\"Fill in all gold cells below\",\"\")","v":""}]
[null,null,null,null,"STEP 3:"]
[null,null,null,null,"(Optional for standard designs)",null,{"$f":"IF(input_complete,IF('Standard Inputs'!BC179,IF(ERRORNOTE<>\"\",ERRORNOTE,\"Input Complete -- Results Ready\"),\"Input Complete--Press 'Run Design Program, Generate Results'\"),\"Input Incomplete--Check for Error Messages Below\")","v":"Input Complete -- Results Ready"}]
[null,null,{"$f":"AND(C32,C47,C55,C60,C77,C88,C107,C124)","v":true},null,"Enter or change values in the gold and blue cells below, under \"Manual Inputs\""]
[]
[null,null,null,null,"STEP 4:",null,null,null,{"$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,true,null,{"$f":"IF(input_status=\"input complete -- results ready\",\"Results are ready (no need to click button)\",\"Click here to generate results -->\")","v":"Results are ready (no need to click button)"},null,null,null,{"$f":"\"Direct Capital Cost: \" & IF(input_status<>\"Input Complete -- Results Ready\",input_status,IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Cost buildup error!\",IF(ISERROR(direct_cost),\"Calculation error!\",TEXT(direct_cost,\"$0,0\")))))","v":"Direct Capital Cost: $161,636"}]
[null,null,null,null,null,null,null,null,{"$f":"\"Total Capital Cost: \" & IF(input_status<>\"Input Complete -- Results Ready\",input_status,IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Cost buildup error!\",IF(ISERROR(system_cost),\"Calculation error!\",TEXT(system_cost,\"$0,0\")))))","v":"Total Capital Cost: $264,288"}]
[null,null,null,null,null,null,null,null,{"$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: $26,502 per year (over 17.7 years at 7%)"}]
[null,null,null,null,"MANUAL INPUTS",null,null,null,{"$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: $13,043 per year"}]
[null,null,null,null,"Cells in gold are required; cells in blue are optional",null,null,null,{"$f":"\"Total Annualized Cost: \"&IF(input_status<>\"Input Complete -- Results Ready\",input_status,IF(Missing_Cost,\"Missing Price!\",IF(cost_buildup_error,\"Cost buildup error!\",IF(ISERROR(Annualized_Cost),\"Calculation error!\",TEXT(Annualized_Cost,\"$0,0\")&\" per year (\"&TEXT(TAC_pct_cap,\"0%\")&\" capital, \"&TEXT(TAC_pct_OM,\"0%\")&\" O&M)\"))))","v":"Total Annualized Cost: $39,545 per year (67% capital, 33% O&M)"}]
[null,"Used?","Valid input?","Invalid reason?",null,null,null,"Select units",{"$f":"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.\",IF(warning_details<>\"\",warning_details,\"\")))","v":""}]
[null,null,null,null,"Design Flow (including bypass)","Qw_in",0.03,"MGD"]
[null,null,null,null,"Average Flow (including bypass)","Qwa_in",7.0000000000000001E-3,"MGD"]
[null,null,null,null,"For information:"]
[null,null,null,null,"Treatment system design flow",null,{"$f":"IF(ISERROR(design_flow),\"\",IF(df_units=\"gpm\",Design_Flow_Rate,IF(df_units=\"cubic meters/second\",QW, design_flow)))","v":0.03},{"$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"},{"$f":"\"Current bypass percentage is \"&TEXT(bp_pct,\"0%\")&\". Go to Critical Design Assumptions (link below) to change this value.\"","v":"Current bypass percentage is 0%. Go to Critical Design Assumptions (link below) to change this value."}]
[null,null,{"$f":"IF(OR(df_units=\"\",af_units=\"\"),FALSE,IF(OR(average_flow>design_flow,average_flow<min_avg_flow*design_flow),FALSE,IF(OR(QW_IN=0,QWA_IN=0),FALSE,TRUE)))","v":true},{"$f":"IF(OR(df_units=\"\",af_units=\"\"),\"Choose units for design and average flow\",IF(average_flow>design_flow,\"The average flow should not be greater than the design flow\",IF(average_flow<design_flow*min_avg_flow,\"The average flow must be at least \" & min_avg_flow & \" times design flow\",IF(OR(QW_IN=0,QWA_IN=0),\"Input incomplete\",\"OK\"))))","v":"OK"},null," ",null,{"$f":"IF(C32,\"System Size Inputs OK\",D32)","v":"System Size Inputs OK"},"Adjust bypass percentage"]
[]
[null,{"$f":"IF(Units_rem=3,FALSE,TRUE)","v":true},{"$f":"IF(Influent_conc=\"\",FALSE,TRUE)","v":true},{"$f":"IF(C34,\"OK\",\"Removal Inputs Incomplete\")","v":"OK"},"Influent concentration","Influent_conc_I",5,{"$f":"IF(contam_name=\"radon\",\"pCi/L\",IF(contam_name=\"carbon dioxide\",\"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(B36),TRUE,IF(Rem_I=\"\",FALSE,IF(AND(Units_rem=1,Rem_I>=1),FALSE,IF(AND(Units_rem=2,Rem_I>=Influent_conc),FALSE,TRUE))))","v":true},{"$f":"IF(C36,\"OK\",IF(Rem_I=\"\",\"Removal Inputs Incomplete\",IF(AND(Units_rem=1,Rem_I>=1),\"Set percent removal to a decimal greater than 0 and less than 1\",IF(AND(Units_rem=2,Rem_I>=Influent_conc),\"Set treated water concentration less than influent concentration\",TRUE))))","v":"OK"},{"$f":"IF(NOT(B36),\"Not required\",IF(Units_rem=1,\"Percent removal \",IF(Units_rem=2,\"Treated water concentration\",\"\")))","v":"Treated water concentration"},"Rem_I",0.5,{"$f":"IF(NOT(B36),\"not required\",IF(Units_rem=1,\"decimal between 0 and 1\",IF(contam_name=\"radon\",\"pCi/L\",IF(contam_name=\"carbon dioxide\",\"mg/L\",\"ug/L\"))))","v":"ug/L"}]
[null,{"$f":"IF(Units_rem=3,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B37),TRUE,IF(pH_i=\"\",FALSE,TRUE))","v":true},{"$f":"IF(C37,\"OK\",\"Removal Inputs Incomplete\")","v":"OK"},{"$f":"IF(NOT(B37),\"Not required\",\"Influent pH\")","v":"Not required"},"pH_i",null,{"$f":"IF(NOT(B37),\"not required\",\"SU\")","v":"not required"}]
[null,{"$f":"IF(Units_rem=3,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B38),TRUE,IF(pH_f=\"\",FALSE,IF(pH_f<=pH_i,FALSE,TRUE)))","v":true},{"$f":"IF(C38,\"OK\",IF(pH_f=\"\",\"Removal Inputs Incomplete\",IF(pH_f<=pH_i,\"Set desired treated water pH greater than influent pH\",\"OK\")))","v":"OK"},{"$f":"IF(NOT(B38),\"Not required\",\"Desired treated water pH\")","v":"Not required"},"pH_f",null,{"$f":"IF(NOT(B38),\"not required\",\"SU\")","v":"not required"}]
[null,{"$f":"IF(Units_rem=3,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B39),TRUE,IF(alk_I=\"\",FALSE,TRUE))","v":true},{"$f":"IF(C39,\"OK\",\"Removal Inputs Incomplete\")","v":"OK"},{"$f":"IF(NOT(B39),\"Not required\",\"Influent water alkalinity\")","v":"Not required"},"alk_I",null,{"$f":"IF(NOT(B39),\"not required\",\"mg/L as CaCO3\")","v":"not required"}]
[null,null,{"$f":"IF(SF_KLA=\"\",FALSE,TRUE)","v":true},{"$f":"IF(C40,\"OK\",\"Removal Inputs Incomplete\")","v":"OK"},"Safety factor (Kla)","SF_Kla",1.4,"decimal greater than 1.0","Typical values are 1.2 to 1.4."]
[null,null,{"$f":"IF(SF_HENRY=\"\",FALSE,TRUE)","v":true},{"$f":"IF(C41,\"OK\",\"Removal Inputs Incomplete\")","v":"OK"},"Safety factor (Henry's)","SF_Henry",1.4,"decimal greater than 1.0","Typical values are 1.2 to 1.4."]
[null,{"$f":"IF(Units_rem=3,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B42),TRUE,IF(NOT(AND($C$34:$C$39)),FALSE,IF(T_in=\"\",FALSE,IF(Influent_conc>CO2_max,FALSE,TRUE))))","v":true},{"$f":"IF(NOT(B42),\"OK\",IF(NOT(AND($C$34:$C$39)),\"Removal inputs incomplete\",IF(T_in=\"\",\"Enter operating temperature below\",IF(Influent_conc>CO2_max,\"Influent carbon dioxide concentration exceeds theoretical maximum, based on influent pH and alkalinity\",\"OK\"))))","v":"OK"},"For information:"]
[null,{"$f":"IF(Units_rem=3,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B43),TRUE,IF(NOT(AND($C$34:$C$39)),FALSE,IF(T_in=\"\",FALSE,IF(Influent_conc>CO2_max,FALSE,TRUE))))","v":true},{"$f":"IF(NOT(B43),\"OK\",IF(NOT(AND($C$34:$C$39)),\"\",IF(T_in=\"\",\"\",IF(Influent_conc>CO2_max,\"Adjust influent water chemistry to realistic values\",\"OK\"))))","v":"OK"},"Influent concentration",null,{"$f":"IF(Influent_conc=\"\",\"\",IF(Influent_conc_I=\"\",TEXT(Influent_conc,\"0.00\"),Influent_conc))","v":5},{"$f":"IF(contam_name=\"radon\",\"pCi/L\",IF(contam_name=\"carbon dioxide\",\"mg/L\",\"ug/L\"))","v":"ug/L"},{"$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,{"$f":"IF(contam_name=\"carbon dioxide\",TRUE,FALSE)","v":false},{"$f":"IF(NOT(B44),TRUE,IF(NOT(AND($C$34:$C$39)),FALSE,IF(T_in=\"\",FALSE,IF(CO2_f<CO2_min,FALSE,TRUE))))","v":true},{"$f":"IF(NOT(B44),\"OK\",IF(NOT(AND($C$34:$C$39)),\"Removal inputs incomplete\",IF(T_in=\"\",\"Enter operating temperature below\",IF(CO2_f<CO2_min,\"Target treated water carbon dioxide is less than theoretical minimum in equilibrium with the atmosphere\",\"OK\"))))","v":"OK"},{"$f":"IF(Units_rem=3,\"Target treated water concentration\",\"Treated water concentration\")","v":"Treated water concentration"},null,{"$f":"IF(OR(Influent_conc=\"\",Units_rem_I=\"\"),\"\",IF(Units_rem=1,Influent_conc*(1-Rem_I),IF(Units_rem=2,Rem_I,IF(ISERROR(CO2_f),\"\",TEXT(CO2_f,\"0.00\")))))","v":0.5},{"$f":"IF(contam_name=\"radon\",\"pCi/L\",IF(contam_name=\"carbon dioxide\",\"mg/L\",\"ug/L\"))","v":"ug/L"},{"$f":"IF(contam_name=\"carbon dioxide\",\"The theoretical minimum CO2 concentration in equilibrium with the atmosphere is: \"&IF(ISERROR(CO2_min),\"\",TEXT(CO2_min,\"0.00\")&\" mg/L\"),\"\")","v":""}]
[null,{"$f":"IF(contam_name=\"carbon dioxide\",TRUE,FALSE)","v":false},{"$f":"IF(NOT(B45),TRUE,IF(NOT(AND($C$34:$C$39)),FALSE,IF(T_in=\"\",FALSE,IF(CO2_f<CO2_min,FALSE,TRUE))))","v":true},{"$f":"IF(NOT(B45),\"OK\",IF(NOT(AND($C$34:$C$39)),\"\",IF(T_in=\"\",\"\",IF(CO2_f<CO2_min,\"Therefore, achieving the desired treated water pH is not feasible using carbon dioxide stripping\",\"OK\"))))","v":"OK"},{"$f":"\"Percent removal\"&IF(Units_rem=3,\" required\",\"\")","v":"Percent removal"},null,{"$f":"IF(OR(Influent_conc=\"\",Units_rem_I=\"\"),\"\",IF(Units_rem=1,TEXT(Rem_I,\"0.0%\"),IF(Units_rem=2,TEXT(1-(Rem_I/Influent_conc),\"0.0%\"),IF(Units_rem=3,IF(ISERROR(Rem_in_CO2),\"\",TEXT(Rem_in_CO2,\"0.0%\")),\"\"))))","v":"90.0%"},null,{"$f":"IF(OR(contam_name<>\"carbon dioxide\",NOT(C47)),\"\",\"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(C34:C42,C44)","v":true},{"$f":"IF(C47,\"OK\",IF(NOT(C34),D34,IF(NOT(C35),D35,IF(NOT(C36),D36,IF(NOT(C37),D37,IF(NOT(C38),D38,IF(NOT(C39),D39,IF(NOT(C40),D40,IF(NOT(C41),D41,IF(NOT(C42),D42,IF(NOT(C44),D44,\"OK\")))))))))))","v":"OK"},null,null,null,{"$f":"IF(C47,\"Removal Inputs OK\",D47)","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},{"$f":"IF(NOT(C48),\"\",IF(NOT(C43),D43,IF(NOT(C45),D45,\"\")))","v":""},null,null,null,{"$f":"D48","v":""},{"$f":"IF(D48=\"\",\"\",\"See guidance above\")","v":""}]
[]
[null,null,null,null,"Henry's coefficient","Henry",0.187,"atm m3/m3",{"$f":"\"Note: units for Henry's law constant MUST be atm m3/m3 at \"&OP_PRESS&\" atm and the operating temperature selected below.  For information on converting units, adjusting for temperature, and example coefficients for various contaminants, see the sheet 'Henry's Reference' (link below).\"","v":"Note: units for Henry's law constant MUST be atm m3/m3 at 1 atm and the operating temperature selected below.  For information on converting units, adjusting for temperature, and example coefficients for various contaminants, see the sheet 'Henry's Reference' (link below)."}]
[null,null,null,null,"Molecular weight of contaminant","Mw_in",131.38999999999999,"kg/kilomole","Henry's Coefficient Reference Sheet"]
[null,null,null,null,"Molar volume of contaminant","Mv_in",0.10199999999999999,"m3/kilomole"]
[null,null,null,null,"Boiling point of contaminant","Tb_in",359.7,"degrees Kelvin","If unknown, enter melting point instead"]
[null,null,null,null,"Melting point of contaminant","Tm_in",null,{"$f":"IF(NOT(ISBLANK(TB_IN)),\"not required\",\"degrees Kelvin\")","v":"not required"},"Required only if boiling point is not available"]
[null,null,{"$f":"IF(OR(HENRY=\"\",MW_IN=\"\",MV_IN=\"\",AND(TB_IN=\"\",TM_IN=\"\")),FALSE,TRUE)","v":true},{"$f":"IF(OR(HENRY=\"\",MW_IN=\"\",MV_IN=\"\",AND(TB_IN=\"\",TM_IN=\"\")),\"Contaminant inputs incomplete\",\"OK\")","v":"OK"},null,null,null,{"$f":"IF(C55,\"Contaminant Inputs OK\",D55)","v":"Contaminant Inputs OK"}]
[]
[null,null,null,null,"Operating temperature","T_in",283,"degrees Kelvin","Equilibrium operating temperature. 283 degrees K (10 degrees C) is typical of groundwater. If changed, also change air density and viscosity below, and change Henry's constant above. See sheets \"Air Reference\" (link below) and \"Henry's Reference\" (link above) for information on changing these values."]
[null,null,null,null,"Density of air","PA",1.2470000000000001,"kg/m3","Adjust density and viscosity to match temperature using info on air reference sheet for other operating temperatures (see link below)."]
[null,null,null,null,"Viscosity of air","UA",1.7900000000000001E-5,"kg/m-sec","Air Reference Sheet"]
[null,null,{"$f":"IF(OR(T_in=\"\",PA=\"\",UA=\"\"),FALSE,TRUE)","v":true},{"$f":"IF(C60,\"OK\",\"Operating parameter inputs incomplete\")","v":"OK"},null,null,null,{"$f":"IF(C60,\"Operating Parameter Inputs OK\",D60)","v":"Operating Parameter Inputs OK"}]
[]
[null,null,{"$f":"NOT(Packing_size=\"\")","v":true},null,"Packing size","Packing_Size",2,"inches","Model default inputs are 2 inch tripacks"]
[null,null,{"$f":"NOT(AP=\"\")","v":true},null,"Surface area of packing","AP",157,"m2/m3","See packing reference sheet (link below) for alternate values for different packing materials"]
[null,null,{"$f":"NOT(SP=\"\")","v":true},null,"Critical surface tension of packing","SP",3.3000000000000002E-2,"kg/sec2","Packing Reference Sheet"]
[null,null,{"$f":"NOT(CF=\"\")","v":true},null,"Friction factor","CF",15]
[null,null,null,null,"Alternate packing unit cost","alt_pack_cost",null,"$/cubic foot","Optional. If a packing material other than the default is used, enter a unit cost here."]
[null,null,null,null,"Design program results (for information):"]
[null,null,null,null,"Number of Towers (including redundancy)",null,{"$f":"IF(ISERROR(TOT_COL),\"\",TOT_COL)","v":2},"units","Design program is using the following constraints:"]
[null,null,null,null,"Packing Height",null,{"$f":"IF(ISERROR(PACK_HT),\"\",ROUND(PACK_HT*3.28,1))","v":11.3},"ft",{"$f":"\"Minimum packing height to diameter ratio: \"&MIN_D_RAT&\"x tower diameter\"","v":"Minimum packing height to diameter ratio: 1.5x tower diameter"}]
[null,null,null,null,"Overall Tower Height",null,{"$f":"IF(ISERROR(Shell_Height),\"\",ROUND(Shell_Height*3.28,1))","v":21.3},"ft",{"$f":"\"Maximum packing height to diameter ratio: \"&MAX_D_RAT&\"x tower diameter\"","v":"Maximum packing height to diameter ratio: 10x tower diameter"}]
[null,null,null,null,"Tower Diameter",null,{"$f":"IF(ISERROR(D),\"\",ROUND(D*3.28,1))","v":1.2},"ft",{"$f":"\"Maximum packing height: \"&MAX_PACK&\" meters (\"&MAX_PACK*3.28&\" feet)\"","v":"Maximum packing height: 9.15 meters (30.012 feet)"}]
[null,null,null,null,"Air-To-Water Ratio",null,{"$f":"RATIO&\":1\"","v":"93:1"},null,{"$f":"\"Maximum tower area: \"&MAX_AREA&\" sq. meters (\"&TEXT(MAX_AREA*(3.28^2),\"0.0\")&\" sq. feet)\"","v":"Maximum tower area: 10.5 sq. meters (113.0 sq. feet)"}]
[null,null,null,null,"Liquid Loading Rate",null,{"$f":"L_LOAD","v":6.5861483130000027E-3},"m3/m2 - sec",{"$f":"\"Minimum tower area: \"&MIN_AREA&\" sq. meters (\"&TEXT(MIN_AREA*(3.28^2),\"0.0\")&\" sq. feet)\"","v":"Minimum tower area: 0.01825 sq. meters (0.2 sq. feet)"}]
[null,null,null,null,"Air Loading Rate",null,{"$f":"G_LOAD","v":0.61251179310900028},"m3/m2 - sec","Adjust tower design program constraints"]
[]
[null,null,{"$f":"NOT(AW_DET=\"\")","v":true},null,"Clearwell detention time","AW_Det",5,"minutes","Guidance: 5 to 10 minutes. Enter 0 to remove clearwell (e.g., use existing clearwell)"]
[null,null,{"$f":"IF(NOT(AND(C62:C65,C76)),FALSE,TRUE)","v":true},{"$f":"IF(NOT(C77),\"Tower Design Inputs Incomplete\",\"OK\")","v":"OK"},null,null,null,{"$f":"IF(C77,\"Tower Design Inputs OK\",D77)","v":"Tower Design Inputs OK"}]
[]
[null,{"$f":"b_offgas_valid","v":true},{"$f":"IF(NOT(B79),TRUE,NOT(max_VOC_release=\"\"))","v":true},null,"VOC release at which air pollution control system is needed","max_VOC_release",1,{"$f":"IF(NOT(b_offgas_valid),\"not required\",\"lbs/day\")","v":"lbs/day"},{"$f":"IF(NOT(b_offgas_valid),\"\",\"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,{"$f":"IF(NOT(b_offgas_valid),\"Available off-gas control options not relevant for this contaminant\",IF(max_VOC_release=\"\",\"\",IF(VOC_Release>max_VOC_release,\"Off-gas control system may be required if contaminant is a regulated VOC\",\"Off-gas control system may not be required\")))","v":"Off-gas control system may not be required"}]
[]
[null,{"$f":"b_offgas_valid","v":true},{"$f":"IF(NOT(B82),TRUE,NOT(Offgas_Tech_I=\"\"))","v":true},null,"Off-gas pollution control technology","Offgas_Tech_I","none",{"$f":"IF(NOT(b_offgas_valid),\"not required\",\"<--- pick one\")","v":"<--- pick one"}]
[null,{"$f":"OR(Offgas_Tech=2,Offgas_Tech=3)","v":false},{"$f":"IF(B83,NOT(og_opt1_I=\"\"),TRUE)","v":true},null,"Heat recovery type","og_opt1_I","none",{"$f":"IF(NOT(B83),\"not required\",\"<--- pick one\")","v":"not required"}]
[null,{"$f":"Offgas_Tech=1","v":false},{"$f":"IF(B84,NOT(og_opt2_I=\"\"),TRUE)","v":true},null,"Spent GAC reactivation","og_opt2_I",null,{"$f":"IF(NOT(B84),\"not required\",\"<--- pick one\")","v":"not required"}]
[null,{"$f":"Offgas_Tech=1","v":false},{"$f":"IF(B84,IF(contam_name=\"MTBE\",TRUE,NOT(og_opt3=\"\")),TRUE)","v":true},null,{"$f":"\"GAC bed life\"&IF(contam_name=\"MTBE\",\" (optional)\",\"\")","v":"GAC bed life"},"og_opt3",null,{"$f":"IF(NOT(B85),\"not required\",\"months\")","v":"not required"},{"$f":"IF(AND(Offgas_Tech=1,contam_name=\"MTBE\"),\"Leave blank to use default calculation\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(AND(Offgas_Tech=1,og_opt3=\"\",contam_name=\"MTBE\"),\"For information:\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF(AND(Offgas_Tech=1,og_opt3=\"\",contam_name=\"MTBE\"),\"Calculated GAC bed life\",\"\")","v":""},null,{"$f":"IF(AND(Offgas_Tech=1,og_opt3=\"\",contam_name=\"MTBE\"),bed_life,\"\")","v":""},{"$f":"IF(AND(Offgas_Tech=1,og_opt3=\"\",contam_name=\"MTBE\"),\"months\",\"\")","v":""}]
[null,null,{"$f":"IF(NOT(AND(C79,C82:C85)),FALSE,TRUE)","v":true},{"$f":"IF(NOT(C88),\"Offgas Inputs Incomplete\",\"OK\")","v":"OK"},null,null,null,{"$f":"IF(C88,\"Off-gas Inputs OK\",D88)","v":"Off-gas Inputs OK"}]
[]
[null,null,null,null,"Number of booster pumps","num_pumps_I",null,"pumps","Enter 0 to exclude booster pumps (e.g., use existing pumps). Leave blank to accept model default calculations."]
[null,null,{"$f":"IF(ISERROR(QP),FALSE,IF(QP>max_pump_size,FALSE,TRUE))","v":true},{"$f":"IF(C91=FALSE,\"Warning: insufficient number of pumps\",\"\")","v":""},"For information: # of booster pumps",null,{"$f":"IF(ISERROR(NUM_OF_PUMPS),\"\",NUM_OF_PUMPS)","v":2},"pumps"]
[]
[null,null,null,null,"Number of blowers","parallel_I",null,"blowers","Designs should always include at least one blower. Leave blank to accept model default calculations."]
[null,null,{"$f":"IF(ISERROR(Q_BLOWER),FALSE,IF(Q_BLOWER>max_blow_size,FALSE,TRUE))","v":true},{"$f":"IF(C94=FALSE,\"Warning: insufficient number of blowers\",\"\")","v":""},"For information: # of blowers",null,{"$f":"IF(ISERROR(PARALLEL),\"\",PARALLEL)","v":2},"blowers"]
[]
[null,null,null,null,"Number of redundant towers to be added","NRD_I",null,"units","Leave blank to accept redundancy frequency specified in critical design assumptions"]
[null,null,null,null,"For information: Redundant towers",null,{"$f":"IF(ISERROR(NRD_col),\"\",NRD_col)","v":0},"units"]
[null,null,null,null,"Component level","component_level_I",null,"<-- pick or leave blank","Leave blank to use low cost components"]
[null,null,null,null,"System automation","manual_I","fully automated","<-- pick or leave blank","Leave blank to allow model to pick based on component level"]
[null,null,null,null,"Include buildings?","include_buildings_I",null,"<-- pick or leave blank","Leave blank to include buildings"]
[null,null,null,null,"Include HVAC?","include_HVAC_I",null,"<-- pick or leave blank","Leave blank to allow model to pick based on component level and building type"]
[null,null,null,null,"Include land?","include_land_I",null,"<-- pick or leave blank","Leave blank to include land"]
[null,null,null,null,"For information: Component level",null,{"$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":"D91","v":""}]
[null,null,null,null,null,null,null,{"$f":"D94","v":""}]
[null,null,{"$f":"IF(NOT(AND(C91,C94)),FALSE,TRUE)","v":true},{"$f":"IF(NOT(C107),\"Optional Inputs Incomplete\",\"OK\")","v":"OK"},null,null,null,{"$f":"IF(C107,\"Optional Inputs OK\",D107)","v":"Optional Inputs OK"}]
[]
[null,null,null,null,"Retrofit","retrofit_I",null,"<-- pick or leave blank","Select to calculate costs to retrofit a system for a new contaminant or greater removal"]
[null,{"$f":"IF(retrofit=1,TRUE,FALSE)","v":false},{"$f":"IF(r_xtraheight_I=\"\",TRUE,IF(r_xtraheight_units=\"\",FALSE,TRUE))","v":true},null,"Additional height added per tower","r_xtraheight_I",null,null,{"$f":"IF(retrofit=0,\"\",\"Current height between redistribution rings is \"&r_ring_space_ft&\" ft. Enter 0 or leave blank to retrofit by adjusting air-to-water ratio only\")","v":""}]
[null,{"$f":"IF(r_new_contam=1,TRUE,FALSE)","v":false},{"$f":"IF(B111,NOT(r_Henry=\"\"),TRUE)","v":true},null,"Henry's coefficient for new contaminant","r_Henry",null,{"$f":"IF(B111,\"atm m3/m3\",\"not required\")","v":"not required"},"See above for notes on Henry's constant"]
[null,false,{"$f":"IF(B112,NOT(r_Mw_in=\"\"),TRUE)","v":true},null,"Molecular weight of new contaminant","r_Mw_in",null,{"$f":"IF(B112,\"kg/kilomole\",\"not required\")","v":"not required"}]
[null,false,{"$f":"IF(B113,NOT(r_Mv_in=\"\"),TRUE)","v":true},null,"Molar volume of new contaminant","r_Mv_in",null,{"$f":"IF(B113,\"m3/kilomole\",\"not required\")","v":"not required"}]
[null,false,{"$f":"IF(B114,NOT(r_Tb_in=\"\"),TRUE)","v":true},null,"Boiling point of new contaminant","r_Tb_in",null,{"$f":"IF(B114,\"degrees Kelvin\",\"not required\")","v":"not required"}]
[null,{"$f":"IF(r_new_contam=1,IF(r_Tb_in=\"\",TRUE,FALSE),FALSE)","v":false},{"$f":"IF(B115,NOT(r_Tm_in=\"\"),TRUE)","v":true},null,"Melting point of new contaminant","r_Tm_in",null,{"$f":"IF(B115,\"degrees Kelvin\",\"not required\")","v":"not required"}]
[null,false,{"$f":"IF(B116,NOT(r_influent_conc_I=\"\"),TRUE)","v":true},null,"Influent concentration of new contaminant","r_influent_conc_I",null,{"$f":"IF(B116,\"ug/L\",\"not required\")","v":"not required"}]
[null,false,{"$f":"IF(B117,NOT(r_units_rem_I=\"\"),TRUE)","v":true},null,"Removal input type for new contaminant","r_units_rem_I",null,{"$f":"IF(B117,\"<--- pick one\",\"not required\")","v":"not required"}]
[null,{"$f":"IF(retrofit=1,TRUE,FALSE)","v":false},{"$f":"IF(NOT(B118),TRUE,IF(r_rem_I=\"\",FALSE,IF(AND(r_units_rem=1,r_rem_I>=1),FALSE,IF(AND(r_units_rem=2,r_rem_I>=r_influent_conc),FALSE,IF(r_new_contam=0,CHOOSE(r_units_rem,r_rem_I>Rem_I,r_rem_I<Rem_I),TRUE)))))","v":true},null,{"$f":"IF(r_new_contam=1,IF(r_units_rem=1,\"Percent removal for new contaminant\", IF(r_units_rem=2,\"Treated water concentration of new contaminant\",\"\")),IF(r_units_rem=1,\"New percent removal\", IF(r_units_rem=2,\"New treated water concentration\",\"\")))","v":"New treated water concentration"},"r_rem_I",null,{"$f":"IF(B118,IF(r_units_rem=1,\"decimal between 0 and 1\",IF(AND(contam_name=\"radon\",r_new_contam=0),\"pCi/L\",IF(AND(contam_name=\"carbon dioxide\",r_new_contam=0),\"mg/L\",\"ug/L\"))),\"not required\")","v":"not required"}]
[null,null,null,null,{"$f":"IF(r_new_contam=1,\"\",\"For information:\")","v":"For information:"}]
[null,null,null,null,{"$f":"IF(r_new_contam=1,\"For Information:\",\"Original \"&IF(OR(Units_rem=2,Units_rem=3),\"percent removal\", IF(Units_rem=1,\"treated water concentration\",\"\")))","v":"Original percent removal"},null,{"$f":"IF(OR(retrofit=0,r_influent_conc=\"\",r_units_rem=\"\",r_new_contam=1),\"\",G45)","v":""},{"$f":"IF(OR(retrofit=0,r_units_rem=2,r_new_contam=1),\"\",IF(contam_name=\"radon\",\"pCi/L\",IF(contam_name=\"carbon dioxide\",\"mg/L\",\"ug/L\")))","v":""}]
[null,null,null,null,{"$f":"IF(r_new_contam=1,IF(r_units_rem=2,\"Percent removal for new contaminant\", IF(r_units_rem=1,\"Treated water concentration of new contaminant\",\"\")),IF(r_units_rem=2,\"New percent removal\", IF(r_units_rem=1,\"New treated water concentration\",\"\")))","v":"New percent removal"},null,{"$f":"IF(retrofit=0,\"\",IF(AND(r_new_contam=1,OR(r_influent_conc_I=\"\",r_units_rem_I=\"\")),\"\",IF(r_rem_I=\"\",\"\",IF(r_units_rem=1,r_influent_conc*(1-r_rem_I),IF(r_units_rem=2,TEXT(r_P_REM,\"0.0%\"))))))","v":""},{"$f":"IF(OR(retrofit=0,r_units_rem=2),\"\",IF(AND(contam_name=\"radon\",r_new_contam=0),\"pCi/L\",IF(AND(contam_name=\"carbon dioxide\",r_new_contam=0),\"mg/L\",\"ug/L\")))","v":""}]
[null,null,null,null,"New tower height",null,{"$f":"IF(OR(ISERROR(r_Shell_height),retrofit=0),\"\",IF(r_xtraheight=0,\"unchanged\",ROUND(r_Shell_height*3.28,1)))","v":""},{"$f":"IF(OR(retrofit=0,r_xtraheight=0),\"\",\"ft\")","v":""}]
[null,null,null,null,"New air-to-water ratio",null,{"$f":"IF(retrofit=0,\"\",IF(r_RATIO=RATIO,\"unchanged\",r_RATIO&\":1\"))","v":""}]
[null,null,{"$f":"IF(NOT(AND(C110:C118)),FALSE,TRUE)","v":true},{"$f":"IF(NOT(C124),IF(AND(r_units_rem=1,r_rem_I>=1),\"Set percent removal to a decimal greater than 0 and less than 1\",IF(AND(r_new_contam=1,r_units_rem=2,r_rem_I>=r_influent_conc),\"Set treated water concentration less than influent concentration\",IF(AND(r_new_contam=0,OR(AND(r_units_rem=1,r_rem_I<=Rem_I),AND(r_units_rem=2,r_rem_I>=Rem_I))),\"New removal must be greater than old removal\",IF(AND(B110,NOT(C110)),\"Choose units for additional tower height\",\"Retrofit Inputs Incomplete\")))),\"OK\")","v":"OK"},null,null,null,{"$f":"IF(C124,\"Retrofit Inputs OK\",D124)","v":"Retrofit Inputs OK"}]

{"sheet":"OUTPUT","index":3,"n_rows":428,"n_cols":35,"rows_kept":428,"cut":false,"hidden":false,"merged":[[31,32,32,33],[350,4,350,5],[32,19,32,21],[31,23,31,31],[32,23,32,25],[32,26,32,28],[32,29,32,31],[31,0,33,0],[31,1,33,1],[31,2,33,3],[31,4,33,5],[31,6,33,7],[354,8,354,11],[6,3,6,4],[7,3,7,4],[350,2,350,3],[31,22,33,22],[31,8,33,8],[31,9,33,9],[31,10,33,10],[31,11,33,11],[31,12,33,12],[31,13,31,21],[32,13,32,15],[32,16,32,18]]}
["OUTPUT SUMMARY"]
[null,"Parameter","Value","Units"]
[null,"Technology","PTA"]
[null,"Contaminant",{"$f":"contam_name&IF(retrofit=1,\" Retrofit\",\"\")","v":"TCE"}]
[null,{"$f":"IF(retrofit=1,\"Original \",\"\")&\"Percent Removal\"","v":"Percent Removal"},{"$f":"P_REM","v":0.9}]
[null,"System Size Category",{"$f":"IF(ss_cat2=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,{"$f":"IF(retrofit=1,\"Original Packing Height\",\"Packing Height\")","v":"Packing Height"},{"$f":"ROUND(PACK_HT*3.28,1)","v":11.3},"ft"]
[null,{"$f":"IF(retrofit=1,\"Original Overall Tower Height\",\"Overall Tower Height\")","v":"Overall Tower Height"},{"$f":"ROUND(Shell_Height*3.28,1)","v":21.3},"ft"]
[null,"Tower Diameter",{"$f":"ROUND(D*3.28,1)","v":1.2},"ft"]
[null,{"$f":"IF(retrofit=1,\"Original A:W Ratio\",\"Air-To-Water Ratio\")","v":"Air-To-Water Ratio"},{"$f":"RATIO&\":1\"","v":"93:1"}]
[null,"Liquid Loading Rate",{"$f":"L_LOAD","v":6.5861483130000027E-3},"m3/m2 - sec"]
[null,{"$f":"IF(retrofit=1,\"Original Air Load Rate\",\"Air Loading Rate\")","v":"Air Loading Rate"},{"$f":"G_LOAD","v":0.61251179310900028},"m3/m2 - sec"]
[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",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",direct_cost)))","v":161636.03855092413},"Details",{"$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",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",addon_cost)","v":1755.0461250982694},"Details"]
[null,"Indirect Capital Cost",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",indirect_cost)","v":100897.02116700003},"Details",{"$f":"IF(retrofit=1,\"After Retrofit:\",\"\")","v":""}]
[null,"Total Capital Cost",{"$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":264288.10584302241},"Details",{"$f":"IF(retrofit=1,\"New Tower Height\",\"\")","v":""},{"$f":"IF(OR(ISERROR(r_Shell_height),retrofit=0),\"\",IF(r_xtraheight=0,\"unchanged\",ROUND(r_Shell_height*3.3,1)))","v":""},{"$f":"IF(retrofit=1,\"ft\",\"\")","v":""}]
[null,{"$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 17.7 years at 7%)"},{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",Annualized_Capital_Cost)","v":26501.902962456486},"Details"]
[null,"Annual O&M Cost (per year)",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",om_cost)","v":13042.659537324102},"Details",{"$f":"IF(retrofit=1,\"New A:W Ratio\",\"\")","v":""},{"$f":"IF(retrofit=0,\"\",IF(r_RATIO=RATIO,\"unchanged\",r_RATIO&\":1\"))","v":""}]
[null,{"$f":"\"Total Annualized Cost (per year\"&IF(OR(input_status<>\"input complete -- results ready\",ISERROR(OR(TAC_pct_cap,TAC_pct_OM))),\"\",\", \"&TEXT(TAC_pct_cap,\"0%\")&\" capital, \"&TEXT(TAC_pct_OM,\"0%\")&\" O&M\")&\")\"","v":"Total Annualized Cost (per year, 67% capital, 33% O&M)"},{"$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":39544.562499780586},"Details",{"$f":"IF(retrofit=1,\"New Air Load Rate\",\"\")","v":""},{"$f":"IF(retrofit=0,\"\",IF(r_RATIO=RATIO,\"unchanged\",r_G_Load))","v":""},{"$f":"IF(retrofit=1,\"m3/m2 - sec\",\"\")","v":""}]
[null,"Annualized cost per 1,000 gallons average flow",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",C402)))","v":15.477323874669505}]
[null,"Annualized cost per household per year",{"$f":"IF(input_status<>\"input complete -- results ready\",\"Action required\",IF(Missing_Cost,\"Missing cost!\",IF(cost_buildup_error,\"Error in buildup!\",C403)))","v":1559.6286557522681}]
[]
["Direct Capital Cost Details (items in italics, without a 1 in the \"Use?\" column, represent alternate costs and are excluded from total)"]
["WBS #","Item","Design Quantity",null,"Design Size",null,"Size used in estimate",null,"Unit Cost","Total Cost","Useful Life","Use?","Full Line Item Name","Resulting priority selection (after considering whether this is a retrofit scenario)",null,null,null,null,null,null,null,null,"Include in Retrofit?","Baseline priority selection",null,null,null,null,null,null,null,null,"Useful Life"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Small (<1 mgd)",null,null,"Medium (1-10 mgd)",null,null,"Large (>10 mgd)",null,null,null,"Small (<1 mgd)",null,null,"Medium (1-10 mgd)",null,null,"Large (>10 mgd)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Mid","High","Low","Mid","High","Low","Mid","High",null,"Low","Mid","High","Low","Mid","High","Low","Mid","High","Count?","Depreciation"]
["1.","Aeration Towers"]
["1.1","Shell"]
["1.1.1","Stainless Steel",{"$f":"TOT_COL","v":2},"units",{"$f":"col_vol","v":179.22824937301101},"gal",{"$f":"IF(curve=1,col_vol,VLOOKUP(col_vol,ss_shell_cost_cl,2))","v":179.22824937301101},"gal",{"$f":"IF(curve=1,ss_shell_eq,VLOOKUP(col_vol,ss_shell_cost_cl,3))","v":33897.857925483026},{"$f":"IF(I37=\"contact vendor\",\"--\",C37*I37)","v":67795.715850966051},{"$f":"VLOOKUP(col_vol,ss_shell_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,{"$f":"$B$35&\" - \"&$B$36&\" - \"&B37","v":"Aeration Towers - Shell - Stainless Steel"},{"$f":"IF(retrofit=1,$W37*X37,IF(ISBLANK(X37),\"\",X37))","v":3},3,1,3,3,1,3,{"$f":"IF(retrofit=1,$W37*AE37,IF(ISBLANK(AE37),\"\",AE37))","v":3},1,0,3,3,1,3,3,1,3,3,1,{"$f":"IF(ISERROR(K37*L37),0,IF(K37<1,0,L37))","v":0},{"$f":"IF(AG37,J37/K37,0)","v":0}]
["1.1.1","Fiberglass",{"$f":"TOT_COL","v":2},"units",{"$f":"col_vol","v":179.22824937301101},"gal",{"$f":"IF(curve=1,col_vol,VLOOKUP(col_vol,fg_shell_cost_cl,2))","v":179.22824937301101},"gal",{"$f":"IF(curve=1,fg_shell_eq,VLOOKUP(col_vol,fg_shell_cost_cl,3))","v":27368.512862186086},{"$f":"IF(I38=\"contact vendor\",\"--\",C38*I38)","v":54737.025724372172},{"$f":"VLOOKUP(col_vol,fg_shell_cost_cl,IF(ss_cat=\"large\",4,5))","v":18},1,{"$f":"$B$35&\" - \"&$B$36&\" - \"&B38","v":"Aeration Towers - Shell - Fiberglass"},1,2,2,1,2,2,1,2,2,0,1,2,2,1,2,2,1,2,2,1,3040.9458735762319]
["1.1.1","Aluminum",{"$f":"TOT_COL","v":2},"units",{"$f":"col_vol","v":179.22824937301101},"gal",{"$f":"IF(curve=1,col_vol,VLOOKUP(col_vol,al_shell_cost_cl,2))","v":179.22824937301101},"gal",{"$f":"IF(curve=1,al_shell_eq,VLOOKUP(col_vol,al_shell_cost_cl,3))","v":27746.524497353224},{"$f":"IF(I39=\"contact vendor\",\"--\",C39*I39)","v":55493.048994706449},{"$f":"VLOOKUP(col_vol,al_shell_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,{"$f":"$B$35&\" - \"&$B$36&\" - \"&B39","v":"Aeration Towers - Shell - Aluminum"},2,1,3,2,1,3,2,1,3,0,2,1,3,2,1,3,2,1,3,0,0]
["1.2","Support Plate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["1.2.1","Stainless Steel",{"$f":"TOT_COL","v":2},"units",{"$f":"AREA","v":0.10437815356254335},"square m",{"$f":"IF(curve=1,AREA,VLOOKUP(AREA,ss_splate_cost_cl,2))","v":0.10437815356254335},"square m",{"$f":"IF(curve=1,ss_splate_eq,VLOOKUP(AREA,ss_splate_cost_cl,3))","v":1712.4347154242914},{"$f":"IF(I41=\"contact vendor\",\"--\",C41*I41)","v":3424.8694308485829},{"$f":"VLOOKUP(AREA,ss_splate_cost_cl,IF(ss_cat=\"large\",4,5))","v":30},0,{"$f":"$B$35&\" - \"&$B$40&\" - \"&B41","v":"Aeration Towers - Support Plate - Stainless Steel"},{"$f":"IF(retrofit=1,$W41*X41,IF(ISBLANK(X41),\"\",X41))","v":2},1,1,2,1,1,2,1,1,0,2,1,1,2,1,1,2,1,1,0,0]
["1.2.1","Plastic",{"$f":"TOT_COL","v":2},"units",{"$f":"AREA","v":0.10437815356254335},"square m",{"$f":"IF(curve=1,AREA,VLOOKUP(AREA,pl_splate_cost_cl,2))","v":0.10437815356254335},"square m",{"$f":"IF(curve=1,pl_splate_eq,VLOOKUP(AREA,pl_splate_cost_cl,3))","v":2616.1520835311107},{"$f":"IF(I42=\"contact vendor\",\"--\",C42*I42)","v":5232.3041670622215},{"$f":"VLOOKUP(AREA,pl_splate_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"$B$35&\" - \"&$B$40&\" - \"&B42","v":"Aeration Towers - Support Plate - Plastic"},1,2,2,1,2,2,1,2,2,0,1,2,2,1,2,2,1,2,2,1,261.61520835311109]
["1.3","Liquid Distributor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["1.3.1","Stainless Steel",{"$f":"TOT_COL","v":2},"units",{"$f":"AREA","v":0.10437815356254335},"square m",{"$f":"IF(curve=1,AREA,VLOOKUP(AREA,ss_ldist_cost_cl,2))","v":0.10437815356254335},"square m",{"$f":"IF(curve=1,ss_ldist_eq,VLOOKUP(AREA,ss_ldist_cost_cl,3))","v":2464.7150525600182},{"$f":"IF(I44=\"contact vendor\",\"--\",C44*I44)","v":4929.4301051200364},{"$f":"VLOOKUP(AREA,ss_ldist_cost_cl,IF(ss_cat=\"large\",4,5))","v":30},0,{"$f":"$B$35&\" - \"&$B$43&\" - \"&B44","v":"Aeration Towers - Liquid Distributor - Stainless Steel"},{"$f":"IF(retrofit=1,$W44*X44,IF(ISBLANK(X44),\"\",X44))","v":2},1,1,2,1,1,2,1,1,0,2,1,1,2,1,1,2,1,1,0,0]
["1.3.1","Plastic",{"$f":"TOT_COL","v":2},"units",{"$f":"AREA","v":0.10437815356254335},"square m",{"$f":"IF(curve=1,AREA,VLOOKUP(AREA,pl_ldist_cost_cl,2))","v":0.10437815356254335},"square m",{"$f":"IF(curve=1,pl_ldist_eq,VLOOKUP(AREA,pl_ldist_cost_cl,3))","v":5319.9447935653625},{"$f":"IF(I45=\"contact vendor\",\"--\",C45*I45)","v":10639.889587130725},{"$f":"VLOOKUP(AREA,pl_ldist_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"$B$35&\" - \"&$B$43&\" - \"&B45","v":"Aeration Towers - Liquid Distributor - Plastic"},1,2,2,1,2,2,1,2,2,0,1,2,2,1,2,2,1,2,2,1,531.9944793565362]
["1.4","Liquid Redistributor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["1.4.1","Stainless Steel",{"$f":"tot_R","v":2},"units",{"$f":"AREA","v":0.10437815356254335},"square m",{"$f":"IF(curve=1,AREA,VLOOKUP(AREA,ss_redist_cost_cl,2))","v":0.10437815356254335},"square m",{"$f":"IF(curve=1,ss_redist_eq,VLOOKUP(AREA,ss_redist_cost_cl,3))","v":2621.3194147255854},{"$f":"IF(I47=\"contact vendor\",\"--\",C47*I47)","v":5242.6388294511707},{"$f":"VLOOKUP(AREA,ss_redist_cost_cl,IF(ss_cat=\"large\",4,5))","v":30},0,{"$f":"$B$35&\" - \"&$B$46&\" - \"&B47","v":"Aeration Towers - Liquid Redistributor - Stainless Steel"},{"$f":"IF(retrofit=1,$W47*X47,IF(ISBLANK(X47),\"\",X47))","v":2},1,1,2,1,1,2,{"$f":"IF(retrofit=1,$W47*AE47,IF(ISBLANK(AE47),\"\",AE47))","v":1},1,0,2,1,1,2,1,1,2,1,1,0,0]
["1.4.1","Plastic",{"$f":"tot_R","v":2},"units",{"$f":"AREA","v":0.10437815356254335},"square m",{"$f":"IF(curve=1,AREA,VLOOKUP(AREA,pl_redist_cost_cl,2))","v":0.10437815356254335},"square m",{"$f":"IF(curve=1,pl_redist_eq,VLOOKUP(AREA,pl_redist_cost_cl,3))","v":6098.1652350062523},{"$f":"IF(I48=\"contact vendor\",\"--\",C48*I48)","v":12196.330470012505},{"$f":"VLOOKUP(AREA,pl_redist_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"$B$35&\" - \"&$B$46&\" - \"&B48","v":"Aeration Towers - Liquid Redistributor - Plastic"},1,2,2,1,2,2,1,2,2,0,1,2,2,1,2,2,1,2,2,1,609.81652350062518]
["1.5","Packing",{"$f":"Pv_ft","v":25.314375228201527},"cubic ft",{"$f":"Packing_size","v":2},"inches",{"$f":"IF(alt_pack_cost=\"\",VLOOKUP(Packing_size,packing_cost_cl,2),Packing_size)","v":2},"inches",{"$f":"IF(alt_pack_cost=\"\",VLOOKUP(Packing_size,packing_cost_cl,3),alt_pack_cost)","v":28.81312904629252},{"$f":"IF(I49=\"contact vendor\",\"--\",C49*I49)","v":729.38636017644126},{"$f":"VLOOKUP(Packing_size,packing_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"$B$35&\" - \"&B49","v":"Aeration Towers - Packing"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,36.469318008822064]
["2.","Pumps and Blowers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["2.1","Booster Pumps",{"$f":"tot_pumps","v":2},"units",{"$f":"QP","v":13.020833333333332},"gpm",{"$f":"IF(curve=1,QP,VLOOKUP(QP,pump_cost_cl,2))","v":13.020833333333332},"gpm",{"$f":"IF(C51=0,\"NA\",IF(curve=1,pump_eq,VLOOKUP(QP,pump_cost_cl,3)))","v":4286.2068024276887},{"$f":"IF(C51=0,\"--\",IF(I51=\"contact vendor\",\"--\",C51*I51))","v":8572.4136048553773},{"$f":"IF(C51=0,\"NA\",VLOOKUP(QP,pump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":17},1,{"$f":"$B$50&\" - \"&B51","v":"Pumps and Blowers - Booster Pumps"},{"$f":"IF(retrofit=1,$W51*X51,IF(ISBLANK(X51),\"\",X51))","v":1},1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,504.25962381502222]
["2.2","Acid Metering Pumps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["2.2.1","PVC - Motor Driven",{"$f":"HCl_pumps","v":0},"units",{"$f":"IF(C53=0,\"NA\",HCl_pump_rate)","v":"NA"},{"$f":"IF(C53=0,\"\",\"gph\")","v":""},{"$f":"IF(C53=0,\"NA\",IF(curve=1,HCl_pump_rate,VLOOKUP(HCl_pump_rate,pvc_mmpump_cost_cl,2)))","v":"NA"},{"$f":"IF(C53=0,\"\",\"gph\")","v":""},{"$f":"IF(C53=0,\"NA\",IF(curve=1,pvc_mmpump_eq_hcl,VLOOKUP(HCl_pump_rate,pvc_mmpump_cost_cl,3)))","v":"NA"},{"$f":"IF(C53=0,\"--\",IF(I53=\"contact vendor\",\"--\",C53*I53))","v":"--"},{"$f":"IF(C53=0,\"NA\",VLOOKUP(HCl_pump_rate,pvc_mmpump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$50&\" - \"&$B$52&\" - \"&B53","v":"Pumps and Blowers - Acid Metering Pumps - PVC - Motor Driven"},{"$f":"IF(retrofit=1,$W53*X53,IF(ISBLANK(X53),\"\",X53))","v":2},1,1,2,2,1,2,2,1,0,2,1,1,2,2,1,2,2,1,0,0]
["2.2.1","PVC - Electric",{"$f":"HCl_pumps","v":0},"units",{"$f":"IF(C54=0,\"NA\",HCl_pump_rate)","v":"NA"},{"$f":"IF(C54=0,\"\",\"gph\")","v":""},{"$f":"IF(C54=0,\"NA\",IF(curve=1,HCl_pump_rate,VLOOKUP(HCl_pump_rate,pvc_empump_cost_cl,2)))","v":"NA"},{"$f":"IF(C54=0,\"\",\"gph\")","v":""},{"$f":"IF(C54=0,\"NA\",IF(curve=1,pvc_empump_eq_hcl,VLOOKUP(HCl_pump_rate,pvc_empump_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C54=0,\"NA\",VLOOKUP(HCl_pump_rate,pvc_empump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$50&\" - \"&$B$52&\" - \"&B54","v":"Pumps and Blowers - Acid Metering Pumps - PVC - Electric"},1,2,2,1,1,2,1,1,2,0,1,2,2,1,1,2,1,1,2,0,0]
["2.3","Sodium Hydroxide Metering Pumps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["2.3.1","PVC - Motor Driven",{"$f":"NaOH_pumps","v":0},"units",{"$f":"IF(C56=0,\"NA\",NaOH_pump_rate)","v":"NA"},{"$f":"IF(C56=0,\"\",\"gph\")","v":""},{"$f":"IF(C56=0,\"NA\",IF(curve=1,NaOH_pump_rate,VLOOKUP(NaOH_pump_rate,pvc_mmpump_cost_cl,2)))","v":"NA"},{"$f":"IF(C56=0,\"\",\"gph\")","v":""},{"$f":"IF(C56=0,\"NA\",IF(curve=1,pvc_mmpump_eq_naoh,VLOOKUP(NaOH_pump_rate,pvc_mmpump_cost_cl,3)))","v":"NA"},{"$f":"IF(C56=0,\"--\",IF(I56=\"contact vendor\",\"--\",C56*I56))","v":"--"},{"$f":"IF(C56=0,\"NA\",VLOOKUP(NaOH_pump_rate,pvc_mmpump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$50&\" - \"&$B$55&\" - \"&B56","v":"Pumps and Blowers - Sodium Hydroxide Metering Pumps - PVC - Motor Driven"},{"$f":"IF(retrofit=1,$W56*X56,IF(ISBLANK(X56),\"\",X56))","v":3},3,2,3,3,2,3,{"$f":"IF(retrofit=1,$W56*AE56,IF(ISBLANK(AE56),\"\",AE56))","v":3},2,0,3,3,2,3,3,2,3,3,2,0,0]
["2.3.1","Stainless Steel - Motor Driven",{"$f":"NaOH_pumps","v":0},"units",{"$f":"IF(C57=0,\"NA\",NaOH_pump_rate)","v":"NA"},{"$f":"IF(C57=0,\"\",\"gph\")","v":""},{"$f":"IF(C57=0,\"NA\",IF(curve=1,NaOH_pump_rate,VLOOKUP(NaOH_pump_rate,ss_mmpump_cost_cl,2)))","v":"NA"},{"$f":"IF(C57=0,\"\",\"gph\")","v":""},{"$f":"IF(C57=0,\"NA\",IF(curve=1,ss_mmpump_eq_naoh,VLOOKUP(NaOH_pump_rate,ss_mmpump_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C57=0,\"NA\",VLOOKUP(NaOH_pump_rate,ss_mmpump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$50&\" - \"&$B$55&\" - \"&B57","v":"Pumps and Blowers - Sodium Hydroxide Metering Pumps - Stainless Steel - Motor Driven"},4,4,1,4,4,1,4,4,1,0,4,4,1,4,4,1,4,4,1,0,0]
["2.3.1","PVC - Electric",{"$f":"NaOH_pumps","v":0},"units",{"$f":"IF(C58=0,\"NA\",NaOH_pump_rate)","v":"NA"},{"$f":"IF(C58=0,\"\",\"gph\")","v":""},{"$f":"IF(C58=0,\"NA\",IF(curve=1,NaOH_pump_rate,VLOOKUP(NaOH_pump_rate,pvc_empump_cost_cl,2)))","v":"NA"},{"$f":"IF(C58=0,\"\",\"gph\")","v":""},{"$f":"IF(C58=0,\"NA\",IF(curve=1,pvc_empump_eq_naoh,VLOOKUP(NaOH_pump_rate,pvc_empump_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C58=0,\"NA\",VLOOKUP(NaOH_pump_rate,pvc_empump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$50&\" - \"&$B$55&\" - \"&B58","v":"Pumps and Blowers - Sodium Hydroxide Metering Pumps - PVC - Electric"},1,2,4,1,2,4,1,2,4,0,1,2,4,1,2,4,1,2,4,0,0]
["2.3.1","Stainless Steel - Electric",{"$f":"NaOH_pumps","v":0},"units",{"$f":"IF(C59=0,\"NA\",NaOH_pump_rate)","v":"NA"},{"$f":"IF(C59=0,\"\",\"gph\")","v":""},{"$f":"IF(C59=0,\"NA\",IF(curve=1,NaOH_pump_rate,VLOOKUP(NaOH_pump_rate,ss_empump_cost_cl,2)))","v":"NA"},{"$f":"IF(C59=0,\"\",\"gph\")","v":""},{"$f":"IF(C59=0,\"NA\",IF(curve=1,ss_empump_eq_naoh,VLOOKUP(NaOH_pump_rate,ss_empump_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C59=0,\"NA\",VLOOKUP(NaOH_pump_rate,ss_empump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$50&\" - \"&$B$55&\" - \"&B59","v":"Pumps and Blowers - Sodium Hydroxide Metering Pumps - Stainless Steel - Electric"},{"$f":"IF(retrofit=1,$W59*X59,IF(ISBLANK(X59),\"\",X59))","v":2},{"$f":"IF(retrofit=1,$W59*Y59,IF(ISBLANK(Y59),\"\",Y59))","v":1},{"$f":"IF(retrofit=1,$W59*Z59,IF(ISBLANK(Z59),\"\",Z59))","v":3},{"$f":"IF(retrofit=1,$W59*AA59,IF(ISBLANK(AA59),\"\",AA59))","v":2},{"$f":"IF(retrofit=1,$W59*AB59,IF(ISBLANK(AB59),\"\",AB59))","v":1},{"$f":"IF(retrofit=1,$W59*AC59,IF(ISBLANK(AC59),\"\",AC59))","v":3},{"$f":"IF(retrofit=1,$W59*AD59,IF(ISBLANK(AD59),\"\",AD59))","v":2},{"$f":"IF(retrofit=1,$W59*AE59,IF(ISBLANK(AE59),\"\",AE59))","v":1},{"$f":"IF(retrofit=1,$W59*AF59,IF(ISBLANK(AF59),\"\",AF59))","v":3},0,2,1,3,2,1,3,2,1,3,{"$f":"IF(ISERROR(K59*L59),0,IF(K59<1,0,L59))","v":0},{"$f":"IF(AG59,J59/K59,0)","v":0}]
["2.4","Corrosion Control Chemical Metering Pumps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["2.4.1","PVC - Motor Driven",{"$f":"IF(chem_type=1,0,cc_pumps)","v":2},"units",{"$f":"IF(chem_type=1,\"NA\",cc_pump_rate)","v":0.13},{"$f":"IF(chem_type=1,\"\",\"gph\")","v":"gph"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cc_pump_rate,VLOOKUP(cc_pump_rate,pvc_mmpump_cost_cl,2)))","v":0.13},{"$f":"IF(chem_type=1,\"\",\"gph\")","v":"gph"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,pvc_mmpump_eq_cc,VLOOKUP(cc_pump_rate,pvc_mmpump_cost_cl,3)))","v":3008.1694310770154},{"$f":"IF(C61=0,\"--\",IF(I61=\"contact vendor\",\"--\",C61*I61))","v":6016.3388621540307},{"$f":"IF(chem_type=1,\"NA\",VLOOKUP(cc_pump_rate,pvc_mmpump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":17},0,{"$f":"$B$50&\" - \"&$B$60&\" - \"&B61","v":"Pumps and Blowers - Corrosion Control Chemical Metering Pumps - PVC - Motor Driven"},{"$f":"IF(retrofit=1,$W61*X61,IF(ISBLANK(X61),\"\",X61))","v":3},3,2,3,3,2,3,{"$f":"IF(retrofit=1,$W61*AE61,IF(ISBLANK(AE61),\"\",AE61))","v":3},2,0,3,3,2,3,3,2,3,3,2,0,0]
["2.4.1","Stainless Steel - Motor Driven",{"$f":"IF(chem_type=1,0,cc_pumps)","v":2},"units",{"$f":"IF(chem_type=1,\"NA\",cc_pump_rate)","v":0.13},{"$f":"IF(chem_type=1,\"\",\"gph\")","v":"gph"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cc_pump_rate,VLOOKUP(cc_pump_rate,ss_mmpump_cost_cl,2)))","v":0.13},{"$f":"IF(chem_type=1,\"\",\"gph\")","v":"gph"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,ss_mmpump_eq_cc,VLOOKUP(cc_pump_rate,ss_mmpump_cost_cl,3)))","v":3438.7177628445115},6877.4355256890231,{"$f":"IF(chem_type=1,\"NA\",VLOOKUP(cc_pump_rate,ss_mmpump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":17},0,{"$f":"$B$50&\" - \"&$B$60&\" - \"&B62","v":"Pumps and Blowers - Corrosion Control Chemical Metering Pumps - Stainless Steel - Motor Driven"},4,4,1,4,4,1,4,4,1,0,4,4,1,4,4,1,4,4,1,0,0]
["2.4.1","PVC - Electric",{"$f":"IF(chem_type=1,0,cc_pumps)","v":2},"units",{"$f":"IF(chem_type=1,\"NA\",cc_pump_rate)","v":0.13},{"$f":"IF(chem_type=1,\"\",\"gph\")","v":"gph"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cc_pump_rate,VLOOKUP(cc_pump_rate,pvc_empump_cost_cl,2)))","v":0.13},{"$f":"IF(chem_type=1,\"\",\"gph\")","v":"gph"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,pvc_empump_eq_cc,VLOOKUP(cc_pump_rate,pvc_empump_cost_cl,3)))","v":1156.1708500057375},2312.341700011475,{"$f":"IF(chem_type=1,\"NA\",VLOOKUP(cc_pump_rate,pvc_empump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":15},1,{"$f":"$B$50&\" - \"&$B$60&\" - \"&B63","v":"Pumps and Blowers - Corrosion Control Chemical Metering Pumps - PVC - Electric"},1,2,4,1,2,4,1,2,4,0,1,2,4,1,2,4,1,2,4,1,154.15611333409834]
["2.4.1","Stainless Steel - Electric",{"$f":"IF(chem_type=1,0,cc_pumps)","v":2},"units",{"$f":"IF(chem_type=1,\"NA\",cc_pump_rate)","v":0.13},{"$f":"IF(chem_type=1,\"\",\"gph\")","v":"gph"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cc_pump_rate,VLOOKUP(cc_pump_rate,ss_empump_cost_cl,2)))","v":0.13},{"$f":"IF(chem_type=1,\"\",\"gph\")","v":"gph"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,ss_empump_eq_cc,VLOOKUP(cc_pump_rate,ss_empump_cost_cl,3)))","v":1729.4971081757294},3458.9942163514588,{"$f":"IF(chem_type=1,\"NA\",VLOOKUP(cc_pump_rate,ss_empump_cost_cl,IF(ss_cat=\"large\",4,5)))","v":15},0,{"$f":"$B$50&\" - \"&$B$60&\" - \"&B64","v":"Pumps and Blowers - Corrosion Control Chemical Metering Pumps - Stainless Steel - Electric"},2,1,3,2,1,3,2,1,3,0,2,1,3,2,1,3,2,1,3,0,0]
["2.5","Blowers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["2.5.1","Centrifugal",{"$f":"tot_blowers","v":2},"units",{"$f":"Q_BLOWER","v":135.44813601000004},"cfm",{"$f":"IF(curve=1,Q_BLOWER,VLOOKUP(Q_BLOWER,cent_blow_cost_cl,2))","v":135.44813601000004},"cfm",{"$f":"IF(curve=1,cent_blow_eq,VLOOKUP(Q_BLOWER,cent_blow_cost_cl,3))","v":16417.102677264524},{"$f":"IF(C66=0,\"--\",IF(I66=\"contact vendor\",\"--\",C66*I66))","v":32834.205354529047},{"$f":"VLOOKUP(Q_BLOWER,cent_blow_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,{"$f":"$B$50&\" - \"&$B$65&\" - \"&B66","v":"Pumps and Blowers - Blowers - Centrifugal"},{"$f":"IF(retrofit=1,$W66*X66,IF(ISBLANK(X66),\"\",X66))","v":3},{"$f":"IF(retrofit=1,$W66*Y66,IF(ISBLANK(Y66),\"\",Y66))","v":3},{"$f":"IF(retrofit=1,$W66*Z66,IF(ISBLANK(Z66),\"\",Z66))","v":1},{"$f":"IF(retrofit=1,$W66*AA66,IF(ISBLANK(AA66),\"\",AA66))","v":3},{"$f":"IF(retrofit=1,$W66*AB66,IF(ISBLANK(AB66),\"\",AB66))","v":3},{"$f":"IF(retrofit=1,$W66*AC66,IF(ISBLANK(AC66),\"\",AC66))","v":1},{"$f":"IF(retrofit=1,$W66*AD66,IF(ISBLANK(AD66),\"\",AD66))","v":3},{"$f":"IF(retrofit=1,$W66*AE66,IF(ISBLANK(AE66),\"\",AE66))","v":3},{"$f":"IF(retrofit=1,$W66*AF66,IF(ISBLANK(AF66),\"\",AF66))","v":1},0,3,3,1,3,3,1,3,3,1,0,0]
["2.5.1","Positive Displacement",{"$f":"tot_blowers","v":2},"units",{"$f":"Q_BLOWER","v":135.44813601000004},"cfm",{"$f":"IF(curve=1,Q_BLOWER,VLOOKUP(Q_BLOWER,pd_blow_cost_cl,2))","v":135.44813601000004},"cfm",{"$f":"IF(curve=1,pd_blow_eq,VLOOKUP(Q_BLOWER,pd_blow_cost_cl,3))","v":15407.079463184042},30814.158926368083,{"$f":"VLOOKUP(Q_BLOWER,pd_blow_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,{"$f":"$B$50&\" - \"&$B$65&\" - \"&B67","v":"Pumps and Blowers - Blowers - Positive Displacement"},2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,0,0]
["2.5.1","Regenerative",{"$f":"tot_blowers","v":2},"units",{"$f":"Q_BLOWER","v":135.44813601000004},"cfm",{"$f":"IF(curve=1,Q_BLOWER,VLOOKUP(Q_BLOWER,reg_blow_cost_cl,2))","v":135.44813601000004},"cfm",{"$f":"IF(curve=1,reg_blow_eq,VLOOKUP(Q_BLOWER,reg_blow_cost_cl,3))","v":2315.080256233744},{"$f":"IF(C68=0,\"--\",IF(I68=\"contact vendor\",\"--\",C68*I68))","v":4630.1605124674879},{"$f":"VLOOKUP(Q_BLOWER,reg_blow_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,{"$f":"$B$50&\" - \"&$B$65&\" - \"&B68","v":"Pumps and Blowers - Blowers - Regenerative"},1,2,3,1,2,3,1,2,3,0,1,2,3,1,2,3,1,2,3,{"$f":"IF(ISERROR(K68*L68),0,IF(K68<1,0,L68))","v":1},{"$f":"IF(AG68,J68/K68,0)","v":231.50802562337441}]
["3.","Clearwell",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["3.1","Concrete",{"$f":"IF(AW_DET=0,0,1)","v":1},"units",{"$f":"clearwell_gal","v":652.67884229268293},"gal",{"$f":"clearwell_gal","v":652.67884229268293},"gal",{"$f":"IF(AW_DET=0,\"NA\",concrete_vol_yd/C70*VLOOKUP(0,conc_basin_cost_cl,3))","v":4837.0205504085161},{"$f":"IF(C70=0,\"--\",IF(I70=\"contact vendor\",\"--\",C70*I70))","v":4837.0205504085161},{"$f":"IF(AW_DET=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":37},1,{"$f":"$B$69&\" - \"&B70","v":"Clearwell - Concrete"},{"$f":"IF(retrofit=1,$W70*X70,IF(ISBLANK(X70),\"\",X70))","v":1},1,1,1,1,1,1,{"$f":"IF(retrofit=1,$W70*AE70,IF(ISBLANK(AE70),\"\",AE70))","v":1},1,0,1,1,1,1,1,1,1,1,1,1,130.7302851461761]
["3.2","Excavation",{"$f":"IF(AW_DET=0,0,x_vol_yd)","v":52},"cubic yds","NA",null,"NA",null,{"$f":"IF(AW_DET=0,\"NA\",VLOOKUP(0,excavate_cost_cl,3))","v":30.879999999999995},1605.7599999999998,{"$f":"IF(AW_DET=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":37},1,{"$f":"$B$69&\" - \"&B71","v":"Clearwell - Excavation"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K71*L71),0,IF(K71<1,0,L71))","v":1},{"$f":"IF(AG71,J71/K71,0)","v":43.398918918918909}]
["3.3","Backfill and Compaction",{"$f":"IF(AW_DET=0,0,b_vol_yd)","v":49},"cubic yds","NA",null,"NA",null,{"$f":"IF(AW_DET=0,\"NA\",VLOOKUP(0,backfill_cost_cl,3))","v":18.649999999999999},913.84999999999991,{"$f":"IF(AW_DET=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":37},1,{"$f":"$B$69&\" - \"&B72","v":"Clearwell - Backfill and Compaction"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,24.698648648648646]
["4.","Chemical Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.1","Acid Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.1.1","Plastic/XLPE",{"$f":"HCl_tanks","v":0},"units",{"$f":"IF(C75=0,\"NA\",HCl_tank_vol)","v":"NA"},{"$f":"IF(C75=0,\"\",\"gal\")","v":""},{"$f":"IF(C75=0,\"NA\",IF(curve=1,HCl_tank_vol,VLOOKUP(HCl_tank_vol,pl_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C75=0,\"\",\"gal\")","v":""},{"$f":"IF(C75=0,\"NA\",IF(curve=1,pl_cst_eq_hcl,VLOOKUP(HCl_tank_vol,pl_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(C75=0,\"--\",IF(I75=\"contact vendor\",\"--\",C75*I75))","v":"--"},{"$f":"IF(C75=0,\"NA\",VLOOKUP(HCl_tank_vol,pl_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$74&\" - \"&B75","v":"Chemical Storage - Acid Storage Tanks - Plastic/XLPE"},{"$f":"IF(retrofit=1,$W75*X75,IF(ISBLANK(X75),\"\",X75))","v":1},2,2,1,2,2,1,2,2,0,1,2,2,1,2,2,1,2,2,0,0]
["4.1.1","Fiberglass",{"$f":"HCl_tanks","v":0},"units",{"$f":"IF(C76=0,\"NA\",HCl_tank_vol)","v":"NA"},{"$f":"IF(C76=0,\"\",\"gal\")","v":""},{"$f":"IF(C76=0,\"NA\",IF(curve=1,HCl_tank_vol,VLOOKUP(HCl_tank_vol,fg_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C76=0,\"\",\"gal\")","v":""},{"$f":"IF(C76=0,\"NA\",IF(curve=1,fg_cst_eq_hcl,VLOOKUP(HCl_tank_vol,fg_cst_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C76=0,\"NA\",VLOOKUP(HCl_tank_vol,fg_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$74&\" - \"&B76","v":"Chemical Storage - Acid Storage Tanks - Fiberglass"},2,1,1,2,1,1,2,1,1,0,2,1,1,2,1,1,2,1,1,0,0]
["4.1.2","Secondary Containment - Concrete Curbing",{"$f":"IF(OR(include_sec_cont=0,HCl_tanks=0),0,acid_st_curb_concrete)","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C77=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,3))","v":"NA"},{"$f":"IF(C77=0,\"--\",IF(I77=\"contact vendor\",\"--\",C77*I77))","v":"--"},{"$f":"IF(C77=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$74&\" - \"&B77","v":"Chemical Storage - Acid Storage Tanks - Secondary Containment - Concrete Curbing"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K77*L77),0,IF(K77<1,0,L77))","v":0},{"$f":"IF(AG77,J77/K77,0)","v":0}]
["4.1.3","Secondary Containment - Chemical Resistant Coating",{"$f":"IF(OR(include_sec_cont=0,HCl_tanks=0),0,acid_st_coating_gal)","v":0},"gal","NA",null,"NA",null,{"$f":"IF(C78=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,3))","v":"NA"},{"$f":"IF(C78=0,\"--\",IF(I78=\"contact vendor\",\"--\",C78*I78))","v":"--"},{"$f":"IF(C78=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$74&\" - \"&B78","v":"Chemical Storage - Acid Storage Tanks - Secondary Containment - Chemical Resistant Coating"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
[4.2,"Acid Day Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.2.1","Plastic/XLPE",{"$f":"day_tanks_acid","v":0},"units",{"$f":"IF(C80=0,\"NA\",day_tank_vol_acid)","v":"NA"},{"$f":"IF(C80=0,\"\",\"gal\")","v":""},{"$f":"IF(C80=0,\"NA\",IF(curve=1,day_tank_vol_acid,VLOOKUP(day_tank_vol_acid,pl_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C80=0,\"\",\"gal\")","v":""},{"$f":"IF(C80=0,\"NA\",IF(curve=1,pl_day_eq_hcl,VLOOKUP(day_tank_vol_acid,pl_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(C80=0,\"--\",IF(I80=\"contact vendor\",\"--\",C80*I80))","v":"--"},{"$f":"IF(C80=0,\"NA\",VLOOKUP(day_tank_vol_acid,pl_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$79&\" - \"&B80","v":"Chemical Storage - Acid Day Tanks - Plastic/XLPE"},{"$f":"IF(retrofit=1,$W80*X80,IF(ISBLANK(X80),\"\",X80))","v":1},{"$f":"IF(retrofit=1,$W80*Y80,IF(ISBLANK(Y80),\"\",Y80))","v":2},{"$f":"IF(retrofit=1,$W80*Z80,IF(ISBLANK(Z80),\"\",Z80))","v":2},{"$f":"IF(retrofit=1,$W80*AA80,IF(ISBLANK(AA80),\"\",AA80))","v":1},{"$f":"IF(retrofit=1,$W80*AB80,IF(ISBLANK(AB80),\"\",AB80))","v":2},{"$f":"IF(retrofit=1,$W80*AC80,IF(ISBLANK(AC80),\"\",AC80))","v":2},{"$f":"IF(retrofit=1,$W80*AD80,IF(ISBLANK(AD80),\"\",AD80))","v":1},{"$f":"IF(retrofit=1,$W80*AE80,IF(ISBLANK(AE80),\"\",AE80))","v":2},{"$f":"IF(retrofit=1,$W80*AF80,IF(ISBLANK(AF80),\"\",AF80))","v":2},0,1,2,2,1,2,2,1,2,2,0,0]
["4.2.1","Fiberglass",{"$f":"day_tanks_acid","v":0},"units",{"$f":"IF(C81=0,\"NA\",day_tank_vol_acid)","v":"NA"},{"$f":"IF(C81=0,\"\",\"gal\")","v":""},{"$f":"IF(C81=0,\"NA\",IF(curve=1,day_tank_vol_acid,VLOOKUP(day_tank_vol_acid,fg_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C81=0,\"\",\"gal\")","v":""},{"$f":"IF(C81=0,\"NA\",IF(curve=1,fg_day_eq_hcl,VLOOKUP(day_tank_vol_acid,fg_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(C81=0,\"--\",IF(I81=\"contact vendor\",\"--\",C81*I81))","v":"--"},{"$f":"IF(C81=0,\"NA\",VLOOKUP(day_tank_vol_acid,fg_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$79&\" - \"&B81","v":"Chemical Storage - Acid Day Tanks - Fiberglass"},2,1,1,2,1,1,2,1,1,0,2,1,1,2,1,1,2,1,1,0,0]
["4.2.2","Secondary Containment - Concrete Curbing",{"$f":"IF(OR(include_sec_cont=0,day_tanks_acid=0),0,acid_dt_curb_concrete)","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C82=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,3))","v":"NA"},{"$f":"IF(C82=0,\"--\",IF(I82=\"contact vendor\",\"--\",C82*I82))","v":"--"},{"$f":"IF(C82=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$79&\" - \"&B82","v":"Chemical Storage - Acid Day Tanks - Secondary Containment - Concrete Curbing"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["4.2.3","Secondary Containment - Chemical Resistant Coating",{"$f":"IF(OR(include_sec_cont=0,day_tanks_acid=0),0,acid_dt_coating_gal)","v":0},"gal","NA",null,"NA",null,{"$f":"IF(C83=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C83=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Chemical Storage - Acid Day Tanks - Secondary Containment - Chemical Resistant Coating",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
[4.3,"Mixers for Acid Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.3.1","Portable",{"$f":"cmixers_acid","v":0},"units",{"$f":"IF(C85=0,\"NA\",cmix_size_acid)","v":"NA"},{"$f":"IF(C85=0,\"\",\"hp\")","v":""},{"$f":"IF(C85=0,\"NA\",VLOOKUP(cmix_size_acid,port_mix_cost_cl,2))","v":"NA"},{"$f":"IF(C85=0,\"\",\"hp\")","v":""},{"$f":"IF(C85=0,\"NA\",VLOOKUP(cmix_size_acid,port_mix_cost_cl,3))","v":"NA"},{"$f":"IF(C85=0,\"--\",IF(I85=\"contact vendor\",\"--\",C85*I85))","v":"--"},{"$f":"IF(C85=0,\"NA\",VLOOKUP(cmix_size_acid,port_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$84&\" - \"&B85","v":"Chemical Storage - Mixers for Acid Storage Tanks - Portable"},{"$f":"IF(retrofit=1,$W85*X85,IF(ISBLANK(X85),\"\",X85))","v":3},3,3,3,3,3,3,3,3,0,3,3,3,3,3,3,3,3,3,0,0]
["4.3.1","Mounted",{"$f":"cmixers_acid","v":0},"units",{"$f":"IF(C86=0,\"NA\",cmix_size_acid)","v":"NA"},{"$f":"IF(C86=0,\"\",\"hp\")","v":""},{"$f":"IF(C86=0,\"NA\",IF(curve=1,cmix_size_acid,VLOOKUP(cmix_size_acid,mount_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C86=0,\"\",\"hp\")","v":""},{"$f":"IF(C86=0,\"NA\",IF(curve=1,cmount_mix_eq_hcl,VLOOKUP(cmix_size_acid,mount_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C86=0,\"--\",IF(I86=\"contact vendor\",\"--\",C86*I86))","v":"--"},{"$f":"IF(C86=0,\"NA\",VLOOKUP(cmix_size_acid,mount_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$84&\" - \"&B86","v":"Chemical Storage - Mixers for Acid Storage Tanks - Mounted"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["4.3.1","Impeller",{"$f":"cmixers_acid","v":0},"units",{"$f":"IF(C87=0,\"NA\",cmix_size_acid)","v":"NA"},{"$f":"IF(C87=0,\"\",\"hp\")","v":""},{"$f":"IF(C87=0,\"NA\",IF(curve=1,cmix_size_acid,VLOOKUP(cmix_size_acid,imp_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C87=0,\"\",\"hp\")","v":""},{"$f":"IF(C87=0,\"NA\",IF(curve=1,cimp_mix_eq_hcl,VLOOKUP(cmix_size_acid,imp_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C87=0,\"--\",IF(I87=\"contact vendor\",\"--\",C87*I87))","v":"--"},{"$f":"IF(C87=0,\"NA\",VLOOKUP(cmix_size_acid,imp_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$84&\" - \"&B87","v":"Chemical Storage - Mixers for Acid Storage Tanks - Impeller"},2,2,2,2,2,2,2,2,2,0,2,2,2,2,2,2,2,2,2,0,0]
[4.4000000000000004,"Mixers for Acid Day Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.4.1","Portable",{"$f":"dmixers_acid","v":0},"units",{"$f":"IF(C89=0,\"NA\",dmix_size_acid)","v":"NA"},{"$f":"IF(C89=0,\"\",\"hp\")","v":""},{"$f":"IF(C89=0,\"NA\",VLOOKUP(dmix_size_acid,port_mix_cost_cl,2))","v":"NA"},{"$f":"IF(C89=0,\"\",\"hp\")","v":""},{"$f":"IF(C89=0,\"NA\",VLOOKUP(dmix_size_acid,port_mix_cost_cl,3))","v":"NA"},{"$f":"IF(C89=0,\"--\",IF(I89=\"contact vendor\",\"--\",C89*I89))","v":"--"},{"$f":"IF(C89=0,\"NA\",VLOOKUP(dmix_size_acid,port_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$88&\" - \"&B89","v":"Chemical Storage - Mixers for Acid Day Tanks - Portable"},{"$f":"IF(retrofit=1,$W89*X89,IF(ISBLANK(X89),\"\",X89))","v":3},3,3,3,3,3,3,3,3,0,3,3,3,3,3,3,3,3,3,0,0]
["4.4.1","Mounted",{"$f":"dmixers_acid","v":0},"units",{"$f":"IF(C90=0,\"NA\",dmix_size_acid)","v":"NA"},{"$f":"IF(C90=0,\"\",\"hp\")","v":""},{"$f":"IF(C90=0,\"NA\",IF(curve=1,dmix_size_acid,VLOOKUP(dmix_size_acid,mount_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C90=0,\"\",\"hp\")","v":""},{"$f":"IF(C90=0,\"NA\",IF(curve=1,dmount_mix_eq_hcl,VLOOKUP(dmix_size_acid,mount_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C90=0,\"--\",IF(I90=\"contact vendor\",\"--\",C90*I90))","v":"--"},{"$f":"IF(C90=0,\"NA\",VLOOKUP(dmix_size_acid,mount_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$88&\" - \"&B90","v":"Chemical Storage - Mixers for Acid Day Tanks - Mounted"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["4.4.1","Impeller",{"$f":"dmixers_acid","v":0},"units",{"$f":"IF(C91=0,\"NA\",dmix_size_acid)","v":"NA"},{"$f":"IF(C91=0,\"\",\"hp\")","v":""},{"$f":"IF(C91=0,\"NA\",IF(curve=1,dmix_size_acid,VLOOKUP(dmix_size_acid,imp_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C91=0,\"\",\"hp\")","v":""},{"$f":"IF(C91=0,\"NA\",IF(curve=1,dimp_mix_eq_hcl,VLOOKUP(dmix_size_acid,imp_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C91=0,\"--\",IF(I91=\"contact vendor\",\"--\",C91*I91))","v":"--"},{"$f":"IF(C91=0,\"NA\",VLOOKUP(dmix_size_acid,imp_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$88&\" - \"&B91","v":"Chemical Storage - Mixers for Acid Day Tanks - Impeller"},2,2,2,2,2,2,2,2,2,0,2,2,2,2,2,2,2,2,2,0,0]
[4.5,"Sodium Hydroxide Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.5.1","Plastic/XLPE",{"$f":"NaOH_tanks","v":0},"units",{"$f":"IF(C93=0,\"NA\",NaOH_tank_vol)","v":"NA"},{"$f":"IF(C93=0,\"\",\"gal\")","v":""},{"$f":"IF(C93=0,\"NA\",IF(curve=1,NaOH_tank_vol,VLOOKUP(NaOH_tank_vol,pl_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C93=0,\"\",\"gal\")","v":""},{"$f":"IF(C93=0,\"NA\",IF(curve=1,pl_cst_eq_naoh,VLOOKUP(NaOH_tank_vol,pl_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(C93=0,\"--\",IF(I93=\"contact vendor\",\"--\",C93*I93))","v":"--"},{"$f":"IF(C93=0,\"NA\",VLOOKUP(NaOH_tank_vol,pl_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$92&\" - \"&B93","v":"Chemical Storage - Sodium Hydroxide Storage Tanks - Plastic/XLPE"},{"$f":"IF(retrofit=1,$W93*X93,IF(ISBLANK(X93),\"\",X93))","v":1},2,3,1,2,3,1,2,3,0,1,2,3,1,2,3,1,2,3,0,0]
["4.5.1","Fiberglass",{"$f":"NaOH_tanks","v":0},"units",{"$f":"IF(C94=0,\"NA\",NaOH_tank_vol)","v":"NA"},{"$f":"IF(C94=0,\"\",\"gal\")","v":""},{"$f":"IF(C94=0,\"NA\",IF(curve=1,NaOH_tank_vol,VLOOKUP(NaOH_tank_vol,fg_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C94=0,\"\",\"gal\")","v":""},{"$f":"IF(C94=0,\"NA\",IF(curve=1,fg_cst_eq_naoh,VLOOKUP(NaOH_tank_vol,fg_cst_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C94=0,\"NA\",VLOOKUP(NaOH_tank_vol,fg_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$92&\" - \"&B94","v":"Chemical Storage - Sodium Hydroxide Storage Tanks - Fiberglass"},2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,0,0]
["4.5.1","Stainless Steel",{"$f":"NaOH_tanks","v":0},"units",{"$f":"IF(C95=0,\"NA\",NaOH_tank_vol)","v":"NA"},{"$f":"IF(C95=0,\"\",\"gal\")","v":""},{"$f":"IF(C95=0,\"NA\",IF(curve=1,NaOH_tank_vol,VLOOKUP(NaOH_tank_vol,ss_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C95=0,\"\",\"gal\")","v":""},{"$f":"IF(C95=0,\"NA\",IF(curve=1,ss_cst_eq_naoh,VLOOKUP(NaOH_tank_vol,ss_cst_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C95=0,\"NA\",VLOOKUP(NaOH_tank_vol,ss_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$92&\" - \"&B95","v":"Chemical Storage - Sodium Hydroxide Storage Tanks - Stainless Steel"},{"$f":"IF(retrofit=1,$W95*X95,IF(ISBLANK(X95),\"\",X95))","v":3},3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["4.5.2","Heat Tracing",{"$f":"NaOH_tanks","v":0},"units",{"$f":"IF(C96=0,\"NA\",NaOH_tank_vol)","v":"NA"},{"$f":"IF(C96=0,\"\",\"gal\")","v":""},{"$f":"IF(C96=0,\"NA\",IF(curve=1,NaOH_tank_vol,VLOOKUP(NaOH_tank_vol,cst_heat_cost_cl,2)))","v":"NA"},{"$f":"IF(C96=0,\"\",\"gal\")","v":""},{"$f":"IF(C96=0,\"NA\",IF(curve=1,cst_heat_eq,VLOOKUP(NaOH_tank_vol,cst_heat_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C96=0,\"NA\",VLOOKUP(NaOH_tank_vol,cst_heat_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$92&\" - \"&B96","v":"Chemical Storage - Sodium Hydroxide Storage Tanks - Heat Tracing"},{"$f":"IF(retrofit=1,$W96*X96,IF(ISBLANK(X96),\"\",X96))","v":1},{"$f":"IF(retrofit=1,$W96*Y96,IF(ISBLANK(Y96),\"\",Y96))","v":1},{"$f":"IF(retrofit=1,$W96*Z96,IF(ISBLANK(Z96),\"\",Z96))","v":1},{"$f":"IF(retrofit=1,$W96*AA96,IF(ISBLANK(AA96),\"\",AA96))","v":1},{"$f":"IF(retrofit=1,$W96*AB96,IF(ISBLANK(AB96),\"\",AB96))","v":1},{"$f":"IF(retrofit=1,$W96*AC96,IF(ISBLANK(AC96),\"\",AC96))","v":1},{"$f":"IF(retrofit=1,$W96*AD96,IF(ISBLANK(AD96),\"\",AD96))","v":1},{"$f":"IF(retrofit=1,$W96*AE96,IF(ISBLANK(AE96),\"\",AE96))","v":1},{"$f":"IF(retrofit=1,$W96*AF96,IF(ISBLANK(AF96),\"\",AF96))","v":1},0,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K96*L96),0,IF(K96<1,0,L96))","v":0},{"$f":"IF(AG96,J96/K96,0)","v":0}]
["4.5.3","Insulation",{"$f":"NaOH_tanks","v":0},"units",{"$f":"IF(C97=0,\"NA\",NaOH_tank_vol)","v":"NA"},{"$f":"IF(C97=0,\"\",\"gal\")","v":""},{"$f":"IF(C97=0,\"NA\",IF(curve=1,NaOH_tank_vol,VLOOKUP(NaOH_tank_vol,cst_insul_cost_cl,2)))","v":"NA"},{"$f":"IF(C97=0,\"\",\"gal\")","v":""},{"$f":"IF(C97=0,\"NA\",IF(curve=1,cst_insul_eq,VLOOKUP(NaOH_tank_vol,cst_insul_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C97=0,\"NA\",VLOOKUP(NaOH_tank_vol,cst_insul_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$92&\" - \"&B97","v":"Chemical Storage - Sodium Hydroxide Storage Tanks - Insulation"},{"$f":"IF(retrofit=1,$W97*X97,IF(ISBLANK(X97),\"\",X97))","v":1},{"$f":"IF(retrofit=1,$W97*Y97,IF(ISBLANK(Y97),\"\",Y97))","v":1},{"$f":"IF(retrofit=1,$W97*Z97,IF(ISBLANK(Z97),\"\",Z97))","v":1},{"$f":"IF(retrofit=1,$W97*AA97,IF(ISBLANK(AA97),\"\",AA97))","v":1},{"$f":"IF(retrofit=1,$W97*AB97,IF(ISBLANK(AB97),\"\",AB97))","v":1},{"$f":"IF(retrofit=1,$W97*AC97,IF(ISBLANK(AC97),\"\",AC97))","v":1},{"$f":"IF(retrofit=1,$W97*AD97,IF(ISBLANK(AD97),\"\",AD97))","v":1},{"$f":"IF(retrofit=1,$W97*AE97,IF(ISBLANK(AE97),\"\",AE97))","v":1},{"$f":"IF(retrofit=1,$W97*AF97,IF(ISBLANK(AF97),\"\",AF97))","v":1},0,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K97*L97),0,IF(K97<1,0,L97))","v":0},{"$f":"IF(AG97,J97/K97,0)","v":0}]
["4.5.4","Secondary Containment - Concrete Curbing",{"$f":"IF(OR(include_sec_cont=0,NaOH_tanks=0),0,NaOH_st_curb_concrete)","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C98=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C98=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$92&\" - \"&B98","v":"Chemical Storage - Sodium Hydroxide Storage Tanks - Secondary Containment - Concrete Curbing"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["4.5.5","Secondary Containment - Chemical Resistant Coating",{"$f":"IF(OR(include_sec_cont=0,NaOH_tanks=0),0,NaOH_st_coating_gal)","v":0},"gal","NA",null,"NA",null,{"$f":"IF(C99=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C99=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Chemical Storage - Sodium Hydroxide Storage Tanks - Secondary Containment - Chemical Resistant Coating",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
[4.5999999999999996,"Sodium Hydroxide Day Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K100*L100),0,IF(K100<1,0,L100))","v":0},{"$f":"IF(AG100,J100/K100,0)","v":0}]
["4.6.1","Plastic/XLPE",{"$f":"day_tanks_NaOH","v":0},"units",{"$f":"IF(C101=0,\"NA\",day_tank_vol_NaOH)","v":"NA"},{"$f":"IF(C101=0,\"\",\"gal\")","v":""},{"$f":"IF(C101=0,\"NA\",IF(curve=1,day_tank_vol_NaOH,VLOOKUP(day_tank_vol_NaOH,pl_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C101=0,\"\",\"gal\")","v":""},{"$f":"IF(C101=0,\"NA\",IF(curve=1,pl_day_eq_naoh,VLOOKUP(day_tank_vol,pl_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(C101=0,\"--\",IF(I101=\"contact vendor\",\"--\",C101*I101))","v":"--"},{"$f":"IF(C101=0,\"NA\",VLOOKUP(day_tank_vol_NaOH,pl_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$100&\" - \"&B101","v":"Chemical Storage - Sodium Hydroxide Day Tanks - Plastic/XLPE"},{"$f":"IF(retrofit=1,$W101*X101,IF(ISBLANK(X101),\"\",X101))","v":1},2,3,1,2,3,1,2,3,0,1,2,3,1,2,3,1,2,3,{"$f":"IF(ISERROR(K101*L101),0,IF(K101<1,0,L101))","v":0},{"$f":"IF(AG101,J101/K101,0)","v":0}]
["4.6.1","Fiberglass",{"$f":"day_tanks_NaOH","v":0},"units",{"$f":"IF(C102=0,\"NA\",day_tank_vol_NaOH)","v":"NA"},{"$f":"IF(C102=0,\"\",\"gal\")","v":""},{"$f":"IF(C102=0,\"NA\",IF(curve=1,day_tank_vol_NaOH,VLOOKUP(day_tank_vol_NaOH,fg_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C102=0,\"\",\"gal\")","v":""},{"$f":"IF(C102=0,\"NA\",IF(curve=1,fg_day_eq_naoh,VLOOKUP(day_tank_vol,fg_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(C102=0,\"--\",IF(I102=\"contact vendor\",\"--\",C102*I102))","v":"--"},{"$f":"IF(C102=0,\"NA\",VLOOKUP(day_tank_vol_NaOH,fg_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$100&\" - \"&B102","v":"Chemical Storage - Sodium Hydroxide Day Tanks - Fiberglass"},2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,{"$f":"IF(ISERROR(K102*L102),0,IF(K102<1,0,L102))","v":0},{"$f":"IF(AG102,J102/K102,0)","v":0}]
["4.6.1","Stainless Steel",{"$f":"day_tanks_NaOH","v":0},"units",{"$f":"IF(C103=0,\"NA\",day_tank_vol_NaOH)","v":"NA"},{"$f":"IF(C103=0,\"\",\"gal\")","v":""},{"$f":"IF(C103=0,\"NA\",IF(curve=1,day_tank_vol_NaOH,VLOOKUP(day_tank_vol_NaOH,ss_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C103=0,\"\",\"gal\")","v":""},{"$f":"IF(C103=0,\"NA\",IF(curve=1,ss_day_eq_naoh,VLOOKUP(day_tank_vol,ss_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(C103=0,\"--\",IF(I103=\"contact vendor\",\"--\",C103*I103))","v":"--"},{"$f":"IF(C103=0,\"NA\",VLOOKUP(day_tank_vol_NaOH,ss_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$100&\" - \"&B103","v":"Chemical Storage - Sodium Hydroxide Day Tanks - Stainless Steel"},{"$f":"IF(retrofit=1,$W103*X103,IF(ISBLANK(X103),\"\",X103))","v":3},3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,{"$f":"IF(ISERROR(K103*L103),0,IF(K103<1,0,L103))","v":0},{"$f":"IF(AG103,J103/K103,0)","v":0}]
["4.6.2","Heat Tracing",{"$f":"day_tanks_NaOH","v":0},"units",{"$f":"IF(C104=0,\"NA\",day_tank_vol_NaOH)","v":"NA"},{"$f":"IF(C104=0,\"\",\"gal\")","v":""},{"$f":"IF(C104=0,\"NA\",IF(curve=1,day_tank_vol_NaOH,VLOOKUP(day_tank_vol_NaOH,cst_heat_cost_cl,2)))","v":"NA"},{"$f":"IF(C104=0,\"\",\"gal\")","v":""},{"$f":"IF(C104=0,\"NA\",IF(curve=1,day_heat_eq,VLOOKUP(day_tank_vol,cst_heat_cost_cl,3)))","v":"NA"},{"$f":"IF(C104=0,\"--\",IF(I104=\"contact vendor\",\"--\",C104*I104))","v":"--"},{"$f":"IF(C104=0,\"NA\",VLOOKUP(day_tank_vol_NaOH,cst_heat_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$100&\" - \"&B104","v":"Chemical Storage - Sodium Hydroxide Day Tanks - Heat Tracing"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K104*L104),0,IF(K104<1,0,L104))","v":0},{"$f":"IF(AG104,J104/K104,0)","v":0}]
["4.6.3","Insulation",{"$f":"day_tanks_NaOH","v":0},"units",{"$f":"IF(C105=0,\"NA\",day_tank_vol_NaOH)","v":"NA"},{"$f":"IF(C105=0,\"\",\"gal\")","v":""},{"$f":"IF(C105=0,\"NA\",IF(curve=1,day_tank_vol_NaOH,VLOOKUP(day_tank_vol_NaOH,cst_insul_cost_cl,2)))","v":"NA"},{"$f":"IF(C105=0,\"\",\"gal\")","v":""},{"$f":"IF(C105=0,\"NA\",IF(curve=1,day_insul_eq,VLOOKUP(day_tank_vol,cst_insul_cost_cl,3)))","v":"NA"},{"$f":"IF(C105=0,\"--\",IF(I105=\"contact vendor\",\"--\",C105*I105))","v":"--"},{"$f":"IF(C105=0,\"NA\",VLOOKUP(day_tank_vol_NaOH,cst_insul_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$100&\" - \"&B105","v":"Chemical Storage - Sodium Hydroxide Day Tanks - Insulation"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["4.6.4","Secondary Containment - Concrete Curbing",{"$f":"IF(OR(include_sec_cont=0,day_tanks_NaOH=0),0,NaOH_dt_curb_concrete)","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C106=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,3))","v":"NA"},{"$f":"IF(C106=0,\"--\",IF(I106=\"contact vendor\",\"--\",C106*I106))","v":"--"},{"$f":"IF(C106=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$100&\" - \"&B106","v":"Chemical Storage - Sodium Hydroxide Day Tanks - Secondary Containment - Concrete Curbing"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["4.6.5","Secondary Containment - Chemical Resistant Coating",{"$f":"IF(OR(include_sec_cont=0,day_tanks_NaOH=0),0,NaOH_dt_coating_gal)","v":0},"gal","NA",null,"NA",null,{"$f":"IF(C107=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C107=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Chemical Storage - Sodium Hydroxide Day Tanks - Secondary Containment - Chemical Resistant Coating",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
[4.7,"Mixers for Sodium Hydroxide Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K108*L108),0,IF(K108<1,0,L108))","v":0},{"$f":"IF(AG108,J108/K108,0)","v":0}]
["4.7.1","Portable",{"$f":"cmixers_NaOH","v":0},"units",{"$f":"IF(C109=0,\"NA\",cmix_size_NaOH)","v":"NA"},{"$f":"IF(C109=0,\"\",\"hp\")","v":""},{"$f":"IF(C109=0,\"NA\",VLOOKUP(cmix_size_NaOH,port_mix_cost_cl,2))","v":"NA"},{"$f":"IF(C109=0,\"\",\"hp\")","v":""},{"$f":"IF(C109=0,\"NA\",VLOOKUP(cmix_size_NaOH,port_mix_cost_cl,3))","v":"NA"},{"$f":"IF(C109=0,\"--\",IF(I109=\"contact vendor\",\"--\",C109*I109))","v":"--"},{"$f":"IF(C109=0,\"NA\",VLOOKUP(cmix_size_NaOH,port_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$108&\" - \"&B109","v":"Chemical Storage - Mixers for Sodium Hydroxide Storage Tanks - Portable"},{"$f":"IF(retrofit=1,$W109*X109,IF(ISBLANK(X109),\"\",X109))","v":3},3,3,3,3,3,3,3,3,0,3,3,3,3,3,3,3,3,3,0,0]
["4.7.1","Mounted",{"$f":"cmixers_NaOH","v":0},"units",{"$f":"IF(C110=0,\"NA\",cmix_size_NaOH)","v":"NA"},{"$f":"IF(C110=0,\"\",\"hp\")","v":""},{"$f":"IF(C110=0,\"NA\",IF(curve=1,cmix_size_NaOH,VLOOKUP(cmix_size_NaOH,mount_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C110=0,\"\",\"hp\")","v":""},{"$f":"IF(C110=0,\"NA\",IF(curve=1,cmount_mix_eq_naoh,VLOOKUP(cmix_size_NaOH,mount_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C110=0,\"--\",IF(I110=\"contact vendor\",\"--\",C110*I110))","v":"--"},{"$f":"IF(C110=0,\"NA\",VLOOKUP(cmix_size_NaOH,mount_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$108&\" - \"&B110","v":"Chemical Storage - Mixers for Sodium Hydroxide Storage Tanks - Mounted"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["4.7.1","Impeller",{"$f":"cmixers_NaOH","v":0},"units",{"$f":"IF(C111=0,\"NA\",cmix_size_NaOH)","v":"NA"},{"$f":"IF(C111=0,\"\",\"hp\")","v":""},{"$f":"IF(C111=0,\"NA\",IF(curve=1,cmix_size_NaOH,VLOOKUP(cmix_size_NaOH,imp_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C111=0,\"\",\"hp\")","v":""},{"$f":"IF(C111=0,\"NA\",IF(curve=1,cimp_mix_eq_naoh,VLOOKUP(cmix_size_NaOH,imp_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C111=0,\"--\",IF(I111=\"contact vendor\",\"--\",C111*I111))","v":"--"},{"$f":"IF(C111=0,\"NA\",VLOOKUP(cmix_size_NaOH,imp_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$108&\" - \"&B111","v":"Chemical Storage - Mixers for Sodium Hydroxide Storage Tanks - Impeller"},2,2,2,2,2,2,2,2,2,0,2,2,2,2,2,2,2,2,2,0,0]
[4.8,"Mixers for Sodium Hydroxide Day Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.8.1","Portable",{"$f":"dmixers_NaOH","v":0},"units",{"$f":"IF(C113=0,\"NA\",dmix_size_NaOH)","v":"NA"},{"$f":"IF(C113=0,\"\",\"hp\")","v":""},{"$f":"IF(C113=0,\"NA\",VLOOKUP(dmix_size_NaOH,port_mix_cost_cl,2))","v":"NA"},{"$f":"IF(C113=0,\"\",\"hp\")","v":""},{"$f":"IF(C113=0,\"NA\",VLOOKUP(dmix_size_NaOH,port_mix_cost_cl,3))","v":"NA"},{"$f":"IF(C113=0,\"--\",IF(I113=\"contact vendor\",\"--\",C113*I113))","v":"--"},{"$f":"IF(C113=0,\"NA\",VLOOKUP(dmix_size_NaOH,port_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$112&\" - \"&B113","v":"Chemical Storage - Mixers for Sodium Hydroxide Day Tanks - Portable"},{"$f":"IF(retrofit=1,$W113*X113,IF(ISBLANK(X113),\"\",X113))","v":3},3,3,3,3,3,3,3,3,0,3,3,3,3,3,3,3,3,3,0,0]
["4.8.1","Mounted",{"$f":"dmixers_NaOH","v":0},"units",{"$f":"IF(C114=0,\"NA\",dmix_size_NaOH)","v":"NA"},{"$f":"IF(C114=0,\"\",\"hp\")","v":""},{"$f":"IF(C114=0,\"NA\",IF(curve=1,dmix_size_NaOH,VLOOKUP(dmix_size_NaOH,mount_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C114=0,\"\",\"hp\")","v":""},{"$f":"IF(C114=0,\"NA\",IF(curve=1,dmount_mix_eq_naoh,VLOOKUP(dmix_size_NaOH,mount_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C114=0,\"--\",IF(I114=\"contact vendor\",\"--\",C114*I114))","v":"--"},{"$f":"IF(C114=0,\"NA\",VLOOKUP(dmix_size_NaOH,mount_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$112&\" - \"&B114","v":"Chemical Storage - Mixers for Sodium Hydroxide Day Tanks - Mounted"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["4.8.1","Impeller",{"$f":"dmixers_NaOH","v":0},"units",{"$f":"IF(C115=0,\"NA\",dmix_size_NaOH)","v":"NA"},{"$f":"IF(C115=0,\"\",\"hp\")","v":""},{"$f":"IF(C115=0,\"NA\",IF(curve=1,dmix_size_NaOH,VLOOKUP(dmix_size_NaOH,imp_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C115=0,\"\",\"hp\")","v":""},{"$f":"IF(C115=0,\"NA\",IF(curve=1,dimp_mix_eq_naoh,VLOOKUP(dmix_size_NaOH,imp_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C115=0,\"--\",IF(I115=\"contact vendor\",\"--\",C115*I115))","v":"--"},{"$f":"IF(C115=0,\"NA\",VLOOKUP(dmix_size_NaOH,imp_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$112&\" - \"&B115","v":"Chemical Storage - Mixers for Sodium Hydroxide Day Tanks - Impeller"},2,2,2,2,2,2,2,2,2,0,2,2,2,2,2,2,2,2,2,0,0]
[4.9000000000000004,"Corrosion Control Chemical Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.9.1","Plastic/XLPE",{"$f":"IF(chem_type=1,0,cc_tanks)","v":1},"units",{"$f":"IF(chem_type=1,\"NA\",cc_tank_vol)","v":10},{"$f":"IF(chem_type=1,\"\",\"gal\")","v":"gal"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cc_tank_vol,VLOOKUP(cc_tank_vol,pl_cst_cost_cl,2)))","v":10},{"$f":"IF(chem_type=1,\"\",\"gal\")","v":"gal"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,pl_cst_eq,VLOOKUP(cc_tank_vol,pl_cst_cost_cl,3)))","v":722.10963979299993},{"$f":"IF(C117=0,\"--\",IF(I117=\"contact vendor\",\"--\",C117*I117))","v":722.10963979299993},{"$f":"IF(chem_type=1,\"NA\",VLOOKUP(cc_tank_vol,pl_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":7},1,{"$f":"$B$73&\" - \"&$B$116&\" - \"&B117","v":"Chemical Storage - Corrosion Control Chemical Storage Tanks - Plastic/XLPE"},{"$f":"IF(retrofit=1,$W117*X117,IF(ISBLANK(X117),\"\",X117))","v":1},2,3,1,2,3,1,2,3,0,{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},3,{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},3,{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},3,1,103.15851997042856]
["4.9.1","Fiberglass",{"$f":"IF(chem_type=1,0,cc_tanks)","v":1},"units",{"$f":"IF(chem_type=1,\"NA\",cc_tank_vol)","v":10},{"$f":"IF(chem_type=1,\"\",\"gal\")","v":"gal"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cc_tank_vol,VLOOKUP(cc_tank_vol,fg_cst_cost_cl,2)))","v":10},{"$f":"IF(chem_type=1,\"\",\"gal\")","v":"gal"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,fg_cst_eq,VLOOKUP(cc_tank_vol,fg_cst_cost_cl,3)))","v":923.14886174307935},923.14886174307935,{"$f":"IF(chem_type=1,\"NA\",VLOOKUP(cc_tank_vol,fg_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":7},0,{"$f":"$B$73&\" - \"&$B$116&\" - \"&B118","v":"Chemical Storage - Corrosion Control Chemical Storage Tanks - Fiberglass"},2,1,2,2,1,2,2,1,2,0,{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},2,{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},2,{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},2,0,0]
["4.9.1","Stainless Steel",{"$f":"IF(chem_type=1,0,cc_tanks)","v":1},"units",{"$f":"IF(chem_type=1,\"NA\",cc_tank_vol)","v":10},{"$f":"IF(chem_type=1,\"\",\"gal\")","v":"gal"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cc_tank_vol,VLOOKUP(cc_tank_vol,ss_cst_cost_cl,2)))","v":10},{"$f":"IF(chem_type=1,\"\",\"gal\")","v":"gal"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,ss_cst_eq,VLOOKUP(cc_tank_vol,ss_cst_cost_cl,3)))","v":305.7487627098065},305.7487627098065,{"$f":"IF(chem_type=1,\"NA\",VLOOKUP(cc_tank_vol,ss_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":30},0,{"$f":"$B$73&\" - \"&$B$116&\" - \"&B119","v":"Chemical Storage - Corrosion Control Chemical Storage Tanks - Stainless Steel"},{"$f":"IF(retrofit=1,$W119*X119,IF(ISBLANK(X119),\"\",X119))","v":3},3,1,3,3,1,3,3,1,1,3,3,1,3,3,1,3,3,1,0,0]
["4.9.2","Secondary Containment - Concrete Curbing",{"$f":"IF(OR(include_sec_cont=0,cc_tanks=0),0,cc_st_curb_concrete)","v":1},"cy","NA",null,"NA",null,{"$f":"IF(C120=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,3))","v":739.60558874747949},739.60558874747949,{"$f":"IF(C120=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":37},1,{"$f":"$B$73&\" - \"&$B$116&\" - \"&B120","v":"Chemical Storage - Corrosion Control Chemical Storage Tanks - Secondary Containment - Concrete Curbing"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,19.989340236418364]
["4.9.3","Secondary Containment - Chemical Resistant Coating",{"$f":"IF(OR(include_sec_cont=0,cc_tanks=0),0,cc_st_coating_gal)","v":1},"gal","NA",null,"NA",null,{"$f":"IF(C121=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,3))","v":389.13},389.13,{"$f":"IF(C121=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,IF(ss_cat=\"large\",4,5)))","v":10},1,"Chemical Storage - Corrosion Control Chemical Storage Tanks - Secondary Containment - Chemical Resistant Coating",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,38.912999999999997]
["4.10","Corrosion Control Chemical Day Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.10.1","Plastic/XLPE",{"$f":"day_tanks_sh","v":0},"units",{"$f":"IF(C123=0,\"NA\",day_tank_vol_sh)","v":"NA"},{"$f":"IF(C123=0,\"\",\"gal\")","v":""},{"$f":"IF(C123=0,\"NA\",IF(curve=1,day_tank_vol_sh,VLOOKUP(day_tank_vol_sh,pl_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C123=0,\"\",\"gal\")","v":""},{"$f":"IF(C123=0,\"NA\",IF(curve=1,pl_day_eq,VLOOKUP(day_tank_vol_sh,pl_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(C123=0,\"--\",IF(I123=\"contact vendor\",\"--\",C123*I123))","v":"--"},{"$f":"IF(C123=0,\"NA\",VLOOKUP(day_tank_vol_sh,pl_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$122&\" - \"&B123","v":"Chemical Storage - Corrosion Control Chemical Day Tanks - Plastic/XLPE"},{"$f":"IF(retrofit=1,$W123*X123,IF(ISBLANK(X123),\"\",X123))","v":1},2,3,1,2,3,1,2,3,0,1,2,3,1,2,3,1,2,3,0,0]
["4.10.1","Fiberglass",{"$f":"day_tanks_sh","v":0},"units",{"$f":"IF(C124=0,\"NA\",day_tank_vol_sh)","v":"NA"},{"$f":"IF(C124=0,\"\",\"gal\")","v":""},{"$f":"IF(C124=0,\"NA\",IF(curve=1,day_tank_vol_sh,VLOOKUP(day_tank_vol_sh,fg_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C124=0,\"\",\"gal\")","v":""},{"$f":"IF(C124=0,\"NA\",IF(curve=1,fg_day_eq,VLOOKUP(day_tank_vol_sh,fg_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(C124=0,\"--\",IF(I124=\"contact vendor\",\"--\",C124*I124))","v":"--"},{"$f":"IF(C124=0,\"NA\",VLOOKUP(day_tank_vol_sh,fg_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$122&\" - \"&B124","v":"Chemical Storage - Corrosion Control Chemical Day Tanks - Fiberglass"},2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,0,0]
["4.10.1","Stainless Steel",{"$f":"day_tanks_sh","v":0},"units",{"$f":"IF(C125=0,\"NA\",day_tank_vol_sh)","v":"NA"},{"$f":"IF(C125=0,\"\",\"gal\")","v":""},{"$f":"IF(C125=0,\"NA\",IF(curve=1,day_tank_vol_sh,VLOOKUP(day_tank_vol_sh,ss_cst_cost_cl,2)))","v":"NA"},{"$f":"IF(C125=0,\"\",\"gal\")","v":""},{"$f":"IF(C125=0,\"NA\",IF(curve=1,ss_day_eq,VLOOKUP(day_tank_vol_sh,ss_cst_cost_cl,3)))","v":"NA"},{"$f":"IF(C125=0,\"--\",IF(I125=\"contact vendor\",\"--\",C125*I125))","v":"--"},{"$f":"IF(C125=0,\"NA\",VLOOKUP(day_tank_vol_sh,ss_cst_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Chemical Storage - Corrosion Control Chemical Day Tanks - Stainless Steel",{"$f":"IF(retrofit=1,$W125*X125,IF(ISBLANK(X125),\"\",X125))","v":3},3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["4.10.2","Secondary Containment - Concrete Curbing",{"$f":"IF(OR(include_sec_cont=0,day_tanks_sh=0),0,cc_dt_curb_concrete)","v":0},"cy","NA",null,"NA",null,{"$f":"IF(C126=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,3))","v":"NA"},{"$f":"IF(C126=0,\"--\",IF(I126=\"contact vendor\",\"--\",C126*I126))","v":"--"},{"$f":"IF(C126=0,\"NA\",VLOOKUP(0,conc_basin_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Chemical Storage - Corrosion Control Chemical Day Tanks - Secondary Containment - Concrete Curbing",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["4.10.3","Secondary Containment - Chemical Resistant Coating",{"$f":"IF(OR(include_sec_cont=0,day_tanks_sh=0),0,cc_dt_coating_gal)","v":0},"gal","NA",null,"NA",null,{"$f":"IF(C127=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C127=0,\"NA\",VLOOKUP(0,conc_coating_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Chemical Storage - Corrosion Control Chemical Day Tanks - Secondary Containment - Chemical Resistant Coating",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
[4.1100000000000003,"Mixers for Corrosion Control Storage Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.11.1","Portable",{"$f":"cmixers_sh","v":0},"units",{"$f":"IF(C129=0,\"NA\",cmix_size_sh)","v":"NA"},{"$f":"IF(C129=0,\"\",\"hp\")","v":""},{"$f":"IF(C129=0,\"NA\",VLOOKUP(cmix_size_sh,port_mix_cost_cl,2))","v":"NA"},{"$f":"IF(C129=0,\"\",\"hp\")","v":""},{"$f":"IF(C129=0,\"NA\",VLOOKUP(cmix_size_sh,port_mix_cost_cl,3))","v":"NA"},{"$f":"IF(C129=0,\"--\",IF(I129=\"contact vendor\",\"--\",C129*I129))","v":"--"},{"$f":"IF(C129=0,\"NA\",VLOOKUP(cmix_size_sh,port_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$128&\" - \"&B129","v":"Chemical Storage - Mixers for Corrosion Control Storage Tanks - Portable"},{"$f":"IF(retrofit=1,$W129*X129,IF(ISBLANK(X129),\"\",X129))","v":3},3,3,3,3,3,3,3,3,0,3,3,3,3,3,3,3,3,3,0,0]
["4.11.1","Mounted",{"$f":"cmixers_sh","v":0},"units",{"$f":"IF(C130=0,\"NA\",cmix_size_sh)","v":"NA"},{"$f":"IF(C130=0,\"\",\"hp\")","v":""},{"$f":"IF(C130=0,\"NA\",IF(curve=1,cmix_size_sh,VLOOKUP(cmix_size_sh,mount_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C130=0,\"\",\"hp\")","v":""},{"$f":"IF(C130=0,\"NA\",IF(curve=1,cmount_mix_eq,VLOOKUP(cmix_size_sh,mount_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C130=0,\"--\",IF(I130=\"contact vendor\",\"--\",C130*I130))","v":"--"},{"$f":"IF(C130=0,\"NA\",VLOOKUP(cmix_size_sh,mount_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$128&\" - \"&B130","v":"Chemical Storage - Mixers for Corrosion Control Storage Tanks - Mounted"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["4.11.1","Impeller",{"$f":"cmixers_sh","v":0},"units",{"$f":"IF(C131=0,\"NA\",cmix_size_sh)","v":"NA"},{"$f":"IF(C131=0,\"\",\"hp\")","v":""},{"$f":"IF(C131=0,\"NA\",IF(curve=1,cmix_size_sh,VLOOKUP(cmix_size_sh,imp_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C131=0,\"\",\"hp\")","v":""},{"$f":"IF(C131=0,\"NA\",IF(curve=1,cimp_mix_eq,VLOOKUP(cmix_size_sh,imp_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C131=0,\"--\",IF(I131=\"contact vendor\",\"--\",C131*I131))","v":"--"},{"$f":"IF(C131=0,\"NA\",VLOOKUP(cmix_size_sh,imp_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$128&\" - \"&B131","v":"Chemical Storage - Mixers for Corrosion Control Storage Tanks - Impeller"},2,2,2,2,2,2,2,2,2,0,2,2,2,2,2,2,2,2,2,0,0]
[4.12,"Mixers for Corrosion Control Day Tanks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["4.12.1","Portable",{"$f":"dmixers_sh","v":0},"units",{"$f":"IF(C133=0,\"NA\",dmix_size_sh)","v":"NA"},{"$f":"IF(C133=0,\"\",\"hp\")","v":""},{"$f":"IF(C133=0,\"NA\",VLOOKUP(dmix_size_sh,port_mix_cost_cl,2))","v":"NA"},{"$f":"IF(C133=0,\"\",\"hp\")","v":""},{"$f":"IF(C133=0,\"NA\",VLOOKUP(dmix_size_sh,port_mix_cost_cl,3))","v":"NA"},{"$f":"IF(C133=0,\"--\",IF(I133=\"contact vendor\",\"--\",C133*I133))","v":"--"},{"$f":"IF(C133=0,\"NA\",VLOOKUP(dmix_size_sh,port_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$132&\" - \"&B133","v":"Chemical Storage - Mixers for Corrosion Control Day Tanks - Portable"},{"$f":"IF(retrofit=1,$W133*X133,IF(ISBLANK(X133),\"\",X133))","v":3},3,3,3,3,3,3,3,3,0,3,3,3,3,3,3,3,3,3,0,0]
["4.12.1","Mounted",{"$f":"dmixers_sh","v":0},"units",{"$f":"IF(C134=0,\"NA\",dmix_size_sh)","v":"NA"},{"$f":"IF(C134=0,\"\",\"hp\")","v":""},{"$f":"IF(C134=0,\"NA\",IF(curve=1,dmix_size_sh,VLOOKUP(dmix_size_sh,mount_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C134=0,\"\",\"hp\")","v":""},{"$f":"IF(C134=0,\"NA\",IF(curve=1,dmount_mix_eq,VLOOKUP(dmix_size_sh,mount_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C134=0,\"--\",IF(I134=\"contact vendor\",\"--\",C134*I134))","v":"--"},{"$f":"IF(C134=0,\"NA\",VLOOKUP(dmix_size_sh,mount_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$132&\" - \"&B134","v":"Chemical Storage - Mixers for Corrosion Control Day Tanks - Mounted"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["4.12.1","Impeller",{"$f":"dmixers_sh","v":0},"units",{"$f":"IF(C135=0,\"NA\",dmix_size_sh)","v":"NA"},{"$f":"IF(C135=0,\"\",\"hp\")","v":""},{"$f":"IF(C135=0,\"NA\",IF(curve=1,dmix_size_sh,VLOOKUP(dmix_size_sh,imp_mix_cost_cl,2)))","v":"NA"},{"$f":"IF(C135=0,\"\",\"hp\")","v":""},{"$f":"IF(C135=0,\"NA\",IF(curve=1,dimp_mix_eq,VLOOKUP(dmix_size_sh,imp_mix_cost_cl,3)))","v":"NA"},{"$f":"IF(C135=0,\"--\",IF(I135=\"contact vendor\",\"--\",C135*I135))","v":"--"},{"$f":"IF(C135=0,\"NA\",VLOOKUP(dmix_size_sh,imp_mix_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$73&\" - \"&$B$132&\" - \"&B135","v":"Chemical Storage - Mixers for Corrosion Control Day Tanks - Impeller"},2,2,2,2,2,2,2,2,2,0,2,2,2,2,2,2,2,2,2,0,0]
["5.","Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.1","Process Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.1.1","Ductile Iron",{"$f":"proc_pipe_length","v":42.542906817411691},"lf",{"$f":"proc_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,di_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,di_pipe_eq_in,VLOOKUP(proc_pipe_diam,di_pipe_cost_cl,3))","v":"contact vendor"},{"$f":"IF(I138=\"contact vendor\",\"--\",C138*I138)","v":"--"},{"$f":"VLOOKUP(proc_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":35},0,{"$f":"$B$136&\" - \"&$B$137&\" - \"&B138","v":"Piping - Process Piping - Ductile Iron"},{"$f":"IF(retrofit=1,$W138*X138,IF(ISBLANK(X138),\"\",X138))","v":3},{"$f":"IF(retrofit=1,$W138*Y138,IF(ISBLANK(Y138),\"\",Y138))","v":3},3,3,3,3,3,{"$f":"IF(retrofit=1,$W138*AE138,IF(ISBLANK(AE138),\"\",AE138))","v":3},3,0,3,3,3,3,3,3,3,3,3,0,0]
["5.1.1","CPVC",{"$f":"proc_pipe_length","v":42.542906817411691},"lf",{"$f":"proc_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,cpvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,cpvc_pipe_eq_in,VLOOKUP(proc_pipe_diam,cpvc_pipe_cost_cl,3))","v":7.0133117284999997},{"$f":"IF(I139=\"contact vendor\",\"--\",C139*I139)","v":298.36666734703601},{"$f":"VLOOKUP(proc_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$136&\" - \"&$B$137&\" - \"&B139","v":"Piping - Process Piping - CPVC"},2,1,4,2,1,4,2,1,4,0,2,1,4,2,1,4,2,1,4,0,0]
["5.1.1","PVC",{"$f":"proc_pipe_length","v":42.542906817411691},"lf",{"$f":"proc_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,pvc_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pvc_pipe_eq_in,VLOOKUP(proc_pipe_diam,pvc_pipe_cost_cl,3))","v":2.8476762667499997},{"$f":"IF(I140=\"contact vendor\",\"--\",C140*I140)","v":121.14842606250004},{"$f":"VLOOKUP(proc_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$136&\" - \"&$B$137&\" - \"&B140","v":"Piping - Process Piping - PVC"},1,2,5,1,2,5,1,2,5,0,1,2,5,1,2,5,1,2,5,{"$f":"IF(ISERROR(K140*L140),0,IF(K140<1,0,L140))","v":1},{"$f":"IF(AG140,J140/K140,0)","v":7.1263780036764723}]
["5.1.1","Stainless Steel",{"$f":"proc_pipe_length","v":42.542906817411691},"lf",{"$f":"proc_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,ss_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_pipe_eq_in,VLOOKUP(proc_pipe_diam,ss_pipe_cost_cl,3))","v":70.275248902124986},{"$f":"IF(I141=\"contact vendor\",\"--\",C141*I141)","v":2989.7133656135165},{"$f":"VLOOKUP(proc_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$136&\" - \"&$B$137&\" - \"&B141","v":"Piping - Process Piping - Stainless Steel"},5,5,1,5,5,1,5,5,1,0,5,5,1,5,5,1,5,5,1,0,0]
["5.1.1","Steel",{"$f":"proc_pipe_length","v":42.542906817411691},"lf",{"$f":"proc_pipe_diam","v":1.5},"in. diam",{"$f":"IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,st_pipe_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,st_pipe_eq_in,VLOOKUP(proc_pipe_diam,st_pipe_cost_cl,3))","v":30.206561511164892},{"$f":"IF(I142=\"contact vendor\",\"--\",C142*I142)","v":1285.0749316439026},{"$f":"VLOOKUP(proc_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$136&\" - \"&$B$137&\" - \"&B142","v":"Piping - Process Piping - Steel"},4,4,2,4,4,2,4,4,2,0,4,4,2,4,4,2,4,4,2,0,0]
["5.2","Influent and Treated Water Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.2.1","Ductile Iron",{"$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",{"$f":"IF(curve=1,di_pipe_eq_head,VLOOKUP(in_out_pipe_diam,di_pipe_cost_cl,3))","v":"contact vendor"},{"$f":"IF(I144=\"contact vendor\",\"--\",C144*I144)","v":"--"},{"$f":"VLOOKUP(in_out_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":35},0,{"$f":"$B$136&\" - \"&$B$143&\" - \"&B144","v":"Piping - Influent and Treated Water Piping - Ductile Iron"},{"$f":"IF(retrofit=1,$W144*X144,IF(ISBLANK(X144),\"\",X144))","v":3},3,3,3,3,3,3,{"$f":"IF(retrofit=1,$W144*AE144,IF(ISBLANK(AE144),\"\",AE144))","v":3},3,0,3,3,3,3,3,3,3,3,3,0,0]
["5.2.1","CPVC",{"$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",{"$f":"IF(curve=1,cpvc_pipe_eq_head,VLOOKUP(in_out_pipe_diam,cpvc_pipe_cost_cl,3))","v":7.0133117284999997},{"$f":"IF(I145=\"contact vendor\",\"--\",C145*I145)","v":140.26623456999999},{"$f":"VLOOKUP(in_out_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$136&\" - \"&$B$143&\" - \"&B145","v":"Piping - Influent and Treated Water Piping - CPVC"},2,1,4,2,1,4,2,1,4,0,2,1,4,2,1,4,2,1,4,0,0]
["5.2.1","PVC",{"$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",{"$f":"IF(curve=1,pvc_pipe_eq_head,VLOOKUP(in_out_pipe_diam,pvc_pipe_cost_cl,3))","v":2.8476762667499997},{"$f":"IF(I146=\"contact vendor\",\"--\",C146*I146)","v":56.953525334999995},{"$f":"VLOOKUP(in_out_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$136&\" - \"&$B$143&\" - \"&B146","v":"Piping - Influent and Treated Water Piping - PVC"},1,2,5,1,2,5,1,2,5,0,1,2,5,1,2,5,1,2,5,1,3.3502073726470587]
["5.2.1","Stainless Steel",{"$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",{"$f":"IF(curve=1,ss_pipe_eq_head,VLOOKUP(in_out_pipe_diam,ss_pipe_cost_cl,3))","v":70.275248902124986},{"$f":"IF(I147=\"contact vendor\",\"--\",C147*I147)","v":1405.5049780424997},{"$f":"VLOOKUP(in_out_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$136&\" - \"&$B$143&\" - \"&B147","v":"Piping - Influent and Treated Water Piping - Stainless Steel"},5,5,1,5,5,1,5,5,1,0,5,5,1,5,5,1,5,5,1,0,0]
["5.2.1","Steel",{"$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",{"$f":"IF(curve=1,st_pipe_eq_head,VLOOKUP(in_out_pipe_diam,st_pipe_cost_cl,3))","v":30.206561511164892},{"$f":"IF(I148=\"contact vendor\",\"--\",C148*I148)","v":604.13123022329785},{"$f":"VLOOKUP(in_out_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$136&\" - \"&$B$143&\" - \"&B148","v":"Piping - Influent and Treated Water Piping - Steel"},4,4,2,4,4,2,4,4,2,0,4,4,2,4,4,2,4,4,2,0,0]
["5.3","Air Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.3.1","CPVC",{"$f":"air_pipe_length","v":200},"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",{"$f":"IF(curve=1,cpvc_pipe_eq_air,VLOOKUP(air_pipe_diam,cpvc_pipe_cost_cl,3))","v":7.0133117284999997},{"$f":"IF(I150=\"contact vendor\",\"--\",C150*I150)","v":1402.6623457000001},{"$f":"VLOOKUP(air_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},0,{"$f":"$B$136&\" - \"&$B$149&\" - \"&B150","v":"Piping - Air Piping - CPVC"},{"$f":"IF(retrofit=1,$W150*X150,IF(ISBLANK(X150),\"\",X150))","v":2},1,3,2,1,3,2,{"$f":"IF(retrofit=1,$W150*AE150,IF(ISBLANK(AE150),\"\",AE150))","v":1},3,0,2,1,3,2,1,3,2,1,3,0,0]
["5.3.1","PVC",{"$f":"air_pipe_length","v":200},"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",{"$f":"IF(curve=1,pvc_pipe_eq_air,VLOOKUP(air_pipe_diam,pvc_pipe_cost_cl,3))","v":2.8476762667499997},{"$f":"IF(I151=\"contact vendor\",\"--\",C151*I151)","v":569.53525334999995},{"$f":"VLOOKUP(air_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,{"$f":"$B$136&\" - \"&$B$149&\" - \"&B151","v":"Piping - Air Piping - PVC"},1,2,4,1,2,4,1,2,4,0,1,2,4,1,2,4,1,2,4,1,33.502073726470584]
["5.3.1","Stainless Steel",{"$f":"air_pipe_length","v":200},"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",{"$f":"IF(curve=1,ss_pipe_eq_air,VLOOKUP(air_pipe_diam,ss_pipe_cost_cl,3))","v":70.275248902124986},{"$f":"IF(I152=\"contact vendor\",\"--\",C152*I152)","v":14055.049780424997},{"$f":"VLOOKUP(air_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":40},0,{"$f":"$B$136&\" - \"&$B$149&\" - \"&B152","v":"Piping - Air Piping - Stainless Steel"},4,4,1,4,4,1,4,4,1,0,4,4,1,4,4,1,4,4,1,0,0]
["5.3.1","Steel",{"$f":"air_pipe_length","v":200},"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",{"$f":"IF(curve=1,st_pipe_eq_air,VLOOKUP(air_pipe_diam,st_pipe_cost_cl,3))","v":30.206561511164892},{"$f":"IF(I153=\"contact vendor\",\"--\",C153*I153)","v":6041.3123022329783},{"$f":"VLOOKUP(air_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5))","v":33},0,{"$f":"$B$136&\" - \"&$B$149&\" - \"&B153","v":"Piping - Air Piping - Steel"},3,3,2,3,3,2,3,3,2,0,3,3,2,3,3,2,3,3,2,0,0]
["5.4","Acid Feed Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.4.1","CPVC",{"$f":"IF(acid_type=1,0,chem_pipe_length)","v":0},"lf",{"$f":"IF(C155=0,\"NA\",HCl_pipe_diam)","v":"NA"},{"$f":"IF(C155=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C155=0,\"NA\",IF(curve=1,HCl_pipe_diam,VLOOKUP(HCl_pipe_diam,cpvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C155=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C155=0,\"NA\",IF(curve=1,cpvc_pipe_eq_hcl,VLOOKUP(HCl_pipe_diam,cpvc_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(C155=0,\"--\",IF(I155=\"contact vendor\",\"--\",C155*I155))","v":"--"},{"$f":"IF(C155=0,\"NA\",VLOOKUP(HCl_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$136&\" - \"&$B$154&\" - \"&B155","v":"Piping - Acid Feed Piping - CPVC"},{"$f":"IF(retrofit=1,$W155*X155,IF(ISBLANK(X155),\"\",X155))","v":2},1,2,2,1,2,2,{"$f":"IF(retrofit=1,$W155*AE155,IF(ISBLANK(AE155),\"\",AE155))","v":1},2,0,2,1,2,2,1,2,2,1,2,0,0]
["5.4.1","PVC",{"$f":"IF(acid_type=1,0,chem_pipe_length)","v":0},"lf",{"$f":"IF(C156=0,\"NA\",HCl_pipe_diam)","v":"NA"},{"$f":"IF(C156=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C156=0,\"NA\",IF(curve=1,HCl_pipe_diam,VLOOKUP(HCl_pipe_diam,pvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C156=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C156=0,\"NA\",IF(curve=1,pvc_pipe_eq_hcl,VLOOKUP(HCl_pipe_diam,pvc_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C156=0,\"NA\",VLOOKUP(HCl_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$136&\" - \"&$B$154&\" - \"&B156","v":"Piping - Acid Feed Piping - PVC"},1,2,3,1,2,3,1,2,3,0,1,2,3,1,2,3,1,2,3,0,0]
["5.4.1","Stainless Steel",{"$f":"IF(acid_type=1,0,chem_pipe_length)","v":0},"lf",{"$f":"IF(C157=0,\"NA\",HCl_pipe_diam)","v":"NA"},{"$f":"IF(C157=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C157=0,\"NA\",IF(curve=1,HCl_pipe_diam,VLOOKUP(HCl_pipe_diam,ss_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C157=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C157=0,\"NA\",IF(curve=1,ss_pipe_eq_hcl,VLOOKUP(HCl_pipe_diam,ss_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C157=0,\"NA\",VLOOKUP(HCl_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$136&\" - \"&$B$154&\" - \"&B157","v":"Piping - Acid Feed Piping - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["5.5","Sodium Hydroxide Feed Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.5.1","CPVC",{"$f":"IF(acid_type=1,0,chem_pipe_length)","v":0},"lf",{"$f":"IF(C159=0,\"NA\",NaOH_pipe_diam)","v":"NA"},{"$f":"IF(C159=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C159=0,\"NA\",IF(curve=1,NaOH_pipe_diam,VLOOKUP(NaOH_pipe_diam,cpvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C159=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C155=0,\"NA\",IF(curve=1,cpvc_pipe_eq_naoh,VLOOKUP(NaOH_pipe_diam,cpvc_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(C159=0,\"--\",IF(I159=\"contact vendor\",\"--\",C159*I159))","v":"--"},{"$f":"IF(C159=0,\"NA\",VLOOKUP(NaOH_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$136&\" - \"&$B$158&\" - \"&B159","v":"Piping - Sodium Hydroxide Feed Piping - CPVC"},{"$f":"IF(retrofit=1,$W159*X159,IF(ISBLANK(X159),\"\",X159))","v":2},1,2,2,1,2,2,{"$f":"IF(retrofit=1,$W159*AE159,IF(ISBLANK(AE159),\"\",AE159))","v":1},2,0,2,1,2,2,1,2,2,1,2,0,0]
["5.5.1","PVC",{"$f":"IF(acid_type=1,0,chem_pipe_length)","v":0},"lf",{"$f":"IF(C160=0,\"NA\",NaOH_pipe_diam)","v":"NA"},{"$f":"IF(C160=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C160=0,\"NA\",IF(curve=1,NaOH_pipe_diam,VLOOKUP(NaOH_pipe_diam,pvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C160=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C155=0,\"NA\",IF(curve=1,pvc_pipe_eq_naoh,VLOOKUP(NaOH_pipe_diam,pvc_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C160=0,\"NA\",VLOOKUP(NaOH_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$136&\" - \"&$B$158&\" - \"&B160","v":"Piping - Sodium Hydroxide Feed Piping - PVC"},1,2,3,1,2,3,1,2,3,0,1,2,3,1,2,3,1,2,3,0,0]
["5.5.1","Stainless Steel",{"$f":"IF(acid_type=1,0,chem_pipe_length)","v":0},"lf",{"$f":"IF(C161=0,\"NA\",NaOH_pipe_diam)","v":"NA"},{"$f":"IF(C161=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C161=0,\"NA\",IF(curve=1,NaOH_pipe_diam,VLOOKUP(NaOH_pipe_diam,ss_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C161=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C155=0,\"NA\",IF(curve=1,ss_pipe_eq_naoh,VLOOKUP(NaOH_pipe_diam,ss_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C161=0,\"NA\",VLOOKUP(NaOH_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$136&\" - \"&$B$158&\" - \"&B161","v":"Piping - Sodium Hydroxide Feed Piping - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["5.6","Corrosion Control Chemical Feed Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.6.1","CPVC",{"$f":"IF(chem_type=1,0,chem_pipe_length)","v":10},"lf",{"$f":"IF(chem_type=1,\"NA\",cc_pipe_diam)","v":0.5},{"$f":"IF(chem_type=1,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cc_pipe_diam,VLOOKUP(cc_pipe_diam,cpvc_pipe_cost_cl,2)))","v":0.5},{"$f":"IF(chem_type=1,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cpvc_pipe_eq_cc,VLOOKUP(cc_pipe_diam,cpvc_pipe_cost_cl,3)))","v":2.5933440824999998},25.933440824999998,{"$f":"IF(chem_type=1,\"NA\",VLOOKUP(cc_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":17},0,{"$f":"$B$136&\" - \"&$B$162&\" - \"&B163","v":"Piping - Corrosion Control Chemical Feed Piping - CPVC"},{"$f":"IF(retrofit=1,$W163*X163,IF(ISBLANK(X163),\"\",X163))","v":2},1,2,2,1,2,2,{"$f":"IF(retrofit=1,$W163*AE163,IF(ISBLANK(AE163),\"\",AE163))","v":1},2,0,{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},0,0]
["5.6.1","PVC",{"$f":"IF(chem_type=1,0,chem_pipe_length)","v":10},"lf",{"$f":"IF(chem_type=1,\"NA\",cc_pipe_diam)","v":0.5},{"$f":"IF(chem_type=1,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cc_pipe_diam,VLOOKUP(cc_pipe_diam,pvc_pipe_cost_cl,2)))","v":0.5},{"$f":"IF(chem_type=1,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,pvc_pipe_eq_cc,VLOOKUP(cc_pipe_diam,pvc_pipe_cost_cl,3)))","v":1.8524848787500001},18.524848787500002,{"$f":"IF(chem_type=1,\"NA\",VLOOKUP(cc_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":17},1,{"$f":"$B$136&\" - \"&$B$162&\" - \"&B164","v":"Piping - Corrosion Control Chemical Feed Piping - PVC"},1,2,3,1,2,3,1,2,3,0,{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,3)","v":3},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,3)","v":3},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,3)","v":3},1,1.0896969875]
["5.6.1","Stainless Steel",{"$f":"IF(chem_type=1,0,chem_pipe_length)","v":10},"lf",{"$f":"IF(chem_type=1,\"NA\",cc_pipe_diam)","v":0.5},{"$f":"IF(chem_type=1,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cc_pipe_diam,VLOOKUP(cc_pipe_diam,ss_pipe_cost_cl,2)))","v":0.5},{"$f":"IF(chem_type=1,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,ss_pipe_eq_cc,VLOOKUP(cc_pipe_diam,ss_pipe_cost_cl,3)))","v":16.358070217374998},163.58070217374998,{"$f":"IF(chem_type=1,\"NA\",VLOOKUP(cc_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":40},0,{"$f":"$B$136&\" - \"&$B$162&\" - \"&B165","v":"Piping - Corrosion Control Chemical Feed Piping - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,{"$f":"IF(chem_type=1,0,3)","v":3},{"$f":"IF(chem_type=1,0,3)","v":3},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,3)","v":3},{"$f":"IF(chem_type=1,0,3)","v":3},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,3)","v":3},{"$f":"IF(chem_type=1,0,3)","v":3},{"$f":"IF(chem_type=1,0,1)","v":1},0,0]
["5.7","Bypass Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["5.7.1","CPVC",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(bp_pct>0,bp_pipe_diam,\"NA\")","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,cpvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,cpvc_pipe_eq_bp,VLOOKUP(bp_pipe_diam,cpvc_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C167=0,\"NA\",VLOOKUP(E167,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$136&\" - \"&$B$166&\" - \"&B167","v":"Piping - Bypass Piping - CPVC"},{"$f":"IF(retrofit=1,$W167*X167,IF(ISBLANK(X167),\"\",X167))","v":2},1,3,2,1,3,2,{"$f":"IF(retrofit=1,$W167*AE167,IF(ISBLANK(AE167),\"\",AE167))","v":1},3,0,2,1,3,2,1,3,2,1,3,0,0]
["5.7.1","PVC",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(bp_pct>0,bp_pipe_diam,\"NA\")","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,pvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,pvc_pipe_eq_bp,VLOOKUP(bp_pipe_diam,pvc_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C168=0,\"NA\",VLOOKUP(E168,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$136&\" - \"&$B$166&\" - \"&B168","v":"Piping - Bypass Piping - PVC"},1,2,4,1,2,4,1,2,4,0,1,2,4,1,2,4,1,2,4,0,0]
["5.7.1","Stainless Steel",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(bp_pct>0,bp_pipe_diam,\"NA\")","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,ss_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,ss_pipe_eq_bp,VLOOKUP(bp_pipe_diam,ss_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C169=0,\"NA\",VLOOKUP(E169,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$136&\" - \"&$B$166&\" - \"&B169","v":"Piping - Bypass Piping - Stainless Steel"},4,4,1,4,4,1,4,4,1,0,4,4,1,4,4,1,4,4,1,0,0]
["5.7.1","Steel",{"$f":"bp_pipe_length","v":0},"lf",{"$f":"IF(bp_pct>0,bp_pipe_diam,\"NA\")","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,bp_pipe_diam,VLOOKUP(bp_pipe_diam,st_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(bp_pct=0,\" \",\"in. diam\")","v":" "},{"$f":"IF(bp_pct=0,\"NA\",IF(curve=1,st_pipe_eq_bp,VLOOKUP(bp_pipe_diam,st_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C170=0,\"NA\",VLOOKUP(E170,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$136&\" - \"&$B$166&\" - \"&B170","v":"Piping - Bypass Piping - Steel"},3,3,2,3,3,2,3,3,2,0,3,3,2,3,3,2,3,3,2,0,0]
["6.","Valves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["6.1","Motor/Air Operated (on/off)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K172*L172),0,IF(K172<1,0,L172))","v":0},{"$f":"IF(AG172,J172/K172,0)","v":0}]
["6.1.1","Process - Polypropylene/PVC",{"$f":"tot_proc_MOVs","v":6},"units",{"$f":"IF(C173=0,\"NA\",tank_valve_size)","v":1.5},{"$f":"IF(C173=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C173=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,pp_mov_cost_cl,2)))","v":1.5},{"$f":"IF(C173=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C173=0,\"NA\",IF(curve=1,pp_mov_eq_in,VLOOKUP(tank_valve_size,pp_mov_cost_cl,3)))","v":787.01404038367423},{"$f":"IF(C173=0,\"--\",IF(I173=\"contact vendor\",\"--\",C173*I173))","v":4722.0842423020458},{"$f":"IF(C173=0,\"NA\",VLOOKUP(tank_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,{"$f":"$B$172&\" \"&$B$171&\" - \"&B173","v":"Motor/Air Operated (on/off) Valves - Process - Polypropylene/PVC"},{"$f":"IF(retrofit=1,$W173*X173,IF(ISBLANK(X173),\"\",X173))","v":1},{"$f":"IF(retrofit=1,$W173*Y173,IF(ISBLANK(Y173),\"\",Y173))","v":2},{"$f":"IF(retrofit=1,$W173*Z173,IF(ISBLANK(Z173),\"\",Z173))","v":3},{"$f":"IF(retrofit=1,$W173*AA173,IF(ISBLANK(AA173),\"\",AA173))","v":1},{"$f":"IF(retrofit=1,$W173*AB173,IF(ISBLANK(AB173),\"\",AB173))","v":2},{"$f":"IF(retrofit=1,$W173*AC173,IF(ISBLANK(AC173),\"\",AC173))","v":3},{"$f":"IF(retrofit=1,$W173*AD173,IF(ISBLANK(AD173),\"\",AD173))","v":1},{"$f":"IF(retrofit=1,$W173*AE173,IF(ISBLANK(AE173),\"\",AE173))","v":2},{"$f":"IF(retrofit=1,$W173*AF173,IF(ISBLANK(AF173),\"\",AF173))","v":3},0,1,2,3,1,2,3,1,2,3,1,236.10421211510229]
["6.1.1","Process - Stainless Steel",{"$f":"tot_proc_MOVs","v":6},"units",{"$f":"IF(C174=0,\"NA\",tank_valve_size)","v":1.5},"in. diam",{"$f":"IF(C174=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ss_mov_cost_cl,2)))","v":1.5},{"$f":"IF(C174=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C174=0,\"NA\",IF(curve=1,ss_mov_eq_in,VLOOKUP(tank_valve_size,ss_mov_cost_cl,3)))","v":1470.6040464835},8823.6242789009993,{"$f":"IF(C174=0,\"NA\",VLOOKUP(tank_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,{"$f":"$B$172&\" \"&$B$171&\" - \"&B174","v":"Motor/Air Operated (on/off) Valves - Process - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["6.1.1","Process - Cast Iron",{"$f":"tot_proc_MOVs","v":6},"units",{"$f":"IF(C175=0,\"NA\",tank_valve_size)","v":1.5},"in. diam",{"$f":"IF(C175=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ci_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C175=0,\"NA\",IF(curve=1,ci_mov_eq_in,VLOOKUP(tank_valve_size,ci_mov_cost_cl,3)))","v":791.86955715900012},4751.2173429540007,{"$f":"IF(C175=0,\"NA\",VLOOKUP(tank_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Motor/Air Operated (on/off) Valves - Process - Cast Iron",2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,0,0]
["6.1.2","Air - Polypropylene/PVC",{"$f":"tot_air_MOVs","v":2},"units",{"$f":"IF(C176=0,\"NA\",air_valve_size)","v":1.5},"in. diam",{"$f":"IF(C176=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,pp_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C176=0,\"NA\",IF(curve=1,pp_mov_eq_air,VLOOKUP(air_valve_size,pp_mov_cost_cl,3)))","v":787.01404038367423},1574.0280807673485,{"$f":"IF(C176=0,\"NA\",VLOOKUP(air_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,"Motor/Air Operated (on/off) Valves - Air - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,1,2,3,1,2,3,1,2,3,1,78.701404038367428]
["6.1.2","Air - Stainless Steel",{"$f":"tot_air_MOVs","v":2},"units",{"$f":"IF(C177=0,\"NA\",air_valve_size)","v":1.5},"in. diam",{"$f":"IF(C177=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,ss_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C177=0,\"NA\",IF(curve=1,ss_mov_eq_air,VLOOKUP(air_valve_size,ss_mov_cost_cl,3)))","v":1470.6040464835},2941.2080929670001,{"$f":"IF(C177=0,\"NA\",VLOOKUP(air_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Motor/Air Operated (on/off) Valves - Air - Stainless Steel",3,3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["6.1.2","Air - Cast Iron",{"$f":"tot_air_MOVs","v":2},"units",{"$f":"IF(C178=0,\"NA\",air_valve_size)","v":1.5},"in. diam",{"$f":"IF(C178=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,ci_mov_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C178=0,\"NA\",IF(curve=1,ci_mov_eq_air,VLOOKUP(air_valve_size,ci_mov_cost_cl,3)))","v":791.86955715900012},1583.7391143180002,{"$f":"IF(C178=0,\"NA\",VLOOKUP(air_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Motor/Air Operated (on/off) Valves - Air - Cast Iron",2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,0,0]
["6.1.3","Acid - Polypropylene/PVC",{"$f":"tot_HCl_MOVs","v":0},"units",{"$f":"IF(C179=0,\"NA\",HCl_valve_size)","v":"NA"},"",{"$f":"IF(C179=0,\"NA\",IF(curve=1,HCl_valve_size,VLOOKUP(HCl_valve_size,pp_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C179=0,\"NA\",IF(curve=1,pp_mov_eq_hcl,VLOOKUP(HCl_valve_size,pp_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C179=0,\"NA\",VLOOKUP(HCl_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Motor/Air Operated (on/off) Valves - Acid - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,0,1,2,2,1,2,2,1,2,2,0,0]
["6.1.3","Acid - Stainless Steel",{"$f":"tot_HCl_MOVs","v":0},"units",{"$f":"IF(C180=0,\"NA\",HCl_valve_size)","v":"NA"},"",{"$f":"IF(C180=0,\"NA\",IF(curve=1,HCl_valve_size,VLOOKUP(HCl_valve_size,ss_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C180=0,\"NA\",IF(curve=1,ss_mov_eq_hcl,VLOOKUP(HCl_valve_size,ss_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C180=0,\"NA\",VLOOKUP(HCl_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Motor/Air Operated (on/off) Valves - Acid - Stainless Steel",2,1,1,2,1,1,2,1,1,0,2,1,1,2,1,1,2,1,1,0,0]
["6.1.4","Sodium Hydroxide - Polypropylene/PVC",{"$f":"tot_NaOH_MOVs","v":0},"units",{"$f":"IF(C181=0,\"NA\",NaOH_valve_size)","v":"NA"},"",{"$f":"IF(C181=0,\"NA\",IF(curve=1,NaOH_valve_size,VLOOKUP(NaOH_valve_size,pp_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C181=0,\"NA\",IF(curve=1,pp_mov_eq_naoh,VLOOKUP(NaOH_valve_size,pp_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C181=0,\"NA\",VLOOKUP(NaOH_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Motor/Air Operated (on/off) Valves - Sodium Hydroxide - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,0,1,2,2,1,2,2,1,2,2,0,0]
["6.1.4","Sodium Hydroxide - Stainless Steel",{"$f":"tot_NaOH_MOVs","v":0},"units",{"$f":"IF(C182=0,\"NA\",NaOH_valve_size)","v":"NA"},"",{"$f":"IF(C182=0,\"NA\",IF(curve=1,NaOH_valve_size,VLOOKUP(NaOH_valve_size,ss_mov_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C182=0,\"NA\",IF(curve=1,ss_mov_eq_naoh,VLOOKUP(NaOH_valve_size,ss_mov_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C182=0,\"NA\",VLOOKUP(NaOH_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Motor/Air Operated (on/off) Valves - Sodium Hydroxide - Stainless Steel",2,1,1,2,1,1,2,1,1,0,2,1,1,2,1,1,2,1,1,0,0]
["6.1.5","Corrosion Control Chemical - Polypropylene/PVC",{"$f":"IF(chem_type=1,0,tot_chem_MOVs)","v":4},"units",{"$f":"IF(C183=0,\"NA\",IF(chem_type=1,\"NA\",cc_valve_size))","v":0.5},"in. diam",{"$f":"IF(C183=0,\"NA\",IF(chem_type=1,\"NA\",IF(curve=1,cc_valve_size,VLOOKUP(cc_valve_size,pp_mov_cost_cl,2))))","v":0.5},"in. diam",{"$f":"IF(C183=0,\"NA\",IF(chem_type=1,\"NA\",IF(curve=1,pp_mov_eq_cc,VLOOKUP(cc_valve_size,pp_mov_cost_cl,3))))","v":656.06319532697046},2624.2527813078818,{"$f":"IF(C183=0,\"NA\",IF(chem_type=1,\"NA\",VLOOKUP(cc_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5))))","v":20},1,"Motor/Air Operated (on/off) Valves - Corrosion Control Chemical - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,0,{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,2)","v":2},1,131.21263906539409]
["6.1.5","Corrosion Control Chemical - Stainless Steel",{"$f":"IF(chem_type=1,0,tot_chem_MOVs)","v":4},"units",{"$f":"IF(C184=0,\"NA\",IF(chem_type=1,\"NA\",cc_valve_size))","v":0.5},"in. diam",{"$f":"IF(C184=0,\"NA\",IF(chem_type=1,\"NA\",IF(curve=1,cc_valve_size,VLOOKUP(cc_valve_size,ss_mov_cost_cl,2))))","v":0.5},"in. diam",{"$f":"IF(C184=0,\"NA\",IF(chem_type=1,\"NA\",IF(curve=1,ss_mov_eq_cc,VLOOKUP(cc_valve_size,ss_mov_cost_cl,3))))","v":1419.4889475299999},5677.9557901199996,{"$f":"IF(C184=0,\"NA\",IF(chem_type=1,\"NA\",VLOOKUP(cc_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5))))","v":20},0,{"$f":"$B$172&\" \"&$B$171&\" - \"&B184","v":"Motor/Air Operated (on/off) Valves - Corrosion Control Chemical - Stainless Steel"},2,1,1,2,1,1,2,1,1,0,{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,1)","v":1},0,0]
["6.1.6","Bypass - Polypropylene/PVC",{"$f":"IF(bp_pct>0,tot_bp_MOVs,0)","v":0},"units",{"$f":"IF(C185=0,\"NA\",IF(bp_pct=0,\"NA\",bypass_valve_size))","v":"NA"},"",{"$f":"IF(C185=0,\"NA\",IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,pp_mov_cost_cl,2)))))","v":"NA"},"",{"$f":"IF(C185=0,\"NA\",IF(bp_pct=0,\"NA\",(IF(curve=1,pp_mov_eq_bp,VLOOKUP(bypass_valve_size,pp_mov_cost_cl,3)))))","v":"NA"},"--",{"$f":"IF(C185=0,\"NA\",IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,pp_mov_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,{"$f":"$B$172&\" \"&$B$171&\" - \"&B185","v":"Motor/Air Operated (on/off) Valves - Bypass - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,0,1,2,3,1,2,3,1,2,3,0,0]
["6.1.6","Bypass - Stainless Steel",{"$f":"IF(bp_pct>0,tot_bp_MOVs,0)","v":0},"units",{"$f":"IF(C186=0,\"NA\",IF(bp_pct=0,\"NA\",bypass_valve_size))","v":"NA"},"",{"$f":"IF(C186=0,\"NA\",IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ss_mov_cost_cl,2)))))","v":"NA"},"",{"$f":"IF(C186=0,\"NA\",IF(bp_pct=0,\"NA\",(IF(curve=1,ss_mov_eq_bp,VLOOKUP(bypass_valve_size,ss_mov_cost_cl,3)))))","v":"NA"},"--",{"$f":"IF(C186=0,\"NA\",IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,ss_mov_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,{"$f":"$B$172&\" \"&$B$171&\" - \"&B186","v":"Motor/Air Operated (on/off) Valves - Bypass - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["6.1.6","Bypass - Cast Iron",{"$f":"IF(bp_pct>0,tot_bp_MOVs,0)","v":0},"units",{"$f":"IF(C187=0,\"NA\",IF(bp_pct=0,\"NA\",bypass_valve_size))","v":"NA"},"",{"$f":"IF(C187=0,\"NA\",IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ci_mov_cost_cl,2)))))","v":"NA"},"",{"$f":"IF(C187=0,\"NA\",IF(bp_pct=0,\"NA\",(IF(curve=1,ci_mov_eq_bp,VLOOKUP(bypass_valve_size,ci_mov_cost_cl,3)))))","v":"NA"},"--",{"$f":"IF(C187=0,\"NA\",IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,ci_mov_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,{"$f":"$B$172&\" \"&$B$171&\" - \"&B187","v":"Motor/Air Operated (on/off) Valves - Bypass - Cast Iron"},2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,0,0]
["6.2","Manual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["6.2.1","Influent and treated water - Polypropylene/PVC",{"$f":"tot_man_valves","v":2},"units",{"$f":"IF(C189=0,\"NA\",in_valve_size)","v":1.5},{"$f":"IF(C189=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C189=0,\"NA\",IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,pp_man_cost_cl,2)))","v":1.5},{"$f":"IF(C189=0,\"\",\"in. diam\")","v":"in. diam"},{"$f":"IF(C189=0,\"NA\",IF(curve=1,pp_man_eq,VLOOKUP(in_valve_size,pp_man_cost_cl,3)))","v":207.84914633800003},415.69829267600005,{"$f":"IF(C189=0,\"NA\",VLOOKUP(in_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,{"$f":"$B$188&\" \"&$B$171&\" - \"&B189","v":"Manual Valves - Influent and treated water - Polypropylene/PVC"},{"$f":"IF(retrofit=1,$W189*X189,IF(ISBLANK(X189),\"\",X189))","v":1},{"$f":"IF(retrofit=1,$W189*Y189,IF(ISBLANK(Y189),\"\",Y189))","v":2},{"$f":"IF(retrofit=1,$W189*Z189,IF(ISBLANK(Z189),\"\",Z189))","v":3},{"$f":"IF(retrofit=1,$W189*AA189,IF(ISBLANK(AA189),\"\",AA189))","v":1},{"$f":"IF(retrofit=1,$W189*AB189,IF(ISBLANK(AB189),\"\",AB189))","v":2},{"$f":"IF(retrofit=1,$W189*AC189,IF(ISBLANK(AC189),\"\",AC189))","v":3},{"$f":"IF(retrofit=1,$W189*AD189,IF(ISBLANK(AD189),\"\",AD189))","v":1},{"$f":"IF(retrofit=1,$W189*AE189,IF(ISBLANK(AE189),\"\",AE189))","v":2},{"$f":"IF(retrofit=1,$W189*AF189,IF(ISBLANK(AF189),\"\",AF189))","v":3},0,1,2,3,1,2,3,1,2,3,1,20.784914633800003]
["6.2.1","Influent and treated water - Stainless Steel",{"$f":"tot_man_valves","v":2},"units",{"$f":"IF(C190=0,\"NA\",in_valve_size)","v":1.5},"in. diam",{"$f":"IF(C190=0,\"NA\",IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,ss_man_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C190=0,\"NA\",IF(curve=1,ss_man_eq,VLOOKUP(in_valve_size,ss_man_cost_cl,3)))","v":395.88087320259683},791.76174640519366,{"$f":"IF(C190=0,\"NA\",VLOOKUP(in_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,{"$f":"$B$188&\" \"&$B$171&\" - \"&B190","v":"Manual Valves - Influent and treated water - Stainless Steel"},3,3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["6.2.1","Influent and treated water - Cast Iron",{"$f":"tot_man_valves","v":2},"units",{"$f":"IF(C191=0,\"NA\",in_valve_size)","v":1.5},"in. diam",{"$f":"IF(C191=0,\"NA\",IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,ci_bfv_cost_cl,2)))","v":1.5},"in. diam",{"$f":"IF(C191=0,\"NA\",IF(curve=1,ci_bfv_eq,VLOOKUP(in_valve_size,ci_bfv_cost_cl,3)))","v":338.97867757464161},677.95735514928322,{"$f":"IF(C191=0,\"NA\",VLOOKUP(in_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,{"$f":"$B$188&\" \"&$B$171&\" - \"&B191","v":"Manual Valves - Influent and treated water - Cast Iron"},2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,0,0]
["6.2.2","Process - Polypropylene/PVC",{"$f":"tot_proc_man","v":0},"units",{"$f":"IF(C192=0,\"NA\",tank_valve_size)","v":"NA"},"",{"$f":"IF(C192=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,pp_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C192=0,\"NA\",IF(curve=1,pp_man_eq_in,VLOOKUP(tank_valve_size,pp_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C192=0,\"NA\",VLOOKUP(tank_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$188&\" \"&$B$171&\" - \"&B192","v":"Manual Valves - Process - Polypropylene/PVC"},1,2,3,1,2,3,1,2,3,0,1,2,3,1,2,3,1,2,3,0,0]
["6.2.2","Process - Stainless Steel",{"$f":"tot_proc_man","v":0},"units",{"$f":"IF(C193=0,\"NA\",tank_valve_size)","v":"NA"},"",{"$f":"IF(C193=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ss_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C193=0,\"NA\",IF(curve=1,ss_man_eq_in,VLOOKUP(tank_valve_size,ss_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C193=0,\"NA\",VLOOKUP(tank_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Manual Valves - Process - Stainless Steel",3,3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["6.2.2","Process - Cast Iron",{"$f":"tot_proc_man","v":0},"units",{"$f":"IF(C194=0,\"NA\",tank_valve_size)","v":"NA"},"",{"$f":"IF(C194=0,\"NA\",IF(curve=1,tank_valve_size,VLOOKUP(tank_valve_size,ci_bfv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C194=0,\"NA\",IF(curve=1,ci_man_eq_in,VLOOKUP(tank_valve_size,ci_bfv_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C194=0,\"NA\",VLOOKUP(tank_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Manual Valves - Process - Cast Iron",2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,0,0]
["6.2.3","Air - Polypropylene/PVC",{"$f":"tot_air_man","v":0},"units",{"$f":"IF(C195=0,\"NA\",air_valve_size)","v":"NA"},"",{"$f":"IF(C195=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,pp_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C195=0,\"NA\",IF(curve=1,pp_man_eq_air,VLOOKUP(air_valve_size,pp_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C195=0,\"NA\",VLOOKUP(air_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Manual Valves - Air - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,1,2,3,1,2,3,1,2,3,0,0]
["6.2.3","Air - Stainless Steel",{"$f":"tot_air_man","v":0},"units",{"$f":"IF(C196=0,\"NA\",air_valve_size)","v":"NA"},"",{"$f":"IF(C196=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,ss_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C196=0,\"NA\",IF(curve=1,ss_man_eq_air,VLOOKUP(air_valve_size,ss_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C196=0,\"NA\",VLOOKUP(air_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Manual Valves - Air - Stainless Steel",3,3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["6.2.3","Air - Cast Iron",{"$f":"tot_air_man","v":0},"units",{"$f":"IF(C197=0,\"NA\",air_valve_size)","v":"NA"},"",{"$f":"IF(C197=0,\"NA\",IF(curve=1,air_valve_size,VLOOKUP(air_valve_size,ci_bfv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C197=0,\"NA\",IF(curve=1,ci_man_eq_air,VLOOKUP(air_valve_size,ci_bfv_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C197=0,\"NA\",VLOOKUP(air_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Manual Valves - Air - Cast Iron",2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,0,0]
["6.2.4","Acid - Polypropylene/PVC",{"$f":"tot_HCl_man","v":0},"units",{"$f":"IF(C198=0,\"NA\",HCl_valve_size)","v":"NA"},"",{"$f":"IF(C198=0,\"NA\",IF(curve=1,HCl_valve_size,VLOOKUP(HCl_valve_size,pp_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C198=0,\"NA\",IF(curve=1,pp_man_eq_hcl,VLOOKUP(HCl_valve_size,pp_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C198=0,\"NA\",VLOOKUP(HCl_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Manual Valves - Acid - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,0,1,2,2,1,2,2,1,2,2,0,0]
["6.2.4","Acid - Stainless Steel",{"$f":"tot_HCl_man","v":0},"units",{"$f":"IF(C199=0,\"NA\",HCl_valve_size)","v":"NA"},"",{"$f":"IF(C199=0,\"NA\",IF(curve=1,HCl_valve_size,VLOOKUP(HCl_valve_size,ss_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C199=0,\"NA\",IF(curve=1,ss_man_eq_hcl,VLOOKUP(HCl_valve_size,ss_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C199=0,\"NA\",VLOOKUP(HCl_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Manual Valves - Acid - Stainless Steel",2,1,1,2,1,1,2,1,1,0,2,1,1,2,1,1,2,1,1,0,0]
["6.2.5","Sodium Hydroxide - Polypropylene/PVC",{"$f":"tot_NaOH_man","v":0},"units",{"$f":"IF(C200=0,\"NA\",NaOH_valve_size)","v":"NA"},"",{"$f":"IF(C200=0,\"NA\",IF(curve=1,NaOH_valve_size,VLOOKUP(NaOH_valve_size,pp_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C200=0,\"NA\",IF(curve=1,pp_man_eq_naoh,VLOOKUP(NaOH_valve_size,pp_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C200=0,\"NA\",VLOOKUP(NaOH_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Manual Valves - Sodium Hydroxide - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,0,1,2,2,1,2,2,1,2,2,0,0]
["6.2.5","Sodium Hydroxide - Stainless Steel",{"$f":"tot_NaOH_man","v":0},"units",{"$f":"IF(C201=0,\"NA\",NaOH_valve_size)","v":"NA"},"",{"$f":"IF(C201=0,\"NA\",IF(curve=1,NaOH_valve_size,VLOOKUP(NaOH_valve_size,ss_man_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C201=0,\"NA\",IF(curve=1,ss_man_eq_naoh,VLOOKUP(NaOH_valve_size,ss_man_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C201=0,\"NA\",VLOOKUP(NaOH_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Manual Valves - Sodium Hydroxide - Stainless Steel",2,1,1,2,1,1,2,1,1,0,2,1,1,2,1,1,2,1,1,0,0]
["6.2.6","Corrosion Control Chemical - Polypropylene/PVC",{"$f":"IF(chem_type=1,0,tot_chem_man)","v":0},"units",{"$f":"IF(C202=0,\"NA\",IF(chem_type=1,\"NA\",cc_valve_size))","v":"NA"},"",{"$f":"IF(C202=0,\"NA\",IF(chem_type=1,\"NA\",IF(curve=1,cc_valve_size,VLOOKUP(cc_valve_size,pp_man_cost_cl,2))))","v":"NA"},"",{"$f":"IF(C202=0,\"NA\",IF(chem_type=1,\"NA\",IF(curve=1,pp_man_eq_cc,VLOOKUP(cc_valve_size,pp_man_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(C202=0,\"NA\",IF(chem_type=1,\"NA\",VLOOKUP(cc_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,"Manual Valves - Corrosion Control Chemical - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,0,{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,2)","v":2},0,0]
["6.2.6","Corrosion Control Chemical - Stainless Steel",{"$f":"IF(chem_type=1,0,tot_chem_man)","v":0},"units",{"$f":"IF(C203=0,\"NA\",IF(chem_type=1,\"NA\",cc_valve_size))","v":"NA"},"",{"$f":"IF(C203=0,\"NA\",IF(chem_type=1,\"NA\",IF(curve=1,cc_valve_size,VLOOKUP(cc_valve_size,ss_man_cost_cl,2))))","v":"NA"},"",{"$f":"IF(C203=0,\"NA\",IF(chem_type=1,\"NA\",IF(curve=1,ss_man_eq_cc,VLOOKUP(cc_valve_size,ss_man_cost_cl,3))))","v":"NA"},"--",{"$f":"IF(C203=0,\"NA\",IF(chem_type=1,\"NA\",VLOOKUP(cc_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,"Manual Valves - Corrosion Control Chemical - Stainless Steel",2,1,1,2,1,1,2,1,1,0,{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,1)","v":1},0,0]
["6.2.7","Bypass - Polypropylene/PVC",{"$f":"IF(bp_pct>0,tot_bp_man,0)","v":0},"units",{"$f":"IF(C204=0,\"NA\",IF(bp_pct=0,\"NA\",bypass_valve_size))","v":"NA"},"",{"$f":"IF(C204=0,\"NA\",IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,pp_man_cost_cl,2)))))","v":"NA"},"",{"$f":"IF(C204=0,\"NA\",IF(bp_pct=0,\"NA\",(IF(curve=1,pp_man_eq_bp,VLOOKUP(bypass_valve_size,pp_man_cost_cl,3)))))","v":"NA"},"--",{"$f":"IF(C204=0,\"NA\",IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,pp_man_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,"Manual Valves - Bypass - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,1,2,3,1,2,3,1,2,3,{"$f":"IF(ISERROR(K204*L204),0,IF(K204<1,0,L204))","v":0},{"$f":"IF(AG204,J204/K204,0)","v":0}]
["6.2.7","Bypass - Stainless Steel",{"$f":"IF(bp_pct>0,tot_bp_man,0)","v":0},"units",{"$f":"IF(C205=0,\"NA\",IF(bp_pct=0,\"NA\",bypass_valve_size))","v":"NA"},"",{"$f":"IF(C205=0,\"NA\",IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ss_man_cost_cl,2)))))","v":"NA"},"",{"$f":"IF(C205=0,\"NA\",IF(bp_pct=0,\"NA\",(IF(curve=1,ss_man_eq_bp,VLOOKUP(bypass_valve_size,ss_man_cost_cl,3)))))","v":"NA"},"--",{"$f":"IF(C205=0,\"NA\",IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,ss_man_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,"Manual Valves - Bypass - Stainless Steel",3,3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["6.2.7","Bypass - Cast Iron",{"$f":"IF(bp_pct>0,tot_bp_man,0)","v":0},"units",{"$f":"IF(C206=0,\"NA\",IF(bp_pct=0,\"NA\",bypass_valve_size))","v":"NA"},"",{"$f":"IF(C206=0,\"NA\",IF(bp_pct=0,\"NA\",(IF(curve=1,bypass_valve_size,VLOOKUP(bypass_valve_size,ci_bfv_cost_cl,2)))))","v":"NA"},"",{"$f":"IF(C206=0,\"NA\",IF(bp_pct=0,\"NA\",(IF(curve=1,ci_bfv_eq_bp,VLOOKUP(bypass_valve_size,ci_bfv_cost_cl,3)))))","v":"NA"},"--",{"$f":"IF(C206=0,\"NA\",IF(bp_pct=0,\"NA\",VLOOKUP(bypass_valve_size,ci_bfv_cost_cl,IF(ss_cat=\"large\",4,5))))","v":"NA"},null,"Manual Valves - Bypass - Cast Iron",2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,0,0]
[6.3,"Check Valves",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["6.3.1","Acid - Polypropylene/PVC",{"$f":"tot_HCl_chv","v":0},"units",{"$f":"IF(C208=0,\"NA\",HCl_valve_size)","v":"NA"},{"$f":"IF(C208=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C208=0,\"NA\",IF(curve=1,HCl_valve_size,VLOOKUP(HCl_valve_size,pp_chv_cost_cl,2)))","v":"NA"},{"$f":"IF(C208=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C208=0,\"NA\",IF(curve=1,pp_chv_eq_hcl,VLOOKUP(HCl_valve_size,pp_chv_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C207=0,\"NA\",VLOOKUP(HCl_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$207&\" - \"&B208","v":"Check Valves - Acid - Polypropylene/PVC"},{"$f":"IF(retrofit=1,$W208*X208,IF(ISBLANK(X208),\"\",X208))","v":1},{"$f":"IF(retrofit=1,$W208*Y208,IF(ISBLANK(Y208),\"\",Y208))","v":2},{"$f":"IF(retrofit=1,$W208*Z208,IF(ISBLANK(Z208),\"\",Z208))","v":2},{"$f":"IF(retrofit=1,$W208*AA208,IF(ISBLANK(AA208),\"\",AA208))","v":1},{"$f":"IF(retrofit=1,$W208*AB208,IF(ISBLANK(AB208),\"\",AB208))","v":2},{"$f":"IF(retrofit=1,$W208*AC208,IF(ISBLANK(AC208),\"\",AC208))","v":2},{"$f":"IF(retrofit=1,$W208*AD208,IF(ISBLANK(AD208),\"\",AD208))","v":1},{"$f":"IF(retrofit=1,$W208*AE208,IF(ISBLANK(AE208),\"\",AE208))","v":2},{"$f":"IF(retrofit=1,$W208*AF208,IF(ISBLANK(AF208),\"\",AF208))","v":2},0,1,2,2,1,2,2,1,2,2,0,0]
["6.3.1","Acid - Stainless Steel",{"$f":"tot_HCl_chv","v":0},"units",{"$f":"IF(C209=0,\"NA\",HCl_valve_size)","v":"NA"},"",{"$f":"IF(C209=0,\"NA\",IF(curve=1,HCl_valve_size,VLOOKUP(HCl_valve_size,ss_chv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C209=0,\"NA\",IF(curve=1,ss_chv_eq_hcl,VLOOKUP(HCl_valve_size,ss_chv_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C208=0,\"NA\",VLOOKUP(HCl_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Check Valves - Acid - Stainless Steel",2,1,1,2,1,1,2,1,1,0,2,1,1,2,1,1,2,1,1,0,0]
["6.3.2","Sodium Hydroxide - Polypropylene/PVC",{"$f":"tot_NaOH_chv","v":0},"units",{"$f":"IF(C210=0,\"NA\",NaOH_valve_size)","v":"NA"},"",{"$f":"IF(C210=0,\"NA\",IF(curve=1,NaOH_valve_size,VLOOKUP(NaOH_valve_size,pp_chv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C210=0,\"NA\",IF(curve=1,pp_chv_eq_naoh,VLOOKUP(NaOH_valve_size,pp_chv_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C209=0,\"NA\",VLOOKUP(NaOH_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Check Valves - Sodium Hydroxide - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,0,1,2,2,1,2,2,1,2,2,0,0]
["6.3.2","Sodium Hydroxide - Stainless Steel",{"$f":"tot_NaOH_chv","v":0},"units",{"$f":"IF(C211=0,\"NA\",NaOH_valve_size)","v":"NA"},"",{"$f":"IF(C211=0,\"NA\",IF(curve=1,NaOH_valve_size,VLOOKUP(NaOH_valve_size,ss_chv_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C211=0,\"NA\",IF(curve=1,ss_chv_eq_naoh,VLOOKUP(NaOH_valve_size,ss_chv_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C210=0,\"NA\",VLOOKUP(NaOH_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Check Valves - Sodium Hydroxide - Stainless Steel",2,1,1,2,1,1,2,1,1,0,2,1,1,2,1,1,2,1,1,0,0]
["6.3.3","Corrosion Control Chemical - Polypropylene/PVC",{"$f":"IF(chem_type=1,0,tot_chem_chv)","v":4},"units",{"$f":"IF(C212=0,\"NA\",IF(chem_type=1,\"NA\",cc_valve_size))","v":0.5},"in. diam",{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cc_valve_size,VLOOKUP(cc_valve_size,pp_chv_cost_cl,2)))","v":0.5},"in. diam",{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,pp_chv_eq_cc,VLOOKUP(cc_valve_size,pp_chv_cost_cl,3)))","v":76.119009675249998},304.47603870099999,{"$f":"IF(chem_type=1,\"NA\",VLOOKUP(cc_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,"Check Valves - Corrosion Control Chemical - Polypropylene/PVC",1,2,2,1,2,2,1,2,2,0,{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,2)","v":2},1,15.22380193505]
["6.3.3","Corrosion Control Chemical - Stainless Steel",{"$f":"IF(chem_type=1,0,tot_chem_chv)","v":4},"units",{"$f":"IF(C213=0,\"NA\",IF(chem_type=1,\"NA\",cc_valve_size))","v":0.5},"in. diam",{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,cc_valve_size,VLOOKUP(cc_valve_size,ss_chv_cost_cl,2)))","v":0.5},"in. diam",{"$f":"IF(chem_type=1,\"NA\",IF(curve=1,ss_chv_eq_cc,VLOOKUP(cc_valve_size,ss_chv_cost_cl,3)))","v":218.40374976175002},873.61499904700008,{"$f":"IF(chem_type=1,\"NA\",VLOOKUP(cc_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},0,"Check Valves - Corrosion Control Chemical - Stainless Steel",2,1,1,2,1,1,2,1,1,0,{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,2)","v":2},{"$f":"IF(chem_type=1,0,1)","v":1},{"$f":"IF(chem_type=1,0,1)","v":1},0,0]
["6.3.4","Influent - Polypropylene/PVC",{"$f":"tot_in_chv","v":1},"units",{"$f":"IF(C214=0,\"NA\",in_valve_size)","v":1.5},"in. diam",{"$f":"IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,pp_chv_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,pp_chv_eq_in,VLOOKUP(in_valve_size,pp_chv_cost_cl,3))","v":177.82749945525001},177.82749945525001,{"$f":"VLOOKUP(in_valve_size,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},1,"Check Valves - Influent - Polypropylene/PVC",1,2,3,1,2,3,1,2,3,0,1,2,3,1,2,3,1,2,3,1,8.8913749727625007]
["6.3.4","Influent - Stainless Steel",{"$f":"tot_in_chv","v":1},"units",{"$f":"IF(C215=0,\"NA\",in_valve_size)","v":1.5},"in. diam",{"$f":"IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,ss_chv_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ss_chv_eq_in,VLOOKUP(in_valve_size,ss_chv_cost_cl,3))","v":492.67348989575004},492.67348989575004,{"$f":"VLOOKUP(in_valve_size,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Check Valves - Influent - Stainless Steel",3,3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["6.3.4","Influent - Cast Iron",{"$f":"tot_in_chv","v":1},"units",{"$f":"IF(C216=0,\"NA\",in_valve_size)","v":1.5},"in. diam",{"$f":"IF(curve=1,in_valve_size,VLOOKUP(in_valve_size,ci_chv_cost_cl,2))","v":1.5},"in. diam",{"$f":"IF(curve=1,ci_chv_eq_in,VLOOKUP(in_valve_size,ci_chv_cost_cl,3))","v":"contact vendor"},"--",{"$f":"VLOOKUP(in_valve_size,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},0,"Check Valves - Influent - Cast Iron",2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,0,0]
["6.3.5","Bypass - Polypropylene/PVC",{"$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(C217=0,\"NA\",VLOOKUP(E217,pp_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Check Valves - Bypass - Polypropylene/PVC",{"$f":"IF(retrofit=1,$W217*X217,IF(ISBLANK(X217),\"\",X217))","v":1},{"$f":"IF(retrofit=1,$W217*Y217,IF(ISBLANK(Y217),\"\",Y217))","v":2},{"$f":"IF(retrofit=1,$W217*Z217,IF(ISBLANK(Z217),\"\",Z217))","v":3},{"$f":"IF(retrofit=1,$W217*AA217,IF(ISBLANK(AA217),\"\",AA217))","v":1},{"$f":"IF(retrofit=1,$W217*AB217,IF(ISBLANK(AB217),\"\",AB217))","v":2},{"$f":"IF(retrofit=1,$W217*AC217,IF(ISBLANK(AC217),\"\",AC217))","v":3},{"$f":"IF(retrofit=1,$W217*AD217,IF(ISBLANK(AD217),\"\",AD217))","v":1},{"$f":"IF(retrofit=1,$W217*AE217,IF(ISBLANK(AE217),\"\",AE217))","v":2},{"$f":"IF(retrofit=1,$W217*AF217,IF(ISBLANK(AF217),\"\",AF217))","v":3},0,1,2,3,1,2,3,1,2,3,{"$f":"IF(ISERROR(K217*L217),0,IF(K217<1,0,L217))","v":0},{"$f":"IF(AG217,J217/K217,0)","v":0}]
["6.3.5","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"},"--",{"$f":"IF(C218=0,\"NA\",VLOOKUP(E218,ss_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Check Valves - Bypass - Stainless Steel",3,3,1,3,3,1,3,3,1,0,3,3,1,3,3,1,3,3,1,0,0]
["6.3.5","Bypass - Cast Iron",{"$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(C219=0,\"NA\",VLOOKUP(E219,ci_chv_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Check Valves - Bypass - Cast Iron",2,1,2,2,1,2,2,1,2,0,2,1,2,2,1,2,2,1,2,0,0]
["7.","Instrumentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["7.1","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,null,null,null,null,null,null,null,null,null,null,0,0]
["7.1.1","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},{"$f":"IF(C222=0,\"--\",IF(I222=\"contact vendor\",\"--\",C222*I222))","v":1481.2586202528748},{"$f":"VLOOKUP(in_meter_size,op_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$220&\" - \"&$B$221&\" - \"&B222","v":"Instrumentation - Flow Meters - Influent and Treated Water - Orifice Plate"},{"$f":"IF(retrofit=1,$W222*X222,IF(ISBLANK(X222),\"\",X222))","v":3},4,4,3,4,4,3,{"$f":"IF(retrofit=1,$W222*AE222,IF(ISBLANK(AE222),\"\",AE222))","v":3},4,0,3,4,4,3,4,4,3,3,4,0,0]
["7.1.1","Propeller",{"$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",{"$f":"IF(curve=1,prop_fm_eq_in,VLOOKUP(in_meter_size,prop_fm_cost_cl,3))","v":2349.8597533491247},2349.8597533491247,{"$f":"VLOOKUP(in_meter_size,prop_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$220&\" - \"&$B$221&\" - \"&B223","v":"Instrumentation - Flow Meters - Influent and Treated Water - Propeller"},1,2,3,1,2,3,4,4,2,0,1,2,3,1,2,3,4,4,2,1,167.8471252392232]
["7.1.1","Venturi",{"$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",{"$f":"IF(curve=1,ven_fm_eq_in,VLOOKUP(in_meter_size,ven_fm_cost_cl,3))","v":2229.8808308963748},2229.8808308963748,{"$f":"VLOOKUP(in_meter_size,ven_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$220&\" - \"&$B$221&\" - \"&B224","v":"Instrumentation - Flow Meters - Influent and Treated Water - Venturi"},2,1,2,2,1,2,1,2,3,0,2,1,2,2,1,2,1,2,3,0,0]
["7.1.1","Magnetic",{"$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",{"$f":"IF(curve=1,mag_fm_eq_in,VLOOKUP(in_meter_size,mag_fm_cost_cl,3))","v":3844.6249606383749},3844.6249606383749,{"$f":"VLOOKUP(in_meter_size,mag_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$220&\" - \"&$B$221&\" - \"&B225","v":"Instrumentation - Flow Meters - Influent and Treated Water - Magnetic"},4,3,1,4,3,1,2,1,1,0,4,3,1,4,3,1,2,1,1,0,0]
["7.2","Flow Meters - Process",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["7.2.1","Orifice Plate",{"$f":"tot_fm_proc","v":2},"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(C227=0,\"--\",IF(I227=\"contact vendor\",\"--\",C227*I227))","v":2962.5172405057497},{"$f":"VLOOKUP(proc_meter_size,op_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$220&\" - \"&$B$226&\" - \"&B227","v":"Instrumentation - Flow Meters - Process - Orifice Plate"},{"$f":"IF(retrofit=1,$W227*X227,IF(ISBLANK(X227),\"\",X227))","v":3},4,4,3,4,4,3,{"$f":"IF(retrofit=1,$W227*AE227,IF(ISBLANK(AE227),\"\",AE227))","v":3},4,0,3,4,4,3,4,4,3,3,4,0,0]
["7.2.1","Propeller",{"$f":"tot_fm_proc","v":2},"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",{"$f":"IF(curve=1,prop_fm_eq_proc,VLOOKUP(proc_meter_size,prop_fm_cost_cl,3))","v":2349.8597533491247},4699.7195066982495,{"$f":"VLOOKUP(proc_meter_size,prop_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$220&\" - \"&$B$226&\" - \"&B228","v":"Instrumentation - Flow Meters - Process - Propeller"},1,2,3,1,2,3,4,4,2,0,1,2,3,1,2,3,4,4,2,1,335.69425047844641]
["7.2.1","Venturi",{"$f":"tot_fm_proc","v":2},"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",{"$f":"IF(curve=1,ven_fm_eq_proc,VLOOKUP(proc_meter_size,ven_fm_cost_cl,3))","v":2229.8808308963748},4459.7616617927497,{"$f":"VLOOKUP(proc_meter_size,ven_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$220&\" - \"&$B$226&\" - \"&B229","v":"Instrumentation - Flow Meters - Process - Venturi"},2,1,2,2,1,2,1,2,3,0,2,1,2,2,1,2,1,2,3,0,0]
["7.2.1","Magnetic",{"$f":"tot_fm_proc","v":2},"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",{"$f":"IF(curve=1,mag_fm_eq_proc,VLOOKUP(proc_meter_size,mag_fm_cost_cl,3))","v":3844.6249606383749},7689.2499212767498,{"$f":"VLOOKUP(proc_meter_size,mag_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},0,{"$f":"$B$220&\" - \"&$B$226&\" - \"&B230","v":"Instrumentation - Flow Meters - Process - Magnetic"},4,3,1,4,3,1,2,1,1,0,4,3,1,4,3,1,2,1,1,0,0]
["7.3","Air Flow Meters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["7.3.1","Rotameter",{"$f":"tot_fm_air","v":2},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,gas_fm_cost_cl,3)","v":2900.055941091739},{"$f":"IF(C232=0,\"--\",IF(I232=\"contact vendor\",\"--\",C232*I232))","v":5800.111882183478},{"$f":"VLOOKUP(0,gas_fm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$220&\" - \"&B231&\" - \"&B232","v":"Instrumentation - Air Flow Meters - Rotameter"},{"$f":"IF(retrofit=1,$W232*X232,IF(ISBLANK(X232),\"\",X232))","v":1},1,1,1,1,1,1,{"$f":"IF(retrofit=1,$W232*AE232,IF(ISBLANK(AE232),\"\",AE232))","v":1},{"$f":"IF(retrofit=1,$W232*AF232,IF(ISBLANK(AF232),\"\",AF232))","v":1},0,1,1,1,1,1,1,1,1,1,1,414.2937058702484]
["7.4","High/Low Alarms (for chemical tanks)",{"$f":"tot_chem_alarm","v":1},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,alarm_cost_cl,3)","v":600.18707669670891},600.18707669670891,{"$f":"VLOOKUP(0,alarm_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,{"$f":"$B$220&\" - \"&B233","v":"Instrumentation - High/Low Alarms (for chemical tanks)"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,42.870505478336348]
["7.5","Temperature Meters",{"$f":"temp_meters","v":1},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,temp_meter_cost_cl,3)","v":794.75852923757691},794.75852923757691,{"$f":"VLOOKUP(0,temp_meter_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,"Instrumentation - Temperature Meters",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,56.768466374112634]
["7.6","pH Meters",{"$f":"pH_controls","v":2},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,pH_meter_cost_cl,3)","v":3047.1155477538618},6094.2310955077237,{"$f":"VLOOKUP(0,pH_meter_cost_cl,IF(ss_cat=\"large\",4,5))","v":14},1,"Instrumentation - pH Meters",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,435.30222110769455]
["7.7","Total Dissolved Solids Monitors",{"$f":"num_TDS","v":0},"units","NA",null,"NA",null,{"$f":"IF(C236=0,\"NA\",VLOOKUP(0,TDS_monitor_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C236=0,\"NA\",VLOOKUP(0,TDS_monitor_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Instrumentation - Total Dissolved Solids Monitors",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["7.8","Turbidity meters",{"$f":"tot_turb_meters","v":0},"units","NA",null,"NA",null,{"$f":"IF(C237=0,\"NA\",VLOOKUP(0,turbidimeter_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C237=0,\"NA\",VLOOKUP(0,turbidimeter_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Instrumentation - Turbidity meters",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["7.9","Electrical Enclosure",{"$f":"elec_encl","v":1},"units","NA",null,"NA",null,{"$f":"VLOOKUP(0,elec_encl_cost_cl,3)","v":1400},1400,{"$f":"VLOOKUP(0,elec_encl_cost_cl,IF(ss_cat=\"large\",4,5))","v":17},1,"Instrumentation - Electrical Enclosure",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,82.352941176470594]
["8.","System Controls",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K239*L239),0,IF(K239<1,0,L239))","v":0},{"$f":"IF(AG239,J239/K239,0)","v":0}]
["8.1","PLC Units",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.1.1","PLC racks/power supplies",{"$f":"IF(manual=1,0,plc_rack)","v":1},"units","NA",null,"NA",null,{"$f":"IF(C241=0,\"NA\",VLOOKUP(0,plc_rack_cost_cl,3))","v":355.56},{"$f":"IF(C241=0,\"--\",IF(I241=\"contact vendor\",\"--\",C241*I241))","v":355.56},{"$f":"IF(C241=0,\"NA\",VLOOKUP(0,plc_rack_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,{"$f":"$B$239&\" - \"&$B$240&\" - \"&B241","v":"System Controls - PLC Units - PLC racks/power supplies"},{"$f":"IF(retrofit=1,$W241*X241,IF(ISBLANK(X241),\"\",X241))","v":1},{"$f":"IF(retrofit=1,$W241*Y241,IF(ISBLANK(Y241),\"\",Y241))","v":1},{"$f":"IF(retrofit=1,$W241*Z241,IF(ISBLANK(Z241),\"\",Z241))","v":1},{"$f":"IF(retrofit=1,$W241*AA241,IF(ISBLANK(AA241),\"\",AA241))","v":1},{"$f":"IF(retrofit=1,$W241*AB241,IF(ISBLANK(AB241),\"\",AB241))","v":1},{"$f":"IF(retrofit=1,$W241*AC241,IF(ISBLANK(AC241),\"\",AC241))","v":1},{"$f":"IF(retrofit=1,$W241*AD241,IF(ISBLANK(AD241),\"\",AD241))","v":1},{"$f":"IF(retrofit=1,$W241*AE241,IF(ISBLANK(AE241),\"\",AE241))","v":1},{"$f":"IF(retrofit=1,$W241*AF241,IF(ISBLANK(AF241),\"\",AF241))","v":1},0,1,1,1,1,1,1,1,1,1,1,44.445]
["8.1.2","CPUs",{"$f":"IF(manual=1,0,plc_cpu)","v":2},"units","NA",null,"NA",null,{"$f":"IF(C242=0,\"NA\",VLOOKUP(0,plc_cpu_cost_cl,3))","v":378.8},757.6,{"$f":"IF(C242=0,\"NA\",VLOOKUP(0,plc_cpu_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,{"$f":"$B$239&\" - \"&$B$240&\" - \"&B242","v":"System Controls - PLC Units - CPUs"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,94.7]
["8.1.3","I/O discrete input modules",{"$f":"IF(manual=1,0,plc_discrete_input)","v":1},"units","NA",null,"NA",null,{"$f":"IF(C243=0,\"NA\",VLOOKUP(0,plc_discrete_input_cost_cl,3))","v":382.68},382.68,{"$f":"IF(C243=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",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,47.835000000000001]
["8.1.4","I/O discrete output modules",{"$f":"IF(manual=1,0,plc_discrete_output)","v":1},"units","NA",null,"NA",null,{"$f":"IF(C244=0,\"NA\",VLOOKUP(0,plc_discrete_output_cost_cl,3))","v":340.42500000000001},340.42500000000001,{"$f":"IF(C244=0,\"NA\",VLOOKUP(0,plc_discrete_output_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - I/O discrete output modules",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,42.553125000000001]
["8.1.5","I/O combination analog modules",{"$f":"IF(manual=1,0,plc_combination_analog)","v":3},"units","NA",null,"NA",null,{"$f":"IF(C245=0,\"NA\",VLOOKUP(0,plc_combination_analog_cost_cl,3))","v":557.33500000000004},1672.0050000000001,{"$f":"IF(C245=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",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,209.00062500000001]
["8.1.6","Ethernet modules",{"$f":"IF(manual=1,0,plc_ethernet)","v":2},"units","NA",null,"NA",null,{"$f":"IF(C246=0,\"NA\",VLOOKUP(0,plc_ethernet_cost_cl,3))","v":1342.2349999999999},2684.47,{"$f":"IF(C246=0,\"NA\",VLOOKUP(0,plc_ethernet_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - Ethernet modules",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,335.55874999999997]
["8.1.7","Base expansion modules",{"$f":"IF(manual=1,0,plc_base_expansion)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C247=0,\"NA\",VLOOKUP(0,plc_base_expansion_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C247=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",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["8.1.8","Base expansion controller modules",{"$f":"IF(manual=1,0,plc_base_expansion_controller)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C248=0,\"NA\",VLOOKUP(0,plc_base_expansion_controller_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C248=0,\"NA\",VLOOKUP(0,plc_base_expansion_controller_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"System Controls - PLC Units - Base expansion controller modules",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["8.1.9","UPSs",{"$f":"IF(manual=1,0,ups)","v":1},"units","NA",null,"NA",null,{"$f":"IF(C249=0,\"NA\",VLOOKUP(0,ups_cost_cl,3))","v":877.495},877.495,{"$f":"IF(C249=0,\"NA\",VLOOKUP(0,ups_cost_cl,IF(ss_cat=\"large\",4,5)))","v":8},1,"System Controls - PLC Units - UPSs",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,109.686875]
["8.2","Operator Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.2.1","Drive controllers",{"$f":"IF(manual=1,0,tot_switches)","v":6},"units","NA",null,"NA",null,{"$f":"IF(C251=0,\"NA\",VLOOKUP(0,switch_cost_cl,3))","v":1300.8978726158491},7805.3872356950942,{"$f":"IF(C251=0,\"NA\",VLOOKUP(0,switch_cost_cl,IF(ss_cat=\"large\",4,5)))","v":14},1,{"$f":"$B$239&\" - \"&$B$250&\" - \"&B251","v":"System Controls - Operator Equipment - Drive controllers"},{"$f":"IF(retrofit=1,$W251*X251,IF(ISBLANK(X251),\"\",X251))","v":1},1,1,1,1,1,1,{"$f":"IF(retrofit=1,$W251*AE251,IF(ISBLANK(AE251),\"\",AE251))","v":1},1,0,1,1,1,1,1,1,1,1,1,1,557.52765969250675]
["8.2.2","Operator interface units",{"$f":"IF(manual=1,0,plc_interface)","v":2},"units","NA",null,"NA",null,{"$f":"IF(C252=0,\"NA\",VLOOKUP(ss_cat,plc_op_interface_cost_cl,3,FALSE))","v":1828.625},3657.25,{"$f":"IF(C252=0,\"NA\",VLOOKUP(ss_cat,plc_op_interface_cost_cl,IF(ss_cat=\"large\",4,5),FALSE))","v":8},1,{"$f":"$B$239&\" - \"&$B$250&\" - \"&B252","v":"System Controls - Operator Equipment - Operator interface units"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,1,457.15625]
["8.2.3","PC Workstations",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C253=0,\"NA\",VLOOKUP(0,pc_workstation_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C253=0,\"NA\",VLOOKUP(0,pc_workstation_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$239&\" - \"&$B$250&\" - \"&B253","v":"System Controls - Operator Equipment - PC Workstations"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["8.2.4","Printers - laser jet",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,printers)","v":0},"units","NA",null,"NA",null,{"$f":"IF(C254=0,\"NA\",VLOOKUP(0,laser_printer_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C254=0,\"NA\",VLOOKUP(0,laser_printer_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$239&\" - \"&$B$250&\" - \"&B254","v":"System Controls - Operator Equipment - Printers - laser jet"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["8.3","Controls Software",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["8.3.1","Operator interface software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,plc_interface)","v":0},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,op_interface_software_cost_cl,3))","v":40.5},"--",{"$f":"IF(C256=0,\"NA\",VLOOKUP(0,op_interface_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$239&\" - \"&$B$255&\" - \"&B256","v":"System Controls - Controls Software - Operator interface software"},{"$f":"IF(retrofit=1,$W256*X256,IF(ISBLANK(X256),\"\",X256))","v":1},1,1,1,1,1,1,{"$f":"IF(retrofit=1,$W256*AE256,IF(ISBLANK(AE256),\"\",AE256))","v":1},1,0,1,1,1,1,1,1,1,1,1,0,0]
["8.3.2","PLC programming software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_software_cost_cl,3))","v":553.5},"--",{"$f":"IF(C257=0,\"NA\",VLOOKUP(0,plc_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$239&\" - \"&$B$255&\" - \"&B257","v":"System Controls - Controls Software - PLC programming software"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["8.3.3","PLC data collection software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(manual=1,\"NA\",VLOOKUP(0,plc_data_software_cost_cl,3))","v":597.23500000000001},"--",{"$f":"IF(C258=0,\"NA\",VLOOKUP(0,plc_data_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$239&\" - \"&$B$255&\" - \"&B258","v":"System Controls - Controls Software - PLC data collection software"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["8.3.4","Plant intelligence software",{"$f":"IF(OR(manual=1,ss_cat=\"small\"),0,workstations)","v":0},"units","NA",null,"NA",null,{"$f":"IF(OR(manual=1,ss_cat=\"small\"),\"NA\",VLOOKUP(0,plant_intel_software_cost_cl,3))","v":"NA"},"--",{"$f":"IF(C259=0,\"NA\",VLOOKUP(0,plant_intel_software_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$239&\" - \"&$B$255&\" - \"&B259","v":"System Controls - Controls Software - Plant intelligence software"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["9.","Offgas Pollution Control Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["9.1","Thermal Oxidizer - No Heat Recovery",{"$f":"IF(og_opt1<>0,0,tot_TOs)","v":0},"units",{"$f":"IF(C261=0,\"NA\",TO_size)","v":"NA"},{"$f":"IF(C261=0,\"\",\"cfm\")","v":""},{"$f":"IF(C261=0,\"NA\",IF(curve=1,TO_size,VLOOKUP(TO_size,og_to_cost_cl,2)))","v":"NA"},{"$f":"IF(C261=0,\"\",\"cfm\")","v":""},{"$f":"IF(C261=0,\"NA\",IF(curve=1,og_TO_eq,VLOOKUP(TO_size,og_to_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C261=0,\"NA\",VLOOKUP(TO_size,og_to_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$260&\" - \"&B261","v":"Offgas Pollution Control Equipment - Thermal Oxidizer - No Heat Recovery"},{"$f":"IF(retrofit=1,$W261*X261,IF(ISBLANK(X261),\"\",X261))","v":1},1,1,1,1,1,1,{"$f":"IF(retrofit=1,$W261*AE261,IF(ISBLANK(AE261),\"\",AE261))","v":1},{"$f":"IF(retrofit=1,$W261*AF261,IF(ISBLANK(AF261),\"\",AF261))","v":1},0,1,1,1,1,1,1,1,1,1,0,0]
["9.1","Thermal Oxidizer - Recuperative",{"$f":"IF(og_opt1<>1,0,tot_TOs)","v":0},"units",{"$f":"IF(C262=0,\"NA\",TO_size)","v":"NA"},"",{"$f":"IF(C262=0,\"NA\",IF(curve=1,TO_size,VLOOKUP(TO_size,og_torec_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C262=0,\"NA\",IF(curve=1,og_torec_eq,VLOOKUP(TO_size,og_torec_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C262=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",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["9.1","Thermal Oxidizer - Regenerative/Flameless",{"$f":"IF(og_opt1<>2,0,tot_TOs)","v":0},"units",{"$f":"IF(C263=0,\"NA\",TO_size)","v":"NA"},"",{"$f":"IF(C263=0,\"NA\",IF(curve=1,TO_size,VLOOKUP(TO_size,og_toreg_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C263=0,\"NA\",IF(curve=1,og_toreg_eq,VLOOKUP(TO_size,og_toreg_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C263=0,\"NA\",VLOOKUP(TO_size,og_toreg_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Offgas Pollution Control Equipment - Thermal Oxidizer - Regenerative/Flameless",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["9.1","Catalytic Oxidizer - No Heat Recovery",{"$f":"IF(og_opt1<>0,0,tot_COs)","v":0},"units",{"$f":"IF(C264=0,\"NA\",CO_size)","v":"NA"},"",{"$f":"IF(C264=0,\"NA\",IF(curve=1,CO_size,VLOOKUP(CO_size,og_co_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C264=0,\"NA\",IF(curve=1,og_co_eq,VLOOKUP(CO_size,og_co_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C264=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",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["9.1","Catalytic Oxidizer - Recuperative",{"$f":"IF(og_opt1<>1,0,tot_COs)","v":0},"units",{"$f":"IF(C265=0,\"NA\",CO_size)","v":"NA"},"",{"$f":"IF(C265=0,\"NA\",IF(curve=1,CO_size,VLOOKUP(CO_size,og_corec_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C265=0,\"NA\",IF(curve=1,og_corec_eq,VLOOKUP(CO_size,og_corec_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C265=0,\"NA\",VLOOKUP(CO_size,og_corec_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,"Offgas Pollution Control Equipment - Catalytic Oxidizer - Recuperative",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["9.1","Catalytic Oxidizer - Regenerative",{"$f":"IF(og_opt1<>2,0,tot_COs)","v":0},"units",{"$f":"IF(C266=0,\"NA\",CO_size)","v":"NA"},"",{"$f":"IF(C266=0,\"NA\",IF(curve=1,CO_size,VLOOKUP(CO_size,og_coreg_cost_cl,2)))","v":"NA"},"",{"$f":"IF(C266=0,\"NA\",IF(curve=1,og_coreg_eq,VLOOKUP(CO_size,og_coreg_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C266=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",1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,0,0]
["9.1","Gas-phase GAC Adsorber",{"$f":"tot_GAC_beds","v":0},"units",{"$f":"IF(C267=0,\"NA\",GAC_bed_size)","v":"NA"},{"$f":"IF(C267=0,\"\",\"cu. ft\")","v":""},{"$f":"IF(C267=0,\"NA\",IF(curve=1,GAC_bed_size,VLOOKUP(GAC_bed_size,og_gac_cost_cl,2)))","v":"NA"},{"$f":"IF(C267=0,\"\",\"cu. ft\")","v":""},{"$f":"IF(C267=0,\"NA\",IF(curve=1,og_gac_eq,VLOOKUP(GAC_bed_size,og_gac_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C267=0,\"NA\",VLOOKUP(GAC_bed_size,og_gac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$260&\" - \"&B267","v":"Offgas Pollution Control Equipment - Gas-phase GAC Adsorber"},{"$f":"IF(retrofit=1,$W267*X267,IF(ISBLANK(X267),\"\",X267))","v":1},1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K267*L267),0,IF(K267<1,0,L267))","v":0},{"$f":"IF(AG267,J267/K267,0)","v":0}]
["9.2","Initial GAC Charge",{"$f":"GAC","v":0},"lbs","NA",null,"NA",null,{"$f":"IF(C268=0,\"NA\",IF(curve=1,gac_eq,VLOOKUP(GAC,gac_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C268=0,\"NA\",VLOOKUP(GAC,gac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$260&\" - \"&B268","v":"Offgas Pollution Control Equipment - Initial GAC Charge"},1,1,1,1,1,1,1,1,1,0,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K268*L268),0,IF(K268<1,0,L268))","v":0},{"$f":"IF(AG268,J268/K268,0)","v":0}]
["10.","Retrofit Equipment"]
["10.1","Replacement Blowers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(K270*L270),0,IF(K270<1,0,L270))","v":0},{"$f":"IF(AG270,J270/K270,0)","v":0}]
["10.1.1","Centrifugal",{"$f":"IF(retrofit=1,r_tot_blowers,0)","v":0},"units",{"$f":"IF(C271=0,\"NA\",r_Q_Blower)","v":"NA"},{"$f":"IF(C271=0,\"\",\"cfm\")","v":""},{"$f":"IF(C271=0,\"NA\",IF(curve=1,r_Q_Blower,VLOOKUP(r_Q_Blower,cent_blow_cost_cl,2)))","v":"NA"},{"$f":"IF(C271=0,\"\",\"cfm\")","v":""},{"$f":"IF(C271=0,\"NA\",IF(curve=1,r_cent_blow_eq,VLOOKUP(r_Q_Blower,cent_blow_cost_cl,3)))","v":"NA"},{"$f":"IF(C271=0,\"--\",IF(I271=\"contact vendor\",\"--\",C271*I271))","v":"--"},{"$f":"IF(C271=0,\"NA\",VLOOKUP(r_Q_Blower,cent_blow_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&$B$270&\" - \"&B271","v":"Retrofit Equipment - Replacement Blowers - Centrifugal"},{"$f":"IF(retrofit=1,$W271*X271,IF(ISBLANK(X271),\"\",X271))","v":1},1,2,1,1,2,1,1,2,1,1,1,2,1,1,2,1,1,2,{"$f":"IF(ISERROR(K271*L271),0,IF(K271<1,0,L271))","v":0},{"$f":"IF(AG271,J271/K271,0)","v":0}]
["10.1.1","Positive Displacement",{"$f":"IF(retrofit=1,r_tot_blowers,0)","v":0},"units",{"$f":"IF(C272=0,\"NA\",r_Q_Blower)","v":"NA"},{"$f":"IF(C272=0,\"\",\"cfm\")","v":""},{"$f":"IF(C272=0,\"NA\",IF(curve=1,r_Q_Blower,VLOOKUP(r_Q_Blower,pd_blow_cost_cl,2)))","v":"NA"},{"$f":"IF(C272=0,\"\",\"cfm\")","v":""},{"$f":"IF(C272=0,\"NA\",IF(curve=1,r_pd_blow_eq,VLOOKUP(r_Q_Blower,pd_blow_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C272=0,\"NA\",VLOOKUP(r_Q_Blower,pd_blow_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&$B$270&\" - \"&B272","v":"Retrofit Equipment - Replacement Blowers - Positive Displacement"},2,2,1,2,2,1,2,2,1,1,2,2,1,2,2,1,2,2,1,{"$f":"IF(ISERROR(K272*L272),0,IF(K272<1,0,L272))","v":0},{"$f":"IF(AG272,J272/K272,0)","v":0}]
["10.2","Additional Packing",{"$f":"IF(retrofit=1,r_Pv_ft,0)","v":0},"cubic ft",{"$f":"IF(C273=0,\"NA\",Packing_size)","v":"NA"},{"$f":"IF(C273=0,\"\",\"inches\")","v":""},{"$f":"IF(C273=0,\"NA\",IF(alt_pack_cost=\"\",VLOOKUP(Packing_size,packing_cost_cl,2),Packing_size))","v":"NA"},{"$f":"IF(C273=0,\"\",\"inches\")","v":""},{"$f":"IF(C273=0,\"NA\",IF(alt_pack_cost=\"\",VLOOKUP(Packing_size,packing_cost_cl,3),alt_pack_cost))","v":"NA"},"--",{"$f":"IF(C273=0,\"NA\",VLOOKUP(Packing_size,packing_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&B273","v":"Retrofit Equipment - Additional Packing"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(K273*L273),0,IF(K273<1,0,L273))","v":0},{"$f":"IF(AG273,J273/K273,0)","v":0}]
["10.3","Additional Aeration Tower Shell Section(s)"]
["10.3.1","Stainless Steel",{"$f":"IF(OR(retrofit=0,r_xtraheight=0),0,TOT_COL)","v":0},"units",{"$f":"IF(C275=0,\"NA\",r_col_vol-col_vol)","v":"NA"},{"$f":"IF(C275=0,\"\",\"gal\")","v":""},{"$f":"IF(C275=0,\"NA\",r_col_vol-col_vol)","v":"NA"},{"$f":"IF(C275=0,\"\",\"gal\")","v":""},{"$f":"IF(C275=0,\"NA\",r_ss_shell_inc)","v":"NA"},{"$f":"IF(C275=0,\"--\",IF(I275=\"contact vendor\",\"--\",C275*I275))","v":"--"},{"$f":"IF(C275=0,\"NA\",VLOOKUP(col_vol,ss_shell_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&$B$274&\" - \"&B275","v":"Retrofit Equipment - Additional Aeration Tower Shell Section(s) - Stainless Steel"},{"$f":"IF(retrofit=1,$W275*X275,IF(ISBLANK(X275),\"\",X275))","v":3},3,1,3,3,1,3,3,1,1,3,3,1,3,3,1,3,3,1,{"$f":"IF(ISERROR(K275*L275),0,IF(K275<1,0,L275))","v":0},{"$f":"IF(AG275,J275/K275,0)","v":0}]
["10.3.1","Fiberglass",{"$f":"IF(OR(retrofit=0,r_xtraheight=0),0,TOT_COL)","v":0},"units",{"$f":"IF(C276=0,\"NA\",r_col_vol-col_vol)","v":"NA"},{"$f":"IF(C276=0,\"\",\"gal\")","v":""},{"$f":"IF(C276=0,\"NA\",r_col_vol-col_vol)","v":"NA"},{"$f":"IF(C276=0,\"\",\"gal\")","v":""},{"$f":"IF(C276=0,\"NA\",r_fg_shell_inc)","v":"NA"},"--",{"$f":"IF(C276=0,\"NA\",VLOOKUP(col_vol,fg_shell_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&$B$274&\" - \"&B276","v":"Retrofit Equipment - Additional Aeration Tower Shell Section(s) - Fiberglass"},1,2,2,1,2,2,1,2,2,1,1,2,2,1,2,2,1,2,2,0,0]
["10.3.1","Aluminum",{"$f":"IF(OR(retrofit=0,r_xtraheight=0),0,TOT_COL)","v":0},"units",{"$f":"IF(C277=0,\"NA\",r_col_vol-col_vol)","v":"NA"},{"$f":"IF(C277=0,\"\",\"gal\")","v":""},{"$f":"IF(C277=0,\"NA\",r_col_vol-col_vol)","v":"NA"},{"$f":"IF(C277=0,\"\",\"gal\")","v":""},{"$f":"IF(C277=0,\"NA\",r_al_shell_inc)","v":"NA"},"--",{"$f":"IF(C277=0,\"NA\",VLOOKUP(col_vol,al_shell_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&$B$274&\" - \"&B277","v":"Retrofit Equipment - Additional Aeration Tower Shell Section(s) - Aluminum"},2,1,3,2,1,3,2,1,3,1,2,1,3,2,1,3,2,1,3,0,0]
["10.4","Additional Liquid Redistributors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["10.4.1","Stainless Steel",{"$f":"IF(OR(retrofit=0,r_xtraheight=0),0,r_tot_R)","v":0},"units",{"$f":"IF(C279=0,\"NA\",AREA)","v":"NA"},{"$f":"IF(C279=0,\"\",\"square m\")","v":""},{"$f":"IF(C279=0,\"NA\",IF(curve=1,AREA,VLOOKUP(AREA,ss_redist_cost_cl,2)))","v":"NA"},{"$f":"IF(C279=0,\"\",\"square m\")","v":""},{"$f":"IF(C279=0,\"NA\",IF(curve=1,ss_redist_eq,VLOOKUP(AREA,ss_redist_cost_cl,3)))","v":"NA"},{"$f":"IF(C279=0,\"--\",IF(I279=\"contact vendor\",\"--\",C279*I279))","v":"--"},{"$f":"IF(C279=0,\"NA\",VLOOKUP(AREA,ss_redist_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&$B$278&\" - \"&B279","v":"Retrofit Equipment - Additional Liquid Redistributors - Stainless Steel"},{"$f":"IF(retrofit=1,$W279*X279,IF(ISBLANK(X279),\"\",X279))","v":2},1,1,2,1,1,2,1,1,1,2,1,1,2,1,1,2,1,1,0,0]
["10.4.1","Plastic",{"$f":"IF(OR(retrofit=0,r_xtraheight=0),0,r_tot_R)","v":0},"units",{"$f":"IF(C280=0,\"NA\",AREA)","v":"NA"},{"$f":"IF(C280=0,\"\",\"square m\")","v":""},{"$f":"IF(C280=0,\"NA\",IF(curve=1,AREA,VLOOKUP(AREA,pl_redist_cost_cl,2)))","v":"NA"},{"$f":"IF(C280=0,\"\",\"square m\")","v":""},{"$f":"IF(C280=0,\"NA\",IF(curve=1,pl_redist_eq,VLOOKUP(AREA,pl_redist_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C280=0,\"NA\",VLOOKUP(AREA,pl_redist_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&$B$278&\" - \"&B280","v":"Retrofit Equipment - Additional Liquid Redistributors - Plastic"},1,2,2,1,2,2,1,2,2,1,1,2,2,1,2,2,1,2,2,0,0]
["10.5","Additional Process Piping",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["10.5.1","Ductile Iron",{"$f":"IF(retrofit=1,r_proc_pipe_length,0)","v":0},"lf",{"$f":"IF(C282=0,\"NA\",proc_pipe_diam)","v":"NA"},{"$f":"IF(C282=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C282=0,\"NA\",IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,di_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C282=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C282=0,\"NA\",IF(curve=1,di_pipe_eq_in,VLOOKUP(proc_pipe_diam,di_pipe_cost_cl,3)))","v":"NA"},{"$f":"IF(C282=0,\"--\",IF(I282=\"contact vendor\",\"--\",C282*I282))","v":"--"},{"$f":"IF(C282=0,\"NA\",VLOOKUP(proc_pipe_diam,di_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&$B$281&\" - \"&B282","v":"Retrofit Equipment - Additional Process Piping - Ductile Iron"},{"$f":"IF(retrofit=1,$W282*X282,IF(ISBLANK(X282),\"\",X282))","v":3},3,3,3,3,3,3,3,3,1,3,3,3,3,3,3,3,3,3,0,0]
["10.5.1","CPVC",{"$f":"IF(retrofit=1,r_proc_pipe_length,0)","v":0},"lf",{"$f":"IF(C283=0,\"NA\",proc_pipe_diam)","v":"NA"},{"$f":"IF(C283=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C283=0,\"NA\",IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,cpvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C283=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C283=0,\"NA\",IF(curve=1,cpvc_pipe_eq_in,VLOOKUP(proc_pipe_diam,cpvc_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C283=0,\"NA\",VLOOKUP(proc_pipe_diam,cpvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&$B$281&\" - \"&B283","v":"Retrofit Equipment - Additional Process Piping - CPVC"},2,1,4,2,1,4,2,1,4,1,2,1,4,2,1,4,2,1,4,0,0]
["10.5.1","PVC",{"$f":"IF(retrofit=1,r_proc_pipe_length,0)","v":0},"lf",{"$f":"IF(C284=0,\"NA\",proc_pipe_diam)","v":"NA"},{"$f":"IF(C284=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C284=0,\"NA\",IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,pvc_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C284=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C284=0,\"NA\",IF(curve=1,pvc_pipe_eq_in,VLOOKUP(proc_pipe_diam,pvc_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C284=0,\"NA\",VLOOKUP(proc_pipe_diam,pvc_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&$B$281&\" - \"&B284","v":"Retrofit Equipment - Additional Process Piping - PVC"},1,2,5,1,2,5,1,2,5,1,1,2,5,1,2,5,1,2,5,0,0]
["10.5.1","Stainless Steel",{"$f":"IF(retrofit=1,r_proc_pipe_length,0)","v":0},"lf",{"$f":"IF(C285=0,\"NA\",proc_pipe_diam)","v":"NA"},{"$f":"IF(C285=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C285=0,\"NA\",IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,ss_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C285=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C285=0,\"NA\",IF(curve=1,ss_pipe_eq_in,VLOOKUP(proc_pipe_diam,ss_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C285=0,\"NA\",VLOOKUP(proc_pipe_diam,ss_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&$B$281&\" - \"&B285","v":"Retrofit Equipment - Additional Process Piping - Stainless Steel"},5,5,1,5,5,1,5,5,1,1,5,5,1,5,5,1,5,5,1,0,0]
["10.5.1","Steel",{"$f":"IF(retrofit=1,r_proc_pipe_length,0)","v":0},"lf",{"$f":"IF(C286=0,\"NA\",proc_pipe_diam)","v":"NA"},{"$f":"IF(C286=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C286=0,\"NA\",IF(curve=1,proc_pipe_diam,VLOOKUP(proc_pipe_diam,st_pipe_cost_cl,2)))","v":"NA"},{"$f":"IF(C286=0,\"\",\"in. diam\")","v":""},{"$f":"IF(C286=0,\"NA\",IF(curve=1,st_pipe_eq_in,VLOOKUP(proc_pipe_diam,st_pipe_cost_cl,3)))","v":"NA"},"--",{"$f":"IF(C286=0,\"NA\",VLOOKUP(proc_pipe_diam,st_pipe_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"$B$269&\" - \"&$B$281&\" - \"&B286","v":"Retrofit Equipment - Additional Process Piping - Steel"},{"$f":"IF(retrofit=1,$W286*X286,IF(ISBLANK(X286),\"\",X286))","v":4},4,2,4,4,2,4,4,2,1,4,4,2,4,4,2,4,4,2,0,0]
[12,"Building Structures and HVAC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["11.1","Building 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["11.1.1","Small Low Cost Shed",{"$f":"IF(total_fp<500,1,0)","v":1},"units",{"$f":"total_fp","v":40},"sf",{"$f":"total_fp","v":40},"sf",{"$f":"IF(C289=0,\"NA\",VLOOKUP(total_fp,bldg_shed_cost_cl,3))","v":50.742289444355997},{"$f":"IF(OR(I289=\"NA\",I289=\"contact vendor\"),\"--\",G289*I289)","v":2029.6915777742399},{"$f":"IF($C289=0,\"N/A\",VLOOKUP(total_fp,bldg_shed_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},1,{"$f":"B287&\" - \"&B288&\" - \"&B289","v":"Building Structures and HVAC - Building 1 - Small Low Cost Shed"},{"$f":"IF(retrofit=1,$W289*X289,IF(ISBLANK(X289),\"\",X289))","v":2},2,2,2,2,2,2,2,2,0,{"$f":"IF(include_buildings=1,2,0)","v":2},2,2,2,2,2,2,2,2,1,101.48457888871199,{"$f":"IF(AG289,K289,0)","v":20}]
["11.1.1","Low Quality",{"$f":"IF(total_fp>=500,1,0)","v":0},"units",{"$f":"total_fp","v":40},"sf",{"$f":"total_fp","v":40},"sf",{"$f":"IF(C290=0,\"NA\",IF(curve=1,bldg_lo_eq_1,VLOOKUP(total_fp, bldg_lo_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I290=\"NA\",I290=\"contact vendor\"),\"--\",G290*I290)","v":"--"},{"$f":"IF($C290=0,\"N/A\",VLOOKUP(total_fp,bldg_lo_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},0,{"$f":"B287&\" - \"&B288&\" - \"&B290","v":"Building Structures and HVAC - Building 1 - Low Quality"},1,"","",1,"","",1,"","",0,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,0,0,0]
["11.1.1","Medium Quality",{"$f":"IF(total_fp>=500,1,0)","v":0},"units",{"$f":"total_fp","v":40},"sf",{"$f":"total_fp","v":40},"sf",{"$f":"IF(C291=0,\"NA\",IF(curve=1,bldg_mid_eq_1,VLOOKUP(total_fp, bldg_mid_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I291=\"NA\",I291=\"contact vendor\"),\"--\",G291*I291)","v":"--"},{"$f":"IF($C291=0,\"N/A\",VLOOKUP(total_fp,bldg_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},0,{"$f":"B287&\" - \"&B288&\" - \"&B291","v":"Building Structures and HVAC - Building 1 - Medium Quality"},"",1,"","",1,"","",1,"",0,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,0,0,0]
["11.1.1","High Quality",{"$f":"IF(total_fp>=500,1,0)","v":0},"units",{"$f":"total_fp","v":40},"sf",{"$f":"total_fp","v":40},"sf",{"$f":"IF(C292=0,\"NA\",IF(curve=1,bldg_hi_eq_1,VLOOKUP(total_fp, bldg_hi_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I292=\"NA\",I292=\"contact vendor\"),\"--\",G292*I292)","v":"--"},{"$f":"IF($C292=0,\"N/A\",VLOOKUP(total_fp,bldg_hi_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"N/A"},0,{"$f":"B287&\" - \"&B288&\" - \"&B292","v":"Building Structures and HVAC - Building 1 - High Quality"},"","",1,"","",1,"","",1,0,null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},null,null,{"$f":"include_buildings","v":1},0,0,0]
["11.2",{"$f":"\"Heating System\"&IF(build1_heat=\"heat pump\",\" (included with cooling system)\",\"\")","v":"Heating System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["11.2.1","Electric resistance",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C294=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C294=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C294=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C294=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_elec_cost_cl,2)))","v":"NA"},{"$f":"IF(C294=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C294=\"NA\",\"NA\",IF(curve=1,hvac_elec_eq_1,VLOOKUP(build1_heat_mbh,hvac_elec_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I294=\"NA\",I294=\"contact vendor\"),\"--\",C294*I294)","v":"--"},{"$f":"IF(C294=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B287&\" - \"&B288&\" - \"&B293&\" - \"&B294","v":"Building Structures and HVAC - Building 1 - Heating System - Electric resistance"},{"$f":"IF(retrofit=1,0,IF(ISBLANK(X294),\"\",X294))","v":""},"","","","","","","","",0,{"$f":"IF(include_HVAC=0,0,IF(build1_heat=$B294,1,\"\"))","v":""},"","","","","","","","",0,0,0]
["11.2.1","Natural gas non-condensing furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C295=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C295=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C295=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C295=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_gas_non_cost_cl,2)))","v":"NA"},{"$f":"IF(C295=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C295=\"NA\",\"NA\",IF(curve=1,hvac_gas_non_eq_1,VLOOKUP(build1_heat_mbh,hvac_gas_non_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I295=\"NA\",I295=\"contact vendor\"),\"--\",C295*I295)","v":"--"},{"$f":"IF(C295=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B287&\" - \"&B288&\" - \"&B293&\" - \"&B295","v":"Building Structures and HVAC - Building 1 - Heating System - Natural gas non-condensing furnace"},"","","","","","","","","",0,"","","","","","","","","",0,0,0]
["11.2.1","Natural gas condensing furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C296=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C296=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C296=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C296=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_gas_cost_cl,2)))","v":"NA"},{"$f":"IF(C296=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C296=\"NA\",\"NA\",IF(curve=1,hvac_gas_eq_1,VLOOKUP(build1_heat_mbh,hvac_gas_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I296=\"NA\",I296=\"contact vendor\"),\"--\",C296*I296)","v":"--"},{"$f":"IF(C296=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B287&\" - \"&B288&\" - \"&B293&\" - \"&B296","v":"Building Structures and HVAC - Building 1 - Heating System - Natural gas condensing furnace"},"","","","","","","","","",0,"","","","","","","","","",0,0,0]
["11.2.1","Standard efficiency oil furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C297=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C297=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C297=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C297=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(E297,hvac_oil_std_cost_cl,2)))","v":"NA"},{"$f":"IF(C297=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C297=\"NA\",\"NA\",IF(curve=1,hvac_oil_std_eq_1,VLOOKUP(build1_heat_mbh,hvac_oil_std_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I297=\"NA\",I297=\"contact vendor\"),\"--\",C297*I297)","v":"--"},{"$f":"IF(C297=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B287&\" - \"&B288&\" - \"&B293&\" - \"&B297","v":"Building Structures and HVAC - Building 1 - Heating System - Standard efficiency oil furnace"},"","","","","","","","","",0,"","","","","","","","","",0,0,0]
["11.2.1","Mid-efficiency oil furnace",{"$f":"IF(build1_heat=\"heat pump\",\"NA\",IF(build1_need_heat,build1_zones,\"NA\"))","v":"NA"},{"$f":"IF(C298=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C298=\"NA\",\"NA\",build1_heat_mbh)","v":"NA"},{"$f":"IF(C298=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C298=\"NA\",\"NA\",IF(curve=1,build1_heat_mbh,VLOOKUP(build1_heat_mbh,hvac_oil_mid_cost_cl,2)))","v":"NA"},{"$f":"IF(C298=\"NA\",\"\",\"MBH\")","v":""},{"$f":"IF(C298=\"NA\",\"NA\",IF(curve=1,hvac_oil_mid_eq_1,VLOOKUP(build1_heat_mbh,hvac_oil_mid_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I298=\"NA\",I298=\"contact vendor\"),\"--\",C298*I298)","v":"--"},{"$f":"IF(C298=\"NA\",\"NA\",VLOOKUP(build1_heat_mbh,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B287&\" - \"&B288&\" - \"&B293&\" - \"&B298","v":"Building Structures and HVAC - Building 1 - Heating System - Mid-efficiency oil furnace"},"","","","","","","","","",0,"","","","","","","","","",0,0,0]
["11.3",{"$f":"IF(build1_heat=\"heat pump\",\"Heating and \",\"\")&\"Cooling System\"","v":"Cooling System"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
["11.3.1","Air conditioner",{"$f":"IF(build1_need_cool,build1_zones,\"NA\")","v":"NA"},{"$f":"IF(C300=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C300=\"NA\",\"NA\",build1_cooling_tons)","v":"NA"},{"$f":"IF(C300=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C300=\"NA\",\"NA\",IF(curve=1,build1_cooling_tons,VLOOKUP(build1_cooling_tons,hvac_ac_cost_cl,2)))","v":"NA"},{"$f":"IF(C300=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C300=\"NA\",\"NA\",IF(curve=1,hvac_ac_eq_1,VLOOKUP(build1_cooling_tons,hvac_ac_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I300=\"NA\",I300=\"contact vendor\"),\"--\",C300*I300)","v":"--"},{"$f":"IF(C300=\"NA\",\"NA\",VLOOKUP(build1_cooling_tons,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B287&\" - \"&B288&\" - \"&B299&\" - \"&B300","v":"Building Structures and HVAC - Building 1 - Cooling System - Air conditioner"},{"$f":"IF(retrofit=1,0,IF(ISBLANK(X300),\"\",X300))","v":""},"","","","","","","","",0,{"$f":"IF(include_HVAC=0,0,IF(build1_cool=$B300,1,\"\"))","v":""},"","","","","","","","",0,0,0]
["11.3.1","Heat pump",{"$f":"IF(AND(hp_ok_1,build1_need_cool),build1_zones,\"NA\")","v":"NA"},{"$f":"IF(C301=\"NA\",\"\",\"zones\")","v":""},{"$f":"IF(C301=\"NA\",\"NA\",build1_cooling_tons)","v":"NA"},{"$f":"IF(C301=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C301=\"NA\",\"NA\",IF(curve=1,build1_cooling_tons,VLOOKUP(build1_cooling_tons,hvac_hp_cost_cl,2)))","v":"NA"},{"$f":"IF(C301=\"NA\",\"\",\"tons\")","v":""},{"$f":"IF(C301=\"NA\",\"NA\",IF(curve=1,hvac_hp_eq_1,VLOOKUP(build1_cooling_tons,hvac_hp_cost_cl,3)))","v":"NA"},{"$f":"IF(OR(I301=\"NA\",I301=\"contact vendor\"),\"--\",C301*I301)","v":"--"},{"$f":"IF(C301=\"NA\",\"NA\",VLOOKUP(build1_cooling_tons,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":"NA"},null,{"$f":"B287&\" - \"&B288&\" - \"&B299&\" - \"&B301","v":"Building Structures and HVAC - Building 1 - Cooling System - Heat pump"},"","","","","","","","","",0,"","","","","","","","","",0,0,0]
["11.4","Concrete Pad",1,"units",{"$f":"conc_pad","v":1},"cy",{"$f":"conc_pad","v":1},"cy",{"$f":"VLOOKUP(0,conc_pad_cost_cl,3)","v":492.74999999999994},{"$f":"IF(I302=\"contact vendor\",\"--\",E302*I302)","v":492.74999999999994},{"$f":"VLOOKUP(0,conc_pad_cost_cl,IF(ss_cat=\"large\",4,5))","v":37},1,{"$f":"B287&\" - \"&B302","v":"Building Structures and HVAC - Concrete Pad"},{"$f":"IF(retrofit=1,$W302*X302,IF(ISBLANK(X302),\"\",X302))","v":1},1,1,1,1,1,1,1,1,0,{"$f":"include_pad","v":1},1,1,1,1,1,1,1,1,1,13.317567567567567,37]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"direct_for_UL","total_direct_depreciation","build_UL"]
["Total of direct line items above:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AG37:AG302,J37:J302)","v":161636.03855092413},{"$f":"SUM(AH37:AH302)","v":9816.0352282125023},{"$f":"MAX(AI289:AI292)","v":20}]
[null,"Direct cost category","Total","Guidance"]
[null,"Process costs",{"$f":"SUMPRODUCT(J37:J287,L37:L287)","v":159113.59697314989},"Excludes alternate cost line items in italics, without a 1 in the \"Use?\" column. Includes installation, transportation, and O&P"]
[null,"Building costs",{"$f":"SUMPRODUCT(J289:J302,L289:L302)","v":2522.4415777742397},"See input sheet to exclude buildings/HVAC; indirect assumptions sheet to exclude concrete pad"]
[null,{"$f":"\"Total direct costs\"&IF(retrofit=1,\" for retrofit\",\"\")","v":"Total direct costs"},{"$f":"process_cost+building_cost","v":161636.03855092413},"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",{"$f":"include_permits*permit_cost","v":216.45000000000002}]
[null,"Pilot Study",{"$f":"include_pilot*VLOOKUP(tech_name,CHOOSE(ss_cat2,pilot_cost_small_cl,pilot_cost_medium_cl,pilot_cost_large_cl),2,FALSE)","v":615.39008342245984}]
[null,"Land Cost",{"$f":"IF(retrofit=1,0,include_land*land_required*land_cost)","v":923.20604167580962},{"$f":"IF(retrofit=1,\"Not required for retrofit\",\"For \"&TEXT(land_required,\"#0.00\")&\" acres\")","v":"For 0.04 acres"}]
[null,{"$f":"\"Total add-on costs\"&IF(retrofit=1,\" for retrofit\",\"\")","v":"Total add-on costs"},{"$f":"SUM(C312:C314)","v":1755.0461250982694},"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"]
[null,"Mobilization and Demobilization",{"$f":"(direct_cost+C321+C322+C323+C324+C325+C326+C327+C330)*D319","v":9926.2754598952724},{"$f":"CHOOSE(ss_cat2,mob_pct_small,mob_pct_medium,mob_pct_large)","v":0.05}]
[null,"Architectural Fees for Treatment Building",{"$f":"IF(ss_cat2=1,include_arch_small,include_arch)*building_cost*D320","v":0},{"$f":"VLOOKUP(building_cost,architectural_table_cl,3)","v":0.09},{"$f":"IF(retrofit=1,\"No new building for retrofit\",\"Excluded by default for small systems\")","v":"Excluded by default for small systems"}]
[null,"Installation, Transportation, and O&P",{"$f":"direct_cost*D321","v":0},{"$f":"inst_pct","v":0}]
[null,"Site Work",{"$f":"IF(retrofit=1,0,include_sitework*sitework_cost)","v":1367.2087912087911},null,{"$f":"IF(retrofit=1,\"Not required for retrofit\",\"Calculated based on system requirements.\")","v":"Calculated based on system requirements."}]
[null,"Yard Piping",{"$f":"IF(retrofit=1,0,include_yardpipe*yard_cost)","v":1234.9353404021069},null,{"$f":"IF(retrofit=1,\"Not required for retrofit\",\"Calculated based on system requirements.\")","v":"Calculated based on system requirements."}]
[null,"Geotechnical",{"$f":"IF(retrofit=1,0,IF(AW_DET<>0,1,IF(component_level=\"\",include_geo_low,IF(component_level=1,include_geo_medium,include_geo_high)))*geotech_cost)","v":2212.3629629629631},null,{"$f":"IF(retrofit=1,\"Not required for retrofit\",\"Calculated based on system requirements.\")","v":"Calculated based on system requirements."}]
[null,"Standby Power",{"$f":"IF(ss_cat2=1,include_standby_small,include_standby)*IF(retrofit=1,r_std_power_cost,std_power_cost)","v":0},null,"Calculated based on system requirements. Excluded by default for small systems."]
[null,"Electrical (including yard wiring)",{"$f":"process_cost*D326","v":15911.359697314991},{"$f":"elect_pct","v":0.1},"Percentage is applied only to process cost. Building direct costs include electrical components."]
[null,"Instrumentation and Control",{"$f":"direct_cost*D327","v":0},{"$f":"i_c_pct","v":0}]
[null,"Contingency",{"$f":"IF(component_level=\"\",include_conting_low,IF(component_level=1,include_conting_medium,include_conting_high))*(direct_cost+addon_cost+SUM(C319:C327,C329:C334))*D328","v":0},{"$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",32327.207710184826,{"$f":"CHOOSE(ss_cat2,eng_pct_small,eng_pct_medium,eng_pct_large)","v":0.2}]
[null,"Miscellaneous Allowance",16163.603855092413,{"$f":"misc_pct","v":0.1}]
[null,"Legal, Fiscal, and Administrative",3232.7207710184825,{"$f":"legal_pct","v":0.02}]
[null,"Sales Tax",0,{"$f":"tax_pct","v":0}]
[null,"Financing during Construction",{"$f":"direct_cost*D333","v":0},{"$f":"IF(ss_cat2=1,finance_pct_small,finance_pct)","v":0}]
[null,"Construction Management and GC Overhead",{"$f":"cm_cost","v":18521.346578920173}]
[null,{"$f":"\"Total indirect capital cost\"&IF(retrofit=1,\" for retrofit\",\"\")","v":"Total indirect capital cost"},{"$f":"indirect_cost_mult*direct_cost+indirect_cost_add","v":100897.02116700003},null,"Total of indirect line items"]
[]
["TOTAL CAPITAL COST DETAILS"]
[null,"Assumption","Value","Guidance"]
[null,"City Index for Total Capital Cost",1,"User adjustable. Can be used to adjust estimated costs to be more reflective of a specific geographical location"]
[]
[null,"Capital Cost Category","Total"]
[null,"Total Direct Capital Cost (from above)",{"$f":"direct_cost","v":161636.03855092413}]
[null,"Total Add-on Cost (from above)",{"$f":"addon_cost","v":1755.0461250982694}]
[null,"Total Indirect Cost (from above)",{"$f":"C335","v":100897.02116700003}]
[null,"Grand total capital cost (incorporating city index)",{"$f":"(direct_cost*(1+SUM(cul_indir_mult_table))+SUM(cul_indir_add_table))*C339","v":264288.10584302241}]
[]
["Annual Operating and Maintenance Cost Details (items in italics, without a 1 in the \"Use?\" column, represent alternate costs and are excluded from total)"]
[null,"Assumption","Value","Guidance"]
[null,"City Index for Total O&M Cost",1,"User adjustable. Can be used to adjust estimated costs to be more reflective of a specific geographical location"]
[]
[null,"Item","Quantity",null,"Unit Cost",null,"Total Cost ($/yr)","Use?","Guidance"]
[null,"Labor"]
[null,"Manager",{"$f":"Manager_LOE","v":24.555833333333336},"hrs/yr",{"$f":"VLOOKUP(design_flow,labor_table_cl,5)","v":50.648663101604278},"/hr",{"$f":"C353*E353","v":1243.7201296791445},{"$f":"IF(retrofit=1,0,1)","v":1}]
[null,"Administrative",{"$f":"Clerical_LOE","v":24.555833333333336},"hrs/yr",{"$f":"VLOOKUP(design_flow,labor_table_cl,6)","v":32.90061497326203},"/hr",{"$f":"C354*E354","v":807.90201784759358},{"$f":"IF(retrofit=1,0,1)","v":1}]
[null,{"$f":"IF(retrofit=1,\"Incremental operator labor\",\"Operator\")","v":"Operator"},{"$f":"IF(retrofit=1,r_blower_labor,Operator_LOE)","v":245.55833333333334},"hrs/yr",{"$f":"VLOOKUP(design_flow,labor_table_cl,4)","v":34.161577540106947},"/hr",{"$f":"C355*E355","v":8388.6600447860947},1,"Includes labor for regular operations, maintenance, etc."]
[null,"Materials"]
[null,{"$f":"IF(retrofit=1,\"Incremental materials for PTA\",\"Materials for PTA\")","v":"Materials for PTA"},"calculated as a percentage of capital",null,null,null,{"$f":"IF(retrofit=1,r_pta_materials,pta_materials)","v":835.34936308754072},1]
[null,"Materials for clearwell","calculated as a percentage of capital",null,null,null,{"$f":"tank_materials","v":48.370205504085163},{"$f":"IF(retrofit=1,0,1)","v":1}]
[null,"Materials for booster pumps","calculated as a percentage of capital",null,null,null,{"$f":"IF(ISERROR(pump_materials),\"contact vendor\",pump_materials)","v":85.724136048553774},1]
[null,{"$f":"IF(retrofit=1,\"Incremental materials for blowers\",\"Materials for blowers\")","v":"Materials for blowers"},"calculated as a percentage of capital",null,null,null,{"$f":"IF(retrofit=1,r_blow_materials,blow_materials)","v":46.301605124674879},1]
[null,"Building and HVAC maintenance (materials and labor)",{"$f":"total_fp","v":40},"sf",{"$f":"G361/C361","v":6.479028535918002},"/sf/yr",{"$f":"bldg_maint_cost","v":259.16114143672007},{"$f":"IF(retrofit=1,0,IF(G361=0,0,1))","v":1}]
[null,"Media and Chemicals"]
[null,{"$f":"CHOOSE(chem_type,\"Corrosion control chemical\",\"Sodium Hexametaphosphate\"&sh_purchase,\"Tetrasodium Pyrophosphate\"&tp_purchase)","v":"Sodium Hexametaphosphate"},{"$f":"IF(chem_type=1,0,cc_yr)","v":106.54350000000002},"lbs/yr",{"$f":"IF(chem_type=1,0,VLOOKUP(B363,chem_cost_cl,3,FALSE))","v":0.68255791765637375},"/lb",{"$f":"E363*C363","v":72.722109499821869},{"$f":"IF(retrofit=1,0,IF(C363=0,0,1))","v":1}]
[null,{"$f":"CHOOSE(acid_type,\"Acid\",\"Hydrochloric Acid\"&hcl_purchase,\"Sulfuric Acid\"&h2so4_purchase)","v":"Acid"},{"$f":"HCl_yr","v":0},"lbs/yr",{"$f":"IF(C364=0,0,VLOOKUP(B364,chem_cost_cl,3,FALSE))","v":0},"/lb",{"$f":"E364*C364","v":0},{"$f":"IF(retrofit=1,0,IF(C364=0,0,1))","v":0}]
[null,{"$f":"CHOOSE(acid_type,\"Sodium Hydroxide\",\"Sodium Hydroxide \"&TEXT(naoh_strength,\"0%\")&naoh_purchase,\"Sodium Hydroxide \"&TEXT(naoh_strength,\"0%\")&naoh_purchase)","v":"Sodium Hydroxide"},{"$f":"NaOH_yr","v":0},"lbs/yr",{"$f":"IF(C365=0,0,VLOOKUP(B365,chem_cost_cl,3,FALSE))","v":0},"/lb",{"$f":"E365*C365","v":0},{"$f":"IF(retrofit=1,0,IF(C365=0,0,1))","v":0}]
[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":"E366*C366","v":0},{"$f":"IF(retrofit=1,0,IF(C366=0,0,1))","v":0}]
[null,{"$f":"IF(AND(Offgas_Tech=1,og_opt2=1),\"Off-site GAC reactivation\",\"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",{"$f":"E367*C367","v":0},{"$f":"IF(retrofit=1,0,IF(C367=0,0,1))","v":0}]
[null,"Energy"]
[null,{"$f":"IF(retrofit=1,\"Incremental energy for booster pumps\",\"Energy for booster pumps\")","v":"Energy for booster pumps"},{"$f":"_xlfn.SINGLE(IF(retrofit=1,r_pump_energy,pump_energy))","v":0.2952442325426245},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E369*C369*1000","v":32.482035084130253},1]
[null,{"$f":"IF(retrofit=1,\"Incremental energy for blowers\",\"Energy for blowers\")","v":"Energy for blowers"},{"$f":"IF(retrofit=1,r_blow_energy,blow_energy)","v":0.21275729527407117},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E370*C370*1000","v":23.407027700361009},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",{"$f":"E371*C371*1000","v":0},{"$f":"IF(retrofit=1,0,IF(C371=0,0,1))","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",{"$f":"E372*C372","v":0},{"$f":"IF(retrofit=1,0,IF(C372=0,0,1))","v":0}]
[null,{"$f":"IF(retrofit=1,\"Incremental energy for lighting\",\"Energy for lighting\")","v":"Energy for lighting"},{"$f":"IF(retrofit=1,r_lighting,lighting)","v":2.9467E-3},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E373*C373*1000","v":0.32418859450061649},{"$f":"IF(G373=0,0,1)","v":1}]
[null,"Energy for ventilation",{"$f":"ventilation","v":0.11670152727272727},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E374*C374*1000","v":12.839211355964578},{"$f":"IF(G374=0,0,1)","v":1}]
[null,"Energy for cooling"]
[null,"Air conditioning",{"$f":"IF(retrofit=1,0,cooling)","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E376*C376*1000","v":0},{"$f":"IF(retrofit=1,0,IF(C376=0,0,1))","v":0}]
[null,"Heat pump (cooling mode)",{"$f":"cooling_hp","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E377*C377*1000","v":0},{"$f":"IF(retrofit=1,0,IF(C377=0,0,1))","v":0}]
[null,"Energy for heating"]
[null,"Electric resistance",{"$f":"heating","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E379*C379*1000","v":0},{"$f":"IF(retrofit=1,0,IF(C379=0,0,1))","v":0}]
[null,"Heat pump",{"$f":"heating_hp","v":0},"Mwh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"E380*C380*1000","v":0},0]
[null,"Natural gas non-condensing furnace",{"$f":"IF(retrofit=1,0,heating_gas_non)","v":0},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"E381*C381","v":0},0]
[null,"Natural gas condensing furnace",{"$f":"IF(retrofit=1,0,heating_gas)","v":0},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"E382*C382","v":0},0]
[null,"Standard efficiency oil furnace",{"$f":"IF(retrofit=1,0,heating_diesel_non)","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"E383*C383","v":0},0]
[null,"Mid-efficiency oil furnace",{"$f":"IF(retrofit=1,0,heating_diesel)","v":0},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"E384*C384","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(C386=0,0,G386/C386)","v":0},"/ton",{"$f":"disposal_fee","v":0},{"$f":"IF(retrofit=1,0,IF(C386=0,0,1))","v":0}]
[null,"Miscellaneous Allowance",{"$f":"misc_pct","v":0.1},null,null,null,{"$f":"SUMPRODUCT(G353:G386,H353:H386) * misc_pct","v":1185.6963215749183},1]
[null,"Total Annual O&M Cost (incorporating city index)",null,null,null,null,{"$f":"SUMPRODUCT(G353:G387,H353:H387)*OM_City_Index","v":13042.659537324102}]
[]
["ANNUALIZED COSTS"]
[null,"Assumption","Value","Guidance"]
[null,"Discount rate",7.0000000000000007E-2,"User adjustable"]
[null,"Calculate households based on:","ground water","User adjustable"]
[null,"Household size (people per household)",2.5299999999999998,"User adjustable"]
[]
[null,"Calculation","Value","Units"]
[null,"Useful Life (Reciprocal Weighted Average)",{"$f":"IF((total_direct_depreciation+IF(build_UL=0,0,(addon_cost+indirect_cost)/build_UL))=0,0,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":17.7},"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":26501.902962456486},"/year"]
[null,"Annual O&M Cost",{"$f":"om_cost","v":13042.659537324102},"/year"]
[null,"Total Annualized Cost",{"$f":"Annualized_Capital_Cost+om_cost","v":39544.562499780586},"/year",{"$f":"IF(ISERROR(OR(TAC_pct_cap,TAC_pct_OM)),\"\",TEXT(TAC_pct_cap,\"0%\")&\" annualized capital, \"&TEXT(TAC_pct_OM,\"0%\")&\" annual O&M\")","v":"67% annualized capital, 33% annual O&M"}]
[null,"Annualized cost per 1,000 gallons average flow",{"$f":"Annualized_Cost/(average_flow*365*1000)","v":15.477323874669505},"/kgal"]
[null,"Annualized cost per household",{"$f":"Annualized_Cost/households","v":1559.6286557522681},"/household/year"]
[]
["Internal use"]
[null,"Mobilization and Demobilization",{"$f":"C319","v":9926.2754598952724}]
[null,"Architectural Fees for Treatment Building",{"$f":"C320","v":0}]
[null,"Installation, Transportation, and O&P",{"$f":"D321","v":0}]
[null,"Site Work",{"$f":"C322","v":1367.2087912087911}]
[null,"Yard Piping",{"$f":"C323","v":1234.9353404021069}]
[null,"Geotechnical",{"$f":"C324","v":2212.3629629629631}]
[null,"Standby Power",{"$f":"C325","v":0}]
[null,"Electrical (including yard wiring)",{"$f":"C326","v":15911.359697314991}]
[null,"Instrumentation and Control",{"$f":"D327","v":0}]
[null,"Contingency",{"$f":"C328","v":0}]
[null,"Process Engineering",{"$f":"C329","v":32327.207710184826}]
[null,"Miscellaneous Allowance",{"$f":"D330","v":0.1}]
[null,"Legal, Fiscal, and Administrative",{"$f":"D331","v":0.02}]
[null,"Sales Tax",{"$f":"D332","v":0}]
[null,"Financing during Construction",{"$f":"D333","v":0}]
[null,"Construction Management and GC Overhead",{"$f":"C334","v":18521.346578920173}]
[null,"Indirect cost multiplier",{"$f":"SUM(cul_indir_mult_table)","v":0.12000000000000001}]
[null,"Indirect costs added",{"$f":"SUM(cul_indir_add_table)-addon_cost","v":81500.696540889126}]
[null,"Subtotal indirect and add-on cost",{"$f":"C335+addon_cost","v":102652.06729209829}]
[]
[null,"Valid inputs:",{"$f":"INPUT!C32","v":true},{"$f":"INPUT!C47","v":true},{"$f":"INPUT!C55","v":true},{"$f":"INPUT!C60","v":true},{"$f":"INPUT!C77","v":true},{"$f":"INPUT!C88","v":true},{"$f":"INPUT!C107","v":true},{"$f":"INPUT!C124","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":194,"n_cols":7,"rows_kept":194,"cut":false,"hidden":false,"merged":[]}
["Default Critical Design Assumptions"]
["Users may change any of the cells in the Value column; cells in gold are most important and may vary based on contaminant treated and site-specific conditions"]
[]
["Assumption","Range Name","Value","Units","Guidance"]
["Cost estimating method","curve",1,"<-- enter 1 to use cost equations, leave blank to use lookup tables for component costs","Keeping this assumption with a value of 1 is strongly recommended; the cost equations method is more appropriate for national cost estimating and will be more accurate for nearly all user-specified designs"]
["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."]
[]
["Tower Design Constraints"]
["Minimum packing height to diameter ratio","Min_d_rat_cda",1.5,"x tower diameter","Constraint is to maintain a practical geometry for radon removal, which in theory could operate with a low packing height.  Constraint not relevant to more conventional contaminants because design program will require high packing height to achieve removal."]
["Maximum packing height to diameter ratio","Max_d_rat_cda",10,"x tower diameter","Maximum is <10 due to need to consider structural stability of tower (Richard E. Hubel, Tim O'Brien, American Water Works Service Company)."]
["Maximum packing height","Max_pack_std",9.15,"meters","Maximum tower height depends on local considerations; 9.15 meters corresponds to 30 feet (recommended in Homza peer review comments)"]
["Maximum packing height for difficult contaminants","Max_pack_MTBE",13,"meters","Currently used for MTBE; 13 meters is approximately 43 feet"]
["Maximum tower area","Max_Area_cda",10.5,"square meters","Based on a maximum tower diamter of 12 ft (recommended in Homza peer review comments)"]
["Minimum tower area","Min_Area_cda",1.8249999999999999E-2,"square meters","Based on a minimum diameter of 0.5 feet"]
["Overdesign sensitivity","P_REM_INC",0.05,null,"Used by design program when overdesign is required. Lower values will allow more precise designs, but increase processing time."]
["Operating Pressure","Op_Press",1,"atm"]
["Spacing between liquid redistribution rings","ring_space",2,"meters"]
["Tower shell height above and below packing (i.e., freeboard)","Free_Board_Col",3.05,"meters","3.05 meters corresponds to 10 feet (recommended in Homza peer review comments)"]
["Minimum number of towers","min_col",2,"units","Minimum of two units allows for operational reundancy; system can operate at reduced flow with one tower out of service"]
["Number of redundant towers for small systems","NRD_small",0,"units","PTA towers are out of service infrequently, so small systems typically do not require a redundant tower (O'Brien Peer Review Comments)"]
["Redundancy frequency for large systems","redund_freq",0,null,"Add a tower for every x operating towers, rounded up. 0 indicates no redundant towers; redundancy not required with minimum of two towers"]
[]
["Pumps and Blowers"]
["Safety factor for pumps","pump_safety_factor",0.25,null,"Used for both booster and chemical metering pumps"]
["Number of redundant booster pumps","NRD_pump",0,"units","Multiple pump approach eliminates need for redundant pumps"]
["Number of redundant blowers","NRD_blower",0,"units","Multiple blower approach eliminates need for redundant blowers"]
["Number of redundant chemical metering pumps","NRD_cm_pump",1,"pumps"]
["Minimum chemical feed pump size","min_chem_flow",0.13,"gph","Metering pumps will be designed to meet this minimum"]
[]
["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."]
[]
["Clearwell design"]
["Freeboard","freeboard",3,"feet"]
["Overexcavation","overexcavate",4,"ft","2 feet each side in each dimension"]
["Concrete thickness","conc_thick",1,"ft"]
[]
["Chemical storage and use"]
["Days per year of chemical feed","chem_freq",365,"days per year","Default of 365 assumes continuous addition. Reduce days per year to simulate intermittent addition."]
["Chemical storage required","cstore_days",30,"days","Adjust this value if intermittent addition is chosen"]
["Include a separate day tank if daily volume is x or greater","day_tank_needed",5,"gal"]
["Include mixers for chemical tanks","include_cmix",0,"<--- enter 1 for yes, 0 for no","Ignored for tetrasodium pyrophosphate; mixers are always included because TSPP is delivered dry and mixed in storage tank"]
["Chemical tank mixer horsepower","cmix_hp_per",0.25,"hp per 1000 gal"]
["Minimum chemical tank mixer horsepower","min_cmix_hp",{"$f":"1/3","v":0.33333333333333331},"hp"]
[]
["Secondary Containment Requirements"]
["Include secondary containment","include_sec_cont",1,"<--- enter 1 for yes, 0 for no"]
["Volume required as a percentage of the largest tank","sec_cont_pct_of_largest",1.1000000000000001]
["Volume required as a percentage of total storage","sec_cont_pct_of_total",0.1]
["Additional freeboard","sec_cont_freeboard",6,"inches","Additional freeboard is typically required to contain precipitation when storage is outside; we also include freeboard indoors to ensure a minimum reasonable curb height"]
["Maximum curb thickness","sec_cont_max_thick",1,"foot","Calculations assume thickness equal to height, up to this maximum"]
["Chemical resistant coating coverage","sec_cont_coating_cvg",125,"square feet/gallon"]
[]
["Corrosion control chemicals",null,null,null,"Chemical additions below are to prevent scaling and corrosion, and may depend on influent water quality"]
["Corrosion control chemical chosen","chem_type_default",2,"<-- 1 for no corrosion control chemical, 2 for sodium hexametaphosphate, 3 for tetrasodium pyrophosphate","This assumption is not used when CO2 is the target, because corrosion control chemical addition should be costed separately in this case, with wholistic consideration of distribution system needs"]
["Dosage of sodium hexametaphosphate","sh_dose",5,"mg/l","Addition of sodium hexametaphosphate or tetrasodium pyrophosphate may be employed for scaling and corrosion control"]
["Sodium hexametaphospate solution strength","sh_strength",0.1,null,"Prepare solution @ ~1 lb/gal/ BIF Chemicals Used in Water and Waste Water (Richard E. Hubel, Tim O'Brien, American Water Works Service Company)"]
["Specific gravity of sodium hexametaphosphate solution","sh_spgr",1.1100000000000001]
["Dosage of tetrasodium pyrophosphate","tp_dose",5,"mg/l"]
["Tetrasodium pyrophospate solution strength","tp_strength",0.04,null,"Prepare solution @ ~0.3 lb/gal/ BIF Chemicals Used in Water and Waste Water (Richard E. Hubel, Tim O'Brien, American Water Works Service Company)"]
["Specific gravity of tetrasodium pyrophosphate solution","tp_spgr",1.04]
[]
["Acid/Caustic Addition",null,null,null,"Acid addition to lower pH may also be used to prevent scaling"]
["Type of acid","acid_type_default",1,"<-- 1 for no acid addition, 2 for HCl, 3 for H2SO4","This assumption is not used when is CO2 the target, because acid/caustic addition would defeat the purpose of the design (i.e., chemical-free pH adjustment)"]
["Default initial water pH for acid addition","pHo_default",7.5]
["Alkalinity as CaCO3","alk_I_default",100,"ppm"]
["Influent water total dissolved solids","TDS_I",200,"mg/L"]
["Target pH for acid addition","pHf_default",5.5]
["HCl solution strength","hcl_strength",0.36]
["HCl molecular weight","hcl_molwt",36.5,"g/mol"]
["H2SO4 solution strength","H2SO4_strength",0.77669999999999995]
["H2SO4 molecular weight","H2SO4_molwt",98.1,"g/mol"]
["NaOH solution strength","naoh_strength",0.5,null,"Prices are available for 25% and 50% solutions"]
[]
["Chemical Constants"]
["Acceleration of gravity","G",9.81,"m/s2"]
["Gas law constant","R_C",8.2100000000000006E-2,"(atm m3)/(KM deg K)"]
["Molar volume of gas at STP","GO",22.4,"m3/kmole"]
["Standard temperature","TS",273,"Deg. Kelvin"]
["Standard pressure","PS",1,"atm"]
["Molecular weight of air","MWA",29,"kg/kmole"]
["Density of water","PW",999.7,"kg/m3","@10 C"]
["Viscosity of water","UW",1.307E-3,"kg/m s","@10 C"]
["Surface tension of water","SW",7.4200000000000002E-2,"kg/s2","@10 C, from StEPP"]
["Molecular Radius of Air","RA",0.37109999999999999,"nm"]
["Force Constant for Air","E_KA",78.599999999999994,"Deg. Kelvin"]
["Standard Pressure","P_S",101325,"N/m2"]
[]
["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"]
["Chemical pipe length multiplier","chem_pipe_mult",1,"times facility length"]
["Air pipe length per tower","air_L",100,"feet/tower"]
["Off-gas pipe length multiplier","air_pipe_mult",1,"times facility length","Additional 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 influent line","tot_in_chv",1,"valves"]
["Number of check valves on bypass line","tot_bp_chv",1,"valves"]
["Number of check valves on acid line per chemical pump","HCl_chv_pump",2,"valves/pump"]
["Number of check valves on caustic line per chemical pump","NaOH_chv_pump",2,"valves/pump"]
["Number of check valves on corrosion chemical line per chemical pump","chem_chv_pump",2,"valves/pump"]
[]
["Flow meters for influent and treated water line","tot_fm_in",1,"units","Only on treated water line in this technology"]
["Flow meters for process line per tower","fm_proc",1,"units/tower"]
["Flow meters for air line per tower","fm_air",1,"units/tower"]
["High/low alarms per chemical tank","alarm_chem",1,"units/tank"]
["pH meters","pH_controls",2,"units","One for influent line, one for treated water line"]
["Temperature meters","temp_meters",1,"units","One for influent line"]
["TDS monitors","num_TDS",0,"units"]
["Turbidity meters","turb_meters",1,"units","One for treated water line"]
["Turbidity meters (for small systems <1 MGD)","turb_meters_small",0,"units","Reduced instrumentation for small systems"]
["Number of electrical enclosures","elec_encl",1,"units"]
[]
["System Controls"]
["See the I/O Port Table at the bottom of this page for additional assumptions relating to system controls"]
["Controllers are used only under full automation"]
["To change the degree of automation, change the number of controllers to zero for the appropriate items."]
["Drive controllers per booster pump","S_booster_pump",1,"units"]
["Drive controllers per blower","S_blower",1,"units"]
["Drive controllers per chemical metering pump","S_cm_pump",1,"units"]
["Drive controllers per thermal oxidizer","S_TO",2,"units","One for burners, one for secondary air"]
["Drive controllers per catalytic oxidizer","S_CO",2,"units","One for burners, one for secondary air"]
["Drive controllers per mixer","S_mix",1,"units"]
[]
["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 tower or tank","max_space_vessels",6,"feet","This is the MAXIMUM; space between towers and tanks defaults to tower or tank diameter, up to this maximum.  Maximum provides space for sandblasting and painting for large tanks (5-8 feet per Richard E. Hubel, Peter Keenan, American Water Works Service Company)."]
["Access space for each pump/blower for large systems","space_pumps_large",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 for each pump/blower for small systems","space_pumps_small",0.5,"feet"]
["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"]
["Clearance space beneath the ceiling","ceiling_clearance",3,"feet","Minimum space between the tops of storage tanks and the ceiling"]
["Office space per employee","space_office",100,"square ft"]
["Office space per employee for small systems","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"]
[]
[]
["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"]
["Number of motor/air operated control valves on process line per tower","proc_MOV_vessel",0,0,1,"valves/tower"]
["Number of motor/air operated control valves on process line per booster pump ","proc_MOV_pump",0,0,2,"valves/pump"]
["Number of motor/air operated control valves on air line per tower","air_MOV_vessel",0,0,1,"valves/tower"]
["Number of motor/air operated control valves on caustic lines per pump ","NaOH_MOV_pump",0,0,2,"valves/pump"]
["Number of motor/air operated control valves on acid lines per pump ","HCl_MOV_pump",0,0,2,"valves/pump"]
["Number of motor/air operated control valves on corrosion chemical lines per pump ","chem_MOV_pump",0,0,2,"valves/pump"]
["Number of motor/air operated control valves on by-pass line","tot_bp_MOVs",0,0,1,"valves"]
["Number of motor/air operated control valves per day tank","chem_mov_day",0,0,1,"valves/tank"]
["Number of manual valves per day tank","chem_man_day",1,1,0,"valves/tank"]
["Number of motor/air operated control valves per offgas control unit","air_MOV_og",0,0,1,"valves/unit"]
["Additional motor/air operated control valves with offgas control","add_MOV_og",0,0,1,"valve"]
["Number of manual control valves on process line per tower ","proc_man_vessel",1,1,0,"valves/tower","For emergency direct venting"]
["Number of manual control valves on process line per booster pump ","proc_man_pump",2,2,0,"valves/pump"]
["Number of manual control valves on air line per tower ","air_man_vessel",1,1,0,"valves/tower"]
["Number of manual control valves on caustic lines per pump ","NaOH_man_pump",2,2,0,"valves/pump"]
["Number of manual control valves on acid lines per pump ","HCl_man_pump",2,2,0,"valves/pump"]
["Number of manual control valves on corrosion chemical lines per pump ","chem_man_pump",2,2,0,"valves/pump"]
["Number of manual control valves on by-pass 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"]
[null,null,null,null,null,null,"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,"Guidance"]
["Catalytic oxidizer","CO",3,2,2,1]
["Air flow meter (rotameter)","flow_air",0,0,1,0,"Air flow: 2 AI, 1 AO, Temperature controller: 1 DI, 1 DO, Automated shut down: 1 DI, 1 DO, LEL sensor: 1 DI"]
["Magnetic flow meter","flow_mag",0,0,1,0]
["Orifice plate flow meter","flow_op",0,0,2,1]
["Propeller flow meter","flow_prop",0,0,1,0,"Additional analog input because flow meters include pressure gauges"]
["Venturi flow meter","flow_ven",0,0,2,1]
["pH meter","ph",0,0,1,0,"Additional analog input because flow meters include pressure gauges"]
["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]
["Turbidity meter","turb",0,0,1,0,"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":61,"n_cols":5,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
["Default O&M Assumptions"]
["Users may change any of the cells in the Value column"]
[]
["Assumption","Range Name","Value","Units","Guidance"]
["Materials"]
["Cost for parts & maintenance for pumps and blowers","pump_maintenance",0.01,"of capital cost","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)"]
["Cost for parts & maintenance for PTA towers","PTA_maintenance",0.01,"of capital cost","For calculating cost of actual maintenance materials; not to be confused with depreciation; 4% would be too high, 1% is recommended (Homza peer review comments)"]
[]
["Labor"]
["Mangerial LOE as a percent of average technical labor ","Manager_percent",0.1,"fraction"]
["Administrative LOE as a percent of average technical labor ","Clerical_percent",0.1,"fraction"]
[]
["Operating LOE assumptions"]
["Minutes per instrument per day","uloe_inst",5,"min/day","For manual systems only"]
["Recording operating paramenters for automated systems","uloe_inst_auto",5,"min/day","For semiautomated and automated systems"]
["Minutes per pump, 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"]
[]
["Maintenance LOE assumptions"]
["Maintenance LOE for instruments (includes calibration)","uloe_inst_maint",10,"min/month"]
["Maintenance LOE for pumps","uloe_pump_maint",30.25,"hours/year","Based on vendor recommended maintenance activities; applied to large, frequently operated pumps only"]
["Maintenance LOE for valves","uloe_valve_maint",5,"min/year","Applied to main process valves only"]
["Maintenance LOE for chemical supply systems","uloe_chem_maint",120,"min/month"]
[]
["Energy"]
["Additional pump head required","add_head",3.5,"meters","Pump head = tower packing height + clearwell depth + this addition"]
["Pump efficiency","PUMP_EFF",0.75]
["Blower efficiency","BLOW_EFF",0.7]
[]
["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 pump room","Air_changes_pump",20,"air changes/hr","Could be lower (annual average 3 changes/hr) in a northern climate"]
["Ventilation air change rate for chemical storage","Air_changes_chem_storage",2,"air changes/hr"]
["Ventilation air change rate for offices","Air_changes_office",2,"air changes/hr"]
["Pressure drop across the fan","Fan_pressure_drop",0.25,"lbs/ft2"]
[null,null,null,null,"Number of days per year where natural ventilation is applicable cannot be greater than 365 days"]
["Number of mechanical ventilation days per year (small system)","fan_days_small",90,"days/year","For small systems (<1 MGD)"]
["Number of mechanical ventilation days per year (medium system)","fan_days_medium",120,"days/year","For medium systems (1 - 10 MGD)"]
["Number of mechanical ventilation days per year (large system)","fan_days_large",185,"days/year","For large systems (> 10 MGD)"]
[]
["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":125,"n_cols":5,"rows_kept":125,"cut":false,"hidden":false,"merged":[[105,0,106,0],[105,1,106,1],[105,2,105,4],[116,0,117,0],[116,1,117,1],[116,2,116,4]]}
["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"]
["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."]
["HCl strength to trigger RMP requirement","HCl_strength_RMP",0.37]
["HCl quantity to trigger RMP requirement","HCl_quant_RMP",15000,"lbs"]
[]
["Pilot Study"]
["Include pilot study costs?","include_pilot",1,"<--- enter 1 for yes, 0 for no"]
[]
["Mobilization and Demobilization"]
["Mobilization percentage for small systems","mob_pct_small",0.05,"of direct capital cost","Typically 2-5% of the estimated construction cost. Enter 0% to exclude."]
["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","Note: geotechnical is always included when a clearwell is present, regardless of the numbers entered here, because of excavation requirements"]
["Include geotechnical costs for medium cost systems?","include_geo_medium",0,"<--- enter 1 for yes, 0 for no"]
["Include geotechnical costs for high cost systems?","include_geo_high",1,"<--- enter 1 for yes, 0 for no"]
["Test pit length","pit_length",4,"feet"]
["Test pit width","pit_width",4,"feet"]
["Test pit depth","pit_depth",7,"feet"]
["Borehole depth with no clearwell","bore_depth_nobasin",10,"feet"]
["Borehole depth for shallow clearwells","bore_depth_min",25,"feet"]
["Borehole depth for deep clearwells","bore_depth_max",50,"feet"]
["Basin excavation depth above which deeper boreholes are needed","deep_bore_need",20,"feet","Large systems with deep basins require deeper investigation"]
["Basin excavation depth above which deeper boreholes are needed","bore_need",2000,"square feet","Without clearwells, only large systems need 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,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"]
[]
["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)"]
["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)"]
["low cost","cooling_table",0,0,1]
["mid cost",null,0,1,1]
["high cost",null,1,1,1]
["Buildings less than 500 ft2 (other than those used for chlorine storage)"]
["low cost","cooling_table_shed",0,0,0]
["mid cost",null,0,0,0]
["high cost",null,0,0,0]

{"sheet":"Offgas Assumptions","index":7,"n_rows":44,"n_cols":5,"rows_kept":44,"cut":false,"hidden":false,"merged":[[27,0,28,0]]}
["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"]
[]
["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."]
["Freundlich isotherm constant K for MTBE","K",80,"(mg/g)(L/mg)^1/n","Ramakrishnan et al. (2004), assumes 20% relative humidity.  See source for values at other relative humidity assumptions."]
["Freundlich isotherm constant 1/n for MTBE","1_n",0.32,null,"Ramakrishnan et al. (2004), assumes 20% relative humidity.  See source for values at other relative humidity assumptions."]
["Makeup carbon for off-site reactivation","makeup_rate_off",0.3,null,"Makeup carbon needs are higher for transport and reactivation 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"]
["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"]
["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 Assumptions Table","og_contaminant_lookup"]
["Contaminant","Heating Value","GAC Bed Residence Time","TO Operating Temperature","CO Operating Temperature"]
[null,"(BTU/gal)","(sec)","(deg C)","(deg C)"]
["MTBE",93500,3,816,288]
["TCE",0,6.4,1093,500]
["PCE",0,6.4,1093,500]
["Vinyl Chloride",0,6.4,1093,500]
["Carbon Tetrachloride",0,6.4,1093,500]
["Benzene",0,6.4,1093,500]
["1,2-Dichloropropane",0,6.4,1093,500]
["Methylene Chloride",0,6.4,1093,500]
["1,2-Dichloroethane",0,6.4,1093,500]
["1,3-Butadiene",0,6.4,1093,500]
["1,1-Dichloroethane",0,6.4,1093,500]
["1,1,1,2-Tetrachloroethane",0,6.4,1093,500]
["1,1,2,2-Tetrachloroethane",0,6.4,1093,500]
["1,2,3-Trichloropropane",0,6.4,1093,500]
["Other"]

{"sheet":"Onda","index":8,"n_rows":53,"n_cols":5,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
["Onda Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Inputs"]
["Liquid Loading",null,{"$f":"L_LOAD","v":6.5861483130000027E-3},"m3/m2 s","Calculated on tower design, displayed here for reference"]
["Air Loading",null,{"$f":"GAS_L","v":0.61251179310900028},"m3/m2 s","Calculated on tower design, for reference"]
["Operating temperature","T",{"$f":"IF(T_units=\"degrees Centigrade\",T_in+273.15,IF(T_units=\"degrees Fahrenheit\",(T_in-32)*(5/9)+273.15,T_in))","v":283},"degrees Kelvin","From Inputs"]
["Henry's Co-efficient for Onda","ONDA_H",{"$f":"HENRY","v":0.187},"atm m3/m3","From Inputs"]
[]
["Calculated Values"]
["Reynold's number","NR",{"$f":"PW*L_LOAD/(AP*UW)","v":32.086766838562092}]
["Froude number","FR",{"$f":"(L_LOAD^2*AP)/(G)","v":6.9421446354034117E-4}]
["Weber number","NW",{"$f":"(PW*L_LOAD^2)/(SW*AP)","v":3.7224523491297861E-3}]
["Wetted Surface Area","AW",{"$f":"AP*(1-EXP(-1.45*((SP/SW)^0.75)*(NR^0.1)*(FR^(-0.05))*(NW^0.2)))","v":64.127488195152893},null,"Equation 18.56 from the Chemical Engineers Handbook, 5th Ed."]
["Liquid phase Reynold's number","NRW",{"$f":"(PW*L_LOAD)/(AW*UW)","v":78.556365381468652}]
["Schmidt number","SCW",{"$f":"UW/(PW*DW)","v":2051.4761405084564}]
["Air phase Reynold's number","NRA",{"$f":"(+GAS_L*MWA)/(AP*UA*GO)","v":282.17059312683011}]
["Schmidt number","SCA",{"$f":"UA/(PA*DA)","v":1.7915897896682653}]
["Shape factor","SHAPE",{"$f":"AP*DP","v":7.9756}]
["Liquid phase Sherwood number","SHW",{"$f":"0.0051*(NRW^(2/3))*(SCW^(-0.5))*(SHAPE^0.4)","v":4.7391072921478504E-3},null,"Equation 18-55 from the Chemical Engineer's Handbook, 5th ed."]
["Liquid phase co-efficient","ONDA_KL",{"$f":"(SHW)/((PW)/(UW*G))^(1/3)","v":1.1093148890868957E-4},"m/s"]
["Air phase Sherwood number","SHA",{"$f":"5.23*(NRA^0.7)*(SCA^0.33)*(SHAPE^(-2))","v":5.1748994556698413},null,"Equation 18-68 from the Chemical Engineer's Handbook, 5th ed."]
["Air phase co-efficient","ONDA_KG",{"$f":"(SHA)/((R_C*T/(AP*DA)))","v":2.8016893209530807E-4},"kmole/m2 s atm"]
["Overall coefficient","KLA",{"$f":"(AW/((1/ONDA_KL)+(1/(ONDA_KG*ONDA_H*R_C*TS/PS))))","v":6.4997367466518149E-3},"/s"]
["Design Kla (with Safety Factor)","DES_KLA",{"$f":"KLA/SF_KLA","v":4.6426691047512965E-3},"/s"]
["Diffusion coefficient through air","DA",{"$f":"C44","v":8.0121302121808956E-6},"m2/s","Treybal; Eq. 2.37"]
["Diffusion coefficient through water","DW",{"$f":"C53","v":6.37293406367019E-10},"m2/s","Treybal: Eq. 2.44"]
[]
["Diffusion Co-efficient Through Air Using the Wilke-Lee modification of the Hirschfelder-Bird-Spotz Method; Treybal Equation 2.37"]
["Inputs"]
["Temperature",null,{"$f":"T","v":283},"Deg. Kelvin","From Inputs, displayed here for reference"]
["Molecular Weight of Contaminant","MW",{"$f":"MW_IN","v":131.38999999999999},"kg/kilomole","From Inputs"]
["Molar Volume of Contaminant","MV",{"$f":"MV_IN","v":0.10199999999999999},"m3/kilomole","From Inputs"]
["Boiling Point of Contaminant","TB",{"$f":"TB_IN","v":359.7},"Deg. Kelvin","From Inputs"]
["Melting Point of Contaminant","TM",{"$f":"TM_IN","v":0},"Deg. Kelvin","From Inputs"]
[]
["Calculated Values"]
["X","X",{"$f":"SQRT((1/MW)+(1/MWA))","v":0.20516746310064984},null,"Input to Equation 2.37, Treybal"]
["Radius","Radius",{"$f":"1.18*(MV^(1/3))","v":0.55133478994592056},null,"Equation 2.38, Treybal"]
["Molecular separation at collision","R_ab",{"$f":"(RA+RADIUS)/2","v":0.46121739497296027},null,"Known as Rca in Cummins"]
["E_kc","E_kc",{"$f":"IF(TB>0,1.15*TB,1.92*TM)","v":413.65499999999997},null,"Input for estimating value of collision integral"]
["K_te","Kt_e",{"$f":"T/(SQRT(E_KA*E_KC))","v":1.5694808586319255},null,"Input for estimating value of collision integral"]
["Collision Integral","F_KT_E",{"$f":"EXP(-0.33789+LN(KT_E)*(-0.44268+LN(KT_E)*(0.081488*LN(KT_E)*(-0.0070712))))","v":0.58421949334746248},null,"Input to Equation 2.37, Treybal, calculated from relation derived by Cummins"]
["Diffusion Co-efficient Through Air",null,{"$f":"0.0001*(1.084-0.249*X)*(T^1.5)*X/(P_S*(R_AB^2)*F_KT_E)","v":8.0121302121808956E-6},"m2/s"]
[]
["Diffusion Co-efficient Through Water Using the Wilke and Chang Method recommended by Treybal (For Radon)"]
["Inputs"]
["Temperature",null,{"$f":"T","v":283},null,"From Inputs, displayed here for reference"]
["Molar Volume of Compound",null,{"$f":"MV","v":0.10199999999999999},null,"From Inputs, displayed here for reference"]
["X_1","X_1",7.4815000000000004E-16,null,"Constant portion of the Wilke and Chang equation: 1.17E-16 * (2.26 * Molecular Weight of Water) ^ (1/2); where molecular weight of water = 18"]
[]
["Calculated Value"]
["Diffusion Co-efficient Through Water, Dw",null,{"$f":"X_1*T/(UW*(MV^0.6))","v":6.37293406367019E-10},"m2/s"]

{"sheet":"Tower Design","index":9,"n_rows":95,"n_cols":22,"rows_kept":95,"cut":false,"hidden":false,"merged":[]}
["Tower Design Calculations"]
["This sheet calculates the design size and other parameters of the PTA system"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["From Inputs"]
["Maximum Design Flow (metric)","Qw",{"$f":"IF(df_units=\"cubic meters/second\",(1-bp_pct)*QW_IN,IF(df_units=\"MGD\",(1-bp_pct)*QW_IN*0.04583,IF(df_units=\"gpm\",(1-bp_pct)*QW_IN*0.04583*24*60/1000000,\"Unspecified units\")))","v":1.3749000000000001E-3},"m3/s","Converted to SI units if entered in others by user"]
["Daily Production Flow (metric)","Qwa",{"$f":"IF(af_units=\"cubic meters/second\",(1-bp_pct)*QWA_IN,IF(af_units=\"MGD\",(1-bp_pct)*QWA_IN*0.04583,IF(af_units=\"gpm\",(1-bp_pct)*QWA_IN*0.04583*24*60/1000000,QWA_IN*QW)))","v":3.2081000000000004E-4},"m3/s","Converted to SI units if entered in others by user"]
["Design flow in MGD","design_flow",{"$f":"QW/0.04583","v":0.03},"MGD","Design flow expressed in MGD"]
["Average flow in MGD","average_flow",{"$f":"QWA/0.04583","v":7.0000000000000001E-3},"MGD","Average flow expressed in MGD"]
["Design Flow Rate","design_flow_rate",{"$f":"(QW/0.04583)*1000000/(24*60)","v":20.833333333333332},"gpm","Design flow expressed in gpm"]
["Average Flow Rate","average_flow_rate",{"$f":"(QWA/0.04583)*1000000/(24*60)","v":4.8611111111111107},"gpm","Average flow expressed in gpm"]
["Bypass Flow Rate","bp_flow_rate",{"$f":"bp_pct/(1-bp_pct)*Design_Flow_Rate","v":0},"gpm"]
["Contaminant removal input type","Units_rem",{"$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"]
["Influent concentration","Influent_conc",{"$f":"IF(AND(Units_rem=3,Influent_conc_I=\"\"),CO2_max,Influent_conc_I)","v":5},{"$f":"IF(contam_name=\"radon\",\"pCi/L\",IF(contam_name=\"carbon dioxide\",\"mg/L\",\"ug/L\"))","v":"ug/L"}]
["Target Percent Removal (from user input)","Rem_in",{"$f":"IF(Units_rem=1,Rem_I,IF(Units_rem=2,1-Rem_I/Influent_conc,IF(Units_rem=3,IFERROR(Rem_in_CO2,\"Error\"),\"Error\")))","v":0.9},null,"Used by design macro"]
["Target Contaminant","contam",4,"<--- click here for list"]
["Target Contaminant Name","contam_name",{"$f":"VLOOKUP(contam,contam_lookup,2)","v":"TCE"}]
["Are available off-gas options valid for this contaminant?","b_offgas_valid",{"$f":"VLOOKUP(contam,contam_lookup,3)","v":true}]
["Actual Percent Removal","P_REM",0.9,null,"Selected by design macro, may exceed user input target removal in systems that must be oversized for Radon"]
[]
["Clearwell Size"]
["Access space per tower","space_vessels",{"$f":"IF(D*3.28>max_space_vessels,max_space_vessels,ROUND(D*3.28,0))","v":1},"feet"]
["Working Volume","W_vol",{"$f":"QW*AW_DET*60","v":0.41247},"m3","Based on the design flow and detention time"]
["Clearwell Length","AirWell_L",{"$f":"IF(AW_DET=0,0,IF(TOT_COL=1,ROUND((D+2*space_vessels/3.28),2),IF(ROUND(SQRT(TOT_COL),3)=SQRT(TOT_COL),(ROUND(SQRT(((TOT_COL)*(D+space_vessels/3.28)^2)),0)/(D+space_vessels/3.28)*(D+space_vessels/3.28)+0.5*space_vessels),(ROUNDUP(SQRT(((TOT_COL)*(D+space_vessels/3.28)^2)),0)/(D+space_vessels/3.28)*(D+space_vessels/3.28)+0.5*space_vessels))))","v":1.5},"m"]
["Clearwell Width","AirWell_W",{"$f":"IF(AW_DET=0,0,IF(TOT_COL=1,ROUND((D+2*space_vessels/3.28),2),IF(ROUND(SQRT(TOT_COL),3)=SQRT(TOT_COL),(ROUND(SQRT(((TOT_COL)*(D+space_vessels/3.28)^2)),0)/(D+space_vessels/3.28)*(D+space_vessels/3.28)+0.5*space_vessels),(ROUNDUP(SQRT(((TOT_COL)*(D+space_vessels/3.28)^2)),0)/(D+space_vessels/3.28)*(D+space_vessels/3.28)+0.5*space_vessels))))","v":1.5},"m"]
["Clearwell Depth","AirWell_D",{"$f":"IF(AW_DET=0,0,freeboard/3.28+W_VOL/(AIRWELL_L*AIRWELL_W))","v":1.0979541463414635},"m"]
["Clearwell Volume","clearwell_gal",{"$f":"AIRWELL_L*AIRWELL_W*AIRWELL_D*264.2","v":652.67884229268293},"gal"]
["Concrete Volume","Concrete_Vol",{"$f":"ROUNDUP((2*AIRWELL_D*AIRWELL_L+2*AIRWELL_D*AIRWELL_W+2*AIRWELL_W*AIRWELL_L)*1.2*conc_thick/3.28,0)","v":5},"m3"]
["Concrete Volume in yards","concrete_Vol_yd",{"$f":"CONCRETE_VOL*1.308","v":6.54},"cubic yd"]
["Excavation Volume in yards","x_vol_yd",{"$f":"IF(AW_DET=0,0,ROUNDUP(((AIRWELL_W*3.28+overexcavate)*(AIRWELL_L*3.28+overexcavate)*(AIRWELL_D*3.28+overexcavate)+0.5*(3*(AIRWELL_D*3.28+overexcavate)*(AIRWELL_W*3.28+overexcavate)*(AIRWELL_D*3.28+overexcavate)))/27,0))","v":52},"cubic yd"]
["Backfill Volume in yards","b_vol_yd",{"$f":"ROUNDUP(x_vol_yd-((AIRWELL_W*3.28)*(AIRWELL_L*3.28)*(AIRWELL_D*3.28))/27,0)","v":49},"cubic yd"]
[]
["Tower Design"]
["1. Start with liquid loading of 25gpm and minimum feasible air to water ratio; macro modifies these to obtain realistic designs"]
["Liquid Loading","L_Load",6.5861483130000027E-3,"m3/m2 - sec"]
["Ratio","Ratio",93,null,"Air to Water Ratio, selected by design macro"]
[]
["2. Calculate tower diameter using Cummins' approach"]
["Total Operating Area","Tot_Area",{"$f":"QW/L_LOAD","v":0.20875630712508669},"m2"]
["Maximum Tower Area, m2","Max_Area",{"$f":"Max_Area_cda","v":10.5},"m2"]
["Minimum Tower Area, m2","Min_Area",{"$f":"Min_Area_cda","v":1.8249999999999999E-2},"m2"]
["Number of Operating Towers","Num_col",{"$f":"IF(TOT_AREA>MAX_AREA,ROUNDUP(TOT_AREA/MAX_AREA,0),min_col)","v":2},"units","Rounded up to the next whole integer if greater than one as per Cummins"]
["Tower Diameter","D",{"$f":"ROUND(SQRT((4*TOT_AREA)/(PI()*NUM_COL)),2)","v":0.36},"m"]
["Number of redundant towers","NRD_col",{"$f":"IF(NRD_I<>\"\",NRD_I,IF(design_flow>=1,IF(redund_freq=0,0,ROUNDUP(NUM_COL/redund_freq,0)),NRD_small))","v":0},"units"]
["Total Number of Towers (including redundancy)","TOT_COL",{"$f":"NUM_COL+NRD_col","v":2},"units"]
[]
["3. Calculate packing height using Cummins' approach"]
["Strip_Factor","Strip_Factor",{"$f":"RATIO*DES_HENRY/OP_PRESS","v":12.422142857142859}]
["Design Henry","Des_Henry",{"$f":"HENRY/SF_HENRY","v":0.13357142857142859},"atm m3/m3","Henry with Safety Factor"]
["Design Kla","Des_Kla",{"$f":"DES_KLA","v":4.6426691047512965E-3},"/s","Calculated on Onda, displayed here for reference"]
["HTU","HTU",{"$f":"L_LOAD/DES_KLA","v":1.4186124757975438}]
["NTU","NTU",{"$f":"IF(STRIP_FACTOR<=P_REM,1000000,(STRIP_FACTOR/(STRIP_FACTOR-1))*LN(((1/(1-P_REM))*(STRIP_FACTOR-1)+1)/(STRIP_FACTOR)))","v":2.4223801642759848}]
["Packing Height","Pack_ht",{"$f":"HTU*NTU","v":3.4364187221664158},"m"]
[]
["4. Calculate other design parameters"]
["Gas Loading","G_Load",{"$f":"L_LOAD*RATIO","v":0.61251179310900028},"m3/m2 . s"]
["Air_Flow","Air_Flow",{"$f":"TOT_AREA*GAS_L","v":0.12786570000000003},"m3/s"]
[]
["5. Calculate air gradient using approach from Cummins' FNDel_p"]
["Conversion factor for N/m2 to psi","N_m2_to_psi",1.45E-4]
["Min_del_p","Min_del_p",0.4,"N/m2 (or pascal)"]
["Max_del_p","Max_del_p",1500,"N/m2 (or pascal)"]
["Air Gradient","AIR_GRADIENT",{"$f":"AIR_GRADIENT","v":20.321428509599155},"N/m2 . m","Calculated below, displayed here for reference"]
["Air Pressure","Air_P",{"$f":"AIR_GRADIENT*PACK_HT+500","v":569.83293739155295},"N/m2 . m"]
["Air Pressure in psi","Air_P_psi",{"$f":"AIR_P*N_m2_to_psi","v":8.2625775921775182E-2},"psi","Calculated for reference"]
[]
["6. Calculate additional tower dimensions"]
["Tower Volume","col_vol",{"$f":"Shell_Height*AREA*264.17","v":179.22824937301101},"gal"]
["Shell Height","Shell_height",{"$f":"ROUND(PACK_HT+Free_Board_Col,1)","v":6.5},"m","Packing Height plus freeboard above packing from CDA"]
["Area Per Tower","Area",{"$f":"TOT_AREA/NUM_COL","v":0.10437815356254335},"m2","Cross-sectional area per tower"]
["Number of redistribution rings","N_R",{"$f":"IF(PACK_HT<=ring_space,0,ROUNDUP(PACK_HT/ring_space,0)-1)","v":1},"units","Changed from original Cummins design to round up, remove extra ring at top"]
["Total redistribution rings","tot_R",{"$f":"N_R*TOT_COL","v":2},"units"]
[]
["7. Calculate packing parameters"]
["Nominal packing size","DP",{"$f":"Packing_size*(2.54/100)","v":5.0799999999999998E-2},"m","Calculated based on packing size in Input"]
["Total Packing Volume","Pv",{"$f":"PACK_HT*AREA*TOT_COL","v":0.71737408217497023},"m3"]
["Total Packing Volume (cubic feet)","Pv_ft",{"$f":"PV*(3.28)^3","v":25.314375228201527},"ft3"]
[]
["Internal Use - Air Gradient Calculations",null,"From Cummins' FNDel_p -- actual air gradient found in final column"]
["Log_step",null,{"$f":"(LN(MAX_DEL_P)-LN(MIN_DEL_P))/2","v":4.1147555594822283},{"$f":"C80*0.5","v":2.0573777797411141},1.0286888898705571,0.51434444493527853,0.25717222246763927,0.12858611123381963,6.4293055616909817E-2,3.2146527808454908E-2,1.6073263904227454E-2,8.0366319521137271E-3,4.0183159760568635E-3,2.0091579880284318E-3,1.0045789940142159E-3,5.0228949700710794E-4,2.5114474850355397E-4,1.2557237425177699E-4,6.2786187125888493E-5]
["Air gradient",null,{"$f":"SQRT(MAX_DEL_P*MIN_DEL_P)","v":24.494897427831781},{"$f":"C81*EXP(SIGN(L_LOAD-C94)*D80)","v":3.1301691601465746},{"$f":"D81*EXP(SIGN(L_LOAD-D94)*E80)","v":8.7563218596367669},14.645313441401102,18.940312841808236,21.539290153371759,20.198041833191176,20.857887802341001,20.52531340524893,20.361020082465846,20.279367233523111,20.320152644639851,20.340576099911317,20.330361807653869,20.325256585152445,20.322704454667669,{"$f":"R81*EXP(SIGN(L_LOAD-R94)*S80)","v":20.321428509599155},"Air_Gradient","N/m2 . m","In Cummins model, this is called del_p but actually its air gradient"]
["Mass Ratio",null,{"$f":"RATIO*1.29/PW","v":0.12000600180054015},{"$f":"RATIO*1.29/PW","v":0.12000600180054015},0.12000600180054015,0.12000600180054015,0.12000600180054015,0.12000600180054015,0.12000600180054015,0.12000600180054015,0.12000600180054015,0.12000600180054015,0.12000600180054015,0.12000600180054015,0.12000600180054015,0.12000600180054015,0.12000600180054015,0.12000600180054015,0.12000600180054015]
["X_Axis",null,{"$f":"SQRT(PA/(PW-PA))/C82","v":0.29448721636074032},{"$f":"SQRT(PA/(PW-PA))/D82","v":0.29448721636074032},0.29448721636074032,0.29448721636074032,0.29448721636074032,0.29448721636074032,0.29448721636074032,0.29448721636074032,0.29448721636074032,0.29448721636074032,0.29448721636074032,0.29448721636074032,0.29448721636074032,0.29448721636074032,0.29448721636074032,0.29448721636074032,0.29448721636074032,"X_Axis",null,"X Axis in Treybal"]
["X_11",null,{"$f":"LOG10(X_AXIS)","v":-0.5309335531162348},{"$f":"LOG10(D83)","v":-0.5309335531162348},-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,-0.5309335531162348,"X_11"]
["Y_11",null,{"$f":"LOG10(C81)","v":1.3890756251918217},0.49556780825989211,0.94232171672585696,1.1656986709588393,1.2773871480753305,1.3332313866335761,1.3053092673544533,1.3192703269940147,1.312289797174234,1.3087995322643435,1.3070543998093984,1.3079269660368711,1.3083632491506072,1.3081451075937391,1.308036036815305,1.307981501426088,{"$f":"LOG10(AIR_GRADIENT)","v":1.3079542337314796},"Y_11"]
["Z",null,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996]
["Z",null,{"$f":"Z-0.43342855*X_11","v":-3.8787083399264821},{"$f":"D86-0.43342855*D84","v":-3.8787083399264821},-3.8787083399264821,-3.8787083399264821,-3.8787083399264821,-3.8787083399264821,-3.8787083399264821,-3.8787083399264821,-3.8787083399264821,-3.8787083399264821,-3.8787083399264821,-3.8787083399264821,-3.8787083399264821,-3.8787083399264821,-3.8787083399264821,-3.8787083399264821,-3.8787083399264821]
["Z",null,{"$f":"C87-0.28514237*X_11*X_11","v":-3.9590872474481347},{"$f":"D87-0.28514237*D84*D84","v":-3.9590872474481347},-3.9590872474481347,-3.9590872474481347,-3.9590872474481347,-3.9590872474481347,-3.9590872474481347,-3.9590872474481347,-3.9590872474481347,-3.9590872474481347,-3.9590872474481347,-3.9590872474481347,-3.9590872474481347,-3.9590872474481347,-3.9590872474481347,-3.9590872474481347,-3.9590872474481347]
["Z",null,{"$f":"C88+1.2885509*Y_11","v":-2.1691926004391502},{"$f":"D88+1.2885509*D85","v":-3.3205229021038232},-2.7448577512714865,-2.4570251758553185,-2.3131088881472346,-2.2411507442931926,-2.2771298162202136,-2.2591402802567027,-2.2681350482384581,-2.2726324322293356,-2.2748811242247746,-2.2737567782270549,-2.2731946052281957,-2.2734756917276253,-2.2736162349773403,-2.2736865066021976,-2.2737216424146265]
["Z",null,{"$f":"C89-0.15087096*Y_11*Y_11","v":-2.4603028087147836},{"$f":"D89-0.15087096*D85*D85","v":-3.3575749168390523},-2.8788266704843681,-2.6620366915264384,-2.5592877381023267,-2.5093247704039841,-2.5341886285020125,-2.5217272930152124,-2.5279506091491659,-2.5310677809232276,-2.5326277452370296,-2.5318476482112309,-2.5314576858500053,-2.531652659851312,-2.531750152236445,-2.5317988997751311,-2.5318232738810047]
["Z",null,{"$f":"C90-0.17824779*X_11*Y_11","v":-2.3288438413036463},{"$f":"D90-0.17824779*D84*D85","v":-3.3106755031753434},-2.7896474799469453,-2.5517176125521583,-2.438398714909618,-2.3831507751020609,-2.4106571192546964,-2.3968745407405927,-2.4037584783881982,-2.4072059609190859,-2.4089310806113007,-2.4080684058962953,-2.4076371546904669,-2.4078527731140751,-2.4079605877103587,-2.4080144963546202,-2.4080414510132817]
["Y_Axis",null,{"$f":"10^C91","v":4.6898198306722302E-3},4.8901760780713818E-4,1.6231270670721337E-3,2.8072583833556042E-3,3.6441922911468133E-3,4.1385597046317427E-3,3.88456936403026E-3,4.009825369816024E-3,3.9467673028177417E-3,3.915561404897492E-3,3.9000387255578414E-3,3.9077933913574349E-3,3.9116757285161024E-3,3.9097341426769421E-3,3.9087636627201027E-3,3.9082785009667354E-3,3.90803593964435E-3]
["Test Gas Loading (compare to G_load)",null,{"$f":"SQRT(Y_AXIS*PA*(PW-PA)/(CF*UW^0.1))/1.296","v":0.6709817512073587},{"$f":"SQRT(D92*PA*(PW-PA)/(CF*UW^0.1))/1.296","v":0.21666805154816338},0.39473795734218248,0.51912724604618254,0.59147074948442668,0.63031441863371507,0.61066646301796013,0.62043367107168146,0.6155359039414281,0.6130976464239537,0.61188117092533134,0.61248918766705107,0.61279336178628108,0.6126412609127756,0.61256522083655496,0.61252720338847799,0.61250819531193457,null,"m3/m2 . s"]
["Test Liquid Loading (compare to L_load)",null,{"$f":"C93/RATIO","v":7.2148575398640717E-3},2.3297639951415415E-3,4.2444941649697043E-3,5.5820133983460491E-3,6.3599005320906093E-3,6.7775743939109149E-3,6.5663060539565606E-3,6.6713297964696933E-3,6.6186656337787969E-3,6.592447811010255E-3,6.5793674293046379E-3,6.5859052437317323E-3,6.5891759331858177E-3,6.5875404399223184E-3,6.5867228046941392E-3,{"$f":"R93/RATIO","v":6.5863140149298709E-3},6.5861096270100495E-3,null,"m3/m2 . s"]
["Range Check ",null,{"$f":"IF(X_AXIS<0.015,\"X_Axis Out of Range\",IF(OR(C81<20,C81>1500),\"Del_p Out of Range\",\"Range is OK\"))","v":"Range is OK"},{"$f":"IF(D83<0.015,\"X_Axis Out of Range\",IF(OR(D81<20,D81>1500),\"Del_p Out of Range\",\"Range is OK\"))","v":"Del_p Out of Range"},"Del_p Out of Range","Del_p Out of Range","Del_p Out of Range","Range is OK","Range is OK","Range is OK","Range is OK","Range is OK","Range is OK","Range is OK","Range is OK","Range is OK","Range is OK","Range is OK",{"$f":"IF(S83<0.015,\"X_Axis Out of Range\",IF(OR(AIR_GRADIENT<20,AIR_GRADIENT>1500),\"Del_p Out of Range\",\"Range is OK\"))","v":"Range is OK"}]

{"sheet":"Retrofit","index":10,"n_rows":135,"n_cols":22,"rows_kept":135,"cut":false,"hidden":false,"merged":[]}
["Retrofit Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["1. INITIAL CALCULATIONS"]
["Is this a retrofit design?","retrofit",{"$f":"IF(retrofit_I=\"\",0,1)","v":0},"1 = retrofit, 0 = new treatment system"]
["Is there a new contaminant?","r_new_contam",{"$f":"IF(AND(retrofit=1,retrofit_I=\"retrofit for new contaminant\"),1,0)","v":0},"1 = new contaminant, 0 = same contaminant"]
["Percent removal or treated water concentration?","r_units_rem",{"$f":"IF(r_new_contam=1,IF(r_units_rem_I=\"percent removal\",1,2),IF(Units_rem=3,1,Units_rem))","v":2},"1 = percent removal, 2 = treated water concentration"]
["Influent concentration","r_influent_conc",{"$f":"IF(r_new_contam=1,r_influent_conc_I,Influent_conc)","v":5},"ug/L"]
["Percent removal for retrofit","r_Rem_in",{"$f":"IF(r_units_rem=1,r_rem_I,IF(r_units_rem=2,1-r_rem_I/r_influent_conc,\"Error\"))","v":1}]
[null,"r_P_REM",{"$f":"r_Rem_in","v":1}]
["Additional available height per tower","r_xtraheight",{"$f":"IF(r_xtraheight_I=\"\",0,IF(r_xtraheight_units=\"meters\",r_xtraheight_I,IF(r_xtraheight_units=\"feet\",r_xtraheight_I/3.28,IF(r_xtraheight_units=\"fraction\",PACK_HT*r_xtraheight_I,\"Error\"))))","v":0},"meters"]
["Design Henry's coefficient for retrofit","r_DES_HENRY",{"$f":"IF(r_new_contam=1,r_Henry,HENRY)/SF_HENRY","v":0.13357142857142859},"atm m3/m3"]
["Molecular weight for retrofit","r_Mw",{"$f":"IF(r_new_contam=1,r_Mw_in,MW_IN)","v":131.38999999999999},"kg/kilomole"]
["Molar volume for retrofit","r_Mv",{"$f":"IF(r_new_contam=1,r_Mv_in,MV_IN)","v":0.10199999999999999},"m3/kilomole"]
["Boiling point for retrofit","r_Tb",{"$f":"IF(r_new_contam=1,r_Tb_in,TB_IN)","v":359.7},"degrees Kelvin"]
["Melting point for retrofit","r_Tm",{"$f":"IF(r_new_contam=1,r_Tm_in,TM_IN)","v":0},"degrees Kelvin"]
[]
["2. AIR TO WATER RATIO FOR RETROFIT"]
["Air to Water Ratio","r_RATIO",35,null,"Air to Water Ratio, selected by design macro"]
["Gas Loading","r_G_Load",{"$f":"L_LOAD*r_RATIO","v":0.23051519095500009},"m3/m2 . s"]
[]
["3. ONDA CALCULATIONS"]
["Henry's Co-efficient for Onda","r_ONDA_H",{"$f":"IF(r_new_contam=1,r_Henry,HENRY)","v":0.187},"atm m3/m3","From Inputs"]
["Reynold's number","r_NR",{"$f":"PW*L_LOAD/(AP*UW)","v":32.086766838562092}]
["Froude number","r_FR",{"$f":"(L_LOAD^2*AP)/(G)","v":6.9421446354034117E-4}]
["Weber number","r_NW",{"$f":"(PW*L_LOAD^2)/(SW*AP)","v":3.7224523491297861E-3}]
["Wetted Surface Area","r_AW",{"$f":"AP*(1-EXP(-1.45*((SP/SW)^0.75)*(r_NR^0.1)*(r_FR^(-0.05))*(r_NW^0.2)))","v":64.127488195152893},null,"Equation 18.56 from the Chemical Engineers Handbook, 5th Ed."]
["Liquid phase Reynold's number","r_NRW",{"$f":"(PW*L_LOAD)/(r_AW*UW)","v":78.556365381468652}]
["X_1","r_X_1",7.4815000000000004E-16,null,"Constant portion of the Wilke and Chang equation: 1.17E-16 * (2.26 * Molecular Weight of Water) ^ (1/2); where molecular weight of water = 18"]
["Diffusion Co-efficient Through Water, Dw","r_DW",{"$f":"r_X_1*T/(UW*(r_Mv^0.6))","v":6.37293406367019E-10},"m2/s","Treybal; Eq. 2.37"]
["Schmidt number","r_SCW",{"$f":"UW/(PW*r_DW)","v":2051.4761405084564}]
["Air phase Reynold's number","r_NRA",{"$f":"(r_G_Load*MWA)/(AP*UA*GO)","v":106.19323397246293}]
["X","r_X",{"$f":"SQRT((1/r_Mw)+(1/MWA))","v":0.20516746310064984},null,"Input to Equation 2.37, Treybal"]
["Radius","r_Radius",{"$f":"1.18*(r_Mv^(1/3))","v":0.55133478994592056},null,"Equation 2.38, Treybal"]
["Molecular separation at collision","r_R_ab",{"$f":"(RA+r_Radius)/2","v":0.46121739497296027},null,"Known as Rca in Cummins"]
["E_kc","r_E_kc",{"$f":"IF(r_Tb>0,1.15*r_Tb,1.92*r_Tm)","v":413.65499999999997},null,"Input for estimating value of collision integral"]
["K_te","r_Kt_e",{"$f":"T/(SQRT(E_KA*r_E_kc))","v":1.5694808586319255},null,"Input for estimating value of collision integral"]
["Collision Integral","r_F_KT_E",{"$f":"EXP(-0.33789+LN(r_Kt_e)*(-0.44268+LN(r_Kt_e)*(0.081488*LN(r_Kt_e)*(-0.0070712))))","v":0.58421949334746248},null,"Input to Equation 2.37, Treybal, calculated from relation derived by Cummins"]
["Diffusion Co-efficient Through Air","r_DA",{"$f":"0.0001*(1.084-0.249*r_X)*(T^1.5)*X/(P_S*(r_R_ab^2)*r_F_KT_E)","v":8.0121302121808956E-6},"m2/s","Treybal: Eq. 2.44"]
["Schmidt number","r_SCA",{"$f":"UA/(PA*r_DA)","v":1.7915897896682653}]
["Nominal packing size","r_DP",{"$f":"Packing_size*(2.54/100)","v":5.0799999999999998E-2}]
["Shape factor","r_SHAPE",{"$f":"AP*r_DP","v":7.9756},"m2/s"]
["Liquid phase Sherwood number","r_SHW",{"$f":"0.0051*(r_NRW^(2/3))*(r_SCW^(-0.5))*(r_SHAPE^0.4)","v":4.7391072921478504E-3},null,"Equation 18-55 from the Chemical Engineer's Handbook, 5th ed."]
["Liquid phase co-efficient","r_ONDA_KL",{"$f":"(r_SHW)/((PW)/(UW*G))^(1/3)","v":1.1093148890868957E-4},"meters"]
["Air phase Sherwood number","r_SHA",{"$f":"5.23*(r_NRA^0.7)*(r_SCA^0.33)*(r_SHAPE^(-2))","v":2.6110277243325086},null,"Equation 18-68 from the Chemical Engineer's Handbook, 5th ed."]
["Air phase co-efficient","r_ONDA_KG",{"$f":"(r_SHA)/((R_C*T/(AP*r_DA)))","v":1.4136097821108141E-4}]
["Overall coefficient","r_KLA",{"$f":"(r_AW/((1/r_ONDA_KL)+(1/(r_ONDA_KG*r_ONDA_H*R_C*TS/PS))))","v":5.9918898703548509E-3}]
["Design Kla (with Safety Factor)","r_DES_KLA",{"$f":"r_KLA/SF_KLA","v":4.2799213359677509E-3}]
[]
["4. PACKING HEIGHT REQUIRED FOR RETROFIT"]
["Strip Factor","r_Strip_Factor",{"$f":"r_RATIO*r_DES_HENRY/OP_PRESS","v":4.6750000000000007}]
["HTU","r_HTU",{"$f":"L_LOAD/r_DES_KLA","v":1.5388479824736734}]
["NTU","r_NTU",{"$f":"IF(retrofit=0,0,IF(r_Strip_Factor<=r_P_REM,1000000,(r_Strip_Factor/(r_Strip_Factor-1))*LN(((1/(1-r_P_REM))*(r_Strip_Factor-1)+1)/(r_Strip_Factor))))","v":0}]
["New packing height required","r_Pack_ht",{"$f":"r_HTU*r_NTU","v":0},"meters"]
["Check","r_Check_Pack",{"$f":"IF(r_Pack_ht<=(PACK_HT+r_xtraheight),TRUE,FALSE)","v":true},null,"Used by design macro"]
["Packing height for retrofit","New_Pack_ht",{"$f":"MAX(r_Pack_ht,PACK_HT)","v":3.4364187221664158},"meters","Assume the system won't remove any packing, even if new ratio allows slightly less packing height"]
[]
["5. AIR GRADIENT CALCULATIONS"]
["Min_del_p","Min_del_p",{"$f":"MIN_DEL_P","v":0.4},"N/m2 or pascal","From tower design page, shown here for reference"]
["Max_del_p","Max_del_p",{"$f":"MAX_DEL_P","v":1500},"N/m2 or pascal","From tower design page, shown here for reference"]
["Air Gradient","r_Air_Gradient",{"$f":"r_Air_Gradient","v":4.6843967968854034},"N/m2 . m","Calculated below, displayed here for reference"]
["Check","Check_Gradient",{"$f":"IF(r_Air_Gradient<20,FALSE,TRUE)","v":false},null,"Used by design macro"]
["Air Pressure","r_Air_P",{"$f":"r_Air_Gradient*New_Pack_ht+500","v":516.09754885487337},"N/m2 . m"]
["Air Pressure in psi","r_Air_P_psi",{"$f":"r_Air_P*N_m2_to_psi","v":7.4834144583956638E-2},"psi","Calculated for reference"]
[]
["6. EQUIPMENT CALCULATIONS"]
["New Blowers"]
["Design air flow","r_Air_Flow",{"$f":"TOT_AREA*r_G_Load","v":4.8121500000000005E-2},"m3/s"]
["Design air flow","r_design_air_flow",{"$f":"r_Air_Flow*35.31*60","v":101.9502099},"cfm"]
["Flow per blower","r_Q_Blower",{"$f":"IF(parallel_I=\"\",MIN(MAX(r_design_air_flow*average_flow/design_flow,r_design_air_flow/2),max_blow_size),r_design_air_flow/parallel_I)","v":50.975104950000002},"cfm"]
["Number of operating blowers","r_Parallel",{"$f":"IF(r_RATIO=RATIO,0,ROUNDUP(r_design_air_flow/r_Q_Blower,0))","v":2},"units"]
["Total blowers","r_tot_blowers",{"$f":"IF(r_Parallel=0,0,r_Parallel+NRD_blower)","v":2},"units","Includes redundancy"]
[]
["Incremental materials for blowers","r_blow_materials",{"$f":"IF(r_tot_blowers=0,0,pump_maintenance*(SUMPRODUCT(OUTPUT!J271:J272,OUTPUT!L271:L272)-SUMPRODUCT(OUTPUT!J66:J67,OUTPUT!L271:L272)))","v":0}]
[]
["Incremental blowers for O&M","r_blowers_added",{"$f":"IF(r_Parallel=0,0,r_Parallel-PARALLEL)","v":0},"units"]
["Incremental labor hours for blowers","r_blower_labor",{"$f":"IF(OR(manual=1,manual=2),r_blowers_added*uloe_pump*365/60,0)+r_blowers_added*uloe_pump_maint","v":0},"hr/yr","Includes both operation and maintenance"]
[]
["Incremental daily air flow","r_Daily_Air",{"$f":"(r_Air_Flow-AIR_FLOW)*QWA/QW","v":-1.8606980000000006E-2},"m3/s"]
["Incremental operating power","r_blower_pwr",{"$f":"r_Daily_Air*(r_Air_P/BLOW_EFF)","v":-13.718595385130936},"Watts"]
["Incremental energy for all active blowers","r_blow_energy",{"$f":"r_blower_pwr*24*365/1000000","v":-0.12017489557374698},"MWhr/yr"]
[]
["Additonal Packing"]
["Additional packing volume","r_Pv",{"$f":"New_Pack_ht*AREA*TOT_COL-PV","v":0},"m3"]
["Additional packing volume (cubic feet)","r_Pv_ft",{"$f":"r_Pv*(3.28)^3","v":0},"ft3"]
[]
["Incremental Equipment"]
["Incremental packing height increase","r_pack_ht_added",{"$f":"New_Pack_ht-PACK_HT","v":0},"meters"]
["New shell height","r_Shell_height",{"$f":"Shell_Height+r_xtraheight","v":6.5},"meters"]
["New tower volume","r_col_vol",{"$f":"r_Shell_height*AREA*264.17","v":179.22824937301101},"gal"]
[]
["Original actual ring space","r_ring_space",{"$f":"Shell_Height/(N_R+1)","v":3.25},"meters"]
["in feet","r_ring_space_ft",{"$f":"ROUNDUP(r_ring_space*3.28,1)","v":10.7},"feet"]
["Additional redistribution rings per tower","r_N_R",{"$f":"IF(r_xtraheight<=r_ring_space,0,ROUNDUP(r_xtraheight/r_ring_space,0)-1)","v":0},"units"]
["Total additional redistribution rings","r_tot_R",{"$f":"r_N_R*TOT_COL","v":0},"units"]
[]
["Incremental process pipe length","r_proc_pipe_length",{"$f":"r_xtraheight*3.28*TOT_COL","v":0},"feet"]
[]
["Incremental materials for towers","r_pta_materials",{"$f":"PTA_maintenance*SUMPRODUCT(OUTPUT!J275:J280,OUTPUT!L275:L280)","v":0}]
[]
["Incremental pump operating head","r_Head_O",{"$f":"r_pack_ht_added","v":0},"m - H20"]
["Incremental pressure head","r_Press_H",{"$f":"r_Head_O*PW*G","v":0},"N/m2"]
["Incremental pump operating power","r_PWR",{"$f":"IF(NUM_OF_PUMPS=0,0,QWA*(1+bp_pct)*(r_Press_H/PUMP_EFF))","v":0},"Watts"]
["Incremental energy for all active booster pumps","r_pump_energy",{"$f":"r_PWR*24*365/1000000","v":0},"MWhr/yr"]
[]
["Incremental lighting","r_lighting",{"$f":"MIN(1,(r_blower_labor+Operator_LOE)/(24*365))*(total_fp*lighting_energy_1)/1000-lighting","v":0},"MWhr/yr","If operator labor increases, lighting usage will increase"]
[]
["Standby Power"]
["Additional standby power for new blowers","r_std_power_blow",{"$f":"r_blow_energy*design_flow/average_flow/365/24*1000","v":-5.87939802219897E-2},"kW"]
["Supplemental standby generator cost",null,{"$f":"IF(ISERROR(VLOOKUP(r_std_power_blow,std_gen_cost_cl,3)),0,VLOOKUP(r_std_power_blow,std_gen_cost_cl,3)*r_std_power_blow)","v":0}]
[]
["Incremental standby power useage for pumps",null,{"$f":"r_pump_energy*design_flow/average_flow/365/24*1000","v":0},"kW"]
["Total standby power required","r_std_power_pumps",{"$f":"std_power+C112","v":1.5},"kW"]
["Total standby power cost",null,{"$f":"VLOOKUP(r_std_power_pumps,std_gen_cost_cl,3)*r_std_power_pumps","v":990}]
["Incremental standby power cost for pumps (opportunity cost)",null,{"$f":"C114-std_power_cost","v":0}]
[]
["Retrofit standby power cost","r_std_power_cost",{"$f":"C115+C110","v":0}]
[]
["Internal Use - Air Gradient Calculations",null,"From Cummins' FNDel_p -- actual air gradient found in final column"]
["Log_step",null,{"$f":"(LN(MAX_DEL_P)-LN(MIN_DEL_P))/2","v":4.1147555594822283},{"$f":"C120*0.5","v":2.0573777797411141},1.0286888898705571,0.51434444493527853,0.25717222246763927,0.12858611123381963,6.4293055616909817E-2,3.2146527808454908E-2,1.6073263904227454E-2,8.0366319521137271E-3,4.0183159760568635E-3,2.0091579880284318E-3,1.0045789940142159E-3,5.0228949700710794E-4,2.5114474850355397E-4,1.2557237425177699E-4,6.2786187125888493E-5]
["Air gradient",null,{"$f":"SQRT(MAX_DEL_P*MIN_DEL_P)","v":24.494897427831781},{"$f":"C121*EXP(SIGN(L_LOAD-C134)*D120)","v":3.1301691601465746},{"$f":"D121*EXP(SIGN(L_LOAD-D134)*E120)","v":8.7563218596367669},5.2353384457313075,4.0481471003111826,4.6036311915959169,4.9093347173858426,4.7540263393193554,4.6782244432433062,4.7159730941160287,4.6970608472289745,4.6876331839114398,4.6829264506217632,4.6852792262309402,4.6841026907045427,4.6846909215326509,{"$f":"R121*EXP(SIGN(L_LOAD-R134)*S120)","v":4.6843967968854034},"Air_Gradient","N/m2 . m","In Cummins model, this is called del_p but actually it's air gradient"]
["Mass Ratio",null,{"$f":"r_RATIO*1.29/PW","v":4.5163549064719415E-2},4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2,4.5163549064719415E-2]
["X_Axis",null,{"$f":"SQRT(PA/(PW-PA))/C122","v":0.78249460347282429},0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,0.78249460347282429,"X_Axis",null,"X Axis in Treybal"]
["X_11",null,{"$f":"LOG10(C123)","v":-0.10651864891257526},{"$f":"LOG10(D123)","v":-0.10651864891257526},-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,-0.10651864891257526,"X_11"]
["Y_11",null,{"$f":"LOG10(C121)","v":1.3890756251918217},0.49556780825989211,0.94232171672585696,0.71894476249287442,0.60725628537638321,0.66310052393462882,0.69102264321375162,0.67706158357419022,0.67008105375440952,0.67357131866429987,0.67182618620935475,0.67095361998188219,0.67051733686814585,0.67073547842501402,0.67062640764657988,0.67068094303579695,{"$f":"LOG10(AIR_GRADIENT)","v":1.3079542337314796},"Y_11"]
["Z",null,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996,-4.1088300999999996]
["Z",null,{"$f":"C126-0.43342855*C124","v":-4.0626618764538627},{"$f":"D126-0.43342855*D124","v":-4.0626618764538627},-4.0626618764538627,-4.0626618764538627,-4.0626618764538627,-4.0626618764538627,-4.0626618764538627,-4.0626618764538627,-4.0626618764538627,-4.0626618764538627,-4.0626618764538627,-4.0626618764538627,-4.0626618764538627,-4.0626618764538627,-4.0626618764538627,-4.0626618764538627,-4.0626618764538627]
["Z",null,{"$f":"C127-0.28514237*C124*C124","v":-4.0658971652469251},{"$f":"D127-0.28514237*D124*D124","v":-4.0658971652469251},-4.0658971652469251,-4.0658971652469251,-4.0658971652469251,-4.0658971652469251,-4.0658971652469251,-4.0658971652469251,-4.0658971652469251,-4.0658971652469251,-4.0658971652469251,-4.0658971652469251,-4.0658971652469251,-4.0658971652469251,-4.0658971652469251,-4.0658971652469251,-4.0658971652469251]
["Z",null,{"$f":"C128+1.2885509*C125","v":-2.2760025182379406},{"$f":"D128+1.2885509*D125","v":-3.4273328199026136},-2.8516676690702774,-3.1395002444864457,-3.2834165321945297,-3.2114583883404877,-3.1754793164134667,-3.1934688523769772,-3.2024636203587322,-3.1979662363678547,-3.2002149283632937,-3.201339274361013,-3.2019014473598726,-3.201620360860443,-3.2017609041101576,-3.2016906324853003,-2.3805315602134169]
["Z",null,{"$f":"C129-0.15087096*C125*C125","v":-2.5671127265135736},{"$f":"D129-0.15087096*D125*D125","v":-3.4643848346378427},-2.985636588283159,-3.2174826633873637,-3.3390517369943189,-3.27779669718627,-3.2475220545356742,-3.2626299694231862,-3.2702059816952818,-3.2664161376568726,-3.2683106002004867,-3.2692581760789867,-3.2697320501699099,-3.2694951059451425,-3.2696135762626994,-3.2695543406552141,-2.6386331916797952]
["Z",null,{"$f":"C130-0.17824779*C124*C125","v":-2.5407387452236567},{"$f":"D130-0.17824779*D124*D125","v":-3.4549756305125263},-2.9677449955755426,-3.203832264970897,-3.3275219357234276,-3.265206597342591,-3.2344018054056014,-3.2497747949363101,-3.2574833445300042,-3.2536272318307957,-3.2555548287048097,-3.2565189717485095,-3.2570011294220325,-3.2567600434059649,-3.256880584619172,-3.2568203135638618,-2.6137994390295476]
["Y_Axis",null,{"$f":"10^C131","v":2.8791298671557585E-3},3.5077155618104528E-4,1.0770974666504498E-3,6.2541419621903399E-4,4.7041164516539795E-4,5.4299196444326542E-4,5.829055556654969E-4,5.6263300505340484E-4,5.5273460526213114E-4,5.5766420372192922E-4,5.55194520631209E-4,5.5396334403912454E-4,5.5334867018066113E-4,5.536559309602991E-4,5.5350228153709549E-4,5.5357910148984941E-4,2.433327481442015E-3]
["Test Gas Loading (compare to G_load)",null,{"$f":"SQRT(C132*PA*(PW-PA)/(CF*UW^0.1))/1.296","v":0.52573060127799964},{"$f":"SQRT(D132*PA*(PW-PA)/(CF*UW^0.1))/1.296","v":0.18350369525109814},0.32155860181778834,0.24502844105603747,0.21250622748232167,0.228312311365784,0.23655477921478207,0.23240487404991556,0.23035145359611381,0.23137637544927664,0.23086346787821216,0.23060734913220723,0.23047937346994507,0.23054335432664425,0.23051136215479648,0.23052735780483211,0.48331793346634133,null,"m3/m2 . s"]
["Test Liquid Loading (compare to L_load)",null,{"$f":"C133/r_RATIO","v":1.5020874322228562E-2},5.2429627214599468E-3,9.1873886233653813E-3,7.0008126016010705E-3,6.0716064994949049E-3,6.5232088961652574E-3,6.7587079775652025E-3,6.6401392585690158E-3,6.5814701027461092E-3,6.6107535842650465E-3,6.5960990822346334E-3,6.5887814037773494E-3,6.5851249562841451E-3,6.586952980761264E-3,6.5860389187084711E-3,6.5864959372809173E-3,1.3809083813324038E-2,null,"m3/m2 . s"]
["Range Check ",null,{"$f":"IF(X_AXIS<0.015,\"X_Axis Out of Range\",IF(OR(C121<20,C121>1500),\"Del_p Out of Range\",\"Range is OK\"))","v":"Range is OK"},{"$f":"IF(D123<0.015,\"X_Axis Out of Range\",IF(OR(D121<20,D121>1500),\"Del_p Out of Range\",\"Range is OK\"))","v":"Del_p Out of Range"},"Del_p Out of Range","Del_p Out of Range","Del_p Out of Range","Del_p Out of Range","Del_p Out of Range","Del_p Out of Range","Del_p Out of Range","Del_p Out of Range","Del_p Out of Range","Del_p Out of Range","Del_p Out of Range","Del_p Out of Range","Del_p Out of Range","Del_p Out of Range",{"$f":"IF(S123<0.015,\"X_Axis Out of Range\",IF(OR(AIR_GRADIENT<20,AIR_GRADIENT>1500),\"Del_p Out of Range\",\"Range is OK\"))","v":"Range is OK"}]

{"sheet":"CO2 Removal","index":11,"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",{"$f":"IF(contam_name<>\"carbon dioxide\",\"NA\",IF(Units_rem=1,Influent_conc*(1-Rem_I),IF(Units_rem=2,Rem_I,10^(pH_i-pH_f)*Influent_conc)))","v":"NA"},"mg/L","Based on Equation 1 in text and Equation 3 in Table 3, Lytle et al., 1998"]
["Minimum CO2 achievable at equilibrium","CO2_min",{"$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_name<>\"carbon dioxide\",\"NA\",(Influent_conc-CO2_f)/(Influent_conc-CO2_min))","v":"NA"},null,"Accounting for equilibrium with atmosphere"]

{"sheet":"Chemical Use","index":12,"n_rows":228,"n_cols":5,"rows_kept":228,"cut":false,"hidden":false,"merged":[]}
["Chemical Use and Storage Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Chemicals Used",null,null,null,"Based on critical design assumptions, except when CO2 is the target"]
["Corrosion control chemical chosen","chem_type",{"$f":"IF(contam_name=\"carbon dioxide\",1,chem_type_default)","v":2},"<-- 1 for no corrosion control chemical, 2 for sodium hexametaphosphate, 3 for tetrasodium pyrophosphate"]
["Type of acid","acid_type",{"$f":"IF(contam_name=\"carbon dioxide\",1,acid_type_default)","v":1},"<-- 1 for no acid addition, 2 for HCl, 3 for H2SO4"]
[]
["Maximum Sizes"]
["Maximum chemical storage tank size","max_ctank_size",{"$f":"MAX(VLOOKUP(10^6,fg_cst_cost_cl,1)-1,VLOOKUP(10^6,pl_cst_cost_cl,1)-1,VLOOKUP(10^6,ss_cst_cost_cl,1)-1)","v":30000},"gal","The largest size for which costs are available"]
["Maximum chemical storage tank size excluding stainless steel","max_ctank_size_noSS",{"$f":"MAX(VLOOKUP(10^6,fg_cst_cost_cl,1)-1,VLOOKUP(10^6,pl_cst_cost_cl,1)-1)","v":30000},"gal","The largest size for which costs are available (excluding stainless, which is not compatible with acids)"]
["Maximum chemical tank mixer horsepower","cmix_hp_max",{"$f":"MAX(VLOOKUP(10^6,port_mix_cost_cl,1)-0.1,VLOOKUP(10^6,mount_mix_cost_cl,1)-0.1,VLOOKUP(10^6,imp_mix_cost_cl,1)-0.1)","v":30},"hp","The largest size for which costs are available"]
["Maximum chemical metering pump size","max_cm_pump_size",{"$f":"MAX(VLOOKUP(10^6,ss_empump_cost_cl,1)-0.01,VLOOKUP(10^6,ss_mmpump_cost_cl,1)-0.01,VLOOKUP(10^6,pvc_empump_cost_cl,1)-0.01,VLOOKUP(10^6,pvc_mmpump_cost_cl,1)-0.01)","v":132},"gph","The largest size for which costs are available."]
["Maximum chemical metering pump size excluding stainless steel","max_cm_pump_size_noSS",{"$f":"MAX(VLOOKUP(10^6,pvc_empump_cost_cl,1)-0.01,VLOOKUP(10^6,pvc_mmpump_cost_cl,1)-0.01)","v":132},"gph","The largest size for which costs are available (excluding stainless, which is not compatible with acids)"]
[]
["pH Adjustment Chemistry"]
["Ionic strength (I)","I_ion_str",{"$f":"TDS_I/40000","v":5.0000000000000001E-3},"mol/L","40,000 converts TDS to ionic strength, Equation 4, Trussell 1998"]
["Temperature variance from 25 degrees centigrade","t_minus25",{"$f":"(T-273)-25","v":-15},"degrees C","For use in Equation S14, Trussell 1998; 273 converts degrees K to degrees C"]
["Dielectric constant (D)","D_dielectric",{"$f":"78.54*(1-0.004579*t_minus25+0.0000119*t_minus25^2+0.000000028*t_minus25^3)","v":84.137388720000004},null,"Equation S14, Trussell 1998"]
["Limiting theoretical slope (A)","A_slope_lim",{"$f":"1290000*(SQRT(2)/(D_dielectric*T)^1.5)","v":0.49652544704237711},null,"Equation S13, Trussell 1998"]
["Monovalent activity coefficient (-log form)","log_gamma_1",{"$f":"A_slope_lim*1^2*(SQRT(I_ion_str)/(1+SQRT(I_ion_str))-0.3*I_ion_str)","v":3.2046190551368897E-2},null,"Modified Davies equation, Equation S12, Trussell 1998"]
["Divalent activity coefficient (-log form)","log_gamma_2",{"$f":"A_slope_lim*2^2*(SQRT(I_ion_str)/(1+SQRT(I_ion_str))-0.3*I_ion_str)","v":0.12818476220547559},null,"Modified Davies equation, Equation S12, Trussell 1998"]
["Monovalent activity coefficient (ɣ1)","gamma_1",{"$f":"10^-log_gamma_1","v":0.92886758932889413}]
["Divalent activity coefficient (ɣ2)","gamma_2",{"$f":"10^-log_gamma_2","v":0.74441520944640127}]
["Equilibrium constant for carbonic acid (H2CO3) (-log form)","pK_1",{"$f":"a1_K1+a2_K1/T+a3_K1*LOG10(T)+a4_K1*T+a5_K1/T^2","v":6.4766411440902338}]
["Equilibrium constant for bicarbonate (HCO3-) (-log form)","pK_2",{"$f":"a1_K2+a2_K2/T+a3_K2*LOG10(T)+a4_K2*T+a5_K2/T^2","v":10.488538243033085}]
["Equilibrium constant for water (H2O) (-log form)","pK_w",{"$f":"a1_Kw+a2_Kw/T+a3_Kw*LOG10(T)+a4_Kw*T+a5_Kw/T^2","v":14.538566572438164}]
["Equilibrium constant for carbonic acid (H2CO3) (K1)","K_1",{"$f":"10^-pK_1","v":3.3370203562126103E-7}]
["Equilibrium constant for bicarbonate (HCO3-) (K2)","K_2",{"$f":"10^-pK_2","v":3.2468464988066683E-11}]
["Equilibrium constant for water (H2O) (Kw)","K_w",{"$f":"10^-pK_w","v":2.8935662320507785E-15}]
["Intermediate calculation","term1_i",{"$f":"gamma_1*10^-pHo_default/K_1","v":8.80227542370456E-2},null,"ɣ110-pH / K1"]
["Intermediate calculation","term2_i",{"$f":"(gamma_1*K_2)/(gamma_2*10^-pHo_default)","v":1.2811510256966533E-3},null,"ɣ1K2 / ɣ210-pH"]
["Intermediate calculation","term3_i",{"$f":"alk_I_default/50000","v":2E-3},"eq/L","Alk / 50,000 (where 50,000 converts mg/L to eq/L)"]
["Intermediate calculation","term4_i",{"$f":"K_w/(gamma_1*10^-pHo_default)","v":9.8509841003741443E-8},null,"Kw / ɣ110-pH"]
["Intermediate calculation","term5_i",{"$f":"10^-pHo_default/gamma_1","v":3.4044439665002332E-8},null,"10-pH / ɣ1"]
["Intermediate calculation","term6_i",{"$f":"(2*K_2*gamma_1)/(gamma_2*10^-pHo_default)","v":2.5623020513933065E-3},null,"2K2ɣ1 / ɣ210-pH"]
["Initial total inorganic carbon (CT)","C_T_i",{"$f":"(1+term1_i+term2_i)*((term3_i-term4_i+term5_i)/(1+term6_i))","v":2.1729697831789968E-3},"mol/L","Equation 15, Najm 2001"]
["Intermediate calculation","term1_t",{"$f":"(2*K_2*gamma_1)/(gamma_2*10^-pHf_default)","v":2.5623020513933009E-5},null,"2K2ɣ1 / ɣ210-pH"]
["Intermediate calculation","term2_t",{"$f":"(gamma_1*10^-pHf_default)/K_1","v":8.8022754237045788},null,"ɣ110-pH / K1"]
["Intermediate calculation","term3_t",{"$f":"(gamma_1*K_2)/(gamma_2*10^-pHf_default)","v":1.2811510256966504E-5},null,"ɣ1K2 / ɣ210-pH"]
["Intermediate calculation","term4_t",{"$f":"K_w/(gamma_1*10^-pHf_default)","v":9.8509841003741233E-10},null,"Kw / ɣ110-pH"]
["Intermediate calculation","term5_t",{"$f":"10^-pHf_default/gamma_1","v":3.4044439665002403E-6},null,"10-pH / ɣ1"]
["Target alkalinity for treatment","alk_t",{"$f":"50000*((C_T_i*(1+term1_t))/(1+term2_t+term3_t)+term4_t-term5_t)","v":10.914103549413301},"mg/L as CaCO3","Equation 17, Najm 2001, where 50,000 converts eq/L to mg/L"]
["Hydrogen ion (H+) required","H_tot",{"$f":"(alk_I_default-alk_t)/50000","v":1.781717929011734E-3},"mol/L","Equation 18, Najm 2001, where 50,000 converts from mg/L to mol/L"]
["Hydroxide (OH-) required","OH_tot",{"$f":"H_tot","v":1.781717929011734E-3},"mol/L","Provides sufficient OH to restore alkalinity; final pH may be higher than influent pH due to removal of CO2 during aeration process"]
[]
["Chemical Use and Storage - Acid"]
["Acid solution strength","acid_strength",{"$f":"CHOOSE(acid_type,0,hcl_strength,H2SO4_strength)","v":0}]
["Acid molecular weight","acid_molwt",{"$f":"CHOOSE(acid_type,0,hcl_molwt,H2SO4_molwt)","v":0},"g/mol"]
["Acid solution concentration in lbs/gal","acid_conc_lbs",{"$f":"IF(acid_type=1,0,VLOOKUP(acid_strength,IF(acid_type=2,hcl_table_cl,h2so4_table_cl),4))","v":0},"lbs/gal"]
["Acid solution specific gravity","acid_spgr",{"$f":"IF(acid_type=1,0,VLOOKUP(acid_strength,IF(acid_type=2,hcl_table_cl,h2so4_table_cl),2))","v":0}]
["Moles of acid required to lower pH","acid_moles",{"$f":"H_tot/CHOOSE(acid_type,1,1,2)","v":1.781717929011734E-3},"mol/L","Sulfuric acid provides 2 moles of H+ per mole; hydrochloric acid provides 1 mole per mole"]
["Acid dose required","mg_per_liter",{"$f":"acid_moles*acid_molwt*1000","v":0},"mg/L","1,000 converts g to mg"]
["Pounds of pure acid per day at design flow","design_hcl_day",{"$f":"1000000*3.7854*mg_per_liter*2.2*design_flow/1000000","v":0},"lbs/day"]
["Pounds of pure acid per day at average flow","average_hcl_day",{"$f":"design_hcl_day*average_flow/design_flow","v":0},"lbs/day"]
["Acid solution storage volume","HCl_store",{"$f":"IF(acid_type=1,0,cstore_days*average_hcl_day/acid_conc_lbs)","v":0},"gal"]
["Total weight of bulk acid solution in storage","HCl_store_lbs",{"$f":"IF(acid_type=1,0,HCl_store*acid_spgr*8.345)","v":0},"lbs"]
["Number of acid tanks","HCl_tanks",{"$f":"ROUNDUP(HCl_store/max_ctank_size_noSS,0)","v":0},"unit"]
["Acid tank volume","HCl_tank_vol",{"$f":"IF(acid_type=1,0,ROUNDUP(HCl_store/HCl_tanks,0))","v":0},"gal"]
["Design acid flow","HCl_flow",{"$f":"IF(acid_type=1,0,(design_hcl_day/acid_conc_lbs/(24*60)))","v":0},"gpm"]
["Number of metering pumps","HCl_pumps",{"$f":"IF(acid_type=1,0,ROUNDUP(HCl_flow*60*(1+pump_safety_factor)/max_cm_pump_size_noSS,0)+NRD_cm_pump)","v":0}]
["Pump rating","HCl_pump_rate",{"$f":"IF(HCl_pumps=0,0,MAX(min_chem_flow,(HCl_flow*60*(1+pump_safety_factor)))/(HCl_pumps-NRD_cm_pump))","v":0},"gph"]
["Acid day tank storage volume required (based on design flow)","day_tank_vol_needed_acid",{"$f":"HCl_flow*60*24","v":0},"gallons"]
["Number of acid day tanks","day_tanks_acid",{"$f":"IF(day_tank_vol_needed_acid<day_tank_needed,0,ROUNDUP(day_tank_vol_needed_acid/max_ctank_size_noSS,0))","v":0},"units"]
["Volume of acid day tanks","day_tank_vol_acid",{"$f":"IF(day_tanks_acid=0,0,ROUNDUP(day_tank_vol_needed_acid/day_tanks_acid,0))","v":0},"gallons"]
[]
["Mixers per storage tank","cmix_per_tank_acid",{"$f":"IF(AND(include_cmix=1,HCl_tanks<>0),ROUNDUP(HCl_tank_vol/1000*cmix_hp_per/cmix_hp_max,0),0)","v":0},"units"]
["Number of acid storage tank mixers","cmixers_acid",{"$f":"HCl_tanks*cmix_per_tank_acid","v":0},"units"]
["Mixer size for acid storage tanks","cmix_size_acid",{"$f":"IF(cmixers_acid<>0,MAX(min_cmix_hp,HCl_tank_vol/1000*cmix_hp_per/cmix_per_tank_acid),0)","v":0},"hp"]
["Mixers per acid day tank","dmix_per_tank_acid",{"$f":"IF(AND(include_cmix=1,day_tanks_acid<>0),ROUNDUP(day_tank_vol_acid/1000*cmix_hp_per/cmix_hp_max,0),0)","v":0},"units"]
["Number of acid day tank mixers","dmixers_acid",{"$f":"day_tanks_acid*dmix_per_tank_acid","v":0},"units"]
["Mixer size for acid day tanks","dmix_size_acid",{"$f":"IF(dmixers_acid<>0,MAX(min_cmix_hp,day_tank_vol_acid/1000*cmix_hp_per/dmix_per_tank_acid),0)","v":0},"hp"]
[]
["Hydrochloric Acid Purchasing"]
["Quantity required for large quantity purchase",null,{"$f":"VLOOKUP(\"Hydrochloric Acid - Large Qty\",chem_break_table_cl,2,FALSE)","v":17710},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for mid quantity purchase",null,{"$f":"VLOOKUP(\"Hydrochloric Acid - Mid Qty\",chem_break_table_cl,2,FALSE)","v":1771},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for small quantity purchase",null,{"$f":"VLOOKUP(\"Hydrochloric Acid - Small Qty\",chem_break_table_cl,2,FALSE)","v":0},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Purchase Type","hcl_purchase",{"$f":"IF(acid_type=2,IF(AND(ISNA(C74),ISNA(C75),ISNA(C76)),\"\",IF(HCl_store_lbs>=C74,\" - Large Qty\",IF(HCl_store_lbs>=C75,\" - Mid Qty\",\" - Small Qty\"))),\"\")","v":""},null,"Returns descriptive term based on volume of each purchase for use in determining pricing. Blank indicates that price data do not depend on volume purchased."]
[]
["Sulfuric Acid Purchasing"]
["Quantity required for large quantity purchase",null,{"$f":"VLOOKUP(\"Sulfuric Acid - Large Qty\",chem_break_table_cl,2,FALSE)","v":28427.723999999998},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for mid quantity purchase",null,{"$f":"VLOOKUP(\"Sulfuric Acid - Mid Qty\",chem_break_table_cl,2,FALSE)","v":28427.723999999998},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for small quantity purchase",null,{"$f":"VLOOKUP(\"Sulfuric Acid - Small Qty\",chem_break_table_cl,2,FALSE)","v":0},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Purchase Type","h2so4_purchase",{"$f":"IF(acid_type=3,IF(AND(ISNA(C80),ISNA(C81),ISNA(C82)),\"\",IF(HCl_store_lbs>=C80,\" - Large Qty\",IF(HCl_store_lbs>=C81,\" - Mid Qty\",\" - Small Qty\"))),\"\")","v":""},null,"Returns descriptive term based on volume of each purchase for use in determining pricing. Blank indicates that price data do not depend on volume purchased."]
[]
["Secondary Containment for Acid Storage Tanks"]
["Minimum volume required","acid_st_cont_volume",{"$f":"MAX(HCl_tanks*HCl_tank_vol*sec_cont_pct_of_total,HCl_tank_vol*sec_cont_pct_of_largest)/7.48","v":0},"cubic feet","7.48 converts gallons to cubic feet"]
["Footprint available","acid_st_cont_fp",{"$f":"IF(HCl_tanks=0,0,acid_st_fp-HCl_tanks*PI()*(at_diam/2)^2)","v":0},"square feet","Total footprint minus displacement by tanks themselves"]
["Curb height required","acid_st_curb_height",{"$f":"IF(HCl_tanks=0,0,acid_st_cont_volume/acid_st_cont_fp+sec_cont_freeboard/12)","v":0},"feet"]
["Curb thickness","acid_st_curb_thick",{"$f":"IF(HCl_tanks=0,0,MIN(sec_cont_max_thick,acid_st_curb_height))","v":0},"feet"]
["Curb length (long side)","acid_st_curb_len_long",{"$f":"IF(HCl_tanks=0,0,HCl_tanks*at_diam+2*space_at+(HCl_tanks-1)*space_at+2*acid_st_curb_thick)","v":0},"feet"]
["Curb length (short side)","acid_st_curb_len_short",{"$f":"IF(HCl_tanks=0,0,at_diam+2*space_at)","v":0},"feet"]
["Curb concrete volume","acid_st_curb_concrete",{"$f":"IF(HCl_tanks=0,0,ROUNDUP((acid_st_curb_len_long*2+acid_st_curb_len_short*2)*acid_st_curb_height*acid_st_curb_thick/27,0))","v":0},"cubic yards","27 converts cubic feet to cubic yards"]
["Chemical resistant coating required","acid_st_coating_gal",{"$f":"IF(HCl_tanks=0,0,ROUNDUP((acid_st_fp+2*(acid_st_curb_len_long-2*acid_st_curb_thick)*acid_st_curb_height+2*acid_st_curb_len_short*acid_st_curb_height)/sec_cont_coating_cvg,0))","v":0},"gallons","Covers total footprint plus inside surface and top of curbs"]
[]
["Secondary Containment for Acid Day Tanks"]
["Minimum volume required","acid_dt_cont_volume",{"$f":"MAX(day_tanks_acid*day_tank_vol_acid*sec_cont_pct_of_total,day_tank_vol_acid*sec_cont_pct_of_largest)/7.48","v":0},"cubic feet","7.48 converts gallons to cubic feet"]
["Footprint available","acid_dt_cont_fp",{"$f":"IF(day_tanks_acid=0,0,acid_dt_fp-day_tanks_acid*PI()*(adt_diam/2)^2)","v":0},"square feet","Total footprint minus displacement by tanks themselves"]
["Curb height required","acid_dt_curb_height",{"$f":"IF(day_tanks_acid=0,0,acid_dt_cont_volume/acid_dt_cont_fp+sec_cont_freeboard/12)","v":0},"feet"]
["Curb thickness","acid_dt_curb_thick",{"$f":"IF(day_tanks_acid=0,0,MIN(sec_cont_max_thick,acid_dt_curb_height))","v":0},"feet"]
["Curb length (long side)","acid_dt_curb_len_long",{"$f":"IF(day_tanks_acid=0,0,day_tanks_acid*adt_diam+2*space_adt+(day_tanks_acid-1)*space_adt+2*acid_dt_curb_thick)","v":0},"feet"]
["Curb length (short side)","acid_dt_curb_len_short",{"$f":"IF(day_tanks_acid=0,0,adt_diam+2*space_adt)","v":0},"feet"]
["Curb concrete volume","acid_dt_curb_concrete",{"$f":"IF(day_tanks_acid=0,0,ROUNDUP((acid_dt_curb_len_long*2+acid_dt_curb_len_short*2)*acid_dt_curb_height*acid_dt_curb_thick/27,0))","v":0},"cubic yards","27 converts cubic feet to cubic yards"]
["Chemical resistant coating required","acid_dt_coating_gal",{"$f":"IF(day_tanks_acid=0,0,ROUNDUP((acid_dt_fp+2*(acid_dt_curb_len_long-2*acid_dt_curb_thick)*acid_dt_curb_height+2*acid_dt_curb_len_short*acid_dt_curb_height)/sec_cont_coating_cvg,0))","v":0},"gallons","Covers total footprint plus inside surface and top of curbs"]
[]
["Chemical Use and Storage - Caustic"]
["NaOH solution concentration in lbs/gal","NaOH_conc_lb",{"$f":"IF(acid_type=1,0,VLOOKUP(naoh_strength,NaOH_table_cl,2))","v":0},"lbs/gal"]
["NaOH solution specific gravity","NaOH_spgr",{"$f":"IF(acid_type=1,0,VLOOKUP(naoh_strength,NaOH_table_cl,4))","v":0}]
["NaOH dose required to restore alkalinity","NaOH_tot",{"$f":"IF(acid_type=1,0,39.997*OH_tot*1000)","v":0},"mg/L","39.997 is molar mass of NaOH in g/mol, 1,000 converts g to mg"]
["Pounds of pure NaOH per day at design flow","design_NaOH_day",{"$f":"IF(acid_type=1,0,1000000*3.7854*NaOH_tot*2.2*design_flow/1000000)","v":0},"lbs"]
["Pounds of pure NaOH per day at average flow","average_NaOH_day",{"$f":"design_NaOH_day*average_flow/design_flow","v":0},"lbs"]
["NaOH storage volume","NaOH_store",{"$f":"IF(acid_type=1,0,cstore_days*average_NaOH_day/NaOH_conc_lb)","v":0},"gal"]
["Total weight of bulk NaOH solution in storage","NaOH_store_lbs",{"$f":"IF(acid_type=1,0,NaOH_store*NaOH_spgr*8.345)","v":0},"lbs"]
["Number of NaOH tanks","NaOH_tanks",{"$f":"ROUNDUP(NaOH_store/max_ctank_size,0)","v":0},"units"]
["NaOH tank volume","NaOH_tank_vol",{"$f":"IF(acid_type=1,0,ROUNDUP(NaOH_store/NaOH_tanks,0))","v":0},"gal"]
["Design NaOH flow","NaOH_flow",{"$f":"IF(acid_type=1,0,design_NaOH_day/NaOH_conc_lb/(24*60))","v":0},"gpm"]
["Number of metering pumps","NaOH_pumps",{"$f":"IF(acid_type=1,0,ROUNDUP(NaOH_flow*60*(1+pump_safety_factor)/max_cm_pump_size,0)+NRD_cm_pump)","v":0},"units"]
["Pump rating","NaOH_pump_rate",{"$f":"IF(NaOH_pumps=0,0,MAX(min_chem_flow,(NaOH_flow*60*(1+pump_safety_factor)))/(NaOH_pumps-NRD_cm_pump))","v":0},"gph"]
["Caustic day tank storage volume required (based on design flow)","day_tank_vol_needed_NaOH",{"$f":"NaOH_flow*60*24","v":0},"gallons"]
["Number of caustic day tanks","day_tanks_NaOH",{"$f":"IF(day_tank_vol_needed_NaOH<day_tank_needed,0,ROUNDUP(day_tank_vol_needed_NaOH/max_ctank_size,0))","v":0},"units"]
["Volume of caustic day tanks","day_tank_vol_NaOH",{"$f":"IF(day_tanks_NaOH=0,0,ROUNDUP(day_tank_vol_needed_NaOH/day_tanks_NaOH,0))","v":0},"gallons"]
[]
["Mixers per caustic storage tank","cmix_per_tank_NaOH",{"$f":"IF(AND(include_cmix=1,NaOH_tanks<>0),ROUNDUP(NaOH_tank_vol/1000*cmix_hp_per/cmix_hp_max,0),0)","v":0},"units"]
["Number of caustic storage tank mixers","cmixers_NaOH",{"$f":"NaOH_tanks*cmix_per_tank_NaOH","v":0},"units"]
["Mixer size for caustic storage tanks","cmix_size_NaOH",{"$f":"IF(cmixers_NaOH<>0,MAX(min_cmix_hp,NaOH_tank_vol/1000*cmix_hp_per/cmix_per_tank_NaOH),0)","v":0},"hp"]
["Mixers per caustic day tank","dmix_per_tank_NaOH",{"$f":"IF(AND(include_cmix=1,day_tanks_NaOH<>0),ROUNDUP(day_tank_vol_NaOH/1000*cmix_hp_per/cmix_hp_max,0),0)","v":0},"units"]
["Number of caustic day tank mixers","dmixers_NaOH",{"$f":"day_tanks_NaOH*dmix_per_tank_NaOH","v":0},"units"]
["Mixer size for caustic day tanks","dmix_size_NaOH",{"$f":"IF(dmixers_NaOH<>0,MAX(min_cmix_hp,day_tank_vol_NaOH/1000*cmix_hp_per/dmix_per_tank_NaOH),0)","v":0},"hp"]
[]
["Sodium Hydroxide Purchasing"]
["Quantity required for large quantity purchase",null,{"$f":"VLOOKUP(\"Sodium Hydroxide \"&TEXT(naoh_strength,\"0%\")&\" - Large Qty\",chem_break_table_cl,2,FALSE)","v":25436.999999999996},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for mid quantity purchase",null,{"$f":"VLOOKUP(\"Sodium Hydroxide \"&TEXT(naoh_strength,\"0%\")&\" - Mid Qty\",chem_break_table_cl,2,FALSE)","v":5000},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for small quantity purchase",null,{"$f":"VLOOKUP(\"Sodium Hydroxide \"&TEXT(naoh_strength,\"0%\")&\" - Small Qty\",chem_break_table_cl,2,FALSE)","v":0},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Purchase Type","naoh_purchase",{"$f":"IF(acid_type=1,0,IF(AND(ISNA(C130),ISNA(C131),ISNA(C132)),\"\",IF(NaOH_store_lbs>=C130,\" - Large Qty\",IF(NaOH_store_lbs>=C131,\" - Mid Qty\",\" - Small Qty\"))))","v":0},null,"Returns descriptive term based on volume of each purchase for use in determining pricing. Blank indicates that price data do not depend on volume purchased."]
[]
["Secondary Containment for Caustic Storage Tanks"]
["Minimum volume required","NaOH_st_cont_volume",{"$f":"MAX(NaOH_tanks*NaOH_tank_vol*sec_cont_pct_of_total,NaOH_tank_vol*sec_cont_pct_of_largest)/7.48","v":0},"cubic feet","7.48 converts gallons to cubic feet"]
["Footprint available","NaOH_st_cont_fp",{"$f":"IF(NaOH_tanks=0,0,NaOH_st_fp-NaOH_tanks*PI()*(ct_diam/2)^2)","v":0},"square feet","Total footprint minus displacement by tanks themselves"]
["Curb height required","NaOH_st_curb_height",{"$f":"IF(NaOH_tanks=0,0,NaOH_st_cont_volume/NaOH_st_cont_fp+sec_cont_freeboard/12)","v":0},"feet"]
["Curb thickness","NaOH_st_curb_thick",{"$f":"IF(NaOH_tanks=0,0,MIN(sec_cont_max_thick,NaOH_st_curb_height))","v":0},"feet"]
["Curb length (long side)","NaOH_st_curb_len_long",{"$f":"IF(NaOH_tanks=0,0,NaOH_tanks*ct_diam+2*space_ct+(NaOH_tanks-1)*space_ct+2*NaOH_st_curb_thick)","v":0},"feet"]
["Curb length (short side)","NaOH_st_curb_len_short",{"$f":"IF(NaOH_tanks=0,0,ct_diam+2*space_ct)","v":0},"feet"]
["Curb concrete volume","NaOH_st_curb_concrete",{"$f":"IF(NaOH_tanks=0,0,ROUNDUP((NaOH_st_curb_len_long*2+NaOH_st_curb_len_short*2)*NaOH_st_curb_height*NaOH_st_curb_thick/27,0))","v":0},"cubic yards","27 converts cubic feet to cubic yards"]
["Chemical resistant coating required","NaOH_st_coating_gal",{"$f":"IF(NaOH_tanks=0,0,ROUNDUP((NaOH_st_fp+2*(NaOH_st_curb_len_long-2*NaOH_st_curb_thick)*NaOH_st_curb_height+2*NaOH_st_curb_len_short*NaOH_st_curb_height)/sec_cont_coating_cvg,0))","v":0},"gallons","Covers total footprint plus inside surface and top of curbs"]
[]
["Secondary Containment for Caustic Day Tanks"]
["Minimum volume required","NaOH_dt_cont_volume",{"$f":"MAX(day_tanks_NaOH*day_tank_vol_NaOH*sec_cont_pct_of_total,day_tank_vol_NaOH*sec_cont_pct_of_largest)/7.48","v":0},"cubic feet","7.48 converts gallons to cubic feet"]
["Footprint available","NaOH_dt_cont_fp",{"$f":"IF(day_tanks_NaOH=0,0,NaOH_dt_fp-day_tanks_NaOH*PI()*(cdt_diam/2)^2)","v":0},"square feet","Total footprint minus displacement by tanks themselves"]
["Curb height required","NaOH_dt_curb_height",{"$f":"IF(day_tanks_NaOH=0,0,NaOH_dt_cont_volume/NaOH_dt_cont_fp+sec_cont_freeboard/12)","v":0},"feet"]
["Curb thickness","NaOH_dt_curb_thick",{"$f":"IF(day_tanks_NaOH=0,0,MIN(sec_cont_max_thick,NaOH_dt_curb_height))","v":0},"feet"]
["Curb length (long side)","NaOH_dt_curb_len_long",{"$f":"IF(day_tanks_NaOH=0,0,day_tanks_NaOH*cdt_diam+2*space_cdt+(day_tanks_NaOH-1)*space_cdt+2*NaOH_dt_curb_thick)","v":0},"feet"]
["Curb length (short side)","NaOH_dt_curb_len_short",{"$f":"IF(day_tanks_NaOH=0,0,cdt_diam+2*space_cdt)","v":0},"feet"]
["Curb concrete volume","NaOH_dt_curb_concrete",{"$f":"IF(day_tanks_NaOH=0,0,ROUNDUP((NaOH_dt_curb_len_long*2+NaOH_dt_curb_len_short*2)*NaOH_dt_curb_height*NaOH_dt_curb_thick/27,0))","v":0},"cubic yards","27 converts cubic feet to cubic yards"]
["Chemical resistant coating required","NaOH_dt_coating_gal",{"$f":"IF(day_tanks_NaOH=0,0,ROUNDUP((NaOH_dt_fp+2*(NaOH_dt_curb_len_long-2*NaOH_dt_curb_thick)*NaOH_dt_curb_height+2*NaOH_dt_curb_len_short*NaOH_dt_curb_height)/sec_cont_coating_cvg,0))","v":0},"gallons","Covers total footprint plus inside surface and top of curbs"]
[]
["Chemical Use and Storage - Sodium Hexametaphosphate"]
["Design sodium hexametaphosphate per day","design_sh_day",{"$f":"design_flow*sh_dose*8.34","v":1.2509999999999999},"lbs"]
["Average sodium hexametaphosphate per day","average_sh_day",{"$f":"average_flow*sh_dose*8.34","v":0.29190000000000005},"lbs"]
["Sodium hexametaphosphate stored in pounds","sh_store_lbs",{"$f":"cstore_days*average_sh_day","v":8.7570000000000014},"lbs"]
["Sodium hexametaphosphate storage volume","sh_store",{"$f":"sh_store_lbs/(sh_spgr*62.4*sh_strength/7.48)","v":9.4569126819126836},"gal"]
["Number of sodium hexametaphosphate tanks","sh_tanks",{"$f":"ROUNDUP(sh_store/max_ctank_size,0)","v":1},"units"]
["Sodium hexametaphosphate tank volume","sh_tank_vol",{"$f":"ROUNDUP(sh_store/sh_tanks,0)","v":10},"gal"]
["Annual sodium hexametaphosphate use","sh_yr",{"$f":"average_sh_day*365*(chem_freq/365)","v":106.54350000000002},"lbs"]
["Design sodium hexametaphosphate flow","sh_flow",{"$f":"design_sh_day/(sh_spgr*62.4*sh_strength/7.48)/(24*60)","v":9.3818578193578187E-4},"gpm"]
["Number of metering pumps","sh_pumps",{"$f":"ROUNDUP(sh_flow*60*(1+pump_safety_factor)/max_cm_pump_size,0)+NRD_cm_pump","v":2},"units"]
["Pump rating","sh_pump_rate",{"$f":"IF(sh_pumps=0,0,MAX(min_chem_flow,(sh_flow*60*(1+pump_safety_factor)))/(sh_pumps-NRD_cm_pump))","v":0.13},"gph"]
[]
["Sodium Hexametaphosphate Purchasing"]
["Quantity required for large quantity purchase",null,{"$f":"VLOOKUP(\"Sodium Hexametaphosphate - Large Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for mid quantity purchase",null,{"$f":"VLOOKUP(\"Sodium Hexametaphosphate - Mid Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for small quantity purchase",null,{"$f":"VLOOKUP(\"Sodium Hexametaphosphate - Small Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Purchase Type","sh_purchase",{"$f":"IF(AND(ISNA(C168),ISNA(C169),ISNA(C170)),\"\",IF(sh_store_lbs>=C168,\" - Large Qty\",IF(sh_store_lbs>=C169,\" - Mid Qty\",\" - Small Qty\")))","v":""},null,"Returns descriptive term based on volume of each purchase for use in determining pricing. Blank indicates that price data do not depend on volume purchased."]
[]
["Chemical Use and Storage - Tetrasodium Pyrophosphate"]
["Design tetrasodium pyrophosphate per day","design_tp_day",{"$f":"design_flow*tp_dose*8.34","v":1.2509999999999999},"lbs"]
["Average tetrasodium pyrophosphate per day","average_tp_day",{"$f":"average_flow*tp_dose*8.34","v":0.29190000000000005},"lbs"]
["Tetrasodium pyrophosphate stored in pounds","tp_store_lbs",{"$f":"cstore_days*average_tp_day","v":8.7570000000000014},"lbs"]
["Tetrasodium pyrophosphate storage volume","tp_store",{"$f":"tp_store_lbs/(tp_spgr*62.4*tp_strength/7.48)","v":25.233589127218941},"gal"]
["Number of tetrasodium pyrophosphate tanks","tp_tanks",{"$f":"ROUNDUP(tp_store/max_ctank_size,0)","v":1},"units"]
["Tetrasodium pyrophosphate tank volume","tp_tank_vol",{"$f":"ROUNDUP(tp_store/tp_tanks,0)","v":26},"gal"]
["Annual tetrasodium pyrophosphate use","tp_yr",{"$f":"average_tp_day*365*(chem_freq/365)","v":106.54350000000002},"lbs"]
["Design tetrasodium pyrophosphate flow","tp_flow",{"$f":"design_tp_day/(tp_spgr*62.4*tp_strength/7.48)/(24*60)","v":2.5033322546844181E-3},"gpm"]
["Number of metering pumps","tp_pumps",{"$f":"ROUNDUP(tp_flow*60*(1+pump_safety_factor)/max_cm_pump_size,0)+NRD_cm_pump","v":2},"units"]
["Pump rating","tp_pump_rate",{"$f":"IF(tp_pumps=0,0,MAX(min_chem_flow,(tp_flow*60*(1+pump_safety_factor)))/(tp_pumps-NRD_cm_pump))","v":0.18774991910133138},"gph"]
[]
["Tetrasodium Pyrophosphate Purchasing"]
["Quantity required for large quantity purchase",null,{"$f":"VLOOKUP(\"Tetrasodium pyrophosphate - Large Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for mid quantity purchase",null,{"$f":"VLOOKUP(\"Tetrasodium pyrophosphate - Mid Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Quantity required for small quantity purchase",null,{"$f":"VLOOKUP(\"Tetrasodium pyrophosphate - Small Qty\",chem_break_table_cl,2,FALSE)","v":{"$error":"#N/A"}},"lbs","#N/A indicates that price data do not depend on volume purchased."]
["Purchase Type","tp_purchase",{"$f":"IF(AND(ISNA(C186),ISNA(C187),ISNA(C188)),\"\",IF(tp_store_lbs>=C186,\" - Large Qty\",IF(tp_store_lbs>=C187,\" - Mid Qty\",\" - Small Qty\")))","v":""},null,"Returns descriptive term based on volume of each purchase for use in determining pricing. Blank indicates that price data do not depend on volume purchased."]
[]
["Chemical Use and Storage - Actual Corrosion Control Chemical Chosen",null,null,null,"Formulas chose between sodium hexametaphosphate and tetrasodium pyrophosphate calculations above"]
["Number of corrosion chemical tanks","cc_tanks",{"$f":"CHOOSE(chem_type,0,sh_tanks,tp_tanks)","v":1},"units"]
["Corrosion chemical tank volume","cc_tank_vol",{"$f":"CHOOSE(chem_type,0,sh_tank_vol,tp_tank_vol)","v":10},"gal"]
["Design corrosion chemical flow","cc_flow",{"$f":"CHOOSE(chem_type,0,sh_flow,tp_flow)","v":9.3818578193578187E-4},"gpm"]
["Number of metering pumps","cc_pumps",{"$f":"CHOOSE(chem_type,0,sh_pumps,tp_pumps)","v":2},"units"]
["Pump rating","cc_pump_rate",{"$f":"CHOOSE(chem_type,0,sh_pump_rate,tp_pump_rate)","v":0.13},"gph"]
[]
["Corrosion control day tank storage volume required (based on design flow)","day_tank_vol_needed_sh",{"$f":"cc_flow*60*24","v":1.3509875259875259},"gallons"]
["Number of corrosion control day tanks","day_tanks_sh",{"$f":"IF(day_tank_vol_needed_sh<day_tank_needed,0,ROUNDUP(day_tank_vol_needed_sh/max_ctank_size,0))","v":0},"units"]
["Volume of corrosion control day tanks","day_tank_vol_sh",{"$f":"IF(day_tanks_sh=0,0,ROUNDUP(day_tank_vol_needed_sh/day_tanks_sh,0))","v":0},"gallons"]
[]
["Include mixers for corrosion control chemical tanks","include_cmix_cc",{"$f":"IF(chem_type=3,1,include_cmix)","v":0},"<- 1 for yes, 0 for no"]
["Mixers per corrosion control storage tank","cmix_per_tank_sh",{"$f":"IF(AND(include_cmix_cc=1,cc_tanks<>0),ROUNDUP(cc_tank_vol/1000*cmix_hp_per/cmix_hp_max,0),0)","v":0},"units"]
["Number of corrosion control storage tank mixers","cmixers_sh",{"$f":"cc_tanks*cmix_per_tank_sh","v":0},"units"]
["Mixer size for corrosion control storage tanks","cmix_size_sh",{"$f":"IF(cmixers_sh<>0,MAX(min_cmix_hp,cc_tank_vol/1000*cmix_hp_per/cmix_per_tank_sh),0)","v":0},"hp"]
["Mixers per corrosion control day tank","dmix_per_tank_sh",{"$f":"IF(AND(include_cmix_cc=1,day_tanks_sh<>0),ROUNDUP(day_tank_vol_sh/1000*cmix_hp_per/cmix_hp_max,0),0)","v":0},"units"]
["Number of corrosion control day tank mixers","dmixers_sh",{"$f":"day_tanks_sh*dmix_per_tank_sh","v":0},"units"]
["Mixer size for corrosion control day tanks","dmix_size_sh",{"$f":"IF(dmixers_sh<>0,MAX(min_cmix_hp,day_tank_vol_sh/1000*cmix_hp_per/dmix_per_tank_sh),0)","v":0},"hp"]
[]
["Secondary Containment for Corrosion Control Chemical Storage Tanks"]
["Minimum volume required","cc_st_cont_volume",{"$f":"MAX(cc_tanks*cc_tank_vol*sec_cont_pct_of_total,cc_tank_vol*sec_cont_pct_of_largest)/7.48","v":1.4705882352941175},"cubic feet","7.48 converts gallons to cubic feet"]
["Footprint available","cc_st_cont_fp",{"$f":"IF(cc_tanks=0,0,cc_st_fp-cc_tanks*PI()*(cct_diam/2)^2)","v":8.2146018366025508},"square feet","Total footprint minus displacement by tanks themselves"]
["Curb height required","cc_st_curb_height",{"$f":"IF(cc_tanks=0,0,cc_st_cont_volume/cc_st_cont_fp+sec_cont_freeboard/12)","v":0.67902124345716719},"feet"]
["Curb thickness","cc_st_curb_thick",{"$f":"IF(cc_tanks=0,0,MIN(sec_cont_max_thick,cc_st_curb_height))","v":0.67902124345716719},"feet"]
["Curb length (long side)","cc_st_curb_len_long",{"$f":"IF(cc_tanks=0,0,cc_tanks*cct_diam+2*space_cct+(cc_tanks-1)*space_cct+2*cc_st_curb_thick)","v":4.3580424869143339},"feet"]
["Curb length (short side)","cc_st_curb_len_short",{"$f":"IF(cc_tanks=0,0,cct_diam+2*space_cct)","v":3},"feet"]
["Curb concrete volume","cc_st_curb_concrete",{"$f":"IF(cc_tanks=0,0,ROUNDUP((cc_st_curb_len_long*2+cc_st_curb_len_short*2)*cc_st_curb_height*cc_st_curb_thick/27,0))","v":1},"cubic yards","27 converts cubic feet to cubic yards"]
["Chemical resistant coating required","cc_st_coating_gal",{"$f":"IF(cc_tanks=0,0,ROUNDUP((cc_st_fp+2*(cc_st_curb_len_long-2*cc_st_curb_thick)*cc_st_curb_height+2*cc_st_curb_len_short*cc_st_curb_height)/sec_cont_coating_cvg,0))","v":1},"gallons","Covers total footprint plus inside surface and top of curbs"]
[]
["Secondary Containment for Corrosion Control Chemical Day Tanks"]
["Minimum volume required","cc_dt_cont_volume",{"$f":"MAX(day_tanks_sh*day_tank_vol_sh*sec_cont_pct_of_total,day_tank_vol_sh*sec_cont_pct_of_largest)/7.48","v":0},"cubic feet","7.48 converts gallons to cubic feet"]
["Footprint available","cc_dt_cont_fp",{"$f":"IF(day_tanks_sh=0,0,cc_dt_fp-day_tanks_sh*PI()*(ccdt_diam/2)^2)","v":0},"square feet","Total footprint minus displacement by tanks themselves"]
["Curb height required","cc_dt_curb_height",{"$f":"IF(day_tanks_sh=0,0,cc_dt_cont_volume/cc_dt_cont_fp+sec_cont_freeboard/12)","v":0},"feet"]
["Curb thickness","cc_dt_curb_thick",{"$f":"IF(day_tanks_sh=0,0,MIN(sec_cont_max_thick,cc_dt_curb_height))","v":0},"feet"]
["Curb length (long side)","cc_dt_curb_len_long",{"$f":"IF(day_tanks_sh=0,0,day_tanks_sh*ccdt_diam+2*space_ccdt+(day_tanks_sh-1)*space_ccdt+2*cc_dt_curb_thick)","v":0},"feet"]
["Curb length (short side)","cc_dt_curb_len_short",{"$f":"IF(day_tanks_sh=0,0,ccdt_diam+2*space_ccdt)","v":0},"feet"]
["Curb concrete volume","cc_dt_curb_concrete",{"$f":"IF(day_tanks_sh=0,0,ROUNDUP((cc_dt_curb_len_long*2+cc_dt_curb_len_short*2)*cc_dt_curb_height*cc_dt_curb_thick/27,0))","v":0},"cubic yards","27 converts cubic feet to cubic yards"]
["Chemical resistant coating required","cc_dt_coating_gal",{"$f":"IF(day_tanks_sh=0,0,ROUNDUP((cc_dt_fp+2*(cc_dt_curb_len_long-2*cc_dt_curb_thick)*cc_dt_curb_height+2*cc_dt_curb_len_short*cc_dt_curb_height)/sec_cont_coating_cvg,0))","v":0},"gallons","Covers total footprint plus inside surface and top of curbs"]

{"sheet":"Offgas","index":13,"n_rows":76,"n_cols":5,"rows_kept":76,"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 reactivation","og_opt2",{"$f":"IF(Offgas_Tech=1,IF(og_opt2_I=\"throwaway\",0,1),\"\")","v":""},"<--- 0 for throwaway (no reactivation), 1 for off-site reactivation"]
[]
["Off-gas Control System"]
["Contaminant heating value","BTU_contam",{"$f":"IF(Offgas_Tech=1,VLOOKUP(contam_name,og_contaminant_lookup,2),0)","v":0},"BTU/gal","From critical design assumptions for contaminant"]
["Contaminant release rate","VOC_Release ",{"$f":"(Influent_conc*P_REM/10^6)*(QW*60*60*24)*2.205","v":1.1787072696000003E-3},"lbs/day","Based on design flow"]
["Off-gas concentration",null,{"$f":"(Influent_conc*P_REM/1000)*(AIR_FLOW/QW)","v":0.41850000000000004},"mg/m3"]
["Off-gas concentration","C_0",{"$f":"C12/1000","v":4.1850000000000004E-4},"mg/L"]
["Off-gas concentration",null,{"$f":"(C12*T)/(12.187*MW)","v":7.396440604372112E-2},"ppmv"]
["Off-gas concentration","C_gal",{"$f":"C14/10^6*1000*3.785","v":2.7995527687548443E-4},"gal/m3"]
["Off-gas flow (design)",null,{"$f":"Design_air_flow","v":270.89627202000008},"cfm","Based on design flow"]
["Off-gas flow (design)","Design_air_flow_liters_min",{"$f":"AIR_FLOW*1000*60","v":7671.9420000000018},"L/min","For comparison"]
["Off-gas flow (average)","Average_air_flow",{"$f":"C16*average_flow/design_flow","v":63.20913013800002},"cfm","Based on average flow"]
["Off-gas flow (average)","Average_air_flow_liters_min",{"$f":"AIR_FLOW*1000*60*average_flow/design_flow","v":1790.1198000000006},"L/min"]
["Off-gas flow (average)","DAILY_AIR",{"$f":"DAILY_AIR","v":2.9835330000000007E-2},"m3/s","Calculated on O&M, displayed here for reference"]
[]
["GAC System"]
["GAC Bed Residence Time","GAC_EBCT",{"$f":"IF(Offgas_Tech=1,VLOOKUP(contam_name,og_contaminant_lookup,3),0)","v":0},"sec","From critical design assumptions for contaminant"]
["Total bed size needed","GAC_tot_bed_size",{"$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",{"$f":"IF(Offgas_Tech=1,Design_air_flow/60*GAC_EBCT*GAC_density,0)","v":0},"lbs"]
["GAC in grams","M",{"$f":"GAC*453","v":0},"grams"]
["Desired off-gas removal efficiency","gas_prem",{"$f":"MAX(0.25,(VOC_Release-0.8*max_VOC_release)/VOC_Release)","v":0.25},null,"Assumes breakthrough defined as 80% of limit specified on input page, with a minimum removal of 25%"]
["Breakthrough concentration","Cb",{"$f":"IF(Offgas_Tech=1,(1-gas_prem)*C_0,0)","v":0},"mg/L"]
["Bed Life","bed_life",{"$f":"IF(AND(og_opt3=\"\",contam_name=\"carbon dioxide\"),M*(K*Cb^_1_n/(Average_air_flow_liters_min*(C_0-Cb)))/(30*24*60),og_opt3)","v":0},"months","Theoretical calculation is valid only for MTBE; input is required for other contaminants"]
["GAC use rate",null,{"$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: For MTBE, CMRP (2000) assumed 0.05 lb/1000 cf at 5 ppmv, 0.006 lb/1000 cf at 0.5 ppmv."]
["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":"C43+C42","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",{"$f":"MAX(VLOOKUP(10^6,og_torec_cost_cl,1)-1)","v":7257},"scfm","The largest size for which costs are available."]
["Maximum TO capacity (regenerative)","TO_max_size_reg",{"$f":"MAX(VLOOKUP(10^6,og_toreg_cost_cl,1)-1)","v":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_name,og_contaminant_lookup,4),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":"C56*(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",{"$f":"C57/100000","v":0},"therms/yr"]
["Excess air blower power",null,{"$f":"IF(Offgas_Tech=2,TO_ex_air*DAILY_AIR*(AIR_P/BLOW_EFF),0)","v":0},"Watts"]
["Excess air blower energy per year","TO_power_yr",{"$f":"C59*24*365/1000000","v":0},"MWhr/yr"]
[]
["Catalytic Oxidizer System"]
["Maximum CO capacity","CO_max_size",{"$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_name,og_contaminant_lookup,5),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":"C72*(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",{"$f":"C73/100000","v":0},"therms/yr"]
["Excess air blower power",null,{"$f":"IF(Offgas_Tech=3,CO_ex_air*DAILY_AIR*(AIR_P/BLOW_EFF),0)","v":0},"Watts"]
["Excess air blower energy per year","CO_power_yr",{"$f":"C75*24*365/1000000","v":0},"MWhr/yr"]

{"sheet":"Pumps Pipe Structure","index":14,"n_rows":68,"n_cols":5,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
["Pumps, Piping, and Structure Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Booster Pumps"]
["Flow of Each Pump","Qp",{"$f":"IF(num_pumps_I=\"\",MIN(MAX(average_flow_rate+bp_flow_rate*average_flow_rate/Design_Flow_Rate,(Design_Flow_Rate+bp_flow_rate)/2)*(1+pump_safety_factor),max_pump_size),IF(num_pumps_I=0,0,(Design_Flow_Rate+bp_flow_rate)*(1+pump_safety_factor)/num_pumps_I))","v":13.020833333333332},"gpm","Includes safety factor"]
["Operating Pumps","num_of_pumps",{"$f":"IF(QP=0,0,ROUNDUP(Design_Flow_Rate/QP*(1+pump_safety_factor),0))","v":2},"units"]
["Total Pumps","tot_pumps",{"$f":"NUM_OF_PUMPS+NRD_pump","v":2},"units","Includes redundancy"]
["Maximum pump size","max_pump_size",{"$f":"VLOOKUP(10^6,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","design_air_flow",{"$f":"AIR_FLOW*35.31*60","v":270.89627202000008},"cfm"]
["Flow Per Blower","Q_Blower",{"$f":"IF(parallel_I=\"\",MIN(MAX(Design_air_flow*average_flow/design_flow,Design_air_flow/2),max_blow_size),Design_air_flow/parallel_I)","v":135.44813601000004},"cfm"]
["Number of operating blowers","Parallel",{"$f":"ROUNDUP(Design_air_flow/Q_BLOWER,0)","v":2},"units"]
["Total blowers","tot_blowers",{"$f":"PARALLEL+NRD_blower","v":2},"units","Includes redundancy"]
["Maximum blower size","max_blow_size",{"$f":"MAX(VLOOKUP(10^6,cent_blow_cost_cl,1)-1,VLOOKUP(10^6,pd_blow_cost_cl,1)-1,VLOOKUP(10^6,reg_blow_cost_cl,1)-1)","v":5000},"cfm","The largest size for which costs are available."]
[]
["Influent and treated water pipe length","in_out_pipe_length",{"$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"]
["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"]
["Process piping length","proc_pipe_length",{"$f":"proc_pipe_mult*facil_length+PACK_HT*3.28*TOT_COL","v":42.542906817411691},"linear feet","Includes additional length to account for tower height"]
["Process pipe flow","proc_pipe_flow",{"$f":"Design_Flow_Rate/NUM_COL","v":10.416666666666666},"gpm"]
["Process pipe diameter","proc_pipe_diam",{"$f":"VLOOKUP(proc_pipe_flow,pipe_size_table_cl,2)","v":1.5},"inches"]
["Air pipe diameter","air_pipe_diam",{"$f":"proc_pipe_diam","v":1.5},"inches","Assume equal to liquid pipe diameter (from fwbs)"]
["Air pipe length","air_pipe_length",{"$f":"air_L*TOT_COL+IF(Offgas_Tech=0,0,air_pipe_mult*facil_length)","v":200},"lf"]
["Chemical pipe length","chem_pipe_length",{"$f":"facil_length*chem_pipe_mult","v":10},"lf"]
["Acid pipe diameter","HCl_pipe_diam",{"$f":"VLOOKUP(HCl_flow,pipe_size_table_cl,2)","v":0.5},"inches"]
["NaOH pipe diameter","NaOH_pipe_diam",{"$f":"VLOOKUP(NaOH_flow,pipe_size_table_cl,2)","v":0.5},"inches"]
["Corrosion chemical pipe diameter","cc_pipe_diam",{"$f":"VLOOKUP(cc_flow,pipe_size_table_cl,2)","v":0.5},"inches"]
[]
["Building Structure"]
["Access space for each pump/blower","space_pumps",{"$f":"IF(ss_cat2=1,space_pumps_small,space_pumps_large)","v":0.5},"feet"]
["HCl tank diameter","at_diam",{"$f":"ROUNDUP(2*(MAX((2*HCl_tank_vol/7.48/PI())^(1/3),(4*HCl_tank_vol/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":0},"feet"]
["HCl day tank diameter","adt_diam",{"$f":"ROUNDUP(2*(MAX((2*day_tank_vol_acid/7.48/PI())^(1/3),(4*day_tank_vol_acid/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":0},"feet"]
["NaOH tank diameter","ct_diam",{"$f":"ROUNDUP(2*(MAX((2*NaOH_tank_vol/7.48/PI())^(1/3),(4*NaOH_tank_vol/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":0},"feet"]
["NaOH day tank diameter","cdt_diam",{"$f":"ROUNDUP(2*(MAX((2*day_tank_vol_NaOH/7.48/PI())^(1/3),(4*day_tank_vol_NaOH/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":0},"feet"]
["Corrosion chemical tank diameter","cct_diam",{"$f":"ROUNDUP(2*(MAX((2*cc_tank_vol/7.48/PI())^(1/3),(4*cc_tank_vol/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":1},"feet"]
["Corrosion chemical day tank diameter","ccdt_diam",{"$f":"ROUNDUP(2*(MAX((2*day_tank_vol_sh/7.48/PI())^(1/3),(4*day_tank_vol_sh/7.48/PI()/(Building_height-ceiling_clearance))^(1/2))),0)/2","v":0},"feet"]
["Access space per HCl tank","space_at",{"$f":"IF(at_diam>max_space_vessels,max_space_vessels,at_diam)","v":0},"feet"]
["Access space per HCl day tank","space_adt",{"$f":"IF(adt_diam>max_space_vessels,max_space_vessels,adt_diam)","v":0},"feet"]
["Access space per NaOH tank","space_ct",{"$f":"IF(ct_diam>max_space_vessels,max_space_vessels,ct_diam)","v":0},"feet"]
["Access space per NaOH day tank","space_cdt",{"$f":"IF(cdt_diam>max_space_vessels,max_space_vessels,cdt_diam)","v":0},"feet"]
["Access space per corrosion chemical tank","space_cct",{"$f":"IF(cct_diam>max_space_vessels,max_space_vessels,cct_diam)","v":1},"feet"]
["Access space per corrosion chemical day tank","space_ccdt",{"$f":"IF(ccdt_diam>max_space_vessels,max_space_vessels,ccdt_diam)","v":0},"feet"]
["HCl tank footprint","acid_st_fp",{"$f":"ROUNDUP((at_diam+2*space_at)^2+(HCl_tanks-1)*(at_diam+2*space_at)*(at_diam+space_at),0)","v":0},"square feet"]
["HCl day tank footprint","acid_dt_fp",{"$f":"ROUNDUP((adt_diam+2*space_adt)^2+(day_tanks_acid-1)*(adt_diam+2*space_adt)*(adt_diam+space_adt),0)","v":0},"square feet"]
["NaOH tank footprint","NaOH_st_fp",{"$f":"ROUNDUP((ct_diam+2*space_ct)^2+(NaOH_tanks-1)*(ct_diam+2*space_ct)*(ct_diam+space_ct),0)","v":0},"square feet"]
["NaOH day tank footprint","NaOH_dt_fp",{"$f":"ROUNDUP((cdt_diam+2*space_cdt)^2+(day_tanks_NaOH-1)*(cdt_diam+2*space_cdt)*(cdt_diam+space_cdt),0)","v":0},"square feet"]
["Corrosion chemical tank footprint","cc_st_fp",{"$f":"IF(chem_type=1,0,ROUNDUP((cct_diam+2*space_cct)^2+(cc_tanks-1)*(cct_diam+2*space_cct)*(cct_diam+space_cct),0))","v":9},"square feet"]
["Corrosion chemical day tank footprint","cc_dt_fp",{"$f":"ROUNDUP((ccdt_diam+2*space_ccdt)^2+(day_tanks_sh-1)*(ccdt_diam+2*space_ccdt)*(ccdt_diam+space_ccdt),0)","v":0},"square feet"]
["Chemical storage footprint","cstore_fp",{"$f":"SUM(C46:C51)","v":9},"square feet"]
["Booster pump footprint","pump_fp",{"$f":"IF(tot_pumps=0,0,ROUNDUP((VLOOKUP(QP,pump_dim_table_cl,3)+2*space_pumps)*(VLOOKUP(QP,pump_dim_table_cl,4)+2*space_pumps)+(tot_pumps-1)*(VLOOKUP(QP,pump_dim_table_cl,3)+2*space_pumps)*(VLOOKUP(QP,pump_dim_table_cl,4)+space_pumps),0))","v":23},"square feet"]
["Blower footprint","blower_fp",{"$f":"ROUNDUP((VLOOKUP(Q_BLOWER,blow_dim_table_cl,7)+2*space_pumps)*(VLOOKUP(Q_BLOWER,blow_dim_table_cl,8)+2*space_pumps)+(tot_blowers-1)*(VLOOKUP(Q_BLOWER,blow_dim_table_cl,7)+2*space_pumps)*(VLOOKUP(Q_BLOWER,blow_dim_table_cl,8)+space_pumps),0)","v":25},"square feet"]
["Tower footprint","vessel_fp",{"$f":"ROUNDUP(AIRWELL_L*3.28*AIRWELL_W*3.28,0)","v":25},"square feet","Clearwell underneath towers, so no additional floorplan required"]
["Offgas treatment system footprint (GAC)",null,{"$f":"IF(Offgas_Tech=1,ROUNDUP(((GAC_bed_size/6)^(1/2)+2*space_pumps)*((GAC_bed_size/6)^(1/2)+2*space_pumps)+(tot_GAC_beds-1)*((GAC_bed_size/6)^(1/2)+2*space_pumps)*((GAC_bed_size/6)^(1/2)+space_pumps),0),0)","v":0},"square feet"]
["Offgas treatment system footprint (TO)",null,{"$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 feet"]
["Offgas treatment system footprint (CO)",null,{"$f":"IF(Offgas_Tech=3,ROUNDUP((VLOOKUP(CO_size,co_dim_table_cl,5)+2*space_pumps)*(VLOOKUP(CO_size,co_dim_table_cl,6)+2*space_pumps)+(tot_COs-1)*(VLOOKUP(CO_size,co_dim_table_cl,5)+2*space_pumps)*(VLOOKUP(CO_size,co_dim_table_cl,6)+space_pumps),0),0)","v":0},"square feet"]
["Offgas treatment system footprint","offgas_fp",{"$f":"SUM(C56:C58)","v":0},"square feet"]
["Office space","office_fp",{"$f":"VLOOKUP(design_flow,labor_table_cl,3)*IF(ss_cat2=1,space_office_small,space_office)","v":0},"square feet"]
["Exact building footprint required","fp_required",{"$f":"cstore_fp+pump_fp+office_fp","v":32},"square feet"]
["Total building footprint","total_fp",{"$f":"ROUNDUP(fp_required,-1)","v":40},"square feet","Building covers chemical storage, pumps, and office space.  Does not cover blowers or towers."]
["Concrete Class A for pad","conc_pad",{"$f":"ROUNDUP((cstore_fp+pump_fp+blower_fp)*1/27,0)*IF(ss_cat2=1,pad_thick_small,pad_thick)","v":1},"cubic yd","Pad underlies chemical storage, pumps, and blowers"]
["Facility length","facil_length",{"$f":"ROUNDUP((total_fp+vessel_fp+blower_fp+offgas_fp)^0.5,-1)","v":10},"feet"]
["Land for building","builing_fp_buffered",{"$f":"((total_fp)^0.5+(2*non_fire_buffer))*((total_fp)^0.5+(non_fire_buffer+fire_buffer))","v":1482.7188724235732},"square feet","Includes buffer area"]
["Land for towers","vessel_fp_buffered",{"$f":"(AIRWELL_L*3.28+non_fire_buffer)*(AIRWELL_W*3.28+2*non_fire_buffer)","v":371.8064},"square feet","Includes setback on three sides (fourth side accomodated by building buffer), due to tower height, noise etc."]
["Land acquisition required","land_required",{"$f":"ROUNDUP(builing_fp_buffered+vessel_fp_buffered+blower_fp+offgas_fp,-2)/43560","v":4.3617998163452708E-2},"acres"]
["Land acquisition cost","land_cost",{"$f":"VLOOKUP(design_flow,land_cost_cl,3)","v":21165.713250209614},"/acre"]

{"sheet":"Instrumentation and Control","index":15,"n_rows":60,"n_cols":5,"rows_kept":60,"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_cat2,1,3,3))))))","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":"proc_pipe_diam","v":1.5},"inches"]
["Size of valves for air line","air_valve_size",{"$f":"air_pipe_diam","v":1.5},"inches"]
["Size of valves for acid pipe lines","HCl_valve_size",{"$f":"HCl_pipe_diam","v":0.5},"inches"]
["Size of valves for caustic pipe lines","NaOH_valve_size",{"$f":"NaOH_pipe_diam","v":0.5},"inches"]
["Size of valves for corrosion control chemical pipe","cc_valve_size",{"$f":"cc_pipe_diam","v":0.5},"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":"TOT_COL*VLOOKUP(\"proc_MOV_vessel\",valve_table,manual+1,FALSE)+tot_pumps*VLOOKUP(\"proc_MOV_pump\",valve_table,manual+1,FALSE)","v":6},"valves"]
["Number of MOVs for air line","tot_air_MOVs",{"$f":"TOT_COL*VLOOKUP(\"air_MOV_vessel\",valve_table,manual+1,FALSE)+VLOOKUP(\"air_MOV_og\",valve_table,manual+1,FALSE)*CHOOSE(Offgas_Tech+1,0,tot_GAC_beds,tot_TOs,tot_COs)+IF(Offgas_Tech=0,0,VLOOKUP(\"add_MOV_og\",valve_table,manual+1,FALSE))","v":2},"valves"]
["Number of MOVs for acid line","tot_HCl_MOVs",{"$f":"HCl_pumps*VLOOKUP(\"HCL_MOV_pump\",valve_table,manual+1,FALSE)+VLOOKUP(\"chem_MOV_day\",valve_table,manual+1,FALSE)*day_tanks_acid","v":0},"valves"]
["Number of MOVs for caustic line","tot_NaOH_MOVs",{"$f":"NaOH_pumps*VLOOKUP(\"NAOH_MOV_pump\",valve_table,manual+1,FALSE)+VLOOKUP(\"chem_MOV_day\",valve_table,manual+1,FALSE)*day_tanks_NaOH","v":0},"valves"]
["Number of MOVs for corrosion chemical line","tot_chem_MOVs",{"$f":"IF(chem_type=1,0,cc_pumps)*VLOOKUP(\"chem_MOV_pump\",valve_table,manual+1,FALSE)+VLOOKUP(\"chem_MOV_day\",valve_table,manual+1,FALSE)*day_tanks_sh","v":4},"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":"SUM(C17:C22)","v":12},"valves"]
["Number of manual valves for process line","tot_proc_man",{"$f":"TOT_COL*VLOOKUP(\"proc_man_vessel\",valve_table,manual+1,FALSE)+tot_pumps*VLOOKUP(\"proc_man_pump\",valve_table,manual+1,FALSE)","v":0},"valves"]
["Number of manual valves for air line","tot_air_man",{"$f":"TOT_COL*VLOOKUP(\"air_man_vessel\",valve_table,manual+1,FALSE)+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 acid line","tot_HCl_man",{"$f":"HCl_pumps*VLOOKUP(\"HCL_man_pump\",valve_table,manual+1,FALSE)+VLOOKUP(\"chem_man_day\",valve_table,manual+1,FALSE)*day_tanks_acid","v":0},"valves"]
["Number of manual valves for caustic line","tot_NaOH_man",{"$f":"NaOH_pumps*VLOOKUP(\"NAOH_man_pump\",valve_table,manual+1,FALSE)+VLOOKUP(\"chem_man_day\",valve_table,manual+1,FALSE)*day_tanks_NaOH","v":0},"valves"]
["Number of manual valves for corrosion chemical line","tot_chem_man",{"$f":"IF(chem_type=1,0,cc_pumps)*VLOOKUP(\"chem_man_pump\",valve_table,manual+1,FALSE)+VLOOKUP(\"chem_man_day\",valve_table,manual+1,FALSE)*day_tanks_sh","v":0},"valves"]
["Number of manual valves for bypass line","tot_bp_man",{"$f":"IF(bp_pct=0,0,VLOOKUP(\"tot_bp_man\",valve_table,manual+1,FALSE))","v":0},"valves"]
[]
["Number of check valves for acid line","tot_HCl_chv",{"$f":"HCl_pumps*HCl_chv_pump","v":0},"valves"]
["Number of check valves for caustic line","tot_NaOH_chv",{"$f":"NaOH_pumps*NaOH_chv_pump","v":0},"valves"]
["Number of check valves for corrosion chemical line","tot_chem_chv",{"$f":"IF(chem_type=1,0,cc_pumps)*chem_chv_pump","v":4},"valves"]
[]
["Size of flow meters for influent line","in_meter_size",{"$f":"in_out_pipe_diam","v":1.5},"inches"]
["Size of flow meters for process line","proc_meter_size",{"$f":"proc_pipe_diam","v":1.5},"inches"]
["Number of flow meters for process line","tot_fm_proc",{"$f":"fm_proc*TOT_COL","v":2},"units"]
["Number of flow meters for air line","tot_fm_air",{"$f":"fm_air*TOT_COL","v":2},"units"]
[]
["Turbidity meters","tot_turb_meters",{"$f":"IF(ss_cat2=1,turb_meters_small,turb_meters)","v":0},"units"]
["Total high/low alarms","tot_chem_alarm",{"$f":"alarm_chem*(HCl_tanks+NaOH_tanks+IF(chem_type=1,0,cc_tanks)+day_tanks_acid+day_tanks_NaOH+day_tanks_sh)","v":1},"units"]
["Total drive controllers","tot_switches",{"$f":"IF(manual=2,0,S_booster_pump*tot_pumps+S_blower*tot_blowers+S_cm_pump*(HCl_pumps+NaOH_pumps+IF(chem_type=1,0,cc_pumps))+S_TO*tot_TOs+S_CO*tot_COs+S_mix*(cmixers_acid+cmixers_NaOH+cmixers_sh+dmixers_acid+dmixers_NaOH+dmixers_sh))","v":6},"units"]
[]
["System Controls"]
["Flow meter lookup code - influent and treated water","fm_lkp_io",{"$f":"IF(OUTPUT!L222=1,\"flow_op\",IF(OUTPUT!L223=1,\"flow_prop\",IF(OUTPUT!L224=1,\"flow_ven\",\"flow_mag\")))","v":"flow_prop"},null,"These codes are used to look up SCADA requirements, which depend on the type of flow meter selected."]
["Flow meter lookup code - process","fm_lkp_proc",{"$f":"IF(OUTPUT!L227=1,\"flow_op\",IF(OUTPUT!L228=1,\"flow_prop\",IF(OUTPUT!L229=1,\"flow_ven\",\"flow_mag\")))","v":"flow_prop"}]
["Total discrete inputs","discrete_inputs",{"$f":"VLOOKUP(fm_lkp_io,port_table,2,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,2,FALSE)*tot_fm_proc+VLOOKUP(\"flow_air\",port_table,2,FALSE)*tot_fm_air+VLOOKUP(\"alarm\",port_table,2,FALSE)*tot_chem_alarm+VLOOKUP(\"ph\",port_table,2,FALSE)*pH_controls+VLOOKUP(\"temp\",port_table,2,FALSE)*temp_meters+VLOOKUP(\"TDS\",port_table,2,FALSE)*num_TDS+VLOOKUP(\"turb\",port_table,2,FALSE)*tot_turb_meters+VLOOKUP(\"switch\",port_table,2,FALSE)*tot_switches+VLOOKUP(\"TO\",port_table,2,FALSE)*tot_TOs+VLOOKUP(\"CO\",port_table,2,FALSE)*tot_COs+VLOOKUP(\"valve\",port_table,2,FALSE)*tot_MOVs","v":19},"units"]
["Total discrete outputs","discrete_outputs",{"$f":"IF(manual=2,0,VLOOKUP(fm_lkp_io,port_table,3,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,3,FALSE)*tot_fm_proc+VLOOKUP(\"flow_air\",port_table,3,FALSE)*tot_fm_air+VLOOKUP(\"alarm\",port_table,3,FALSE)*tot_chem_alarm+VLOOKUP(\"ph\",port_table,3,FALSE)*pH_controls+VLOOKUP(\"temp\",port_table,3,FALSE)*temp_meters+VLOOKUP(\"TDS\",port_table,3,FALSE)*num_TDS+VLOOKUP(\"turb\",port_table,3,FALSE)*tot_turb_meters+VLOOKUP(\"switch\",port_table,3,FALSE)*tot_switches++VLOOKUP(\"TO\",port_table,3,FALSE)*tot_TOs+VLOOKUP(\"CO\",port_table,3,FALSE)*tot_COs+VLOOKUP(\"valve\",port_table,3,FALSE)*tot_MOVs)","v":7},"units"]
["Total analog inputs","analog_inputs",{"$f":"VLOOKUP(fm_lkp_io,port_table,4,FALSE)*tot_fm_in+VLOOKUP(fm_lkp_proc,port_table,4,FALSE)*tot_fm_proc+VLOOKUP(\"flow_air\",port_table,4,FALSE)*tot_fm_air+VLOOKUP(\"alarm\",port_table,4,FALSE)*tot_chem_alarm+VLOOKUP(\"ph\",port_table,4,FALSE)*pH_controls+VLOOKUP(\"temp\",port_table,4,FALSE)*temp_meters+VLOOKUP(\"TDS\",port_table,4,FALSE)*num_TDS+VLOOKUP(\"turb\",port_table,4,FALSE)*tot_turb_meters+VLOOKUP(\"switch\",port_table,4,FALSE)*tot_switches+VLOOKUP(\"TO\",port_table,4,FALSE)*tot_TOs+VLOOKUP(\"CO\",port_table,4,FALSE)*tot_COs+VLOOKUP(\"valve\",port_table,4,FALSE)*tot_MOVs","v":20},"units"]
["Total analog outputs","analog_outputs",{"$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_chem_alarm+VLOOKUP(\"ph\",port_table,5,FALSE)*pH_controls+VLOOKUP(\"temp\",port_table,5,FALSE)*temp_meters+VLOOKUP(\"TDS\",port_table,5,FALSE)*num_TDS+VLOOKUP(\"turb\",port_table,5,FALSE)*tot_turb_meters+VLOOKUP(\"switch\",port_table,5,FALSE)*tot_switches+VLOOKUP(\"TO\",port_table,5,FALSE)*tot_TOs+VLOOKUP(\"CO\",port_table,5,FALSE)*tot_COs+VLOOKUP(\"valve\",port_table,5,FALSE)*tot_MOVs)","v":12},"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":16,"n_rows":73,"n_cols":5,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
["Operation and Maintenance Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Labor and Materials"]
["Maintenance materials"]
["Material cost for pumps","pump_materials",{"$f":"IF(OUTPUT!J51=\"--\",0,pump_maintenance*OUTPUT!J51)","v":85.724136048553774},"/yr"]
["Material cost for blowers","blow_materials",{"$f":"pump_maintenance*SUMPRODUCT(OUTPUT!J66:J68,OUTPUT!L66:L68)","v":46.301605124674879},"/yr"]
["Material cost for PTA towers","pta_materials",{"$f":"PTA_maintenance*SUMPRODUCT(OUTPUT!J36:J49,OUTPUT!L36:L49)","v":835.34936308754072},"/yr"]
["Materials for clearwell","tank_materials",{"$f":"IF(OUTPUT!J70=\"--\",0,pump_maintenance*OUTPUT!J70)","v":48.370205504085163},"/yr"]
[]
["Chemicals"]
["Annual corrosion chemical use","cc_yr",{"$f":"CHOOSE(chem_type,0,sh_yr,tp_yr)","v":106.54350000000002},"lbs"]
["Annual use of bulk acid solution","HCl_yr",{"$f":"HCl_store_lbs/cstore_days*365*(chem_freq/365)","v":0},"lbs"]
["Annual NaOH use","NaOH_yr",{"$f":"NaOH_store_lbs/cstore_days*365*(chem_freq/365)","v":0},"lbs"]
[]
["General Labor"]
["Number of process instruments","tot_inst",{"$f":"tot_fm_in+tot_fm_proc+tot_fm_air+temp_meters+pH_controls+tot_turb_meters+num_TDS","v":8},null,"Instruments requiring daily observation"]
["Total number of instruments for maintenance","tot_inst_maint",{"$f":"tot_fm_in+tot_fm_proc+tot_fm_air+temp_meters+pH_controls+tot_turb_meters+num_TDS","v":8},null,"All instruments for preventative maintenance"]
["Number of process pumps, blowers, offgas units","tot_pumps",{"$f":"NUM_OF_PUMPS+PARALLEL+CHOOSE(Offgas_Tech+1,0,op_GAC_beds,op_TOs,op_COs)+IF(chem_type=1,0,cc_pumps-NRD_cm_pump)+IF(HCl_pumps=0,0,HCl_pumps-NRD_cm_pump)+IF(NaOH_pumps=0,0,NaOH_pumps-NRD_cm_pump)","v":5},null,"Pumps requiring daily observation/adjustment; includes blowers & offgas units in this technology"]
["Total number of pumps for maintenance","tot_pumps_maint",{"$f":"NUM_OF_PUMPS+PARALLEL","v":4},null,"Large, frequently operated pumps require preventative maintenance; includes blowers in this technology"]
["Number of process valves","tot_valves",{"$f":"tot_proc_MOVs+tot_air_MOVs+tot_bp_MOVs+tot_proc_man+tot_air_man+tot_bp_man","v":8},null,"Main process valves require frequent operation and preventative maintenance"]
["Number of chemical supplies","tot_chem",{"$f":"cc_tanks+tp_tanks+sh_tanks+NaOH_tanks+HCl_tanks","v":3}]
["Media changeouts per year","media_changes",{"$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":16},"hr/yr"]
["Verify/adjust pump, blower & offgas 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":121},"hr/yr"]
["Verify/adjust valve positions",null,{"$f":"IF(OR(manual=1,manual=2),tot_valves*uloe_valve*52/60,0)","v":0},"hr/yr"]
["Preventative maintenance and inspection of valves",null,{"$f":"tot_valves*uloe_valve_maint/60","v":0.66666666666666663},"hr/yr"]
["Visual inspection of facility",null,{"$f":"(total_fp+blower_fp+vessel_fp+offgas_fp)/100*uloe_fp*365/60","v":5.4749999999999996},"hr/yr"]
["Maintain/inspect chemical supply ",null,{"$f":"tot_chem*uloe_chem_maint*12/60","v":72},"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(C25:C33)","v":245.55833333333334},"hr/yr"]
[]
["Annual Operator LOE","Operator_LOE",{"$f":"General_Oper_Labor","v":245.55833333333334},"hr/yr"]
["Annual Manager LOE","Manager_LOE",{"$f":"Operator_LOE*manager_percent","v":24.555833333333336},"hr/yr","Based on general operator labor and percentages in critical design assumptions"]
["Annual Administrative LOE","Clerical_LOE",{"$f":"Operator_LOE*clerical_percent","v":24.555833333333336},"hr/yr","Based on general operator labor and percentages in critical design assumptions"]
[]
["Building and HVAC Maintenance"]
["Cost excluding heating and cooling",null,{"$f":"IF(include_buildings=0,0,building_matl_rate_cl*total_fp)","v":259.16114143672007},"/yr","Labor and materials; includes routine in-house maintenance and major repairs"]
["Cost to maintain heating system, building 1",null,{"$f":"build1_need_heat*heating_matl_rate_cl*total_fp","v":0},"/yr"]
["Cost to maintain cooling system, building 1",null,{"$f":"build1_need_cool*cooling_matl_rate_cl*total_fp","v":0},"/yr"]
["Total annual building and HVAC maintenance","bldg_maint_cost",{"$f":"SUM(C41:C43)","v":259.16114143672007}]
[]
["Energy"]
["Booster Pumps",null,null,null,"Other pumps and mechanical equipment used infrequently.  Therefore, these energy costs may be assumed covered by overall process and building energy costs."]
["Pump operating head","Head_O",{"$f":"PACK_HT+AIRWELL_D+add_head","v":8.0343728685078801},"m - H20"]
["Pressure head","Press_H",{"$f":"HEAD_O*PW*G","v":78793.552680710287},"N/m2"]
["Operating power","PWR",{"$f":"IF(NUM_OF_PUMPS=0,0,QWA*(1+bp_pct)*(PRESS_H/PUMP_EFF))","v":33.703679513998232},"Watts"]
["Energy for all active booster pumps","pump_energy",{"$f":"PWR*24*365/1000000","v":0.2952442325426245},"MWhr/yr"]
[]
["Blowers"]
["Daily Air Flow","Daily_Air",{"$f":"(+QWA/QW)*AIR_FLOW","v":2.9835330000000007E-2},"m3/s"]
["Operating Power","blower_pwr",{"$f":"DAILY_AIR*(AIR_P/BLOW_EFF)","v":24.287362474209036},"Watts"]
["Energy for all active blowers","blow_energy",{"$f":"blower_pwr*24*365/1000000","v":0.21275729527407117},"MWhr/yr"]
[]
["Building Lighting"]
["Lighting power per sf, building 1","lighting_energy_1",{"$f":"IF(OR(total_fp<500,component_level=\"\"),lighting_power_low,CHOOSE(component_level,lighting_power_mid,lighting_power_high))*24*365/1000","v":2.6279999999999997},"kWh/sf/yr"]
["Lighting","lighting",{"$f":"IF(include_buildings=0,0,MIN(1,Operator_LOE/(24*365))*(total_fp*lighting_energy_1)/1000)","v":2.9467E-3},"MWh/yr"]
[]
["HVAC"]
["Heating energy usage for:"]
["Electric resistance","heating",{"$f":"IF(build1_heat=A64,VLOOKUP(A64,build1_heat_options, 7,FALSE),0)","v":0},"MWh/yr"]
["Natural gas non-condensing furnace","heating_gas_non",0,"therms/yr"]
["Natural gas condensing furnace","heating_gas",0,"therms/yr"]
["Standard efficiency oil furnace","heating_diesel_non",0,"gal/yr"]
["Mid-efficiency oil furnace","heating_diesel",0,"gal/yr"]
["Heat pump","heating_hp",0,"MWh/yr"]
[]
["Cooling energy usage for:"]
["Air conditioner","cooling",{"$f":"IF(build1_cool=A72,VLOOKUP(A72,build1_cool_options, 7,FALSE),0)","v":0},"MWh/yr"]
["Heat pump","cooling_hp",{"$f":"IF(build1_cool=A73,VLOOKUP(A73,build1_cool_options, 7,FALSE),0)","v":0},"MWh/yr"]

{"sheet":"HVAC","index":17,"n_rows":77,"n_cols":12,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
["Building Heating, Ventilating, and Air Conditioning Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["General information"]
["System size","ss_cat2",{"$f":"IF(design_flow<1,1,IF(design_flow<10,2,3))","v":1},"1 indicates small system, 2 indicates medium, 3 indicates large","ss_cat2 is used to select ventilation requirements and building type"]
["Buiding 1 length and width","build1_side",{"$f":"total_fp^0.5","v":6.324555320336759},"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":"(Air_changes_pump*pump_fp+Air_changes_chem_storage*(cstore_fp)+Air_changes_office*office_fp)/total_fp","v":11.95},"air changes/hr"]
["Total ventilation","ventilation",{"$f":"IF(include_HVAC=0,0,CHOOSE(ss_cat2,fan_days_small,fan_days_medium,fan_days_large)*24*0.746*Fan_pressure_drop*total_fp*Building_height*air_changes/33000000)","v":0.11670152727272727},"MWh/yr"]
[]
["Building 1 air exchange rate","build1_cfm",{"$f":"total_fp*Building_height*air_changes_build1/60","v":159.33333333333334},"cfm"]
[]
["Heating and Cooling"]
["Include heating for building 1","build1_need_heat",{"$f":"IF(include_HVAC=0,0,IF(include_HVAC=1,1,VLOOKUP(IF(component_level_I=\"\",\"low cost\",component_level_I),IF(total_fp<500,heating_table_shed,heating_table),ss_cat2+2,FALSE)))","v":0},"1 for yes, 0 for no","Based on system size, building floorplan, and inputs"]
["Include cooling for building 1","build1_need_cool",{"$f":"IF(include_HVAC=0,0,IF(include_HVAC=1,1,VLOOKUP(IF(component_level_I=\"\",\"low cost\",component_level_I),IF(total_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,{"$f":"4*build1_side*Building_height*heat_DD*24/R_wall","v":2069192.115043937},"BTU/yr"]
["Buiding 1 ceiling conductance heat loss",null,{"$f":"total_fp*heat_DD*24/R_ceiling","v":83461.224489795917},"BTU/yr"]
["Building 1 air exchange heat loss",null,{"$f":"build1_cfm*heat_viload","v":26876187.333333336},"BTU/yr"]
["Building 1 total annual heat loss","build1_heat_loss_yr",{"$f":"SUM(C20:C22)","v":29028840.672867067},"BTU/yr"]
["Building 1 heating requirement in thousand BTU/hr","build1_heat_mbh",{"$f":"build1_heat_loss_yr/365.25/24/1000","v":3.3115264285725607},"MBH","thousands of BTU per hour"]
["Building 1 number of heating zones","build1_heat_zones",{"$f":"ROUNDUP(build1_heat_mbh/max_heat_cl,0)","v":1}]
[]
["Cooling Requirements"]
["Building 1 side conductance cooling loss",null,{"$f":"4*build1_side*Building_height*cool_DD*24/R_wall","v":687302.07577163621},"BTU/yr"]
["Buiding 1 ceiling conductance cooling loss",null,{"$f":"total_fp*cool_DD*24/R_ceiling","v":27722.448979591838},"BTU/yr"]
["Building 1 air exchange cooling loss",null,{"$f":"build1_cfm*cool_viload","v":8248846.0000000009},"BTU/yr"]
["Building 1 total annual cooling loss","build1_cooling_loss_yr",{"$f":"SUM(C28:C30)","v":8963870.5247512292},"BTU/yr"]
["Building 1 cooling loss per hour","build1_cooling_loss_hr",{"$f":"build1_cooling_loss_yr/365.25/24","v":1022.5724988308498},"BTU/hr"]
[]
["Building 1 power lost: booster pumps","build1_eloss_pumps",{"$f":"PWR*(1-PUMP_EFF)/1000","v":8.4259198784995583E-3},"kW"]
["Building 1 waste heat: booster pumps","build1_waste_heat_pumps",{"$f":"build1_eloss_pumps*3415","v":28.774516385075991},"BTU/hr"]
[]
["Building 1 total cooling requirement","build1_cooling_req",{"$f":"build1_cooling_loss_hr+build1_waste_heat_pumps","v":1051.3470152159257},"BTU/hr"]
["Building 1 annual cooling requirement","build1_cooling_yr",{"$f":"build1_cooling_req*365.25*24","v":9216107.9353828058},"BTU/yr"]
["Building 1 total cooling requirement in tons","build1_cooling_tons",{"$f":"build1_cooling_req/12000","v":8.761225126799381E-2},"tons","1 ton cooling = 12,000 BTU/hr"]
["Building 1 number of cooling zones","build1_cool_zones",{"$f":"ROUNDUP(build1_cooling_tons/max_cool_cl,0)","v":1}]
[]
["Heating Options"]
[]
["Building 1 number of HVAC zones","build1_zones",{"$f":"MAX(build1_heat_zones, build1_cool_zones)","v":1}]
[]
["Heat pump OK for building 1?","hp_ok_1",{"$f":"AND(build1_heat_mbh<=hp_max_heat_cl,build1_cooling_tons<=hp_max_cool_cl)","v":true},null,"For heat pumps, we check both heating and cooling capacities."]
[]
["Building 1","build1_heat_options"]
["Option","Size needed per zone (MBH)","Size selected (MBH)","Direct Cost Per Zone","Useful Life (yrs)","Annualized Capital Cost, All Zones","Energy/Yr",null,"Energy Unit Cost",null,"Annual Energy Cost","Total Annual Cost"]
["Electric resistance",{"$f":"build1_heat_mbh/build1_zones","v":3.3115264285725607},{"$f":"IF(curve=1,B50,VLOOKUP(B50,hvac_elec_cost_cl,2))","v":3.3115264285725607},{"$f":"IF(curve=1,hvac_elec_eq_1,VLOOKUP(B50,hvac_elec_cost_cl,3))","v":2875.5438199445434},{"$f":"VLOOKUP(B50,hvac_elec_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D50=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E50,D50)*build1_zones)","v":271.43099426750308},{"$f":"build1_heat_loss_yr/3412000/resist_eff","v":8.6814964808679651},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"I50*G50*1000","v":955.11661936900055},{"$f":"IF(OR(F50=\"n/a\",K50=\"n/a\"),\"n/a\",F50+K50)","v":1226.5476136365037}]
["Heat pump","capital costs are in the cooling table",null,null,null,"n/a",{"$f":"IF(hp_ok_1,build1_heat_loss_yr/3412000/COP,\"n/a\")","v":2.5781413791668504},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"IF(G51=\"n/a\",\"n/a\",I51*G51*1000)","v":283.64069302473348},"n/a"]
["Natural gas non-condensing furnace",{"$f":"build1_heat_mbh/build1_zones","v":3.3115264285725607},{"$f":"IF(curve=1,B52,VLOOKUP(B52,hvac_gas_non_cost_cl,2))","v":3.3115264285725607},{"$f":"IF(curve=1,hvac_gas_non_eq_1,VLOOKUP(B52,hvac_gas_non_cost_cl,3))","v":2174.0149247062718},{"$f":"VLOOKUP(B52,hvac_gas_non_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D52=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E52,D52)*build1_zones)","v":205.21162935252875},{"$f":"build1_heat_loss_yr/100000/gas_non_eff","v":341.51577262196554},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"I52*G52","v":197.58784472854703},402.7994740810758]
["Natural gas condensing furnace",{"$f":"build1_heat_mbh/build1_zones","v":3.3115264285725607},{"$f":"IF(curve=1,B53,VLOOKUP(B53,hvac_gas_cost_cl,2))","v":3.3115264285725607},{"$f":"IF(curve=1,hvac_gas_eq_1,VLOOKUP(B53,hvac_gas_cost_cl,3))","v":2174.0149247062718},{"$f":"VLOOKUP(B53,hvac_gas_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D53=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E53,D53)*build1_zones)","v":205.21162935252875},{"$f":"build1_heat_loss_yr/100000/gas_eff","v":322.54267414296743},"therms/yr",{"$f":"gas_cost_cl","v":0.57856140350877194},"/therm",{"$f":"I53*G53","v":186.61074224362773},391.82237159615647]
["Standard efficiency oil furnace",{"$f":"build1_heat_mbh/build1_zones","v":3.3115264285725607},{"$f":"IF(curve=1,B54,VLOOKUP(B54,hvac_oil_std_cost_cl,2))","v":3.3115264285725607},{"$f":"IF(curve=1,hvac_oil_std_eq_1,VLOOKUP(B54,hvac_oil_std_cost_cl,3))","v":2741.7363138118435},{"$f":"VLOOKUP(B54,hvac_oil_std_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D54=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E54,D54)*build1_zones)","v":258.8005122772289},{"$f":"build1_heat_loss_yr/diesel_heat_content/diesel_non_eff","v":254.68363461016907},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"I54*G54","v":975.31117535593262},1234.1116876331616]
["Mid-efficiency oil furnace",{"$f":"build1_heat_mbh/build1_zones","v":3.3115264285725607},{"$f":"IF(curve=1,B55,VLOOKUP(B55,hvac_oil_mid_cost_cl,2))","v":3.3115264285725607},{"$f":"IF(curve=1,hvac_oil_mid_eq_1,VLOOKUP(B55,hvac_oil_mid_cost_cl,3))","v":2741.7363138118435},{"$f":"VLOOKUP(B55,hvac_oil_mid_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D55=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E55,D55)*build1_zones)","v":258.8005122772289},{"$f":"build1_heat_loss_yr/diesel_heat_content/diesel_eff","v":232.04508931148735},"gal/yr",{"$f":"diesel_cost_cl","v":3.8295007720020586},"/gal",{"$f":"I55*G55","v":888.61684865762743},1147.4173609348563]
[]
["Cooling Options"]
["Building 1","build1_cool_options"]
["Option","Size needed per zone (tons)","Size selected (tons)","Direct Cost Per Zone","Useful Life (yrs)","Annualized Capital Cost, All Zones","Energy/Yr",null,"Energy Unit Cost",null,"Annual Energy Cost","Total Annual Cost"]
["Air conditioner",{"$f":"build1_cooling_tons/build1_zones","v":8.761225126799381E-2},{"$f":"IF(curve=1,B60,VLOOKUP(B60,hvac_ac_cost_cl,2))","v":8.761225126799381E-2},{"$f":"IF(curve=1,hvac_ac_eq_1,VLOOKUP(B60,hvac_ac_cost_cl,3))","v":163.71598032484309},{"$f":"VLOOKUP(B60,hvac_ac_cost_cl,IF(ss_cat=\"large\",4,5))","v":20},{"$f":"IF(D60=\"contact vendor\",\"n/a\",-PMT(Discount_rate,E60,D60)*build1_zones)","v":15.453630373787224},{"$f":"build1_cooling_yr/EER/10^6","v":0.78102609621888175},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"I60*G60*1000","v":85.926545763566878},{"$f":"IF(F60=\"n/a\",\"n/a\",F60+K60)","v":101.3801761373541}]
["Heat pump",{"$f":"build1_cooling_tons/build1_zones","v":8.761225126799381E-2},{"$f":"IF(hp_ok_1,IF(curve=1,B61,VLOOKUP(B61,hvac_hp_cost_cl,2)),\"n/a\")","v":8.761225126799381E-2},{"$f":"IF(C61=\"n/a\",\"n/a\",IF(curve=1,hvac_hp_eq_1,VLOOKUP(B61,hvac_hp_cost_cl,3)))","v":994.32320891959239},{"$f":"IF(C61=\"n/a\",\"n/a\",VLOOKUP(B61,hvac_hp_cost_cl,IF(ss_cat=\"large\",4,5)))","v":20},{"$f":"IF(OR(D61=\"contact vendor\",D61=\"n/a\"),\"n/a\",-PMT(Discount_rate,E61,D61)*build1_zones)","v":93.857076824342798},{"$f":"IF(C61=\"n/a\",\"n/a\",build1_cooling_yr/hp_EER/10^6)","v":0.78102609621888175},"MWh/yr",{"$f":"energy_cost_cl","v":0.11001750924784216},"/kwh",{"$f":"IF(C61=\"n/a\",\"n/a\",I61*G61*1000)","v":85.926545763566878},{"$f":"IF(F61=\"n/a\",\"n/a\",F61+K61)","v":179.78362258790969}]
[]
[]
["Heating and Cooling Selection",null,null,null,"We will select the option with the lowest annual cost for each building."]
[]
["Building 1 Selection"]
["Heating option","Annual cost","Cooling option","Annual cost","Total annual cost"]
["Electric resistance",{"$f":"IF(build1_need_heat,VLOOKUP(A68,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C68,build1_cool_options,12,FALSE),0)","v":0},{"$f":"IF(OR(B68=\"n/a\",D68=\"n/a\"),\"n/a\",ROUND(B68+D68,0))","v":0}]
["Natural gas non-condensing furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A69,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C69,build1_cool_options,12,FALSE),0)","v":0},0]
["Natural gas condensing furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A70,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C70,build1_cool_options,12,FALSE),0)","v":0},0]
["Standard efficiency oil furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A71,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C71,build1_cool_options,12,FALSE),0)","v":0},0]
["Mid-efficiency oil furnace",{"$f":"IF(build1_need_heat,VLOOKUP(A72,build1_heat_options,12,FALSE),0)","v":0},"Air conditioner",{"$f":"IF(build1_need_cool,VLOOKUP(C72,build1_cool_options,12,FALSE),0)","v":0},0]
["Heat pump",{"$f":"IF(AND(build1_need_heat, build1_need_cool),K51,\"n/a\")","v":"n/a"},"Heat pump",{"$f":"IF(AND(build1_need_heat,build1_need_cool),VLOOKUP(C73,build1_cool_options,12,FALSE),0)","v":0},"n/a"]
[]
["Row selected","build1_row",{"$f":"MATCH(MIN(E68:E73),E68:E73,0)","v":1}]
["Building 1 heating selection","build1_heat",{"$f":"IF(build1_need_heat,INDEX(A68:A73,build1_row),\"n/a\")","v":"n/a"}]
["Building 1 cooling selection","build1_cool",{"$f":"IF(build1_need_cool,INDEX(C68:C73,build1_row),\"n/a\")","v":"n/a"}]

{"sheet":"Indirect","index":18,"n_rows":90,"n_cols":5,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
["Indirect and Add-on Cost Calculations"]
[]
["Calculation","Range Name","Value","Units","Guidance"]
["Buildings and Land"]
["Include buildings?","include_buildings",{"$f":"IF(include_buildings_I=\"no\",0,1)","v":1},"1 = yes, 0 = no"]
["Include land?","include_land",{"$f":"IF(include_land_I=\"no\",0,1)","v":1},"1 = yes, 0 = no"]
[]
["Standby Power"]
["Booster pumps",null,{"$f":"_xlfn.SINGLE(pump_energy)*design_flow/average_flow/365/24*1000","v":0.14444434077427815},"kW"]
["Blowers",null,{"$f":"blow_energy*design_flow/average_flow/365/24*1000","v":0.10408869631803871},"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,(total_fp*lighting_energy_1)/365/24)","v":1.1999999999999999E-2},"kW"]
["Building 1 ventilation",null,{"$f":"IF(include_HVAC=0,0,0.746*Fan_pressure_drop*total_fp*Building_height*air_changes/33000)","v":5.4028484848484847E-2},"kW"]
["Total base standby power requirement","std_base",{"$f":"SUM(C9:C13)","v":0.31456152194080167},"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"]
["Standby power for heating","std_heat",{"$f":"IF(include_HVAC=0,0,build1_elec_heat_power)","v":0},"kW"]
[]
["Electric cooling for Building 1?","build1_elec_cool",{"$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",{"$f":"IF(build1_elec_cool,VLOOKUP(build1_cool,build1_cool_options,7,FALSE),0)*365.25*24/1000","v":0},"kW"]
["Standby power for cooling","std_cool",{"$f":"IF(include_HVAC=0,0,build1_elec_cool_power)","v":0},"kW"]
[]
["Total standby power requirements","std_power",{"$f":"ROUNDUP(2*MAX(min_standby,(IF(AND(need_heat=1,need_cool=1),MAX(std_heat,std_cool),need_heat*std_heat+need_cool*std_cool)+std_base)*(1+std_safety_factor)),0)/2","v":1.5},"kW"]
["Total standby power cost","std_power_cost",{"$f":"VLOOKUP(std_power,std_gen_cost_cl,3)*std_power","v":990}]
[]
["Geotechnical & Sitework"]
["Total technology footprint","tech_fp",{"$f":"total_fp+vessel_fp+blower_fp+offgas_fp","v":90},"square feet"]
["Maximum basin excavation depth","max_excav_depth",{"$f":"IF(AW_DET=0,0,AIRWELL_D*3.28+overexcavate)","v":7.6012895999999994},"feet"]
["Borehole depth","bore_depth",{"$f":"IF(max_excav_depth=0,bore_depth_nobasin,IF(max_excav_depth>deep_bore_need,bore_depth_max,bore_depth_min))","v":25},"feet"]
["Number of boreholes","num_holes",{"$f":"IF(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}]
["Number of test pits","num_pits",{"$f":"IF(tech_fp>bore_need,0,ROUNDUP(tech_fp/hole_per_sf,0))","v":1}]
[]
["Costs"]
["Borings, initial field stake out & determination of elevations",null,{"$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":"ROUNDUP(num_holes/hole_per_job,0)*VLOOKUP(0,bore_report_cost_cl,3)","v":0}]
["Borings, mobilization and demobilization, minimum",null,{"$f":"VLOOKUP(0,bore_mob_cost_cl,3)","v":660}]
["Borings, drill rig and crew with truck mounted auger",null,{"$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,backfill_cost_cl,3)","v":77.362962962962953}]
["Total geotechnical cost","geotech_cost",{"$f":"SUM(C35:C41)","v":2212.3629629629631}]
[]
["Total sitework cost","sitework_cost",{"$f":"tech_fp*sitework_sf_cl","v":1367.2087912087911}]
[]
["Yard Piping"]
["Actual yard piping diameter","yard_pipe_diam",{"$f":"SUMPRODUCT(OUTPUT!G144:G148,OUTPUT!L144:L148)","v":1.5},"in. diam","Based on output sheet selection for influent and treated water pipe"]
["Trench depth to top of pipe","trench_depth",{"$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,{"$f":"bearing_area/C52","v":2.2647551160913024},"ft"]
["H",null,{"$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":"C51/2","v":1.1323775580456512},"ft"]
["Thrust block volume","block_vol",{"$f":"(C54+(yard_pipe_diam/12)/2)*(C51+C53)/2*C52/27","v":6.9275164969845107E-2},"cy"]
["Trench Cross-section Area","trench_area",{"$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":19.245302978697001},"cy"]
["Trench Volume to Distribution Network",null,{"$f":"trench_area*yard_out/27","v":0},"cy"]
["Trench Volume total","trench_vol",{"$f":"SUM(C57:C59)+block_vol","v":19.314578143666846},"cy"]
["Equivalent pipe length","yard_pipe_length",{"$f":"yard_in+yard_out+2*(2*non_fire_buffer+2*(trench_depth+yard_pipe_diam)/12)+(total_fp^0.5/2)","v":56.328944326835042},"lf"]
["Bedding cross sectional surface area",null,{"$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",{"$f":"C62*yard_pipe_length/2/27","v":1.4694903612475627},"cy"]
[]
["Costs"]
["Bedding cost",null,{"$f":"IF(ISERROR(bedding_vol),0,VLOOKUP(0,bedding_cost_cl,3)*bedding_vol)","v":66.641387882576964}]
["Excavation cost",null,{"$f":"trench_vol*VLOOKUP(0,excavate_cost_cl,3)","v":596.4341730764321}]
["Backfill cost",null,{"$f":"trench_vol*VLOOKUP(0,backfill_cost_cl,3)","v":360.21688237938667}]
["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!I144:I148,OUTPUT!L144:L148)","v":160.40659789061019}]
["Total yard piping cost","yard_cost",{"$f":"SUM(C66:C70)","v":1234.9353404021069}]
[]
["Permits"]
["Building #1 value",null,{"$f":"SUMPRODUCT(OUTPUT!J289:J301,OUTPUT!L289:L301)","v":2029.6915777742399},null,"Determined using Use? Column of output sheet"]
["Building permit cost",null,{"$f":"VLOOKUP(design_flow,UBC_mult_table_cl,3)*BPCost_UBC97(C74)","v":216.45000000000002},null,"Uses custom function to apply formula and multiplier documented in Abt Associates, 2020, Permitting Requirement Costs for Drinking Water Treatment Cost Models. Prepared for USEPA. October."]
["Storm water permit cost",null,{"$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,{"$f":"IF(AND(acid_type=2,hcl_strength>HCl_strength_RMP,HCl_store_lbs>HCl_quant_RMP),RMP_cost_cl,0)","v":0},null,"Triggered if high strength HCl stored in large quantities"]
["NEPA compliance",null,{"$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",{"$f":"SUM(C75:C78)","v":216.45000000000002}]
[]
["Construction Management and General Contractor Job Overhead"]
["Builder's risk insurance percentage",null,{"$f":"br_ins_pct*direct_cost","v":549.56253107314205}]
["Performance bond cost",null,{"$f":"include_bond*(VLOOKUP(direct_cost,performance_bond_table_cl,3)+VLOOKUP(direct_cost,performance_bond_table_cl,4)*(direct_cost-VLOOKUP(direct_cost,performance_bond_table_cl,5)))","v":3424.5405782638618},null,"Bracket determined from direct capital cost"]
["Construction management percentage",null,{"$f":"VLOOKUP(direct_cost,construction_mgt_table_cl,3)","v":0.09},null,"Looked up from direct capital cost"]
["Construction management fee",null,{"$f":"include_cm*C84*direct_cost","v":14547.243469583171}]
["Total construction management/job overhead cost","cm_cost",{"$f":"SUM(C82:C83,C85)","v":18521.346578920173}]
[]
["Percent Contributions to Annualized Cost"]
["Total annualized cost percent capital","TAC_pct_cap",{"$f":"Annualized_Capital_Cost/Annualized_Cost","v":0.67017818094721704}]
["Total annualized cost percent O&M","TAC_pct_OM",{"$f":"om_cost/Annualized_Cost","v":0.32982181905278302}]

{"sheet":"Henry's Reference","index":19,"n_rows":52,"n_cols":4,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
["Reference Data and Sources for Henry's Law Coefficient"]
["Units used in this model"]
["Sources of Henry's coefficient data for various contaminants"]
["Calculator for theoretical prediction of Henry's coefficient"]
["Converting Henry's coefficient from other units"]
["Adjusting Henry's coefficient for temperature"]
[]
["For use in this model, Henry's Coefficient must be entered in the following units:"]
["Atmospheres * cubic meters [of water] / cubic meters [of air]"]
["Note: at standard pressure (1 atmosphere), these units are equal to the dimensionless units often used for Henry's constant in the literature"]
[]
["The following sources compile Henry's Coefficient data for large numbers of contaminants:"]
[]
["Sander, R. 1999. Compilation of Henry's Law Constants for Inorganic and Organic Species of Potential Importance in Environmental Chemistry (Version 3). Germany: Max-Planck Institute of Chemistry."]
["Units used in Sander (1999) are molar concentration (in moles / cubic decimeter) / atmosphere (M / atm). See below for conversion information."]
["Sander (1999) also provides temperature dependence constants corresponding to a natural log relationship: HT2 = HT1 * e ^ (-C * (1/T2 – 1/T1)). See below for information on adjusting for temperature."]
["Data from Sander (1999) are republished at http://webbook.nist.gov"]
[]
["Staudinger, J and P.V. Roberts. 2001. “A critical compilation of Henry’s law constant temperature dependence relations for organic compounds in dilute aqueous solutions.” Chemosphere 44: 561-576."]
["Units used in Staudinger and Roberts (2001) are dimensionless (concentration in air / conentration in water). At 1 atmosphere, these are equal to the units required for use in this model."]
["Staudinger and Roberts (2001) also provide temperature dependence constants corresponding to a log-base 10 relationship: HT2 = HT1 * 10 ^ (-C * (1/T2 – 1/T1)). See below for information on adjusting for temperature."]
[]
["Software to Estimate Physical Properties (StEPP). 2005. Version 1.0.20. Michigan Technological University. Houghton, Michigan."]
["Units used in StEPP (2005) are dimensionless (concentration in air / conentration in water). At 1 atmosphere, these are equal to the units required for use in this model."]
[]
["Agency for Toxic Substances and Disease Registry (ATSDR) Toxicological Profiles"]
["Units used in the ATSDR Toxicological Profiles usually are atmospheres * cubic meters / moles (atm-m3 / mole). See below for conversion information."]
["ATSDR Toxicological Profiles are online at http://www.atsdr.cdc.gov/toxprofiles/index.asp"]
[]
["To estimate Henry's Coefficient in the units used in this model using contaminant characteristics, input values in gold below:"]
["Contaminant name","Example Contaminant"]
["Vapor pressure",197,"mmHg","See note below"]
["Molecular weight",88.149199999999993,"g/mol"]
["Solubility",35500,"mg/L","See note below"]
["Temperature",293,"degrees K"]
["Henry's Coefficient --------->",{"$f":"B32*B33*16.03/(B34*B35)","v":2.6762220850069698E-2},"atm m3/m3"]
["* Note: vapor pressure and solubility can vary with temperature; use values appropriate to the selected temperature."]
["Source: Clark, R. and J. Adams. 1991. EPA's Drinking Water and Groundwater Remediation Cost Evaluation: Air Stripping.  Lewis Publishers."]
[]
["To convert from a value of Henry's Coefficient provided in other units, input values in gold below:"]
["Original Henry's Coefficent",0.92]
["Units for original Henry's Coefficient","M / atm"]
["Temperature corresponding to original Henry's Coefficient",298.14999999999998,"degrees K"]
["Converted Henry's Coefficient ----->",{"$f":"IF(B43=0,\"\",IF(B42=\"atm-m3 / mole\",B41/(0.00008205*B43),IF(B42=\"M / atm\",0.001/B41/(0.00008205*B43),\"\")))","v":4.4432297839076519E-2},"atm m3/m3"]
[]
["To adjust Henry's Coefficient for temperature, input values in gold below:"]
["If Henry's Coefficient is:",4.19E-2,"atm m3/m3"]
["at the temperature:",293,"degrees K"]
["and the temperature dependence constant (C) is:",1705,"degrees K"]
["and the temperature relationship is:","log base 10"]
["Then at the desired temperature of:",283,"degrees K"]
["Henry's Coefficient is:",{"$f":"IF(B50=\"natural log\",B47*EXP(-B49*(1/B51-1/B48)),B47*10^(-B49*(1/B51-1/B48)))","v":2.6097065081603983E-2},"atm m3/m3"]

{"sheet":"Air and Packing Reference","index":20,"n_rows":131,"n_cols":14,"rows_kept":131,"cut":false,"hidden":false,"merged":[[111,0,113,1],[98,8,98,9],[99,8,99,9],[81,0,83,1],[81,2,81,3],[83,4,84,4],[113,2,114,2],[113,4,114,4],[111,2,111,3],[112,2,112,3],[91,4,92,4],[111,4,111,5],[112,4,112,5],[89,4,89,5],[81,4,81,5],[90,4,90,5],[61,4,61,5],[62,4,62,5],[89,6,89,7],[61,18,61,19],[62,18,62,19],[63,10,64,10],[62,12,62,13],[61,12,61,13],[74,4,75,4],[73,4,73,5],[72,4,72,5],[74,8,75,8],[73,8,73,9],[72,8,72,9],[82,4,82,5],[99,10,99,11],[98,0,100,1],[98,2,98,3],[99,2,99,3],[98,4,98,5],[99,4,99,5],[100,8,101,8],[100,10,101,10],[100,2,101,2],[100,4,101,4],[98,10,98,11],[51,10,51,11],[52,10,52,11],[52,8,52,9],[53,10,54,10],[62,6,62,7],[61,10,61,11],[62,10,62,11],[32,0,33,0],[53,4,54,4],[51,8,51,9],[61,0,63,1],[61,2,61,3],[62,2,62,3],[51,0,53,1],[51,2,51,3],[52,2,52,3],[61,8,61,9],[62,8,62,9],[51,4,51,5],[52,4,52,5],[63,2,64,2],[53,2,54,2],[53,8,54,8],[72,0,74,1],[72,2,72,3],[73,2,73,3],[89,0,91,1],[89,2,89,3],[90,2,90,3],[91,2,92,2],[74,2,75,2],[83,2,84,2],[82,2,82,3],[126,6,126,7],[127,6,128,6],[51,6,51,7],[52,6,52,7],[53,6,54,6],[73,6,73,7],[72,6,72,7],[100,6,101,6],[98,6,98,7],[61,6,61,7],[99,6,99,7],[125,6,125,7],[90,6,90,7],[91,6,92,6],[63,6,64,6],[125,0,127,1],[125,2,125,3],[125,4,125,5],[126,2,126,3],[126,4,126,5],[127,2,128,2],[127,4,128,4]]}
["Reference data for the density and viscosity of air at various temperatures"]
[]
["Temperature (degrees K)","Viscosity (kg/m-s)","Density at 1 atm (kg/m3)"]
[250,1.6200000000000001E-5,1.4128000000000001]
[263,1.6800000000000002E-5,1.3420000000000001]
[268,1.7100000000000002E-5,1.3169999999999999]
[273,1.7400000000000003E-5,1.292]
[278,1.7600000000000001E-5,1.2689999999999999]
[283,1.7900000000000001E-5,1.2470000000000001]
[288,1.8100000000000003E-5,1.2250000000000001]
[293,1.8400000000000003E-5,1.204]
[298,1.8600000000000001E-5,1.1839999999999999]
[300,1.8700000000000004E-5,1.1774]
[303,1.8900000000000002E-5,1.165]
[350,2.1100000000000001E-5,0.998]
[]
["Note: viscosity is not strongly pressure-dependent and may be used over a fairly wide range of pressures"]
["Sources: "]
["Holman, J.P.  Heat Transfer.  New York: McGraw-Hill Book Company"]
["The Engineering Toolbox: Air - Absolute and Kinematic Viscosity; click to go to http://www.engineeringtoolbox.com"]
["Gas Viscosity Calculator; click to go to http://www.lmnoeng.com/Flow/GasViscosity.htm"]
["Wikipedia: Density of Air; click to go to http://en.wikipedia.org/wiki/Density_of_air"]
[]
["Reference Data for Packing Characteristics"]
["Sources:"]
["Source 1: M. Cummins, original PTA design program developed for EPA"]
["Source 2: Air Stripping and Aeration.  Table 5.8: Physical Characteristics of Packing Materials. p 5.17."]
["Source 3: Perry's Chemical Engineering Handbook, 6th Edition, 1984."]
["Source 4: Narbaitz et al. \"Evaluating Aeration-Stripping Media on the Pilot Scale.\" J. AWWA 94:9. September 2002."]
["Source 5: Goss, B. 2010. \"Chapter 6: Bonding of Low-Energy Plastics and Rubbers.\" Practical Guide to Adhesive Bonding of Small Engineering Plastic and Rubber Parts. iSmithers Rapra Publishing."]
[]
["Critical Surface Tension of Packing Materials"]
["Material","Source 3","Source 5"]
[null,"(kg/sec2 or N/m)","(N/m)"]
["Acetal",null,2.1999999999999999E-2]
["Carbon",5.6000000000000001E-2]
["Ceramic",6.0999999999999999E-2]
["Glass",7.2999999999999995E-2]
["Nylon 6",null,4.5999999999999999E-2]
["Paraffin",0.02]
["Polycarbonate",null,4.5999999999999999E-2]
["Polyethylene",3.3000000000000002E-2,3.1E-2]
["PET",null,"0.041 to 0.047"]
["Polymethylmethacrylate (acrylic)",null,3.9E-2]
["Polypropylene",null,2.9000000000000001E-2]
["Polystyrene",null,"0.035 to 0.037"]
["Polyvinylchloride",0.04,3.9E-2]
["PTFE",null,1.7999999999999999E-2]
["Steel",7.4999999999999997E-2]
[]
["Surface Area and Friction Factor for Plastic Saddles"]
["Packing size",null,"Source 1",null,"Source 1",null,"Source 4",null,"Source 2",null,"Source 3"]
[null,null,"Glitsch Saddles (polyethylene)",null,"Koch Saddles (polyethylene)",null,"Koch Flexisaddles (polypropylene)",null,"Saddles (unspecified plastic)",null,"Intalox Saddles (unspecified plastic)"]
[null,null,"Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing"]
["(in)","(mm)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)"]
[1,25,33.200000000000003,203,30,207,null,null,null,null,null,206]
[1.5,null,null,null,20,108]
[2,50,21,98,15,89,null,null,20,110,null,108]
[3,75,16,66,null,null,null,88.6,16,89,null,88]
[]
["Surface Area and Friction Factor for Plastic Rings"]
["Packing size",null,"Source 1",null,"Source 4",null,"Source 1",null,"Source 4",null,"Source 2",null,"Source 3"]
[null,null,"Glitsch Cascade Minirings (polyethylene)",null,"Glitsch Cascade Minirings (polypropylene)",null,"Koch Flexirings (polyethylene)",null,"Koch Flexirings (polypropylene)",null,"Pall Rings (unspecified plastic)",null,"Pall Rings (polypropylene)"]
[null,null,"Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing"]
["(in)","(mm)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)"]
[{"$f":"B66*0.03937","v":0.62992000000000004},16,null,null,null,null,null,null,null,null,null,null,null,340]
[1,25,20.8,null,null,null,32.299999999999997,null,null,null,52,206,null,205]
[1.5,38,null,null,null,null,null,null,null,null,null,null,null,130]
[2,50,10.5,null,null,141,null,null,null,115,25,102,null,100]
[3.5,"88 or 90",null,null,null,null,null,null,null,null,16,85,null,85]
[]
["Surface Area and Friction Factor for Plastic Tri-packs"]
["Packing size",null,"Source 1",null,"Source 4",null,"Source 2",null,"Source 3"]
[null,null,"Jaeger Tri-packs (polyethylene)",null,"Jaeger Tri-packs (polypropylene)",null,"Tri-packs (unspecified plastic)",null,"Tri-packs (unspecified plastic)"]
[null,null,"Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing"]
["(in)","(mm)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)"]
[1,25,20,null,null,null,28,279]
[2,50,15,138,null,157,16,157,15,157]
[3.5,88,null,null,null,null,12,125,14,138]
[]
["Surface Area and Friction Factor for Plastic Telerettes"]
["Packing size",null,"Source 2",null,"Source 3"]
[null,null,"Tellerettes (unspecified plastic)",null,"Tellerettes (low-density Polyethylene)"]
[null,null,"Friction factor","Surface area of packing","Friction factor","Surface area of packing"]
["(in)","(mm)",null,"(m2/m3)",null,"(m2/m3)"]
[1,25,null,null,null,250]
[2,50,20,112]
[]
["Surface Area and Friction Factor for Other Plastic Packing"]
["Packing size",null,"Source 4",null,"Source 1",null,"Source 4"]
[null,null,"Nor-Pac (polypropylene)",null,"Norton Snowflakes (polyethylene)",null,"Norton Snowflakes (polypropylene)"]
[null,null,"Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing"]
["(in)","(mm)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)"]
[1.5,28,null,145,11.1]
[2,50,null,100,11.1]
[3.7,94,null,null,11.1,null,null,91.8]
[]
["Surface Area and Friction Factor for Ceramic Saddles"]
["Packing size",null,"Source 1",null,"Source 2",null,"Source 2",null,"Source 3",null,"Source 3"]
[null,null,"Saddles",null,"Berl Saddles",null,"Intalox Saddles",null,"Berl Saddles",null,"Intalox Saddles"]
[null,null,"Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing"]
["(in)","(mm)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)"]
[0.25,6,900,899,null,null,null,null,null,900,null,984]
[0.5,13,240,466,240,466,200,623,null,465,null,625]
[0.75,19,170,269]
[1,25,110,249,110,249,98,256,null,250,null,255]
[1.5,38,654,144,45,105,40,118,null,150,null,195]
[2,50,45,105,null,null,null,null,null,105,null,118]
[{"$f":"B109*0.03937","v":2.95275},75,null,null,null,null,22,92,null,null,null,92]
[]
["Surface Area and Friction Factor for Ceramic Rings"]
["Packing size",null,"Source 2",null,"Source 3"]
[null,null,"Raschig Rings",null,"Raschig Rings"]
[null,null,"Friction factor","Surface area of packing","Friction factor","Surface area of packing"]
["(in)","(mm)",null,"(m2/m3)",null,"(m2/m3)"]
[0.25,6,null,null,null,710]
[0.5,13,580,364,null,370]
[{"$f":"B118*0.03937","v":0.74803000000000008},19,null,null,null,240]
[1,25,155,190,null,190]
[1.4960600000000002,38,null,null,null,120]
[1.9685000000000001,50,65,92,null,92]
[2.95275,75,37,62,null,62]
[3.9370000000000003,100,null,null,null,46]
[]
["Surface Area and Friction Factor for Structured Packing"]
["Packing size",null,"Source 4",null,"Source 4",null,"Source 4"]
[null,null,"Munters No. 12060 (polyvinylchloride)",null,"Kompac (polypropylene)",null,"Koch Flexipac (polypropylene)"]
[null,null,"Friction factor","Surface area of packing","Friction factor","Surface area of packing","Friction factor","Surface area of packing"]
["(in)","(mm)",null,"(m2/m3)",null,"(m2/m3)",null,"(m2/m3)"]
[0.63,16,null,223]
[2,50,null,null,null,110,null,131]

{"sheet":"Standard Inputs","index":21,"n_rows":179,"n_cols":56,"rows_kept":179,"cut":false,"hidden":false,"merged":[[5,0,5,1],[6,54,6,55],[5,34,5,41],[5,42,5,52],[5,29,5,33],[5,2,5,5],[5,6,5,13],[5,14,5,18],[5,23,5,28]]}
["Standard Designs"]
["Default inputs represent typical options used to generate national average compliance costs."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(COUNTIF($AE$9:$AE$16,2)>0,COUNTIF($AE$9:$AE$16,3)>0),\"Heat recovery type\",\"\")","v":""}]
[]
[]
["Design Indices",null,"System Size",null,null,null,"Contaminant Removal",null,null,null,null,null,null,null,"Contaminant Properties",null,null,null,null,null,null,"Operating Parameters",null,"Tower Design",null,null,null,null,null,"Off-gas",null,null,null,null,"Optional",null,null,null,null,null,null,null,"Retrofit (optional)"]
["Contaminant Select","Design #","Design Flow","Design Flow Units","Average Flow","Average flow units","Influent Concentration (ug/L, pCi/L, or mg/L)","Removal units","Percent Removal or Effluenct Concentration","Influent water pH","Desired treated water pH","Influent water alkalinity (mg/L as CaCO3)","Safety Factor (Kla)","Safety Factor (Henrys)","Henry's Coefficient (atm m^3/m^3)","Molecular Weight (kg/kmole)","Molar Volume (m^3/kmole)","Boiling Point (K)","Melting Point (K)","Operating Temperature (K)","Temperature units","Density of air (kg/m^3)","Viscosity of air (kg/m-sec)","Packing size (inches)","Surface area of packing (m^2/m^3)","Critical surface tension of packing","Friction factor","Alternate packing unit cost","Clearwell Detention Time (min)","VOC Release Limit (lbs/day)","Off-gas Pollution Control Technology","Heat Recovery Type","GAC Reactivation","GAC Bed Life","Number of Pumps","Number of Blowers","Number of Redundant Towers","Component level","System Automation","Include buildings?","Include HVAC?","Include land?","Retrofit","Additional available height per tower","Height units","Henry's coefficient for new contaminant","Molecular weight of new contaminant","Molar volume of new contaminant","Boiling point of new contaminant","Melting point of new contaminant","Influent concentration of new contaminant","Removal units","Percent Removal or Effluenct Concentration","Contaminant Name","Internal Use"]
[null,null,"QW_IN","df_units","QWA_IN","af_units","Influent_Conc_I","Units_Rem_I","REM_I","pH_i","pH_f","alk_I","SF_KLA","SF_HENRY","HENRY","MW_IN","MV_IN","TB_IN","TM_IN","T_in","T_units","PA","UA","Packing_size","AP","SP","CF","alt_pack_cost","AW_DET","max_VOC_release","Offgas_tech_I","og_opt1_I","og_opt2_I","og_opt3","num_pumps_I","parallel_I","NRD_I","component_level_I","manual_I","include_buildings_I","include_HVAC_I","include_land_I","retrofit_I","r_xtraheight_I","r_xtraheight_units","r_Henry","r_Mw_in","r_Mv_in","r_Tb_in","r_Tm_in","r_influent_conc_I","r_units_rem_I","r_rem_I"]
[1,1,0.03,"MGD",7.0000000000000001E-3,"MGD",200,"treated water concentration",20,null,null,null,1.4,1.4,1.17E-2,88.149199999999993,0.126,328.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A9,contam_lookup,2)","v":"MTBE"},{"$f":"AND(C9:BA9=inp_used,A9=inp_used_usersel)","v":false},{"$f":"AND(C9:F9=inp_used_minimal,A9=inp_used_usersel)","v":false}]
[1,2,0.124,"MGD",3.5000000000000003E-2,"MGD",200,"treated water concentration",20,null,null,null,1.4,1.4,1.17E-2,88.149199999999993,0.126,328.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C10:BA10=inp_used,A10=inp_used_usersel)","v":false},{"$f":"AND(C10:F10=inp_used_minimal,A10=inp_used_usersel)","v":false}]
[1,3,0.30499999999999999,"MGD",9.4E-2,"MGD",200,"treated water concentration",20,null,null,null,1.4,1.4,1.17E-2,88.149199999999993,0.126,328.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C11:BA11=inp_used,A11=inp_used_usersel)","v":false},{"$f":"AND(C11:F11=inp_used_minimal,A11=inp_used_usersel)","v":false}]
[1,4,0.74,"MGD",0.251,"MGD",200,"treated water concentration",20,null,null,null,1.4,1.4,1.17E-2,88.149199999999993,0.126,328.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"GAC","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C12:BA12=inp_used,A12=inp_used_usersel)","v":false},{"$f":"AND(C12:F12=inp_used_minimal,A12=inp_used_usersel)","v":false}]
[1,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",200,"treated water concentration",20,null,null,null,1.4,1.4,1.17E-2,88.149199999999993,0.126,328.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"Catalytic Oxidation","regenerative",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C13:BA13=inp_used,A13=inp_used_usersel)","v":false},{"$f":"AND(C13:F13=inp_used_minimal,A13=inp_used_usersel)","v":false}]
[1,6,7.3650000000000002,"MGD",3.2,"MGD",200,"treated water concentration",20,null,null,null,1.4,1.4,1.17E-2,88.149199999999993,0.126,328.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"Catalytic Oxidation","regenerative",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C14:BA14=inp_used,A14=inp_used_usersel)","v":false},{"$f":"AND(C14:F14=inp_used_minimal,A14=inp_used_usersel)","v":false}]
[1,7,22.614000000000001,"MGD",11.066000000000001,"MGD",200,"treated water concentration",20,null,null,null,1.4,1.4,1.17E-2,88.149199999999993,0.126,328.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"Catalytic Oxidation","regenerative",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C15:BA15=inp_used,A15=inp_used_usersel)","v":false},{"$f":"AND(C15:F15=inp_used_minimal,A15=inp_used_usersel)","v":false}]
[1,8,75.072000000000003,"MGD",37.536000000000001,"MGD",200,"treated water concentration",20,null,null,null,1.4,1.4,1.17E-2,88.149199999999993,0.126,328.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"Catalytic Oxidation","regenerative",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C16:BA16=inp_used,A16=inp_used_usersel)","v":false},{"$f":"AND(C16:F16=inp_used_minimal,A16=inp_used_usersel)","v":false}]
[2,1,0.03,"MGD",7.0000000000000001E-3,"MGD",300,"treated water concentration",30,null,null,null,1.4,1.4,1.85,222,5.0500000000000003E-2,211,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A17,contam_lookup,2)","v":"Radon"},{"$f":"AND(C17:BA17=inp_used,A17=inp_used_usersel)","v":false},{"$f":"AND(C17:F17=inp_used_minimal,A17=inp_used_usersel)","v":false}]
[2,2,0.124,"MGD",3.5000000000000003E-2,"MGD",300,"treated water concentration",30,null,null,null,1.4,1.4,1.85,222,5.0500000000000003E-2,211,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C18:BA18=inp_used,A18=inp_used_usersel)","v":false},{"$f":"AND(C18:F18=inp_used_minimal,A18=inp_used_usersel)","v":false}]
[2,3,0.30499999999999999,"MGD",9.4E-2,"MGD",300,"treated water concentration",30,null,null,null,1.4,1.4,1.85,222,5.0500000000000003E-2,211,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C19:BA19=inp_used,A19=inp_used_usersel)","v":false},{"$f":"AND(C19:F19=inp_used_minimal,A19=inp_used_usersel)","v":false}]
[2,4,0.74,"MGD",0.251,"MGD",300,"treated water concentration",30,null,null,null,1.4,1.4,1.85,222,5.0500000000000003E-2,211,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C20:BA20=inp_used,A20=inp_used_usersel)","v":false},{"$f":"AND(C20:F20=inp_used_minimal,A20=inp_used_usersel)","v":false}]
[2,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",300,"treated water concentration",30,null,null,null,1.4,1.4,1.85,222,5.0500000000000003E-2,211,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C21:BA21=inp_used,A21=inp_used_usersel)","v":false},{"$f":"AND(C21:F21=inp_used_minimal,A21=inp_used_usersel)","v":false}]
[2,6,7.3650000000000002,"MGD",3.2,"MGD",300,"treated water concentration",30,null,null,null,1.4,1.4,1.85,222,5.0500000000000003E-2,211,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C22:BA22=inp_used,A22=inp_used_usersel)","v":false},{"$f":"AND(C22:F22=inp_used_minimal,A22=inp_used_usersel)","v":false}]
[2,7,22.614000000000001,"MGD",11.066000000000001,"MGD",300,"treated water concentration",30,null,null,null,1.4,1.4,1.85,222,5.0500000000000003E-2,211,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C23:BA23=inp_used,A23=inp_used_usersel)","v":false},{"$f":"AND(C23:F23=inp_used_minimal,A23=inp_used_usersel)","v":false}]
[2,8,75.072000000000003,"MGD",37.536000000000001,"MGD",300,"treated water concentration",30,null,null,null,1.4,1.4,1.85,222,5.0500000000000003E-2,211,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C24:BA24=inp_used,A24=inp_used_usersel)","v":false},{"$f":"AND(C24:F24=inp_used_minimal,A24=inp_used_usersel)","v":false}]
[3,1,0.03,"MGD",7.0000000000000001E-3,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,1.4,1.4,0.75,44.009,2.4E-2,195,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A25,contam_lookup,2)","v":"Carbon Dioxide"},{"$f":"AND(C25:BA25=inp_used,A25=inp_used_usersel)","v":false},{"$f":"AND(C25:F25=inp_used_minimal,A25=inp_used_usersel)","v":false}]
[3,2,0.124,"MGD",3.5000000000000003E-2,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,1.4,1.4,0.75,44.009,2.4E-2,195,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C26:BA26=inp_used,A26=inp_used_usersel)","v":false},{"$f":"AND(C26:F26=inp_used_minimal,A26=inp_used_usersel)","v":false}]
[3,3,0.30499999999999999,"MGD",9.4E-2,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,1.4,1.4,0.75,44.009,2.4E-2,195,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C27:BA27=inp_used,A27=inp_used_usersel)","v":false},{"$f":"AND(C27:F27=inp_used_minimal,A27=inp_used_usersel)","v":false}]
[3,4,0.74,"MGD",0.251,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,1.4,1.4,0.75,44.009,2.4E-2,195,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C28:BA28=inp_used,A28=inp_used_usersel)","v":false},{"$f":"AND(C28:F28=inp_used_minimal,A28=inp_used_usersel)","v":false}]
[3,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,1.4,1.4,0.75,44.009,2.4E-2,195,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C29:BA29=inp_used,A29=inp_used_usersel)","v":false},{"$f":"AND(C29:F29=inp_used_minimal,A29=inp_used_usersel)","v":false}]
[3,6,7.3650000000000002,"MGD",3.2,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,1.4,1.4,0.75,44.009,2.4E-2,195,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C30:BA30=inp_used,A30=inp_used_usersel)","v":false},{"$f":"AND(C30:F30=inp_used_minimal,A30=inp_used_usersel)","v":false}]
[3,7,22.614000000000001,"MGD",11.066000000000001,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,1.4,1.4,0.75,44.009,2.4E-2,195,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C31:BA31=inp_used,A31=inp_used_usersel)","v":false},{"$f":"AND(C31:F31=inp_used_minimal,A31=inp_used_usersel)","v":false}]
[3,8,75.072000000000003,"MGD",37.536000000000001,"MGD",43,"calculate based on pH",null,6.44,7.8,52.4,1.4,1.4,0.75,44.009,2.4E-2,195,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C32:BA32=inp_used,A32=inp_used_usersel)","v":false},{"$f":"AND(C32:F32=inp_used_minimal,A32=inp_used_usersel)","v":false}]
[4,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.187,131.38999999999999,0.10199999999999999,359.7,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A33,contam_lookup,2)","v":"TCE"},{"$f":"AND(C33:BA33=inp_used,A33=inp_used_usersel)","v":true},{"$f":"AND(C33:F33=inp_used_minimal,A33=inp_used_usersel)","v":true}]
[4,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.187,131.38999999999999,0.10199999999999999,359.7,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C34:BA34=inp_used,A34=inp_used_usersel)","v":false},{"$f":"AND(C34:F34=inp_used_minimal,A34=inp_used_usersel)","v":false}]
[4,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.187,131.38999999999999,0.10199999999999999,359.7,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C35:BA35=inp_used,A35=inp_used_usersel)","v":false},{"$f":"AND(C35:F35=inp_used_minimal,A35=inp_used_usersel)","v":false}]
[4,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.187,131.38999999999999,0.10199999999999999,359.7,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C36:BA36=inp_used,A36=inp_used_usersel)","v":false},{"$f":"AND(C36:F36=inp_used_minimal,A36=inp_used_usersel)","v":false}]
[4,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.187,131.38999999999999,0.10199999999999999,359.7,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C37:BA37=inp_used,A37=inp_used_usersel)","v":false},{"$f":"AND(C37:F37=inp_used_minimal,A37=inp_used_usersel)","v":false}]
[4,6,7.3650000000000002,"MGD",3.2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.187,131.38999999999999,0.10199999999999999,359.7,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C38:BA38=inp_used,A38=inp_used_usersel)","v":false},{"$f":"AND(C38:F38=inp_used_minimal,A38=inp_used_usersel)","v":false}]
[4,7,22.614000000000001,"MGD",11.066000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.187,131.38999999999999,0.10199999999999999,359.7,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C39:BA39=inp_used,A39=inp_used_usersel)","v":false},{"$f":"AND(C39:F39=inp_used_minimal,A39=inp_used_usersel)","v":false}]
[4,8,75.072000000000003,"MGD",37.536000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.187,131.38999999999999,0.10199999999999999,359.7,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C40:BA40=inp_used,A40=inp_used_usersel)","v":false},{"$f":"AND(C40:F40=inp_used_minimal,A40=inp_used_usersel)","v":false}]
[5,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.31,165.83,0.11899999999999999,394,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A41,contam_lookup,2)","v":"PCE"},{"$f":"AND(C41:BA41=inp_used,A41=inp_used_usersel)","v":false},{"$f":"AND(C41:F41=inp_used_minimal,A41=inp_used_usersel)","v":false}]
[5,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.31,165.83,0.11899999999999999,394,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C42:BA42=inp_used,A42=inp_used_usersel)","v":false},{"$f":"AND(C42:F42=inp_used_minimal,A42=inp_used_usersel)","v":false}]
[5,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.31,165.83,0.11899999999999999,394,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C43:BA43=inp_used,A43=inp_used_usersel)","v":false},{"$f":"AND(C43:F43=inp_used_minimal,A43=inp_used_usersel)","v":false}]
[5,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.31,165.83,0.11899999999999999,394,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C44:BA44=inp_used,A44=inp_used_usersel)","v":false},{"$f":"AND(C44:F44=inp_used_minimal,A44=inp_used_usersel)","v":false}]
[5,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.31,165.83,0.11899999999999999,394,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C45:BA45=inp_used,A45=inp_used_usersel)","v":false},{"$f":"AND(C45:F45=inp_used_minimal,A45=inp_used_usersel)","v":false}]
[5,6,7.3650000000000002,"MGD",3.2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.31,165.83,0.11899999999999999,394,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C46:BA46=inp_used,A46=inp_used_usersel)","v":false},{"$f":"AND(C46:F46=inp_used_minimal,A46=inp_used_usersel)","v":false}]
[5,7,22.614000000000001,"MGD",11.066000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.31,165.83,0.11899999999999999,394,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C47:BA47=inp_used,A47=inp_used_usersel)","v":false},{"$f":"AND(C47:F47=inp_used_minimal,A47=inp_used_usersel)","v":false}]
[5,8,75.072000000000003,"MGD",37.536000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.31,165.83,0.11899999999999999,394,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C48:BA48=inp_used,A48=inp_used_usersel)","v":false},{"$f":"AND(C48:F48=inp_used_minimal,A48=inp_used_usersel)","v":false}]
[6,1,0.03,"MGD",7.0000000000000001E-3,"MGD",2,"treated water concentration",0.5,null,null,null,1.4,1.4,0.63400000000000001,62.5,6.6500000000000004E-2,259.63,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A49,contam_lookup,2)","v":"Vinyl Chloride"},{"$f":"AND(C49:BA49=inp_used,A49=inp_used_usersel)","v":false},{"$f":"AND(C49:F49=inp_used_minimal,A49=inp_used_usersel)","v":false}]
[6,2,0.124,"MGD",3.5000000000000003E-2,"MGD",2,"treated water concentration",0.5,null,null,null,1.4,1.4,0.63400000000000001,62.5,6.6500000000000004E-2,259.63,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C50:BA50=inp_used,A50=inp_used_usersel)","v":false},{"$f":"AND(C50:F50=inp_used_minimal,A50=inp_used_usersel)","v":false}]
[6,3,0.30499999999999999,"MGD",9.4E-2,"MGD",2,"treated water concentration",0.5,null,null,null,1.4,1.4,0.63400000000000001,62.5,6.6500000000000004E-2,259.63,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C51:BA51=inp_used,A51=inp_used_usersel)","v":false},{"$f":"AND(C51:F51=inp_used_minimal,A51=inp_used_usersel)","v":false}]
[6,4,0.74,"MGD",0.251,"MGD",2,"treated water concentration",0.5,null,null,null,1.4,1.4,0.63400000000000001,62.5,6.6500000000000004E-2,259.63,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C52:BA52=inp_used,A52=inp_used_usersel)","v":false},{"$f":"AND(C52:F52=inp_used_minimal,A52=inp_used_usersel)","v":false}]
[6,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",2,"treated water concentration",0.5,null,null,null,1.4,1.4,0.63400000000000001,62.5,6.6500000000000004E-2,259.63,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C53:BA53=inp_used,A53=inp_used_usersel)","v":false},{"$f":"AND(C53:F53=inp_used_minimal,A53=inp_used_usersel)","v":false}]
[6,6,7.3650000000000002,"MGD",3.2,"MGD",2,"treated water concentration",0.5,null,null,null,1.4,1.4,0.63400000000000001,62.5,6.6500000000000004E-2,259.63,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C54:BA54=inp_used,A54=inp_used_usersel)","v":false},{"$f":"AND(C54:F54=inp_used_minimal,A54=inp_used_usersel)","v":false}]
[6,7,22.614000000000001,"MGD",11.066000000000001,"MGD",2,"treated water concentration",0.5,null,null,null,1.4,1.4,0.63400000000000001,62.5,6.6500000000000004E-2,259.63,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C55:BA55=inp_used,A55=inp_used_usersel)","v":false},{"$f":"AND(C55:F55=inp_used_minimal,A55=inp_used_usersel)","v":false}]
[6,8,75.072000000000003,"MGD",37.536000000000001,"MGD",2,"treated water concentration",0.5,null,null,null,1.4,1.4,0.63400000000000001,62.5,6.6500000000000004E-2,259.63,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C56:BA56=inp_used,A56=inp_used_usersel)","v":false},{"$f":"AND(C56:F56=inp_used_minimal,A56=inp_used_usersel)","v":false}]
[7,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.59399999999999997,153.82,0.105,349.6,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A57,contam_lookup,2)","v":"Carbon Tetrachloride"},{"$f":"AND(C57:BA57=inp_used,A57=inp_used_usersel)","v":false},{"$f":"AND(C57:F57=inp_used_minimal,A57=inp_used_usersel)","v":false}]
[7,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.59399999999999997,153.82,0.105,349.6,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C58:BA58=inp_used,A58=inp_used_usersel)","v":false},{"$f":"AND(C58:F58=inp_used_minimal,A58=inp_used_usersel)","v":false}]
[7,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.59399999999999997,153.82,0.105,349.6,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C59:BA59=inp_used,A59=inp_used_usersel)","v":false},{"$f":"AND(C59:F59=inp_used_minimal,A59=inp_used_usersel)","v":false}]
[7,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.59399999999999997,153.82,0.105,349.6,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C60:BA60=inp_used,A60=inp_used_usersel)","v":false},{"$f":"AND(C60:F60=inp_used_minimal,A60=inp_used_usersel)","v":false}]
[7,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.59399999999999997,153.82,0.105,349.6,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C61:BA61=inp_used,A61=inp_used_usersel)","v":false},{"$f":"AND(C61:F61=inp_used_minimal,A61=inp_used_usersel)","v":false}]
[7,6,7.3650000000000002,"MGD",3.2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.59399999999999997,153.82,0.105,349.6,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C62:BA62=inp_used,A62=inp_used_usersel)","v":false},{"$f":"AND(C62:F62=inp_used_minimal,A62=inp_used_usersel)","v":false}]
[7,7,22.614000000000001,"MGD",11.066000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.59399999999999997,153.82,0.105,349.6,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C63:BA63=inp_used,A63=inp_used_usersel)","v":false},{"$f":"AND(C63:F63=inp_used_minimal,A63=inp_used_usersel)","v":false}]
[7,8,75.072000000000003,"MGD",37.536000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.59399999999999997,153.82,0.105,349.6,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C64:BA64=inp_used,A64=inp_used_usersel)","v":false},{"$f":"AND(C64:F64=inp_used_minimal,A64=inp_used_usersel)","v":false}]
[8,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.11899999999999999,78.11,9.8000000000000004E-2,353.1,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A65,contam_lookup,2)","v":"Benzene"},{"$f":"AND(C65:BA65=inp_used,A65=inp_used_usersel)","v":false},{"$f":"AND(C65:F65=inp_used_minimal,A65=inp_used_usersel)","v":false}]
[8,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.11899999999999999,78.11,9.8000000000000004E-2,353.1,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C66:BA66=inp_used,A66=inp_used_usersel)","v":false},{"$f":"AND(C66:F66=inp_used_minimal,A66=inp_used_usersel)","v":false}]
[8,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.11899999999999999,78.11,9.8000000000000004E-2,353.1,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C67:BA67=inp_used,A67=inp_used_usersel)","v":false},{"$f":"AND(C67:F67=inp_used_minimal,A67=inp_used_usersel)","v":false}]
[8,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.11899999999999999,78.11,9.8000000000000004E-2,353.1,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C68:BA68=inp_used,A68=inp_used_usersel)","v":false},{"$f":"AND(C68:F68=inp_used_minimal,A68=inp_used_usersel)","v":false}]
[8,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.11899999999999999,78.11,9.8000000000000004E-2,353.1,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C69:BA69=inp_used,A69=inp_used_usersel)","v":false},{"$f":"AND(C69:F69=inp_used_minimal,A69=inp_used_usersel)","v":false}]
[8,6,7.3650000000000002,"MGD",3.2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.11899999999999999,78.11,9.8000000000000004E-2,353.1,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C70:BA70=inp_used,A70=inp_used_usersel)","v":false},{"$f":"AND(C70:F70=inp_used_minimal,A70=inp_used_usersel)","v":false}]
[8,7,22.614000000000001,"MGD",11.066000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.11899999999999999,78.11,9.8000000000000004E-2,353.1,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C71:BA71=inp_used,A71=inp_used_usersel)","v":false},{"$f":"AND(C71:F71=inp_used_minimal,A71=inp_used_usersel)","v":false}]
[8,8,75.072000000000003,"MGD",37.536000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.11899999999999999,78.11,9.8000000000000004E-2,353.1,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C72:BA72=inp_used,A72=inp_used_usersel)","v":false},{"$f":"AND(C72:F72=inp_used_minimal,A72=inp_used_usersel)","v":false}]
[9,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.8799999999999998E-2,112.99,0.112,369.37,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A73,contam_lookup,2)","v":"1,2-Dichloropropane"},{"$f":"AND(C73:BA73=inp_used,A73=inp_used_usersel)","v":false},{"$f":"AND(C73:F73=inp_used_minimal,A73=inp_used_usersel)","v":false}]
[9,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.8799999999999998E-2,112.99,0.112,369.37,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C74:BA74=inp_used,A74=inp_used_usersel)","v":false},{"$f":"AND(C74:F74=inp_used_minimal,A74=inp_used_usersel)","v":false}]
[9,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.8799999999999998E-2,112.99,0.112,369.37,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C75:BA75=inp_used,A75=inp_used_usersel)","v":false},{"$f":"AND(C75:F75=inp_used_minimal,A75=inp_used_usersel)","v":false}]
[9,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.8799999999999998E-2,112.99,0.112,369.37,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C76:BA76=inp_used,A76=inp_used_usersel)","v":false},{"$f":"AND(C76:F76=inp_used_minimal,A76=inp_used_usersel)","v":false}]
[9,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.8799999999999998E-2,112.99,0.112,369.37,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C77:BA77=inp_used,A77=inp_used_usersel)","v":false},{"$f":"AND(C77:F77=inp_used_minimal,A77=inp_used_usersel)","v":false}]
[9,6,7.3650000000000002,"MGD",3.2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.8799999999999998E-2,112.99,0.112,369.37,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C78:BA78=inp_used,A78=inp_used_usersel)","v":false},{"$f":"AND(C78:F78=inp_used_minimal,A78=inp_used_usersel)","v":false}]
[9,7,22.614000000000001,"MGD",11.066000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.8799999999999998E-2,112.99,0.112,369.37,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C79:BA79=inp_used,A79=inp_used_usersel)","v":false},{"$f":"AND(C79:F79=inp_used_minimal,A79=inp_used_usersel)","v":false}]
[9,8,75.072000000000003,"MGD",37.536000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.8799999999999998E-2,112.99,0.112,369.37,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C80:BA80=inp_used,A80=inp_used_usersel)","v":false},{"$f":"AND(C80:F80=inp_used_minimal,A80=inp_used_usersel)","v":false}]
[10,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.7299999999999997E-2,84.93,7.0000000000000007E-2,312.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A81,contam_lookup,2)","v":"Methylene Chloride"},{"$f":"AND(C81:BA81=inp_used,A81=inp_used_usersel)","v":false},{"$f":"AND(C81:F81=inp_used_minimal,A81=inp_used_usersel)","v":false}]
[10,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.7299999999999997E-2,84.93,7.0000000000000007E-2,312.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C82:BA82=inp_used,A82=inp_used_usersel)","v":false},{"$f":"AND(C82:F82=inp_used_minimal,A82=inp_used_usersel)","v":false}]
[10,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.7299999999999997E-2,84.93,7.0000000000000007E-2,312.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C83:BA83=inp_used,A83=inp_used_usersel)","v":false},{"$f":"AND(C83:F83=inp_used_minimal,A83=inp_used_usersel)","v":false}]
[10,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.7299999999999997E-2,84.93,7.0000000000000007E-2,312.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C84:BA84=inp_used,A84=inp_used_usersel)","v":false},{"$f":"AND(C84:F84=inp_used_minimal,A84=inp_used_usersel)","v":false}]
[10,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.7299999999999997E-2,84.93,7.0000000000000007E-2,312.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C85:BA85=inp_used,A85=inp_used_usersel)","v":false},{"$f":"AND(C85:F85=inp_used_minimal,A85=inp_used_usersel)","v":false}]
[10,6,7.3650000000000002,"MGD",3.2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.7299999999999997E-2,84.93,7.0000000000000007E-2,312.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C86:BA86=inp_used,A86=inp_used_usersel)","v":false},{"$f":"AND(C86:F86=inp_used_minimal,A86=inp_used_usersel)","v":false}]
[10,7,22.614000000000001,"MGD",11.066000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.7299999999999997E-2,84.93,7.0000000000000007E-2,312.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C87:BA87=inp_used,A87=inp_used_usersel)","v":false},{"$f":"AND(C87:F87=inp_used_minimal,A87=inp_used_usersel)","v":false}]
[10,8,75.072000000000003,"MGD",37.536000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,5.7299999999999997E-2,84.93,7.0000000000000007E-2,312.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C88:BA88=inp_used,A88=inp_used_usersel)","v":false},{"$f":"AND(C88:F88=inp_used_minimal,A88=inp_used_usersel)","v":false}]
[11,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,2.6100000000000002E-2,98.96,9.0999999999999998E-2,356.4,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A89,contam_lookup,2)","v":"1,2-Dichloroethane"},{"$f":"AND(C89:BA89=inp_used,A89=inp_used_usersel)","v":false},{"$f":"AND(C89:F89=inp_used_minimal,A89=inp_used_usersel)","v":false}]
[11,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,2.6100000000000002E-2,98.96,9.0999999999999998E-2,356.4,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C90:BA90=inp_used,A90=inp_used_usersel)","v":false},{"$f":"AND(C90:F90=inp_used_minimal,A90=inp_used_usersel)","v":false}]
[11,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,2.6100000000000002E-2,98.96,9.0999999999999998E-2,356.4,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C91:BA91=inp_used,A91=inp_used_usersel)","v":false},{"$f":"AND(C91:F91=inp_used_minimal,A91=inp_used_usersel)","v":false}]
[11,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,2.6100000000000002E-2,98.96,9.0999999999999998E-2,356.4,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C92:BA92=inp_used,A92=inp_used_usersel)","v":false},{"$f":"AND(C92:F92=inp_used_minimal,A92=inp_used_usersel)","v":false}]
[11,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,2.6100000000000002E-2,98.96,9.0999999999999998E-2,356.4,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C93:BA93=inp_used,A93=inp_used_usersel)","v":false},{"$f":"AND(C93:F93=inp_used_minimal,A93=inp_used_usersel)","v":false}]
[11,6,7.3650000000000002,"MGD",3.2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,2.6100000000000002E-2,98.96,9.0999999999999998E-2,356.4,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C94:BA94=inp_used,A94=inp_used_usersel)","v":false},{"$f":"AND(C94:F94=inp_used_minimal,A94=inp_used_usersel)","v":false}]
[11,7,22.614000000000001,"MGD",11.066000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,2.6100000000000002E-2,98.96,9.0999999999999998E-2,356.4,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C95:BA95=inp_used,A95=inp_used_usersel)","v":false},{"$f":"AND(C95:F95=inp_used_minimal,A95=inp_used_usersel)","v":false}]
[11,8,75.072000000000003,"MGD",37.536000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,2.6100000000000002E-2,98.96,9.0999999999999998E-2,356.4,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C96:BA96=inp_used,A96=inp_used_usersel)","v":false},{"$f":"AND(C96:F96=inp_used_minimal,A96=inp_used_usersel)","v":false}]
[12,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,1.34,54.09,8.4000000000000005E-2,268.58999999999997,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A97,contam_lookup,2)","v":"1,3-Butadiene"},{"$f":"AND(C97:BA97=inp_used,A97=inp_used_usersel)","v":false},{"$f":"AND(C97:F97=inp_used_minimal,A97=inp_used_usersel)","v":false}]
[12,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,1.34,54.09,8.4000000000000005E-2,268.58999999999997,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C98:BA98=inp_used,A98=inp_used_usersel)","v":false},{"$f":"AND(C98:F98=inp_used_minimal,A98=inp_used_usersel)","v":false}]
[12,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,1.34,54.09,8.4000000000000005E-2,268.58999999999997,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C99:BA99=inp_used,A99=inp_used_usersel)","v":false},{"$f":"AND(C99:F99=inp_used_minimal,A99=inp_used_usersel)","v":false}]
[12,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,1.34,54.09,8.4000000000000005E-2,268.58999999999997,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C100:BA100=inp_used,A100=inp_used_usersel)","v":false},{"$f":"AND(C100:F100=inp_used_minimal,A100=inp_used_usersel)","v":false}]
[12,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,1.34,54.09,8.4000000000000005E-2,268.58999999999997,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C101:BA101=inp_used,A101=inp_used_usersel)","v":false},{"$f":"AND(C101:F101=inp_used_minimal,A101=inp_used_usersel)","v":false}]
[12,6,7.3650000000000002,"MGD",3.2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,1.34,54.09,8.4000000000000005E-2,268.58999999999997,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C102:BA102=inp_used,A102=inp_used_usersel)","v":false},{"$f":"AND(C102:F102=inp_used_minimal,A102=inp_used_usersel)","v":false}]
[12,7,22.614000000000001,"MGD",11.066000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,1.34,54.09,8.4000000000000005E-2,268.58999999999997,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C103:BA103=inp_used,A103=inp_used_usersel)","v":false},{"$f":"AND(C103:F103=inp_used_minimal,A103=inp_used_usersel)","v":false}]
[12,8,75.072000000000003,"MGD",37.536000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,1.34,54.09,8.4000000000000005E-2,268.58999999999997,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C104:BA104=inp_used,A104=inp_used_usersel)","v":false},{"$f":"AND(C104:F104=inp_used_minimal,A104=inp_used_usersel)","v":false}]
[13,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.13500000000000001,98.96,9.0999999999999998E-2,330.3,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A105,contam_lookup,2)","v":"1,1-Dichloroethane"},{"$f":"AND(C105:BA105=inp_used,A105=inp_used_usersel)","v":false},{"$f":"AND(C105:F105=inp_used_minimal,A105=inp_used_usersel)","v":false}]
[13,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.13500000000000001,98.96,9.0999999999999998E-2,330.3,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C106:BA106=inp_used,A106=inp_used_usersel)","v":false},{"$f":"AND(C106:F106=inp_used_minimal,A106=inp_used_usersel)","v":false}]
[13,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.13500000000000001,98.96,9.0999999999999998E-2,330.3,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C107:BA107=inp_used,A107=inp_used_usersel)","v":false},{"$f":"AND(C107:F107=inp_used_minimal,A107=inp_used_usersel)","v":false}]
[13,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.13500000000000001,98.96,9.0999999999999998E-2,330.3,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C108:BA108=inp_used,A108=inp_used_usersel)","v":false},{"$f":"AND(C108:F108=inp_used_minimal,A108=inp_used_usersel)","v":false}]
[13,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.13500000000000001,98.96,9.0999999999999998E-2,330.3,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C109:BA109=inp_used,A109=inp_used_usersel)","v":false},{"$f":"AND(C109:F109=inp_used_minimal,A109=inp_used_usersel)","v":false}]
[13,6,7.3650000000000002,"MGD",3.2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.13500000000000001,98.96,9.0999999999999998E-2,330.3,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C110:BA110=inp_used,A110=inp_used_usersel)","v":false},{"$f":"AND(C110:F110=inp_used_minimal,A110=inp_used_usersel)","v":false}]
[13,7,22.614000000000001,"MGD",11.066000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.13500000000000001,98.96,9.0999999999999998E-2,330.3,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C111:BA111=inp_used,A111=inp_used_usersel)","v":false},{"$f":"AND(C111:F111=inp_used_minimal,A111=inp_used_usersel)","v":false}]
[13,8,75.072000000000003,"MGD",37.536000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.13500000000000001,98.96,9.0999999999999998E-2,330.3,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C112:BA112=inp_used,A112=inp_used_usersel)","v":false},{"$f":"AND(C112:F112=inp_used_minimal,A112=inp_used_usersel)","v":false}]
[14,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,4.2999999999999997E-2,167.85,0.126,404,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A113,contam_lookup,2)","v":"1,1,1,2-Tetrachloroethane"},{"$f":"AND(C113:BA113=inp_used,A113=inp_used_usersel)","v":false},{"$f":"AND(C113:F113=inp_used_minimal,A113=inp_used_usersel)","v":false}]
[14,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,4.2999999999999997E-2,167.85,0.126,404,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C114:BA114=inp_used,A114=inp_used_usersel)","v":false},{"$f":"AND(C114:F114=inp_used_minimal,A114=inp_used_usersel)","v":false}]
[14,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,4.2999999999999997E-2,167.85,0.126,404,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C115:BA115=inp_used,A115=inp_used_usersel)","v":false},{"$f":"AND(C115:F115=inp_used_minimal,A115=inp_used_usersel)","v":false}]
[14,4,0.74,"MGD",0.251,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,4.2999999999999997E-2,167.85,0.126,404,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C116:BA116=inp_used,A116=inp_used_usersel)","v":false},{"$f":"AND(C116:F116=inp_used_minimal,A116=inp_used_usersel)","v":false}]
[14,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,4.2999999999999997E-2,167.85,0.126,404,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C117:BA117=inp_used,A117=inp_used_usersel)","v":false},{"$f":"AND(C117:F117=inp_used_minimal,A117=inp_used_usersel)","v":false}]
[14,6,7.3650000000000002,"MGD",3.2,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,4.2999999999999997E-2,167.85,0.126,404,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C118:BA118=inp_used,A118=inp_used_usersel)","v":false},{"$f":"AND(C118:F118=inp_used_minimal,A118=inp_used_usersel)","v":false}]
[14,7,22.614000000000001,"MGD",11.066000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,4.2999999999999997E-2,167.85,0.126,404,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C119:BA119=inp_used,A119=inp_used_usersel)","v":false},{"$f":"AND(C119:F119=inp_used_minimal,A119=inp_used_usersel)","v":false}]
[14,8,75.072000000000003,"MGD",37.536000000000001,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,4.2999999999999997E-2,167.85,0.126,404,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C120:BA120=inp_used,A120=inp_used_usersel)","v":false},{"$f":"AND(C120:F120=inp_used_minimal,A120=inp_used_usersel)","v":false}]
[15,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"percent removal",0.875,null,null,null,1.4,1.4,9.8799999999999999E-3,167.85,0.126,418.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A121,contam_lookup,2)","v":"1,1,2,2-Tetrachloroethane"},{"$f":"AND(C121:BA121=inp_used,A121=inp_used_usersel)","v":false},{"$f":"AND(C121:F121=inp_used_minimal,A121=inp_used_usersel)","v":false}]
[15,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"percent removal",0.875,null,null,null,1.4,1.4,9.8799999999999999E-3,167.85,0.126,418.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C122:BA122=inp_used,A122=inp_used_usersel)","v":false},{"$f":"AND(C122:F122=inp_used_minimal,A122=inp_used_usersel)","v":false}]
[15,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"percent removal",0.875,null,null,null,1.4,1.4,9.8799999999999999E-3,167.85,0.126,418.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C123:BA123=inp_used,A123=inp_used_usersel)","v":false},{"$f":"AND(C123:F123=inp_used_minimal,A123=inp_used_usersel)","v":false}]
[15,4,0.74,"MGD",0.251,"MGD",5,"percent removal",0.875,null,null,null,1.4,1.4,9.8799999999999999E-3,167.85,0.126,418.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C124:BA124=inp_used,A124=inp_used_usersel)","v":false},{"$f":"AND(C124:F124=inp_used_minimal,A124=inp_used_usersel)","v":false}]
[15,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",5,"percent removal",0.875,null,null,null,1.4,1.4,9.8799999999999999E-3,167.85,0.126,418.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C125:BA125=inp_used,A125=inp_used_usersel)","v":false},{"$f":"AND(C125:F125=inp_used_minimal,A125=inp_used_usersel)","v":false}]
[15,6,7.3650000000000002,"MGD",3.2,"MGD",5,"percent removal",0.875,null,null,null,1.4,1.4,9.8799999999999999E-3,167.85,0.126,418.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C126:BA126=inp_used,A126=inp_used_usersel)","v":false},{"$f":"AND(C126:F126=inp_used_minimal,A126=inp_used_usersel)","v":false}]
[15,7,22.614000000000001,"MGD",11.066000000000001,"MGD",5,"percent removal",0.875,null,null,null,1.4,1.4,9.8799999999999999E-3,167.85,0.126,418.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C127:BA127=inp_used,A127=inp_used_usersel)","v":false},{"$f":"AND(C127:F127=inp_used_minimal,A127=inp_used_usersel)","v":false}]
[15,8,75.072000000000003,"MGD",37.536000000000001,"MGD",5,"percent removal",0.875,null,null,null,1.4,1.4,9.8799999999999999E-3,167.85,0.126,418.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C128:BA128=inp_used,A128=inp_used_usersel)","v":false},{"$f":"AND(C128:F128=inp_used_minimal,A128=inp_used_usersel)","v":false}]
[16,1,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"percent removal",0.75,null,null,null,1.4,1.4,6.1599999999999997E-3,147.43,0.13,429.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A129,contam_lookup,2)","v":"1,2,3-Trichloropropane"},{"$f":"AND(C129:BA129=inp_used,A129=inp_used_usersel)","v":false},{"$f":"AND(C129:F129=inp_used_minimal,A129=inp_used_usersel)","v":false}]
[16,2,0.124,"MGD",3.5000000000000003E-2,"MGD",5,"percent removal",0.75,null,null,null,1.4,1.4,6.1599999999999997E-3,147.43,0.13,429.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C130:BA130=inp_used,A130=inp_used_usersel)","v":false},{"$f":"AND(C130:F130=inp_used_minimal,A130=inp_used_usersel)","v":false}]
[16,3,0.30499999999999999,"MGD",9.4E-2,"MGD",5,"percent removal",0.75,null,null,null,1.4,1.4,6.1599999999999997E-3,147.43,0.13,429.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C131:BA131=inp_used,A131=inp_used_usersel)","v":false},{"$f":"AND(C131:F131=inp_used_minimal,A131=inp_used_usersel)","v":false}]
[16,4,0.74,"MGD",0.251,"MGD",5,"percent removal",0.75,null,null,null,1.4,1.4,6.1599999999999997E-3,147.43,0.13,429.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C132:BA132=inp_used,A132=inp_used_usersel)","v":false},{"$f":"AND(C132:F132=inp_used_minimal,A132=inp_used_usersel)","v":false}]
[16,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",5,"percent removal",0.75,null,null,null,1.4,1.4,6.1599999999999997E-3,147.43,0.13,429.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C133:BA133=inp_used,A133=inp_used_usersel)","v":false},{"$f":"AND(C133:F133=inp_used_minimal,A133=inp_used_usersel)","v":false}]
[16,6,7.3650000000000002,"MGD",3.2,"MGD",5,"percent removal",0.75,null,null,null,1.4,1.4,6.1599999999999997E-3,147.43,0.13,429.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C134:BA134=inp_used,A134=inp_used_usersel)","v":false},{"$f":"AND(C134:F134=inp_used_minimal,A134=inp_used_usersel)","v":false}]
[16,7,22.614000000000001,"MGD",11.066000000000001,"MGD",5,"percent removal",0.75,null,null,null,1.4,1.4,6.1599999999999997E-3,147.43,0.13,429.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C135:BA135=inp_used,A135=inp_used_usersel)","v":false},{"$f":"AND(C135:F135=inp_used_minimal,A135=inp_used_usersel)","v":false}]
[16,8,75.072000000000003,"MGD",37.536000000000001,"MGD",5,"percent removal",0.75,null,null,null,1.4,1.4,6.1599999999999997E-3,147.43,0.13,429.8,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C136:BA136=inp_used,A136=inp_used_usersel)","v":false},{"$f":"AND(C136:F136=inp_used_minimal,A136=inp_used_usersel)","v":false}]
[17,1,0.03,"MGD",7.0000000000000001E-3,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,7.5800000000000006E-2,119.37,7.9600000000000004E-2,334.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A137,contam_lookup,2)","v":"Chloroform"},{"$f":"AND(C137:BA137=inp_used,A137=inp_used_usersel)","v":false},{"$f":"AND(C137:F137=inp_used_minimal,A137=inp_used_usersel)","v":false}]
[17,2,0.124,"MGD",3.5000000000000003E-2,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,7.5800000000000006E-2,119.37,7.9600000000000004E-2,334.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C138:BA138=inp_used,A138=inp_used_usersel)","v":false},{"$f":"AND(C138:F138=inp_used_minimal,A138=inp_used_usersel)","v":false}]
[17,3,0.30499999999999999,"MGD",9.4E-2,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,7.5800000000000006E-2,119.37,7.9600000000000004E-2,334.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C139:BA139=inp_used,A139=inp_used_usersel)","v":false},{"$f":"AND(C139:F139=inp_used_minimal,A139=inp_used_usersel)","v":false}]
[17,4,0.74,"MGD",0.251,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,7.5800000000000006E-2,119.37,7.9600000000000004E-2,334.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C140:BA140=inp_used,A140=inp_used_usersel)","v":false},{"$f":"AND(C140:F140=inp_used_minimal,A140=inp_used_usersel)","v":false}]
[17,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,7.5800000000000006E-2,119.37,7.9600000000000004E-2,334.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C141:BA141=inp_used,A141=inp_used_usersel)","v":false},{"$f":"AND(C141:F141=inp_used_minimal,A141=inp_used_usersel)","v":false}]
[17,6,7.3650000000000002,"MGD",3.2,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,7.5800000000000006E-2,119.37,7.9600000000000004E-2,334.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C142:BA142=inp_used,A142=inp_used_usersel)","v":false},{"$f":"AND(C142:F142=inp_used_minimal,A142=inp_used_usersel)","v":false}]
[17,7,22.614000000000001,"MGD",11.066000000000001,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,7.5800000000000006E-2,119.37,7.9600000000000004E-2,334.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C143:BA143=inp_used,A143=inp_used_usersel)","v":false},{"$f":"AND(C143:F143=inp_used_minimal,A143=inp_used_usersel)","v":false}]
[17,8,75.072000000000003,"MGD",37.536000000000001,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,7.5800000000000006E-2,119.37,7.9600000000000004E-2,334.2,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C144:BA144=inp_used,A144=inp_used_usersel)","v":false},{"$f":"AND(C144:F144=inp_used_minimal,A144=inp_used_usersel)","v":false}]
[18,1,0.03,"MGD",7.0000000000000001E-3,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,4.2099999999999999E-2,163.82,8.14E-2,361.9,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A145,contam_lookup,2)","v":"Bromodichloromethane"},{"$f":"AND(C145:BA145=inp_used,A145=inp_used_usersel)","v":false},{"$f":"AND(C145:F145=inp_used_minimal,A145=inp_used_usersel)","v":false}]
[18,2,0.124,"MGD",3.5000000000000003E-2,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,4.2099999999999999E-2,163.82,8.14E-2,361.9,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C146:BA146=inp_used,A146=inp_used_usersel)","v":false},{"$f":"AND(C146:F146=inp_used_minimal,A146=inp_used_usersel)","v":false}]
[18,3,0.30499999999999999,"MGD",9.4E-2,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,4.2099999999999999E-2,163.82,8.14E-2,361.9,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C147:BA147=inp_used,A147=inp_used_usersel)","v":false},{"$f":"AND(C147:F147=inp_used_minimal,A147=inp_used_usersel)","v":false}]
[18,4,0.74,"MGD",0.251,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,4.2099999999999999E-2,163.82,8.14E-2,361.9,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C148:BA148=inp_used,A148=inp_used_usersel)","v":false},{"$f":"AND(C148:F148=inp_used_minimal,A148=inp_used_usersel)","v":false}]
[18,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,4.2099999999999999E-2,163.82,8.14E-2,361.9,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C149:BA149=inp_used,A149=inp_used_usersel)","v":false},{"$f":"AND(C149:F149=inp_used_minimal,A149=inp_used_usersel)","v":false}]
[18,6,7.3650000000000002,"MGD",3.2,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,4.2099999999999999E-2,163.82,8.14E-2,361.9,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C150:BA150=inp_used,A150=inp_used_usersel)","v":false},{"$f":"AND(C150:F150=inp_used_minimal,A150=inp_used_usersel)","v":false}]
[18,7,22.614000000000001,"MGD",11.066000000000001,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,4.2099999999999999E-2,163.82,8.14E-2,361.9,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C151:BA151=inp_used,A151=inp_used_usersel)","v":false},{"$f":"AND(C151:F151=inp_used_minimal,A151=inp_used_usersel)","v":false}]
[18,8,75.072000000000003,"MGD",37.536000000000001,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,4.2099999999999999E-2,163.82,8.14E-2,361.9,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C152:BA152=inp_used,A152=inp_used_usersel)","v":false},{"$f":"AND(C152:F152=inp_used_minimal,A152=inp_used_usersel)","v":false}]
[19,1,0.03,"MGD",7.0000000000000001E-3,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,1.8599999999999998E-2,208.28,8.3199999999999996E-2,391,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A153,contam_lookup,2)","v":"Dibromochloromethane"},{"$f":"AND(C153:BA153=inp_used,A153=inp_used_usersel)","v":false},{"$f":"AND(C153:F153=inp_used_minimal,A153=inp_used_usersel)","v":false}]
[19,2,0.124,"MGD",3.5000000000000003E-2,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,1.8599999999999998E-2,208.28,8.3199999999999996E-2,391,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C154:BA154=inp_used,A154=inp_used_usersel)","v":false},{"$f":"AND(C154:F154=inp_used_minimal,A154=inp_used_usersel)","v":false}]
[19,3,0.30499999999999999,"MGD",9.4E-2,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,1.8599999999999998E-2,208.28,8.3199999999999996E-2,391,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C155:BA155=inp_used,A155=inp_used_usersel)","v":false},{"$f":"AND(C155:F155=inp_used_minimal,A155=inp_used_usersel)","v":false}]
[19,4,0.74,"MGD",0.251,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,1.8599999999999998E-2,208.28,8.3199999999999996E-2,391,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C156:BA156=inp_used,A156=inp_used_usersel)","v":false},{"$f":"AND(C156:F156=inp_used_minimal,A156=inp_used_usersel)","v":false}]
[19,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,1.8599999999999998E-2,208.28,8.3199999999999996E-2,391,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C157:BA157=inp_used,A157=inp_used_usersel)","v":false},{"$f":"AND(C157:F157=inp_used_minimal,A157=inp_used_usersel)","v":false}]
[19,6,7.3650000000000002,"MGD",3.2,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,1.8599999999999998E-2,208.28,8.3199999999999996E-2,391,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C158:BA158=inp_used,A158=inp_used_usersel)","v":false},{"$f":"AND(C158:F158=inp_used_minimal,A158=inp_used_usersel)","v":false}]
[19,7,22.614000000000001,"MGD",11.066000000000001,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,1.8599999999999998E-2,208.28,8.3199999999999996E-2,391,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C159:BA159=inp_used,A159=inp_used_usersel)","v":false},{"$f":"AND(C159:F159=inp_used_minimal,A159=inp_used_usersel)","v":false}]
[19,8,75.072000000000003,"MGD",37.536000000000001,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,1.8599999999999998E-2,208.28,8.3199999999999996E-2,391,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C160:BA160=inp_used,A160=inp_used_usersel)","v":false},{"$f":"AND(C160:F160=inp_used_minimal,A160=inp_used_usersel)","v":false}]
[20,1,0.03,"MGD",7.0000000000000001E-3,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,9.7000000000000003E-3,252.73099999999999,8.5000000000000006E-2,422,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A161,contam_lookup,2)","v":"Bromoform"},{"$f":"AND(C161:BA161=inp_used,A161=inp_used_usersel)","v":false},{"$f":"AND(C161:F161=inp_used_minimal,A161=inp_used_usersel)","v":false}]
[20,2,0.124,"MGD",3.5000000000000003E-2,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,9.7000000000000003E-3,252.73099999999999,8.5000000000000006E-2,422,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C162:BA162=inp_used,A162=inp_used_usersel)","v":false},{"$f":"AND(C162:F162=inp_used_minimal,A162=inp_used_usersel)","v":false}]
[20,3,0.30499999999999999,"MGD",9.4E-2,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,9.7000000000000003E-3,252.73099999999999,8.5000000000000006E-2,422,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C163:BA163=inp_used,A163=inp_used_usersel)","v":false},{"$f":"AND(C163:F163=inp_used_minimal,A163=inp_used_usersel)","v":false}]
[20,4,0.74,"MGD",0.251,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,9.7000000000000003E-3,252.73099999999999,8.5000000000000006E-2,422,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C164:BA164=inp_used,A164=inp_used_usersel)","v":false},{"$f":"AND(C164:F164=inp_used_minimal,A164=inp_used_usersel)","v":false}]
[20,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,9.7000000000000003E-3,252.73099999999999,8.5000000000000006E-2,422,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C165:BA165=inp_used,A165=inp_used_usersel)","v":false},{"$f":"AND(C165:F165=inp_used_minimal,A165=inp_used_usersel)","v":false}]
[20,6,7.3650000000000002,"MGD",3.2,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,9.7000000000000003E-3,252.73099999999999,8.5000000000000006E-2,422,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C166:BA166=inp_used,A166=inp_used_usersel)","v":false},{"$f":"AND(C166:F166=inp_used_minimal,A166=inp_used_usersel)","v":false}]
[20,7,22.614000000000001,"MGD",11.066000000000001,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,9.7000000000000003E-3,252.73099999999999,8.5000000000000006E-2,422,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C167:BA167=inp_used,A167=inp_used_usersel)","v":false},{"$f":"AND(C167:F167=inp_used_minimal,A167=inp_used_usersel)","v":false}]
[20,8,75.072000000000003,"MGD",37.536000000000001,"MGD",130,"treated water concentration",80,null,null,null,1.4,1.4,9.7000000000000003E-3,252.73099999999999,8.5000000000000006E-2,422,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,null,null,null,null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C168:BA168=inp_used,A168=inp_used_usersel)","v":false},{"$f":"AND(C168:F168=inp_used_minimal,A168=inp_used_usersel)","v":false}]
[21,1,0.03,"MGD",7.0000000000000001E-3,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(A169,contam_lookup,2)","v":"Other"},{"$f":"AND(C169:BA169=inp_used,A169=inp_used_usersel)","v":false},{"$f":"AND(C169:F169=inp_used_minimal,A169=inp_used_usersel)","v":false}]
[21,2,0.124,"MGD",3.5000000000000003E-2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C170:BA170=inp_used,A170=inp_used_usersel)","v":false},{"$f":"AND(C170:F170=inp_used_minimal,A170=inp_used_usersel)","v":false}]
[21,3,0.30499999999999999,"MGD",9.4E-2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C171:BA171=inp_used,A171=inp_used_usersel)","v":false},{"$f":"AND(C171:F171=inp_used_minimal,A171=inp_used_usersel)","v":false}]
[21,4,0.74,"MGD",0.251,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C172:BA172=inp_used,A172=inp_used_usersel)","v":false},{"$f":"AND(C172:F172=inp_used_minimal,A172=inp_used_usersel)","v":false}]
[21,5,2.1520000000000001,"MGD",0.81899999999999995,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C173:BA173=inp_used,A173=inp_used_usersel)","v":false},{"$f":"AND(C173:F173=inp_used_minimal,A173=inp_used_usersel)","v":false}]
[21,6,7.3650000000000002,"MGD",3.2,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C174:BA174=inp_used,A174=inp_used_usersel)","v":false},{"$f":"AND(C174:F174=inp_used_minimal,A174=inp_used_usersel)","v":false}]
[21,7,22.614000000000001,"MGD",11.066000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C175:BA175=inp_used,A175=inp_used_usersel)","v":false},{"$f":"AND(C175:F175=inp_used_minimal,A175=inp_used_usersel)","v":false}]
[21,8,75.072000000000003,"MGD",37.536000000000001,"MGD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AND(C176:BA176=inp_used,A176=inp_used_usersel)","v":false},{"$f":"AND(C176:F176=inp_used_minimal,A176=inp_used_usersel)","v":false}]
[]
[{"$f":"IF(LEN(contam)=0,\"\",contam)","v":4},null,{"$f":"IF(LEN(QW_IN)=0,\"\",QW_IN)","v":0.03},{"$f":"IF(LEN(df_units)=0,\"\",df_units)","v":"MGD"},{"$f":"IF(LEN(QWA_IN)=0,\"\",QWA_IN)","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(Rem_I)=0,\"\",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(SF_KLA)=0,\"\",SF_KLA)","v":1.4},{"$f":"IF(LEN(SF_HENRY)=0,\"\",SF_HENRY)","v":1.4},{"$f":"IF(LEN(HENRY)=0,\"\",HENRY)","v":0.187},{"$f":"IF(LEN(MW_IN)=0,\"\",MW_IN)","v":131.38999999999999},{"$f":"IF(LEN(MV_IN)=0,\"\",MV_IN)","v":0.10199999999999999},{"$f":"IF(LEN(TB_IN)=0,\"\",TB_IN)","v":359.7},{"$f":"IF(LEN(TM_IN)=0,\"\",TM_IN)","v":""},{"$f":"IF(LEN(T_in)=0,\"\",T_in)","v":283},{"$f":"IF(LEN(T_units)=0,\"\",T_units)","v":"degrees Kelvin"},{"$f":"IF(LEN(PA)=0,\"\",PA)","v":1.2470000000000001},{"$f":"IF(LEN(UA)=0,\"\",UA)","v":1.7900000000000001E-5},{"$f":"IF(LEN(Packing_size)=0,\"\",Packing_size)","v":2},{"$f":"IF(LEN(AP)=0,\"\",AP)","v":157},{"$f":"IF(LEN(SP)=0,\"\",SP)","v":3.3000000000000002E-2},{"$f":"IF(LEN(CF)=0,\"\",CF)","v":15},{"$f":"IF(LEN(alt_pack_cost)=0,\"\",alt_pack_cost)","v":""},{"$f":"IF(LEN(AW_DET)=0,\"\",AW_DET)","v":5},{"$f":"IF(LEN(max_VOC_release)=0,\"\",max_VOC_release)","v":1},{"$f":"IF(LEN(Offgas_Tech_I)=0,\"\",Offgas_Tech_I)","v":"none"},{"$f":"IF(LEN(og_opt1_I)=0,\"\",og_opt1_I)","v":"none"},{"$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":""},{"$f":"IF(LEN(parallel_I)=0,\"\",parallel_I)","v":""},{"$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":""},{"$f":"IF(LEN(include_land_I)=0,\"\",include_land_I)","v":""},{"$f":"IF(LEN(retrofit_I)=0,\"\",retrofit_I)","v":""},{"$f":"IF(LEN(r_xtraheight_I)=0,\"\",r_xtraheight_I)","v":""},{"$f":"IF(LEN(r_xtraheight_units)=0,\"\",r_xtraheight_units)","v":""},{"$f":"IF(LEN(r_Henry)=0,\"\",r_Henry)","v":""},{"$f":"IF(LEN(r_Mw_in)=0,\"\",r_Mw_in)","v":""},{"$f":"IF(LEN(r_Mv_in)=0,\"\",r_Mv_in)","v":""},{"$f":"IF(LEN(r_Tb_in)=0,\"\",r_Tb_in)","v":""},{"$f":"IF(LEN(r_Tm_in)=0,\"\",r_Tm_in)","v":""},{"$f":"IF(LEN(r_influent_conc_I)=0,\"\",r_influent_conc_I)","v":""},{"$f":"IF(LEN(r_units_rem_I)=0,\"\",r_units_rem_I)","v":""},{"$f":"IF(LEN(r_rem_I)=0,\"\",r_rem_I)","v":""},"<--current inputs"]
[null,null,0.03,"MGD",7.0000000000000001E-3,"MGD",5,"treated water concentration",0.5,null,null,null,1.4,1.4,0.187,131.38999999999999,0.10199999999999999,359.7,null,283,"degrees Kelvin",1.2470000000000001,1.7900000000000001E-5,2,157,3.3000000000000002E-2,15,null,5,1,"none","none",null,null,null,null,null,null,"fully automated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<--inputs used at last \"Generate Results\"",{"$f":"AND(C179:BA179=inp_used)","v":true}]

{"sheet":"Design Macros","index":22,"n_rows":19,"n_cols":3,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["Design Macros"]
["This sheet contains constraints, starting values, and calculations used internally by the design macro to size the PTA system.  "]
[]
["Design Constraints"]
["Min_d_rat",{"$f":"Min_d_rat_cda","v":1.5},"x column diameter"]
["Max_d_rat",{"$f":"Max_d_rat_cda","v":10},"x column diameter"]
["Max_pack",{"$f":"IF(contam_name=\"MTBE\",Max_pack_MTBE,Max_pack_std)","v":9.15},"meters"]
[]
["Flag1",0,"Set if L_Load recalculated to meet minimum diameter requirements"]
["RanOKMsg",1,"Set to 1 if \"OK\" message has already been displayed after Simulate routine"]
["Min_ratio",{"$f":"ROUNDUP(P_REM*OP_PRESS/DES_HENRY,0)","v":7},"The minimum allowable air/water ratio for this contaminant, used to trigger overdesigns (i.e. the ratio below which strip factor goes below removal percent)"]
["l_load_I",1.7000000000000001E-2,"Starting point for l_load in m3/m2 - sec (25 gpm/ft2)"]
["ratio_I",{"$f":"Min_ratio","v":7},"Starting point for ratio, original for radon was 15, now using min_ratio to speed processing time and find more efficient designs."]
[]
["Condition variables"]
["total_area<min_area",{"$f":"TOT_AREA/NUM_COL-MIN_AREA","v":8.6128153562543344E-2}]
["Pack_ht>max_pack then max_ht",{"$f":"IF(STRIP_FACTOR=1,-1,PACK_HT-MAX_PACK)","v":-5.713581277833585}]
["pack_ht>max_d_rat*d then Max_ht",{"$f":"IF(STRIP_FACTOR=1,-1,PACK_HT-(MAX_D_RAT*D))","v":-0.16358127783358389}]
["pack_ht<min_d_rat*d",{"$f":"IF(STRIP_FACTOR=1,-1,PACK_HT-(MIN_D_RAT*D))","v":2.8964187221664157}]

{"sheet":"Cost Equations","index":23,"n_rows":225,"n_cols":17,"rows_kept":225,"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","Equation Name","Result","Variable",null,2,3,4,5,6,7,8,9,10,11,16,17]
["Pressure Vessels"]
["Shell"]
["Stainless Steel","ss_shell_eq",{"$f":"IF(D7=0,0,IF(OR(D7>P7,D7<Q7),\"contact vendor\",F7*D7^G7+H7*LN(D7)+I7+J7*EXP(K7*D7)+L7*D7^3+M7*D7^2+N7*D7+O7))","v":33897.857925483026},{"$f":"col_vol","v":179.22824937301101},"ss_shell_eq",{"$f":"VLOOKUP($E7,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,6.3392000000000006E-5,3.6172161639999998,33247.514278463001,44520,0]
["Fiberglass","fg_shell_eq",{"$f":"IF(D8=0,0,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":27368.512862186086},{"$f":"col_vol","v":179.22824937301101},"fg_shell_eq",0,0,0,0,0,0,0,3.5542E-5,2.215509688,26970.28923201,44520,0]
["Aluminum","al_shell_eq",27746.524497353224,{"$f":"col_vol","v":179.22824937301101},"al_shell_eq",0,0,0,0,0,0,0,4.2222000000000003E-5,2.7631143530000002,27249.940061648002,44520,0]
["Support Plate"]
["Stainless Steel","ss_splate_eq",{"$f":"IF(D11=0,0,IF(OR(D11>P11,D11<Q11),\"contact vendor\",F11*D11^G11+H11*LN(D11)+I11+J11*EXP(K11*D11)+L11*D11^3+M11*D11^2+N11*D11+O11))","v":1712.4347154242914},{"$f":"AREA","v":0.10437815356254335},"ss_splate_eq",{"$f":"VLOOKUP($E11,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,-85.223348118000004,1985.165239448,1506.155324457,10.51,0]
["Plastic","pl_splate_eq",2616.1520835311107,{"$f":"AREA","v":0.10437815356254335},"pl_splate_eq",0,0,0,0,0,0,0,19.420740307999999,8307.1794644040001,1748.8524446629999,10.51,0]
["Liquid Distributor"]
["Stainless Steel","ss_ldist_eq",{"$f":"IF(D14=0,0,IF(OR(D14>P14,D14<Q14),\"contact vendor\",F14*D14^G14+H14*LN(D14)+I14+J14*EXP(K14*D14)+L14*D14^3+M14*D14^2+N14*D14+O14))","v":2464.7150525600182},{"$f":"AREA","v":0.10437815356254335},"ss_ldist_eq",{"$f":"VLOOKUP($E14,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,79.844252342999994,-952.89006189899999,5008.815025889,1952.1949370519999,10.51,0]
["Plastic","pl_ldist_eq",5319.9447935653625,{"$f":"AREA","v":0.10437815356254335},"pl_ldist_eq",0,0,0,0,0,0,13.065267088000001,-327.27557337000002,6898.1722292089999,4603.4770573469996,10.51,0]
["Liquid Redistributor"]
["Stainless Steel","ss_redist_eq",{"$f":"IF(D17=0,0,IF(OR(D17>P17,D17<Q17),\"contact vendor\",F17*D17^G17+H17*LN(D17)+I17+J17*EXP(K17*D17)+L17*D17^3+M17*D17^2+N17*D17+O17))","v":2621.3194147255854},{"$f":"AREA","v":0.10437815356254335},"ss_redist_eq",{"$f":"VLOOKUP($E17,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,21.605491704999999,-407.36990282900001,4108.1290831059996,2196.934130309,10.51,0]
["Plastic","pl_redist_eq",6098.1652350062523,{"$f":"AREA","v":0.10437815356254335},"pl_redist_eq",0,0,0,0,0,0,0,0,4730.3013059280001,5604.4251188990002,10.51,0]
["Packing","no equation"]
["Pumps and Blowers"]
["Booster Pumps","pump_eq",{"$f":"IF(D21=0,0,IF(OR(D21>P21,D21<Q21),\"contact vendor\",F21*D21^G21+H21*LN(D21)+I21+J21*EXP(K21*D21)+L21*D21^3+M21*D21^2+N21*D21+O21))","v":4286.2068024276887},{"$f":"QP","v":13.020833333333332},"pump_eq",{"$f":"VLOOKUP($E21,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,-6.7002999999999995E-4,14.809014980000001,4093.494684836,10001,0]
["Hydrochloric Acid Metering Pumps"]
["PVC - Motor Driven","pvc_mmpump_eq_hcl",{"$f":"IF(D23=0,0,IF(OR(D23>P23,D23<Q23),\"contact vendor\",F23*D23^G23+H23*LN(D23)+I23+J23*EXP(K23*D23)+L23*D23^3+M23*D23^2+N23*D23+O23))","v":0},{"$f":"HCl_pump_rate","v":0},"pvc_mmpump_eq",{"$f":"VLOOKUP($E23,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,5.8459699999999996E-4,-0.31291286000000001,58.800444323000001,3000.5306602579999,132.01,0]
["PVC - Electric","pvc_empump_eq_hcl",0,{"$f":"HCl_pump_rate","v":0},"pvc_empump_eq",0,0,0,0,1147.9723958510001,5.4740779000000003E-2,0,0,0,0,21.01,0]
["Sodium Hydroxide Metering Pumps"]
["PVC - Motor Driven","pvc_mmpump_eq_naoh",{"$f":"IF(D26=0,0,IF(OR(D26>P26,D26<Q26),\"contact vendor\",F26*D26^G26+H26*LN(D26)+I26+J26*EXP(K26*D26)+L26*D26^3+M26*D26^2+N26*D26+O26))","v":0},{"$f":"NaOH_pump_rate","v":0},"pvc_mmpump_eq",{"$f":"VLOOKUP($E26,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,5.8459699999999996E-4,-0.31291286000000001,58.800444323000001,3000.5306602579999,132.01,0]
["Stainless Steel - Motor Driven","ss_mmpump_eq_naoh",0,{"$f":"NaOH_pump_rate","v":0},"ss_mmpump_eq",0,0,0,0,0,0,0,-0.19761578099999999,60.928056216999998,3430.8004552430002,132.01,0]
["PVC - Electric","pvc_empump_eq_naoh",0,{"$f":"NaOH_pump_rate","v":0},"pvc_empump_eq",0,0,0,0,1147.9723958510001,5.4740779000000003E-2,0,0,0,0,21.01,0]
["Stainless Steel - Electric","ss_empump_eq_naoh",0,{"$f":"NaOH_pump_rate","v":0},"ss_empump_eq",2305.9222008940001,0.140989643,0,0,0,0,0,0,0,0,21.01,0]
["Corrosion Chemical Metering Pumps"]
["PVC - Motor Driven","pvc_mmpump_eq_cc",{"$f":"IF(D31=0,0,IF(OR(D31>P31,D31<Q31),\"contact vendor\",F31*D31^G31+H31*LN(D31)+I31+J31*EXP(K31*D31)+L31*D31^3+M31*D31^2+N31*D31+O31))","v":3008.1694310770154},{"$f":"cc_pump_rate","v":0.13},"pvc_mmpump_eq",{"$f":"VLOOKUP($E31,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,5.8459699999999996E-4,-0.31291286000000001,58.800444323000001,3000.5306602579999,132.01,0]
["Stainless Steel - Motor Driven","ss_mmpump_eq_cc",3438.7177628445115,{"$f":"cc_pump_rate","v":0.13},"ss_mmpump_eq",0,0,0,0,0,0,0,-0.19761578099999999,60.928056216999998,3430.8004552430002,132.01,0]
["PVC - Electric","pvc_empump_eq_cc",1156.1708500057375,{"$f":"cc_pump_rate","v":0.13},"pvc_empump_eq",0,0,0,0,1147.9723958510001,5.4740779000000003E-2,0,0,0,0,21.01,0]
["Stainless Steel - Electric","ss_empump_eq_cc",1729.4971081757294,{"$f":"cc_pump_rate","v":0.13},"ss_empump_eq",2305.9222008940001,0.140989643,0,0,0,0,0,0,0,0,21.01,0]
["Blowers"]
["Centrifugal","cent_blow_eq",{"$f":"IF(D36=0,0,IF(OR(D36>P36,D36<Q36),\"contact vendor\",F36*D36^G36+H36*LN(D36)+I36+J36*EXP(K36*D36)+L36*D36^3+M36*D36^2+N36*D36+O36))","v":16417.102677264524},{"$f":"Q_BLOWER","v":135.44813601000004},"cent_blow_eq",{"$f":"VLOOKUP($E36,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.8184989999999999E-3,21.826583741,13427.370052184,5001,0]
["Positive Displacement","pd_blow_eq",15407.079463184042,{"$f":"Q_BLOWER","v":135.44813601000004},"pd_blow_eq",0,0,0,0,0,0,0,-1.863331E-3,32.708272098999998,11010.990013891,5001,0]
["Regenerative","reg_blow_eq",{"$f":"IF(D38=0,0,IF(OR(D38>P38,D38<Q38),\"contact vendor\",F38*D38^G38+H38*LN(D38)+I38+J38*EXP(K38*D38)+L38*D38^3+M38*D38^2+N38*D38+O38))","v":2315.080256233744},{"$f":"Q_BLOWER","v":135.44813601000004},"reg_blow_eq",98.944065952000003,0.64227114100000005,0,0,0,0,0,0,0,0,5001,0]
["Clearwell"]
["Concrete Clearwell","no equation"]
["Chemical Storage Tanks"]
["Acid Storage"]
["Plastic/XLPE","pl_cst_eq_hcl",{"$f":"IF(D43=0,0,IF(OR(D43>P43,D43<Q43),\"contact vendor\",F43*D43^G43+H43*LN(D43)+I43+J43*EXP(K43*D43)+L43*D43^3+M43*D43^2+N43*D43+O43))","v":0},{"$f":"HCl_tank_vol","v":0},"pl_cst_eq",{"$f":"VLOOKUP($E43,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,6601,0]
["Fiberglass","fg_cst_eq_hcl",0,{"$f":"HCl_tank_vol","v":0},"fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,30001,0]
["Acid Day Tanks"]
["Plastic/XLPE","pl_day_eq_hcl",{"$f":"IF(D46=0,0,IF(OR(D46>P46,D46<Q46),\"contact vendor\",F46*D46^G46+H46*LN(D46)+I46+J46*EXP(K46*D46)+L46*D46^3+M46*D46^2+N46*D46+O46))","v":0},{"$f":"day_tank_vol_acid","v":0},"pl_cst_eq",{"$f":"VLOOKUP($E46,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,6601,0]
["Fiberglass","fg_day_eq_hcl",0,{"$f":"day_tank_vol_acid","v":0},"fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,30001,0]
["Acid Storage Tank Mixers"]
["Portable","no equation"]
["Mounted","cmount_mix_eq_hcl",{"$f":"IF(D50=0,0,IF(OR(D50>P50,D50<Q50),\"contact vendor\",F50*D50^G50+H50*LN(D50)+I50+J50*EXP(K50*D50)+L50*D50^3+M50*D50^2+N50*D50+O50))","v":0},{"$f":"cmix_size_acid","v":0},"mount_mix_eq",{"$f":"VLOOKUP($E50,eq_table_cl,F$4,FALSE)","v":3220.9800634899998},0.14804462199999999,0,0,0,0,0,0,0,0,4.0999999999999996,0]
["Impeller Mixers","cimp_mix_eq_hcl",0,{"$f":"cmix_size_acid","v":0},"imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,110,0]
["Acid Day Tank Mixers"]
["Portable","no equation"]
["Mounted","dmount_mix_eq_hcl",{"$f":"IF(D54=0,0,IF(OR(D54>P54,D54<Q54),\"contact vendor\",F54*D54^G54+H54*LN(D54)+I54+J54*EXP(K54*D54)+L54*D54^3+M54*D54^2+N54*D54+O54))","v":0},{"$f":"dmix_size_acid","v":0},"mount_mix_eq",{"$f":"VLOOKUP($E54,eq_table_cl,F$4,FALSE)","v":3220.9800634899998},0.14804462199999999,0,0,0,0,0,0,0,0,4.0999999999999996,0]
["Impeller Mixers","dimp_mix_eq_hcl",0,{"$f":"dmix_size_acid","v":0},"imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,110,0]
["Caustic Storage"]
["Plastic/XLPE","pl_cst_eq_naoh",{"$f":"IF(D57=0,0,IF(OR(D57>P57,D57<Q57),\"contact vendor\",F57*D57^G57+H57*LN(D57)+I57+J57*EXP(K57*D57)+L57*D57^3+M57*D57^2+N57*D57+O57))","v":0},{"$f":"NaOH_tank_vol","v":0},"pl_cst_eq",{"$f":"VLOOKUP($E57,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,6601,0]
["Fiberglass","fg_cst_eq_naoh",0,{"$f":"NaOH_tank_vol","v":0},"fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,30001,0]
["Stainless Steel","ss_cst_eq_naoh",0,{"$f":"NaOH_tank_vol","v":0},"ss_cst_eq",57.021589231,0.72932539100000005,0,0,0,0,0,0,0,0,30001,0]
["Heat Tracing","cst_heat_eq",0,{"$f":"NaOH_tank_vol","v":0},"cst_heat_eq",0,0,0,0,0,0,0,2.0171999999999999E-5,0.19870423800000001,2163.4462942790001,30001,0]
["Insulation","cst_insul_eq",0,{"$f":"NaOH_tank_vol","v":0},"cst_insul_eq",21.046077051000001,0.64355877500000003,0,0,0,0,0,0,0,0,30001,0]
["Caustic Day Tanks"]
["Plastic/XLPE","pl_day_eq_naoh",{"$f":"IF(D63=0,0,IF(OR(D63>P63,D63<Q63),\"contact vendor\",F63*D63^G63+H63*LN(D63)+I63+J63*EXP(K63*D63)+L63*D63^3+M63*D63^2+N63*D63+O63))","v":0},{"$f":"day_tank_vol_NaOH","v":0},"pl_cst_eq",{"$f":"VLOOKUP($E63,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,6601,0]
["Fiberglass","fg_day_eq_naoh",0,{"$f":"day_tank_vol_NaOH","v":0},"fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,30001,0]
["Stainless Steel","ss_day_eq_naoh",0,{"$f":"day_tank_vol_NaOH","v":0},"ss_cst_eq",57.021589231,0.72932539100000005,0,0,0,0,0,0,0,0,30001,0]
["Heat Tracing","day_heat_eq",0,{"$f":"day_tank_vol_NaOH","v":0},"cst_heat_eq",0,0,0,0,0,0,0,2.0171999999999999E-5,0.19870423800000001,2163.4462942790001,30001,0]
["Insulation","day_insul_eq",0,{"$f":"day_tank_vol_NaOH","v":0},"cst_insul_eq",21.046077051000001,0.64355877500000003,0,0,0,0,0,0,0,0,30001,0]
["Caustic Storage Tank Mixers"]
["Portable","no equation"]
["Mounted","cmount_mix_eq_naoh",{"$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":0},{"$f":"cmix_size_NaOH","v":0},"mount_mix_eq",{"$f":"VLOOKUP($E70,eq_table_cl,F$4,FALSE)","v":3220.9800634899998},0.14804462199999999,0,0,0,0,0,0,0,0,4.0999999999999996,0]
["Impeller Mixers","cimp_mix_eq_naoh",0,{"$f":"cmix_size_NaOH","v":0},"imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,110,0]
["Caustic Day Tank Mixers"]
["Portable","no equation"]
["Mounted","dmount_mix_eq_naoh",{"$f":"IF(D74=0,0,IF(OR(D74>P74,D74<Q74),\"contact vendor\",F74*D74^G74+H74*LN(D74)+I74+J74*EXP(K74*D74)+L74*D74^3+M74*D74^2+N74*D74+O74))","v":0},{"$f":"dmix_size_NaOH","v":0},"mount_mix_eq",{"$f":"VLOOKUP($E74,eq_table_cl,F$4,FALSE)","v":3220.9800634899998},0.14804462199999999,0,0,0,0,0,0,0,0,4.0999999999999996,0]
["Impeller Mixers","dimp_mix_eq_naoh",0,{"$f":"dmix_size_NaOH","v":0},"imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,110,0]
["Corrosion Chemical Storage"]
["Plastic/XLPE","pl_cst_eq",{"$f":"IF(D77=0,0,IF(OR(D77>P77,D77<Q77),\"contact vendor\",F77*D77^G77+H77*LN(D77)+I77+J77*EXP(K77*D77)+L77*D77^3+M77*D77^2+N77*D77+O77))","v":722.10963979299993},{"$f":"cc_tank_vol","v":10},"pl_cst_eq",{"$f":"VLOOKUP($E77,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,6601,0]
["Fiberglass","fg_cst_eq",923.14886174307935,{"$f":"cc_tank_vol","v":10},"fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,30001,0]
["Stainless Steel","ss_cst_eq",305.7487627098065,{"$f":"cc_tank_vol","v":10},"ss_cst_eq",57.021589231,0.72932539100000005,0,0,0,0,0,0,0,0,30001,0]
["Day Tanks"]
["Plastic/XLPE","pl_day_eq",{"$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":0},{"$f":"day_tank_vol_sh","v":0},"pl_cst_eq",{"$f":"VLOOKUP($E81,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,6601,0]
["Fiberglass","fg_day_eq",0,{"$f":"day_tank_vol_sh","v":0},"fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,30001,0]
["Stainless Steel","ss_day_eq",0,{"$f":"day_tank_vol_sh","v":0},"ss_cst_eq",57.021589231,0.72932539100000005,0,0,0,0,0,0,0,0,30001,0]
["Storage Tank Mixers"]
["Portable","no equation"]
["Mounted","cmount_mix_eq",{"$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":0},{"$f":"cmix_size_sh","v":0},"mount_mix_eq",{"$f":"VLOOKUP($E86,eq_table_cl,F$4,FALSE)","v":3220.9800634899998},0.14804462199999999,0,0,0,0,0,0,0,0,4.0999999999999996,0]
["Impeller Mixers","cimp_mix_eq",0,{"$f":"cmix_size_sh","v":0},"imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,110,0]
["Day Tank Mixers"]
["Portable","no equation"]
["Mounted","dmount_mix_eq",{"$f":"IF(D90=0,0,IF(OR(D90>P90,D90<Q90),\"contact vendor\",F90*D90^G90+H90*LN(D90)+I90+J90*EXP(K90*D90)+L90*D90^3+M90*D90^2+N90*D90+O90))","v":0},{"$f":"dmix_size_sh","v":0},"mount_mix_eq",{"$f":"VLOOKUP($E90,eq_table_cl,F$4,FALSE)","v":3220.9800634899998},0.14804462199999999,0,0,0,0,0,0,0,0,4.0999999999999996,0]
["Impeller Mixers","dimp_mix_eq",0,{"$f":"dmix_size_sh","v":0},"imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,110,0]
["Piping"]
["Process Piping"]
["Ductile Iron","di_pipe_eq_in",{"$f":"IF(D94=0,0,IF(OR(D94>P94,D94<Q94),\"contact vendor\",F94*D94^G94+H94*LN(D94)+I94+J94*EXP(K94*D94)+L94*D94^3+M94*D94^2+N94*D94+O94))","v":"contact vendor"},{"$f":"proc_pipe_diam","v":1.5},"di_pipe_eq",{"$f":"VLOOKUP($E94,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,1.3009082E-2,-0.63853567099999997,18.152542467,11.056607186999999,48.1,4]
["CPVC","cpvc_pipe_eq_in",7.0133117284999997,{"$f":"proc_pipe_diam","v":1.5},"cpvc_pipe_eq",0,0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_in",2.8476762667499997,{"$f":"proc_pipe_diam","v":1.5},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_in",70.275248902124986,{"$f":"proc_pipe_diam","v":1.5},"ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,48.1,0]
["Steel","st_pipe_eq_in",30.206561511164892,{"$f":"proc_pipe_diam","v":1.5},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Influent and Treated Water Piping"]
["Ductile Iron","di_pipe_eq_head",{"$f":"IF(D100=0,0,IF(OR(D100>P100,D100<Q100),\"contact vendor\",F100*D100^G100+H100*LN(D100)+I100+J100*EXP(K100*D100)+L100*D100^3+M100*D100^2+N100*D100+O100))","v":"contact vendor"},{"$f":"in_out_pipe_diam","v":1.5},"di_pipe_eq",{"$f":"VLOOKUP($E100,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,1.3009082E-2,-0.63853567099999997,18.152542467,11.056607186999999,48.1,4]
["CPVC","cpvc_pipe_eq_head",7.0133117284999997,{"$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_head",2.8476762667499997,{"$f":"in_out_pipe_diam","v":1.5},"pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,48.1,0]
["Stainless Steel","ss_pipe_eq_head",70.275248902124986,{"$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_head",30.206561511164892,{"$f":"in_out_pipe_diam","v":1.5},"st_pipe_eq",20.769417377,0.92382198999999998,0,0,0,0,0,0,0,0,48.1,0]
["Bypass Piping"]
["CPVC","cpvc_pipe_eq_bp",{"$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":0},{"$f":"bp_pipe_diam","v":0},"cpvc_pipe_eq",{"$f":"VLOOKUP($E106,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_bp",0,{"$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]
["Air Piping"]
["CPVC","cpvc_pipe_eq_air",{"$f":"IF(D111=0,0,IF(OR(D111>P111,D111<Q111),\"contact vendor\",F111*D111^G111+H111*LN(D111)+I111+J111*EXP(K111*D111)+L111*D111^3+M111*D111^2+N111*D111+O111))","v":7.0133117284999997},{"$f":"air_pipe_diam","v":1.5},"cpvc_pipe_eq",{"$f":"VLOOKUP($E111,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_air",2.8476762667499997,{"$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]
["Hydrochloric Acid Feed Piping"]
["CPVC","cpvc_pipe_eq_hcl",{"$f":"IF(D116=0,0,IF(OR(D116>P116,D116<Q116),\"contact vendor\",F116*D116^G116+H116*LN(D116)+I116+J116*EXP(K116*D116)+L116*D116^3+M116*D116^2+N116*D116+O116))","v":2.5933440824999998},{"$f":"HCl_pipe_diam","v":0.5},"cpvc_pipe_eq",{"$f":"VLOOKUP($E116,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_hcl",1.8524848787500001,{"$f":"HCl_pipe_diam","v":0.5},"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_hcl",16.358070217374998,{"$f":"HCl_pipe_diam","v":0.5},"ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,48.1,0]
["Sodium Hydroxide Feed Piping"]
["CPVC","cpvc_pipe_eq_naoh",{"$f":"IF(D120=0,0,IF(OR(D120>P120,D120<Q120),\"contact vendor\",F120*D120^G120+H120*LN(D120)+I120+J120*EXP(K120*D120)+L120*D120^3+M120*D120^2+N120*D120+O120))","v":2.5933440824999998},{"$f":"NaOH_pipe_diam","v":0.5},"cpvc_pipe_eq",{"$f":"VLOOKUP($E120,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_naoh",1.8524848787500001,{"$f":"NaOH_pipe_diam","v":0.5},"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_naoh",16.358070217374998,{"$f":"NaOH_pipe_diam","v":0.5},"ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,48.1,0]
["Corrosion Chemical Feed Piping"]
["CPVC","cpvc_pipe_eq_cc",{"$f":"IF(D124=0,0,IF(OR(D124>P124,D124<Q124),\"contact vendor\",F124*D124^G124+H124*LN(D124)+I124+J124*EXP(K124*D124)+L124*D124^3+M124*D124^2+N124*D124+O124))","v":2.5933440824999998},{"$f":"cc_pipe_diam","v":0.5},"cpvc_pipe_eq",{"$f":"VLOOKUP($E124,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,6.5072480000000002E-3,0.74408816600000005,2.9106427579999998,0.95118725599999998,18.100000000000001,0]
["PVC","pvc_pipe_eq_cc",1.8524848787500001,{"$f":"cc_pipe_diam","v":0.5},"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_cc",16.358070217374998,{"$f":"cc_pipe_diam","v":0.5},"ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,48.1,0]
["Valves"]
["Motor/Air Operated (on/off)"]
["Polypropylene/PVC - Process","pp_mov_eq_in",{"$f":"IF(D129=0,0,IF(OR(D129>P129,D129<Q129),\"contact vendor\",F129*D129^G129+H129*LN(D129)+I129+J129*EXP(K129*D129)+L129*D129^3+M129*D129^2+N129*D129+O129))","v":787.01404038367423},{"$f":"tank_valve_size","v":1.5},{"$f":"IF(D129>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},{"$f":"VLOOKUP($E129,eq_table_cl,F$4,FALSE)","v":0},0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - Process","ss_mov_eq_in",1470.6040464835,{"$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_in",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},{"$f":"IF(D132>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - Air","ss_mov_eq_air",1470.6040464835,{"$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,{"$f":"air_valve_size","v":1.5},"ci_mov_eq",0,0,0,0,0,0,0,0,1304.6120832720001,-1165.0485677490001,48.1,1]
["Polypropylene/PVC - Hydrochloric Acid","pp_mov_eq_hcl",656.06319532697046,{"$f":"HCl_valve_size","v":0.5},{"$f":"IF(D135>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - Hydrochloric Acid","ss_mov_eq_hcl",1419.4889475299999,{"$f":"HCl_valve_size","v":0.5},"ss_mov_eq",0,0,0,0,0,0,1.4813451259999999,44.575825872999999,-42.850924452000001,1429.5852851469999,48.1,0]
["Polypropylene/PVC - Sodium Hydroxide","pp_mov_eq_naoh",656.06319532697046,{"$f":"NaOH_valve_size","v":0.5},{"$f":"IF(D137>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 - Sodium Hydroxide","ss_mov_eq_naoh",1419.4889475299999,{"$f":"NaOH_valve_size","v":0.5},"ss_mov_eq",0,0,0,0,0,0,1.4813451259999999,44.575825872999999,-42.850924452000001,1429.5852851469999,48.1,0]
["Polypropylene/PVC - Corrosion Chemical","pp_mov_eq_cc",656.06319532697046,{"$f":"cc_valve_size","v":0.5},{"$f":"IF(D139>12,\"pp_mov_eq_large\",\"pp_mov_eq_small\")","v":"pp_mov_eq_small"},0,0,0,0,599.000620282,0.18198897,0,0,0,0,12,0]
["Stainless Steel - Corrosion Chemical","ss_mov_eq_cc",1419.4889475299999,{"$f":"cc_valve_size","v":0.5},"ss_mov_eq",0,0,0,0,0,0,1.4813451259999999,44.575825872999999,-42.850924452000001,1429.5852851469999,48.1,0]
["Polypropylene/PVC - Bypass","pp_mov_eq_bp",0,{"$f":"bypass_valve_size","v":0},{"$f":"IF(D141>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",{"$f":"IF(D145=0,0,IF(OR(D145>P145,D145<Q145),\"contact vendor\",F145*D145^G145+H145*LN(D145)+I145+J145*EXP(K145*D145)+L145*D145^3+M145*D145^2+N145*D145+O145))","v":207.84914633800003},{"$f":"in_valve_size","v":1.5},{"$f":"IF(D145>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},{"$f":"VLOOKUP($E145,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(D147>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_in",207.84914633800003,{"$f":"tank_valve_size","v":1.5},{"$f":"IF(D148>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_in",395.88087320259683,{"$f":"tank_valve_size","v":1.5},"ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Cast Iron - Process","ci_man_eq_in",338.97867757464161,{"$f":"tank_valve_size","v":1.5},{"$f":"IF(D150>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},221.77653215199999,1.0463710340000001,0,0,0,0,0,0,0,0,12,1]
["Polypropylene/PVC - Air","pp_man_eq_air",207.84914633800003,{"$f":"air_valve_size","v":1.5},{"$f":"IF(D151>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Stainless Steel - Air","ss_man_eq_air",395.88087320259683,{"$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_man_eq_air",338.97867757464161,{"$f":"air_valve_size","v":1.5},{"$f":"IF(D153>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 - Hydrochloric Acid","pp_man_eq_hcl",138.55577029,{"$f":"HCl_valve_size","v":0.5},{"$f":"IF(D154>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 - Hydrochloric Acid","ss_man_eq_hcl",143.17039505495234,{"$f":"HCl_valve_size","v":0.5},"ss_man_eq",{"$f":"VLOOKUP($E155,eq_table_cl,F$4,FALSE)","v":271.98316458599999},0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Polypropylene/PVC - Sodium Hydroxide","pp_man_eq_naoh",138.55577029,{"$f":"NaOH_valve_size","v":0.5},{"$f":"IF(D156>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Stainless Steel - Sodium Hydroxide","ss_man_eq_naoh",143.17039505495234,{"$f":"NaOH_valve_size","v":0.5},"ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Polypropylene/PVC - Corrosion Chemical","pp_man_eq_cc",138.55577029,{"$f":"cc_valve_size","v":0.5},{"$f":"IF(D158>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 - Corrosion Chemical","ss_man_eq_cc",143.17039505495234,{"$f":"cc_valve_size","v":0.5},"ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,12.1,0]
["Polypropylene/PVC - Bypass","pp_man_eq_bp",0,{"$f":"bypass_valve_size","v":0},{"$f":"IF(D160>12,\"pp_man_eq_large\",\"pp_man_eq_small\")","v":"pp_man_eq_small"},0,0,0,0,0,0,0,12.117823524,45.057729000000002,112.997449909,12,0]
["Stainless Steel - Bypass","ss_man_eq_bp",0,{"$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(D162>12,\"ci_bfv_eq_large\",\"ci_bfv_eq_small\")","v":"ci_bfv_eq_small"},221.77653215199999,1.0463710340000001,0,0,0,0,0,0,0,0,12,1]
["Check Valves"]
["Polypropylene/PVC - Hydrochloric Acid","pp_chv_eq_hcl",{"$f":"IF(D164=0,0,IF(OR(D164>P164,D164<Q164),\"contact vendor\",F164*D164^G164+H164*LN(D164)+I164+J164*EXP(K164*D164)+L164*D164^3+M164*D164^2+N164*D164+O164))","v":76.119009675249998},{"$f":"HCl_valve_size","v":0.5},"pp_chv_eq",{"$f":"VLOOKUP($E164,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Stainless Steel - Hydrochloric Acid","ss_chv_eq_hcl",218.40374976175002,{"$f":"HCl_valve_size","v":0.5},"ss_chv_eq",0,0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,48.1,0]
["Polypropylene/PVC - Sodium Hydroxide","pp_chv_eq_naoh",76.119009675249998,{"$f":"NaOH_valve_size","v":0.5},"pp_chv_eq",0,0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Stainless Steel - Sodium Hydroxide","ss_chv_eq_naoh",218.40374976175002,{"$f":"NaOH_valve_size","v":0.5},"ss_chv_eq",0,0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,48.1,0]
["Polypropylene/PVC - Corrosion Chemical","pp_chv_eq_cc",76.119009675249998,{"$f":"cc_valve_size","v":0.5},"pp_chv_eq",0,0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Stainless Steel - Corrosion Chemical","ss_chv_eq_cc",218.40374976175002,{"$f":"cc_valve_size","v":0.5},"ss_chv_eq",0,0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,48.1,0]
["Polypropylene/PVC - Influent and Treated Water","pp_chv_eq_in",177.82749945525001,{"$f":"in_valve_size","v":1.5},"pp_chv_eq",0,0,0,0,0,0,0,23.867181313,53.974127154000001,43.165150769999997,12.1,0]
["Stainless Steel - Influent and Treated Water","ss_chv_eq_in",492.67348989575004,{"$f":"in_valve_size","v":1.5},"ss_chv_eq",0,0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,48.1,0]
["Cast Iron - Influent and Treated Water","ci_chv_eq_in","contact vendor",{"$f":"in_valve_size","v":1.5},"ci_chv_eq",0,0,0,0,0,0,3.240756524,50.118205304,-32.545647099999996,553.63390991000006,24.1,2]
["Polypropylene/PVC - bypass","pp_chv_eq_bp",0,{"$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"]
["Water Flow Meters"]
["Orifice Plate","op_fm_eq_in",{"$f":"IF(D178=0,0,IF(OR(D178>P178,D178<Q178),\"contact vendor\",F178*D178^G178+H178*LN(D178)+I178+J178*EXP(K178*D178)+L178*D178^3+M178*D178^2+N178*D178+O178))","v":1481.2586202528748},{"$f":"in_meter_size","v":1.5},"op_fm_eq",{"$f":"VLOOKUP($E178,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",{"$f":"IF(D183=0,0,IF(OR(D183>P183,D183<Q183),\"contact vendor\",F183*D183^G183+H183*LN(D183)+I183+J183*EXP(K183*D183)+L183*D183^3+M183*D183^2+N183*D183+O183))","v":1481.2586202528748},{"$f":"proc_meter_size","v":1.5},"op_fm_eq",{"$f":"VLOOKUP($E183,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",{"$f":"IF(D188=0,0,IF(OR(D188>P188,D188<Q188),\"contact vendor\",F188*D188^G188+H188*LN(D188)+I188+J188*EXP(K188*D188)+L188*D188^3+M188*D188^2+N188*D188+O188))","v":0},{"$f":"GAC_bed_size","v":0},"og_gac_eq",{"$f":"VLOOKUP($E188,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>P195,P195,GAC)","v":0},"gac_eq",0,0,0,0,2.101628083,-5.6370000000000004E-6,0,0,0,0,40000,0]
["Retrofit Equipment"]
["Replacement Blowers"]
["Centrifugal","r_cent_blow_eq",{"$f":"IF(D198=0,0,IF(OR(D198>P198,D198<Q198),\"contact vendor\",F198*D198^G198+H198*LN(D198)+I198+J198*EXP(K198*D198)+L198*D198^3+M198*D198^2+N198*D198+O198))","v":14544.707748401877},{"$f":"r_Q_Blower","v":50.975104950000002},"cent_blow_eq",{"$f":"VLOOKUP($E198,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,1.8184989999999999E-3,21.826583741,13427.370052184,5001,0]
["Positive Displacement","r_pd_blow_eq",12673.455823332135,{"$f":"r_Q_Blower","v":50.975104950000002},"pd_blow_eq",0,0,0,0,0,0,0,-1.863331E-3,32.708272098999998,11010.990013891,5001,0]
["Additional Packing","no equation"]
["Incremental Aeration Tower Useage (Opportunity Cost)"]
["Stainless Steel","r_ss_shell_eq",{"$f":"IF(D202=0,0,IF(OR(D202>P202,D202<Q202),\"contact vendor\",F202*D202^G202+H202*LN(D202)+I202+J202*EXP(K202*D202)+L202*D202^3+M202*D202^2+N202*D202+O202))","v":33897.857925483026},{"$f":"r_col_vol","v":179.22824937301101},"ss_shell_eq",{"$f":"VLOOKUP($E202,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,6.3392000000000006E-5,3.6172161639999998,33247.514278463001,44520,0]
["Incremental cost","r_ss_shell_inc",{"$f":"IF(r_ss_shell_eq=\"contact vendor\",\"contact vendor\",IF(curve=1,r_ss_shell_eq,VLOOKUP(r_col_vol,ss_shell_cost_cl,3))-OUTPUT!I37)","v":0}]
["Fiberglass","r_fg_shell_eq",{"$f":"IF(D204=0,0,IF(OR(D204>P204,D204<Q204),\"contact vendor\",F204*D204^G204+H204*LN(D204)+I204+J204*EXP(K204*D204)+L204*D204^3+M204*D204^2+N204*D204+O204))","v":27368.512862186086},{"$f":"r_col_vol","v":179.22824937301101},"fg_shell_eq",{"$f":"VLOOKUP($E204,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,3.5542E-5,2.215509688,26970.28923201,44520,0]
["Incremental cost","r_fg_shell_inc",{"$f":"IF(r_fg_shell_eq=\"contact vendor\",\"contact vendor\",IF(curve=1,r_fg_shell_eq,VLOOKUP(r_col_vol,fg_shell_cost_cl,3))-OUTPUT!I38)","v":0}]
["Aluminum","r_al_shell_eq",{"$f":"IF(D206=0,0,IF(OR(D206>P206,D206<Q206),\"contact vendor\",F206*D206^G206+H206*LN(D206)+I206+J206*EXP(K206*D206)+L206*D206^3+M206*D206^2+N206*D206+O206))","v":27746.524497353224},{"$f":"r_col_vol","v":179.22824937301101},"al_shell_eq",{"$f":"VLOOKUP($E206,eq_table_cl,F$4,FALSE)","v":0},0,0,0,0,0,0,4.2222000000000003E-5,2.7631143530000002,27249.940061648002,44520,0]
["Incremental cost","r_al_shell_inc",{"$f":"IF(r_al_shell_eq=\"contact vendor\",\"contact vendor\",IF(curve=1,r_al_shell_eq,VLOOKUP(r_col_vol,al_shell_cost_cl,3))-OUTPUT!I39)","v":0}]
[]
["O&M Chemicals"]
["Virgin GAC","replace_gac_eq",{"$f":"IF(D210=0,0,IF(OR(D210>P210,D210<Q210),\"contact vendor\",F210*D210^G210+H210*LN(D210)+I210+J210*EXP(K210*D210)+L210*D210^3+M210*D210^2+N210*D210+O210))","v":0},{"$f":"IF(GAC_makeup>P210,P210,GAC_makeup)","v":0},"gac_eq",{"$f":"VLOOKUP($E210,eq_table_cl,F$4,FALSE)","v":0},0,0,0,2.101628083,-5.6370000000000004E-6,0,0,0,0,40000,0]
["Off-site GAC reactivation","off_regen_eq",0,{"$f":"IF(regen_yr>P211,P211,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",{"$f":"IF(D214=0,0,IF(OR(D214>P214,D214<Q214),\"contact vendor\",F214*D214^G214+H214*LN(D214)+I214+J214*EXP(K214*D214)+L214*D214^3+M214*D214^2+N214*D214+O214))","v":115.23397278350528},{"$f":"total_fp","v":40},"bldg_lo_eq",{"$f":"VLOOKUP($E214,eq_table_cl,F$4,FALSE)","v":163.72087260199999},-9.5204622000000003E-2,0,0,0,0,0,0,0,0,200000.1,0]
["Medium Quality Structure","bldg_mid_eq_1",138.84225970583284,{"$f":"total_fp","v":40},"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",228.52784875780114,{"$f":"total_fp","v":40},"bldg_hi_eq",378.41221851,-0.13671524199999999,0,0,0,0,0,0,0,0,200000.1,0]
["Heating System"]
["Electric resistance","hvac_elec_eq_1",{"$f":"IF(D218=0,0,IF(OR(D218>P218,D218<Q218),\"contact vendor\",F218*D218^G218+H218*LN(D218)+I218+J218*EXP(K218*D218)+L218*D218^3+M218*D218^2+N218*D218+O218))","v":2875.5438199445434},{"$f":"build1_heat_mbh/build1_zones","v":3.3115264285725607},"hvac_elec_eq",{"$f":"VLOOKUP($E218,eq_table_cl,F$4,FALSE)","v":1144.4973268870001},0.76939132899999996,0,0,0,0,0,0,0,0,6148.1,0]
["Natural gas non-condensing furnace","hvac_gas_non_eq_1",2174.0149247062718,{"$f":"build1_heat_mbh/build1_zones","v":3.3115264285725607},"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",2174.0149247062718,{"$f":"build1_heat_mbh/build1_zones","v":3.3115264285725607},"hvac_gas_eq",884.952743048,0.75061779799999995,0,0,0,0,0,0,0,0,5032.1000000000004,0]
["Standard efficiency oil furnace","hvac_oil_std_eq_1",2741.7363138118435,{"$f":"build1_heat_mbh/build1_zones","v":3.3115264285725607},"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",2741.7363138118435,{"$f":"build1_heat_mbh/build1_zones","v":3.3115264285725607},"hvac_oil_mid_eq",1161.335000027,0.71739984700000003,0,0,0,0,0,0,0,0,3350.1,0]
["Cooling System"]
["Air conditioning system","hvac_ac_eq_1",{"$f":"IF(D224=0,0,IF(OR(D224>P224,D224<Q224),\"contact vendor\",F224*D224^G224+H224*LN(D224)+I224+J224*EXP(K224*D224)+L224*D224^3+M224*D224^2+N224*D224+O224))","v":163.71598032484309},{"$f":"build1_cooling_tons/build1_zones","v":8.761225126799381E-2},"hvac_ac_eq",{"$f":"VLOOKUP($E224,eq_table_cl,F$4,FALSE)","v":2490.0166433280001},1.117904172,0,0,0,0,0,0,0,0,113.33,0]
["Heat pump","hvac_hp_eq_1",994.32320891959239,{"$f":"build1_cooling_tons/build1_zones","v":8.761225126799381E-2},{"$f":"IF(D225>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":24,"n_rows":70,"n_cols":17,"rows_kept":70,"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"]
["al_shell_eq",0,0,0,0,0,0,0,4.2222000000000003E-5,2.7631143530000002,27249.940061648002,2.4286845008299411E-2,null," 1/25/2023 2:32:00 PM",0.99731219395380533,44520,0]
["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]
["cst_heat_eq",0,0,0,0,0,0,0,2.0171999999999999E-5,0.19870423800000001,2163.4462942790001,0.11129269293675889,null," 1/13/2023 11:43:02 AM",0.89312285324987883,30001,0]
["cst_insul_eq",21.046077051000001,0.64355877500000003,0,0,0,0,0,0,0,0,5.7718878460621133E-2,null," 1/13/2023 11:42:30 AM",0.98973564414699278,30001,0]
["di_pipe_eq",0,0,0,0,0,0,1.3009082E-2,-0.63853567099999997,18.152542467,11.056607186999999,8.2838949266919329E-2,null," 1/13/2023 3:31:40 PM",0.99257213725669535,48.1,4]
["fg_cst_eq",259.35532937099998,0.55137656199999996,0,0,0,0,0,0,0,0,0.37258732877875211,null," 1/13/2023 11:28:39 AM",0.65985747035876607,30001,0]
["fg_shell_eq",0,0,0,0,0,0,0,3.5542E-5,2.215509688,26970.28923201,0.16148587325114167,null," 1/25/2023 2:31:34 PM",0.91578857105485811,44520,0]
["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]
["imp_mix_eq",0,0,0,0,0,0,0,0,1053.0249738949999,4010.0161733059999,6.537073818864049E-2,null," 1/23/2023 12:37:02 PM",0.9846598234923809,110,0]
["mag_fm_eq",0,0,0,0,0,0,8.7416773000000003E-2,3.727367106,488.19409208000002,3103.652214921,0.15420855763774652,null," 1/23/2023 12:59:50 PM",0.95974019025607282,36.1,0]
["mount_mix_eq",3220.9800634899998,0.14804462199999999,0,0,0,0,0,0,0,0,0.10096714189868675,null," 1/23/2023 12:36:43 PM",0.57579712716736775,4.0999999999999996,0]
["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]
["pd_blow_eq",0,0,0,0,0,0,0,-1.863331E-3,32.708272098999998,11010.990013891,0.21094164204140325,null," 1/23/2023 11:25:57 AM",0.97594209343125771,5001,0]
["pl_cst_eq",0,0,0,0,0,0,0,1.89841E-4,1.125069329,710.83996240299996,0.19181540196500685,null," 1/13/2023 11:24:17 AM",0.9665490920876908,6601,0]
["pl_ldist_eq",0,0,0,0,0,0,13.065267088000001,-327.27557337000002,6898.1722292089999,4603.4770573469996,3.7240352304858546E-2,null," 1/25/2023 2:32:58 PM",0.99958632344056619,10.51,0]
["pl_redist_eq",0,0,0,0,0,0,0,0,4730.3013059280001,5604.4251188990002,5.9409229539683979E-2,null," 1/25/2023 2:33:25 PM",0.98082703158377627,10.51,0]
["pl_splate_eq",0,0,0,0,0,0,0,19.420740307999999,8307.1794644040001,1748.8524446629999,3.3607684171170021E-2,null," 1/25/2023 2:32:31 PM",0.999309011802748,10.51,0]
["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]
["pump_eq",0,0,0,0,0,0,0,-6.7002999999999995E-4,14.809014980000001,4093.494684836,0.16787720556525074,null," 1/17/2023 11:35:59 AM",0.95812431183124169,10001,0]
["pvc_empump_eq",0,0,0,0,1147.9723958510001,5.4740779000000003E-2,0,0,0,0,0.39676137270947814,null," 1/17/2023 12:05:11 PM",0.62162919975925868,21.01,0]
["pvc_mmpump_eq",0,0,0,0,0,0,5.8459699999999996E-4,-0.31291286000000001,58.800444323000001,3000.5306602579999,5.9121223134457057E-2,null," 1/17/2023 12:20:25 PM",0.95805697100435294,132.01,0]
["pvc_pipe_eq",0,0,0,0,0,0,0,9.7106987000000006E-2,0.800977414,1.427719425,0.19469475172443332,null," 1/13/2023 3:33:26 PM",0.99750218963449888,48.1,0]
["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_chv_eq",0,0,0,0,0,0,0,43.739370735000001,186.790998664,114.073407746,0.22117751729640323,null," 1/17/2023 11:03:14 AM",0.98072611838110124,48.1,0]
["ss_cst_eq",57.021589231,0.72932539100000005,0,0,0,0,0,0,0,0,6.872076181729754E-2,null," 1/13/2023 11:27:47 AM",0.99494997588312595,30001,0]
["ss_empump_eq",2305.9222008940001,0.140989643,0,0,0,0,0,0,0,0,0.19379304652600138,null," 1/17/2023 12:17:46 PM",0.40093386922936991,21.01,0]
["ss_ldist_eq",0,0,0,0,0,0,79.844252342999994,-952.89006189899999,5008.815025889,1952.1949370519999,5.6030415538344654E-2,null," 1/25/2023 2:32:46 PM",0.99762868596728838,10.51,0]
["ss_man_eq",271.98316458599999,0.92578415199999997,0,0,0,0,0,0,0,0,0.19376804452462798,null," 1/17/2023 10:07:57 AM",0.8807162518733741,12.1,0]
["ss_mmpump_eq",0,0,0,0,0,0,0,-0.19761578099999999,60.928056216999998,3430.8004552430002,5.3382527173068531E-2,null," 1/17/2023 12:20:38 PM",0.97321402756132269,132.01,0]
["ss_mov_eq",0,0,0,0,0,0,1.4813451259999999,44.575825872999999,-42.850924452000001,1429.5852851469999,0.27548354444948392,null," 1/17/2023 9:46:38 AM",0.93859465845858792,48.1,0]
["ss_pipe_eq",0,0,0,0,0,0,4.8585111E-2,-2.5845256220000001,58.928328317999998,-12.466035675000001,0.25605913422579951,null," 1/13/2023 3:33:57 PM",0.93646598728443631,48.1,0]
["ss_redist_eq",0,0,0,0,0,0,21.605491704999999,-407.36990282900001,4108.1290831059996,2196.934130309,2.0437375873802011E-2,null," 1/25/2023 2:33:11 PM",0.99966757943818396,10.51,0]
["ss_shell_eq",0,0,0,0,0,0,0,6.3392000000000006E-5,3.6172161639999998,33247.514278463001,0.15203788060844597,null," 1/25/2023 2:31:24 PM",0.86814992118973988,44520,0]
["ss_splate_eq",0,0,0,0,0,0,0,-85.223348118000004,1985.165239448,1506.155324457,0.11269102765121369,null," 1/25/2023 2:32:19 PM",0.97362515239673442,10.51,0]
["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":25,"n_rows":1534,"n_cols":7,"rows_kept":1534,"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"]
[]
["bls1072","Aluminum Tower- Shell only"]
[23,"Size needed (gal)","Size selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["al_shell_cost_cl",0,564,28613.062316382184,25,20]
[null,565,1903,33455.069918634552,25,20]
[null,1904,6755,46264.673612495972,25,20]
[null,6756,17295,90143.8749257741,25,20]
[null,17296,21890,110064.16961238249,25,20]
[null,21981,27024,129471.80679419299,25,20]
[null,27025,"contact vendor","contact vendor",25,20]
[]
[]
["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]
[]
[]
["BCI","Backfill and Compaction"]
[3,null,null,"Avg. Unit Cost (per cy)","Useful Life (large)","Useful Life (small)"]
["backfill_cost_cl",0,0,18.649999999999999,"N/A","N/A"]
[]
[]
["CCI","Pipe bedding costs (crushed stone and sand)"]
[2,null,null,"Avg. Unit Cost (per day)","Useful Life (large)","Useful Life (small)"]
["bedding_cost_cl",0,0,45.35,"N/A","N/A"]
[]
[]
["bore_rig_cost",0,0,2650,"N/A","N/A"]
[null,"Borings, cased borings in earth, w/samples, 2.5\" dia",null,"Avg. Unit Cost (per lf)","Useful Life (large)","Useful Life (small)"]
["bore_cost_cl",0,0,64,"N/A","N/A"]
[]
[]
["stake_out_cost",0,0,1475,"N/A","N/A"]
[null,"Borings, drawings showing boring details",null,"Avg. Unit Cost (per job)","Useful Life (large)","Useful Life (small)"]
["bore_draw_cost_cl",0,0,425,"N/A","N/A"]
[]
[]
["bore_report_cost",0,0,970,"N/A","N/A"]
[null,"Borings, mobilization and demobilization, minimum",null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["bore_mob_cost_cl",0,0,660,"N/A","N/A"]
[]
[]
["bore_draw_cost",0,0,425,"N/A","N/A"]
[null,"Borings, report and recommendations from P.E.",null,"Avg. Unit Cost (per job)","Useful Life (large)","Useful Life (small)"]
["bore_report_cost_cl",0,0,970,"N/A","N/A"]
[]
[]
["bore_mob_cost",0,0,660,"N/A","N/A"]
[null,"Borings, drill rig and crew with truck mounted auger",null,"Avg. Unit Cost (per day)","Useful Life (large)","Useful Life (small)"]
["bore_rig_cost_cl",0,0,2650,"N/A","N/A"]
[]
[]
["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]
[]
[]
["bls061","Chemical Costs"]
[11,"Chemical","Units","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["chem_cost_cl","Acetic Acid","lb",0.25892298275361592,"N/A","N/A"]
[null,"Aluminum Sulfate (alum)","ton",379.67249647750987,"N/A","N/A"]
[null,"Ammonium Chloride","lb",0.98400176743500989,"N/A","N/A"]
[null,"Antiscalant - Basic","lb",2.935905987838364,"N/A","N/A"]
[null,"Antiscalant - Premium","lb",4.298511395790559,"N/A","N/A"]
[null,"Calcium Hydroxide (Lime) - Large Qty","lb",0.14933365711760807,"N/A","N/A"]
[null,"Calcium Hydroxide (Lime) - Small Qty","lb",0.25092360451306417,"N/A","N/A"]
[null,"Calcium Hypochlorite - Large Qty","lb",1.8076509548824649,"N/A","N/A"]
[null,"Calcium Hypochlorite - Small Qty","lb",3.0195931290952047,"N/A","N/A"]
[null,"Calcium Oxide (Quicklime)","ton",292.14602474409008,"N/A","N/A"]
[null,"Citric Acid (food grade)","lb",1.2847889581924627,"N/A","N/A"]
[null,"Ethanol","gal",4.5669105752706649,"N/A","N/A"]
[null,"Ferric Chloride","lb",0.16017416334156323,"N/A","N/A"]
[null,"Ferric Sulfate","lb",0.14204018747082317,"N/A","N/A"]
[null,"Ferrous Sulfate - Large Qty","lb",1.4750000000000001,"N/A","N/A"]
[null,"Ferrous Sulfate - Mid Qty","lb",1.1012,"N/A","N/A"]
[null,"Ferrous Sulfate - Small Qty","lb",0.91449999999999998,"N/A","N/A"]
[null,"Hydrochloric Acid - Large Qty","lb",0.49255463949257372,"N/A","N/A"]
[null,"Hydrochloric Acid - Mid Qty","lb",0.57004275858817965,"N/A","N/A"]
[null,"Hydrochloric Acid - Small Qty","lb",0.93372617539628344,"N/A","N/A"]
[null,"Hydrogen Peroxide - Large Qty","lb",0.3172018248175183,"N/A","N/A"]
[null,"Hydrogen Peroxide - Small Qty","lb",0.47022883285981981,"N/A","N/A"]
[null,"Liquid Oxygen - Large Qty","ton",78.476632289948313,"N/A","N/A"]
[null,"Liquid Oxygen - Mid Qty","ton",361.7648758605846,"N/A","N/A"]
[null,"Liquid Oxygen - Small Qty","ton",811.40046895446164,"N/A","N/A"]
[null,"Membrane Cleaner - High pH Detergent","gal",44.177656959004025,"N/A","N/A"]
[null,"Membrane Cleaner - Low pH Sulfate Control","gal",38.525745847892914,"N/A","N/A"]
[null,"Phosphoric Acid 75% - Large Qty","lb",0.65600897434378369,"N/A","N/A"]
[null,"Phosphoric Acid 75% - Mid Qty","lb",0.74193129494261945,"N/A","N/A"]
[null,"Phosphoric Acid 75% - Small Qty","lb",0.84674242280285039,"N/A","N/A"]
[null,"Phosphoric Acid 36% - Large Qty","lb",0.33234317417601811,"N/A","N/A"]
[null,"Phosphoric Acid 36% - Small Qty","lb",0.81370650744184447,"N/A","N/A"]
[null,"Polyaluminum Chloride - Large Qty","lb",0.20438225614058614,"N/A","N/A"]
[null,"Polyaluminum Chloride - Small Qty","lb",0.40812805824157544,"N/A","N/A"]
[null,"Polymers","lb",0.74137399196238118,"N/A","N/A"]
[null,"Potassium Permanganate","lb",2.3881161426276218,"N/A","N/A"]
[null,"Sodium Bicarbonate","lb",0.42575032116788325,"N/A","N/A"]
[null,"Sodium Bisulfite","lb",0.48694420796818616,"N/A","N/A"]
[null,"Sodium Carbonate (soda ash)","lb",0.38999349762688967,"N/A","N/A"]
[null,"Sodium Chloride - Large Qty","lb",0.10445948132048184,"N/A","N/A"]
[null,"Sodium Chloride - Mid Qty","lb",0.21448163524559982,"N/A","N/A"]
[null,"Sodium Chloride - Small Qty","lb",0.28961344000739103,"N/A","N/A"]
[null,"Sodium Chlorite 25.0% Solution","lb",0.87543886696652329,"N/A","N/A"]
[null,"Sodium Chlorite 7.5% Solution","lb",0.48591449775627299,"N/A","N/A"]
[null,"Sodium Hexametaphosphate","lb",0.68255791765637375,"N/A","N/A"]
[null,"Sodium Hydroxide 50% - Large Qty","lb",0.21325228017050835,"N/A","N/A"]
[null,"Sodium Hydroxide 50% - Mid Qty","lb",0.2558351123249763,"N/A","N/A"]
[null,"Sodium Hydroxide 50% - Small Qty","lb",0.31827794416978772,"N/A","N/A"]
[null,"Sodium Hydroxide 25% - Large Qty","lb",0.12531949821201241,"N/A","N/A"]
[null,"Sodium Hydroxide 25% - Mid Qty","lb",0.15728565790356952,"N/A","N/A"]
[null,"Sodium Hydroxide 25% - Small Qty","lb",0.17978347397804662,"N/A","N/A"]
[null,"Sodium Hypochlorite - Large Qty","gal",1.0111282050615207,"N/A","N/A"]
[null,"Sodium Hypochlorite - Mid Qty","gal",1.3708025989562564,"N/A","N/A"]
[null,"Sodium Hypochlorite - Small Qty","gal",1.7203222705757928,"N/A","N/A"]
[null,"Sulfuric Acid - Large Qty","lb",0.13709828619050735,"N/A","N/A"]
[null,"Sulfuric Acid - Small Qty","lb",0.19509817893903403,"N/A","N/A"]
[null,"Tetrasodium Pyrophosphate","lb",8.3511491937189888,"N/A","N/A"]
[null,"Zinc Orthophosphate - Large Qty","gal",6.3109223358010995,"N/A","N/A"]
[null,"Zinc Orthophosphate - Mid Qty","gal",8.0362899049881236,"N/A","N/A"]
[null,"Zinc Orthophosphate - Small Qty","gal",10.748262798053529,"N/A","N/A"]
[]
[]
["bls1149","Cast Iron Manual Valves"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ci_bfv_cost_cl",0,2,382.59443243243237,25,20]
[null,2.1,2.5,465.81371999999999,25,20]
[null,2.6,3,985.99555274261604,25,20]
[null,3.1,4,1175,25,20]
[null,4.0999999999999996,8,1725,25,20]
[null,8.1,12,2875,25,20]
["ci_bfv_cost_large",12.1,14,5400,25,20]
[null,14.1,18,9700,25,20]
[null,18.100000000000001,20,12700,25,20]
[null,20.100000000000001,24,20900,25,20]
[null,24.1,30,17100,25,20]
[null,30.1,36,21100,25,20]
[null,36.1,42,26600,25,20]
[null,42.1,48,34100,25,20]
[null,48.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Cast Iron Check Valves"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ci_chv_cost_cl",0,2,727.99227027027018,25,20]
[null,2.1,3,906.87331645569623,25,20]
[null,3.1,4,1775,25,20]
[null,4.0999999999999996,6,2750,25,20]
[null,6.1,8,4850,25,20]
[null,8.1,12,12600,25,20]
[null,12.1,18,47100,25,20]
[null,18.100000000000001,24,66500,25,20]
[null,24.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Cast Iron Motor/Air Operated Valves (on/off)"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ci_mov_cost_cl",0,1,1344.7174074420614,25,20]
[null,1.1000000000000001,2,863.90978021978026,25,20]
[null,2.1,3,3473.2001649484537,25,20]
[null,3.1,4,4185.087896551724,25,20]
[null,4.0999999999999996,6,6000.7343666666675,25,20]
[null,6.1,8,11061.839595959596,25,20]
[null,8.1,10,14396.050612244897,25,20]
[null,10.1,12,16659.506451612902,25,20]
[null,12.1,14,19254.500240963855,25,20]
[null,14.1,16,26647.512289156628,25,20]
[null,16.100000000000001,18,33531.189219858155,25,20]
[null,18.100000000000001,30,42084.270140109402,25,20]
[null,30.1,48,59227.779900671587,25,20]
[null,48.1,"contact vendor","contact vendor",25,20]
[]
[]
["BCI","Concrete for Basins"]
[3,null,null,"Avg. Unit Cost (per cy)","Useful Life (large)","Useful Life (small)"]
["conc_basin_cost_cl",0,0,739.60558874747949,40,37]
[]
[]
["bls061","Chemical Resistant Coating for Concrete"]
[11,null,null,"Avg. Unit Cost (per gal)","Useful Life (large)","Useful Life (small)"]
["conc_coating_cost_cl",0,0,389.13,10,10]
[]
[]
["BCI","Concrete Pad"]
[3,null,null,"Avg. Unit Cost (per cy)","Useful Life (large)","Useful Life (small)"]
["conc_pad_cost_cl",0,0,492.74999999999994,40,37]
[]
[]
["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]
[]
[]
["bls106","Heat Tracing for Storage Tanks"]
[22,"Size Needed (gal)","Size Selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["cst_heat_cost_cl",0,40,2118,10,7]
[null,41,60,2118,10,7]
[null,61,80,2118,10,7]
[null,81,120,2118,10,7]
[null,121,140,2118,10,7]
[null,141,175,2118,10,7]
[null,176,200,2118,10,7]
[null,201,250,2118,10,7]
[null,251,300,2118,10,7]
[null,301,400,2203,10,7]
[null,401,550,2203,10,7]
[null,551,625,3358,10,7]
[null,626,700,2491,10,7]
[null,701,850,2306,10,7]
[null,851,950,2560,10,7]
[null,951,1000,2184.75,10,7]
[null,1001,1100,2627,10,7]
[null,1101,1200,2636,10,7]
[null,1201,1500,2627,10,7]
[null,1501,1850,2694,10,7]
[null,1851,2000,2694,10,7]
[null,2001,2050,2694,10,7]
[null,2051,2400,3033,10,7]
[null,2401,2500,2571.9499999999998,10,7]
[null,2501,2900,3136,10,7]
[null,2901,3000,3136,10,7]
[null,3001,4000,3424,10,7]
[null,4001,4100,3424,10,7]
[null,4101,4200,3424,10,7]
[null,4201,5200,2781.75,10,7]
[null,5201,5500,3542,10,7]
[null,5501,5600,3542,10,7]
[null,5601,6500,5354,10,7]
[null,6501,6510,5354,10,7]
[null,6511,7300,5777,10,7]
[null,7301,8000,4290.45,10,7]
[null,8001,8400,5777,10,7]
[null,8401,10000,5777,10,7]
[null,10001,12000,8374.167270844122,10,7]
[null,12001,"contact vendor","contact vendor",10,7]
[]
[]
["bls106","Insulation for Storage Tanks"]
[22,"Size Needed (gal)","Size Selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["cst_insul_cost_cl",0,40,230,10,7]
[null,41,60,294,10,7]
[null,61,80,353,10,7]
[null,81,120,460,10,7]
[null,121,140,506,10,7]
[null,141,175,558,10,7]
[null,176,200,615,10,7]
[null,201,250,727,10,7]
[null,251,300,879,10,7]
[null,301,400,1016,10,7]
[null,401,550,1257,10,7]
[null,551,625,1306,10,7]
[null,626,700,1306,10,7]
[null,701,850,1724,10,7]
[null,851,950,1758,10,7]
[null,951,1000,1613.8,10,7]
[null,1001,1100,1834,10,7]
[null,1101,1200,2032,10,7]
[null,1201,1500,2469,10,7]
[null,1501,1850,2823,10,7]
[null,1851,2000,2823,10,7]
[null,2001,2050,3237,10,7]
[null,2051,2400,3221,10,7]
[null,2401,2500,2956.9,10,7]
[null,2501,2900,3648,10,7]
[null,2901,3000,3648,10,7]
[null,3001,4000,4418,10,7]
[null,4001,4100,4549,10,7]
[null,4101,4200,4654,10,7]
[null,4201,5200,4641.1000000000004,10,7]
[null,5201,5500,4808,10,7]
[null,5501,5600,5674,10,7]
[null,5601,6500,6276,10,7]
[null,6501,6510,5297,10,7]
[null,6511,7300,6966,10,7]
[null,7301,8000,6394.7,10,7]
[null,8001,8400,7347,10,7]
[null,8401,10000,8170,10,7]
[null,10001,12000,9076,10,7]
[null,12001,"contact vendor","contact vendor",10,7]
[]
[]
[]
["Current Year","current_year_cl",2021]
[]
[]
["bls10150211","Ductile Iron Piping"]
[19,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["di_pipe_cost_cl",0,4,75,40,35]
[null,4.0999999999999996,6,92.5,40,35]
[null,6.1,8,126,40,35]
[null,8.1,10,161,40,35]
[null,10.1,12,197,40,35]
[null,12.1,14,157,40,35]
[null,14.1,16,169,40,35]
[null,16.100000000000001,18,216,40,35]
[null,18.100000000000001,20,225,40,35]
[null,20.100000000000001,24,254,40,35]
[null,24.1,30,345.13777777777773,40,35]
[null,30.1,36,451.23555555555549,40,35]
[null,36.1,42,628.76444444444439,40,35]
[null,42.1,48,816.64,40,35]
[null,48.1,"contact vendor","contact vendor",40,35]
[]
[]
["bls118","Electrical Enclosure"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["elec_encl_cost_cl",0,0,1400,22,17]
[]
[]
["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 Chemical Storage Tanks"]
[16,"Size Needed (gal)","Size Selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["fg_cst_cost_cl",0,564,10643.27205882353,10,7]
[null,565,600,9872.8308823529405,10,7]
[null,601,625,10625.875,10,7]
[null,626,1000,12232.285714285714,10,7]
[null,1001,1470,12855.625,10,7]
[null,1471,1500,15064.344827586207,10,7]
[null,1501,2000,18487.235142118861,10,7]
[null,2001,2150,12954.956072351421,10,7]
[null,2151,3000,19159.81395348837,10,7]
[null,3001,4000,21829.291989664081,10,7]
[null,4001,4500,39689.09560723514,10,7]
[null,4501,5000,24602.528795811515,10,7]
[null,5001,6000,27770.575916230366,10,7]
[null,6001,7000,30351.565445026175,10,7]
[null,7001,8000,32931.408376963351,10,7]
[null,8001,9000,35253.267015706806,10,7]
[null,9001,10000,37624.749216300945,10,7]
[null,10001,10100,18617.288401253922,10,7]
[null,10101,11000,39992.100313479626,10,7]
[null,11001,11750,55751.175548589345,10,7]
[null,11751,12000,42353.730407523515,10,7]
[null,12001,13000,49086.206896551725,10,7]
[null,13001,14000,55803.808777429469,10,7]
[null,14001,15000,59147.258536585359,10,7]
[null,15001,20000,75892.113207547169,10,7]
[null,20001,22000,95701.867924528313,10,7]
[null,22001,25000,111582.25806451614,10,7]
[null,25001,29610,34484.032258064522,10,7]
[null,29611,30000,135622.54054054053,10,7]
[null,30001,"contact vendor","contact vendor",10,7]
[]
[]
["bls07210606","Fiberglass Tower- Shell only"]
[16,"Size needed (gal)","Size selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["fg_shell_cost_cl",0,135,26594.883906713934,20,18]
[null,136,1216,25481.354982558842,20,18]
[null,1217,3378,37690.67172665929,20,18]
[null,3379,4022,45455.726027879165,20,18]
[null,4023,4868,51190.706133301901,20,18]
[null,4869,6985,53068.785180568651,20,18]
[null,6986,8648,43195.44376580228,20,18]
[null,8649,13512,48787.218289194789,20,18]
[null,13513,17295,82914.640130553002,20,18]
[null,17296,21890,103040.32940976064,20,18]
[null,21891,27024,116778.64618966829,20,18]
[null,27025,"contact vendor","contact vendor",20,18]
[]
[]
["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]
[]
[]
["bls114","Impeller Mixers for Rapid Mix"]
[29,"Size needed (hp)","Size Selected (hp)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["imp_mix_cost_cl",0,1,5215.639311849045,25,20]
[null,1.1000000000000001,1.5,5974.8263252684128,25,20]
[null,1.6,2,6068.3450523109377,25,20]
[null,2.1,3,7378.3626076365754,25,20]
[null,3.1,5,8134.7527370290263,25,20]
[null,5.0999999999999996,7.5,11316.307504296892,25,20]
[null,7.6,10,14374.813447090328,25,20]
[null,10.1,20,25944.468684113283,25,20]
[null,20.100000000000001,30,39315.823046232101,25,20]
[null,30.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1154","Laser Jet Printer"]
[38,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["laser_printer_cost_cl",0,0,373.99500000000006,10,8]
[]
[]
["bls118","Magnetic Flow Meters"]
[43,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["mag_fm_cost_cl",0,0.75,5046.2119844357976,15,14]
[null,0.76,1,3719.3050000000003,15,14]
[null,1.1000000000000001,1.5,3762.3734647887327,15,14]
[null,1.6,2,3899.756109589041,15,14]
[null,2.1,2.5,3894.0035399999997,15,14]
[null,2.6,3,4108.8077378640774,15,14]
[null,3.1,4,4281.420210752688,15,14]
[null,4.0999999999999996,6,6813.2262666666675,15,14]
[null,6.1,8,9089.8655287356323,15,14]
[null,8.1,10,12176.345693430656,15,14]
[null,10.1,12,12145.340729927009,15,14]
[null,12.1,14,10284.360875912409,15,14]
[null,14.1,16,12564.606131386863,15,14]
[null,16.100000000000001,18,10867.900729927009,15,14]
[null,18.100000000000001,20,14743.154452554745,15,14]
[null,20.100000000000001,24,19627.052846715331,15,14]
[null,24.1,30,22949.66189781022,15,14]
[null,30.1,36,30908.188029197081,15,14]
[null,36.1,"contact vendor","contact vendor",15,14]
[]
[]
["bls114","Mounted Mixers (for neutralization tanks, etc)"]
[29,"Size needed (hp)","Size selected (hp)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["mount_mix_cost_cl",0,0.33333333333333331,2576.0571507413197,25,22]
[null,0.34,0.5,3281.4726797331573,25,22]
[null,0.51,0.75,2703.2428881584933,25,22]
[null,0.76,1,3740.58217089759,25,22]
[null,1.1000000000000001,1.5,3059.3629529265804,25,22]
[null,1.6,2,3689.7078759307205,25,22]
[null,2.1,4,3958.3489700850441,25,22]
[null,4.0999999999999996,"contact vendor","contact vendor",25,22]
[]
[]
["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]
[]
[]
["bls072","Packing"]
[14,"Size needed (inches)","Size selected (inches)","Avg. Unit Cost ($/cubic ft)","Useful Life (large)","Useful Life (small)"]
["packing_cost_cl",2,2,28.81312904629252,25,20]
[null,3.5,3.5,29.555316518541215,25,20]
[]
[]
["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]
[]
[]
["bls11470145","Positive Displacement Blowers"]
[33,"Size needed (cfm)","Size selected (cfm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pd_blow_cost_cl",0,40,11819.011094724414,25,20]
[null,41,50,19549.880379099992,25,20]
[null,51,70,12020.535105142055,25,20]
[null,71,135,20040.334255400758,25,20]
[null,136,250,18510.94773980886,25,20]
[null,251,280,14240.9850689179,25,20]
[null,281,400,29096.748194595144,25,20]
[null,401,500,33574.029433749412,25,20]
[null,501,3000,103986.0495722809,25,20]
[null,3001,5000,122001.26860563346,25,20]
[null,5001,"contact vendor","contact vendor",25,20]
[]
[]
["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]
[]
[]
["bls07210606","Plastic (XLPE) Chemical Storage Tanks"]
[16,"Size Needed (gal)","Size Selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pl_cst_cost_cl",0,60,648.92857142857144,10,7]
[null,61,100,1067.8571428571429,10,7]
[null,101,120,745.85714285714289,10,7]
[null,121,155,821.42857142857133,10,7]
[null,156,200,903.57142857142856,10,7]
[null,201,205,1412.8571428571427,10,7]
[null,206,295,1150,10,7]
[null,296,300,1288,10,7]
[null,301,540,1827.6785714285716,10,7]
[null,541,550,1339.5735294117649,10,7]
[null,551,850,1913.6764705882354,10,7]
[null,851,1000,1653.4642857142858,10,7]
[null,1001,1050,3015,10,7]
[null,1051,1200,2413.1964285714284,10,7]
[null,1201,1450,1917.875,10,7]
[null,1451,1500,3619.2413793103447,10,7]
[null,1501,2000,4125.1886304909558,10,7]
[null,2001,2450,3836.3617571059431,10,7]
[null,2451,2500,5598.2635658914724,10,7]
[null,2501,2550,7703.9793281653738,10,7]
[null,2551,3000,5615.0490956072354,10,7]
[null,3001,4200,8250.3772609819116,10,7]
[null,4201,5200,11687.261780104711,10,7]
[null,5201,5300,13787.82722513089,10,7]
[null,5301,6500,14716.570680628272,10,7]
[null,6501,6600,17680.523560209422,10,7]
[null,6601,"contact vendor","contact vendor",10,7]
[]
[]
["bls07210606","PVC/FRP Liquid Distributor"]
[16,"Size needed (sq m)","Size selected (sq m)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pl_ldist_cost_cl",0,1.7999999999999999E-2,4459.4269324635861,25,20]
[null,1.8100000000000002E-2,7.2999999999999995E-2,5574.2836655794817,25,20]
[null,7.3099999999999998E-2,0.3,6689.1403986953792,25,20]
[null,0.31,0.7,8988.532410746915,25,20]
[null,0.71,1.8,16374.458267639729,25,20]
[null,1.81,3.6,25432.669224206387,25,20]
[null,1.81,4.7,31425.024164704333,25,20]
[null,4.71,5.9,36581.236555365351,25,20]
[null,5.91,7.3,42573.591495863293,25,20]
[null,7.31,"contact vendor","contact vendor",25,20]
[]
[]
["bls07210606","PVC/FRP Liquid Redistributor"]
[16,"Size needed (sq m)","Size selected (sq m)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pl_redist_cost_cl",0,1.7999999999999999E-2,5225.8909364807641,25,20]
[null,1.8100000000000002E-2,7.2999999999999995E-2,6271.0691237769188,25,20]
[null,7.3099999999999998E-2,0.3,7629.8007672619151,25,20]
[null,0.31,0.7,8953.6931378370427,25,20]
[null,0.71,1.8,13726.673526489476,25,20]
[null,1.81,"contact vendor","contact vendor",25,20]
[]
[]
["bls07210606","PVC/FRP Support Plate"]
[16,"Size needed (sq m)","Size selected (sq m)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pl_splate_cost_cl",0,1.7999999999999999E-2,1950.9992829528187,25,20]
[null,1.8100000000000002E-2,7.2999999999999995E-2,2229.7134662317931,25,20]
[null,7.3099999999999998E-2,0.3,4529.1054782833289,25,20]
[null,0.31,0.7,7525.2829485323009,25,20]
[null,0.71,1.8,16235.10117600024,25,20]
[null,1.81,3.6,31634.059802163563,25,20]
[null,1.81,4.7,42364.55585840407,25,20]
[null,4.71,5.9,52049.873727348415,25,20]
[null,5.91,7.3,62501.655600309939,25,20]
[null,7.31,"contact vendor","contact vendor",25,20]
[]
[]
["bls115","Plant Intelligence Software"]
[36,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plant_intel_software_cost_cl",0,0,20680.739999999998,10,8]
[]
[]
["bls115","Expansion Base Controller Module"]
[36,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_base_expansion_controller_cost_cl",0,0,107.74000000000001,10,8]
[]
[]
["bls117507","Base Expansion Module"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_base_expansion_cost_cl",0,0,142.66999999999999,10,8]
[]
[]
["bls117507","I/O Combination Analog Module"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_combination_analog_cost_cl",0,0,557.33500000000004,10,8]
[]
[]
["bls117507","CPU"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_cpu_cost_cl",0,0,378.8,10,8]
[]
[]
["bls117507","PLC Data Collection Software"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_data_software_cost_cl",0,0,597.23500000000001,10,8]
[]
[]
["bls117507","I/O Discrete Input Module"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_discrete_input_cost_cl",0,0,382.68,10,8]
[]
[]
["bls117507","I/O Discrete Output Module"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_discrete_output_cost_cl",0,0,340.42500000000001,10,8]
[]
[]
["bls117507","Ethernet Module"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_ethernet_cost_cl",0,0,1342.2349999999999,10,8]
[]
[]
["bls115","Operator Interface Unit"]
[36,"System Size",null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_op_interface_cost_cl","small","small",1828.625,10,8]
[null,"large","large",616.5,10,8]
[]
[]
["bls115","PLC Rack/Power Supply"]
[36,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_rack_cost_cl",0,0,355.56,10,8]
[]
[]
["bls117507","PLC  Programming Software"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["plc_software_cost_cl",0,0,553.5,10,8]
[]
[]
["bls114","Portable Mixers"]
[29,"Size needed (hp)","Size selected (hp)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["port_mix_cost_cl",0,1,2673.5819322709162,25,20]
[null,1.1000000000000001,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","PVC Check Valves"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pp_chv_cost_cl",0,0.5,86,25,20]
[null,0.6,0.75,94,25,20]
[null,0.76,1,112,25,20]
[null,1.1000000000000001,1.5,168,25,20]
[null,1.51,2,221,25,20]
[null,2.1,3,535,25,20]
[null,3.1,4,745,25,20]
[null,4.0999999999999996,6,1183.2912922943299,25,20]
[null,6.1,8,2546.809935210013,25,20]
[null,8.1,10,3343.2641795643849,25,20]
[null,10.1,12,3308.8022170682825,25,20]
[null,12.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Polypropylene/PVC Manual Valves"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pp_man_cost_cl",0,0.5,128.83954852512139,25,20]
[null,0.6,0.75,147.50199593286607,25,20]
[null,0.76,1,165.45892277617779,25,20]
[null,1.1000000000000001,1.5,234.30425345942169,25,20]
[null,1.6,2,297.00740796003362,25,20]
[null,2.1,3,500.39976319112048,25,20]
[null,3.1,4,636.40287930604438,25,20]
[null,4.0999999999999996,6,509.65011818181824,25,20]
[null,6.1,8,1509.803581818182,25,20]
[null,8.1,10,2218.7854000000002,25,20]
[null,10.1,12,3493.0035818181823,25,20]
["pp_man_cost_large",12.1,14,9497.3730363636369,25,20]
[null,14.1,16,15175.099218181818,25,20]
[null,16.100000000000001,18,26336.568309090911,25,20]
[null,18.100000000000001,20,27037.973036363637,25,20]
[null,20.100000000000001,24,30928.845763636364,25,20]
[null,24.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1149","Polypropylene/PVC Motor/Air Operated Valves (on/off)"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pp_mov_cost_cl",0,0.5,740.26144396551717,25,20]
[null,0.6,0.75,756.44980603448266,25,20]
[null,0.76,1,762.05928879310341,25,20]
[null,1.1000000000000001,1.5,832.34657327586206,25,20]
[null,1.6,2,819.5775532116046,25,20]
[null,2.1,2.5,754.23778894515874,25,20]
[null,2.6,3,976.71146485581494,25,20]
[null,3.1,4,1166.5479564973525,25,20]
[null,4.0999999999999996,6,1648.4738331376229,25,20]
[null,6.1,8,2631.2493192641541,25,20]
[null,8.1,10,4317.4601627104021,25,20]
[null,10.1,12,5117.5928035714278,25,20]
["pp_mov_cost_large",12.1,14,11974.494936134073,25,20]
[null,14.1,16,17391.798762050355,25,20]
[null,16.100000000000001,18,27381.034667861262,25,20]
[null,18.100000000000001,20,29109.944789041583,25,20]
[null,20.100000000000001,24,32873.996547028371,25,20]
[null,24.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls118","Propeller Flow Meters"]
[43,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["prop_fm_cost_cl",0,2,2762.2015890410958,15,14]
[null,2.1,3,2952.1338543689321,15,14]
[null,3.1,4,3374.8769849462369,15,14]
[null,4.0999999999999996,6,5052.9042666666664,15,14]
[null,6.1,8,5332.266333333333,15,14]
[null,8.1,10,5899.4732846715342,15,14]
[null,10.1,12,6787.882043795621,15,14]
[null,12.1,14,7395.5316788321179,15,14]
[null,14.1,16,8116.5827737226282,15,14]
[null,16.100000000000001,18,8534.2178102189791,15,14]
[null,18.100000000000001,20,9377.896642335767,15,14]
[null,20.100000000000001,24,11593.604671532848,15,14]
[null,24.1,30,15914.305401459857,15,14]
[null,30.1,36,20239.210510948906,15,14]
[null,36.1,"contact vendor","contact vendor",15,14]
[]
[]
["bls1141","Centrifugal Pumps (Booster)"]
[30,"Size needed (gpm)","Size selected (gpm)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pump_cost_cl",0,10,3765.081740826402,20,17]
[null,11,30,4254.6995836907727,20,17]
[null,31,200,12125.919025502953,20,17]
[null,301,500,13969.613526038316,20,17]
[null,501,750,17759.918572183145,20,17]
[null,751,1000,18367.928438860366,20,17]
[null,1001,1500,23207.19064302601,20,17]
[null,1501,2000,33543.358376538781,20,17]
[null,2001,3000,38246.128569817702,20,17]
[null,3001,3500,41894.187769881028,20,17]
[null,3501,4000,44289.002142711717,20,17]
[null,4001,6000,82333.048086229319,20,17]
[null,6001,10000,89174.66776026864,20,17]
[null,10001,"contact vendor","contact vendor",20,17]
[]
[]
["bls1141","PVC Chemical Metering Pumps - Electric"]
[30,"Size needed (gph)","Size selected (gph)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pvc_empump_cost_cl",0,0.21,1430.5603577391205,20,15]
[null,0.22,0.5,1698.9532846009226,20,15]
[null,0.51,0.6,667.04762473158007,20,15]
[null,0.61,1,1376.9078299324747,20,15]
[null,1.01,1.5,717.80776274388995,20,15]
[null,1.51,2,1063.3180553384593,20,15]
[null,2.0099999999999998,2.5,2044.2160303212022,20,15]
[null,2.5099999999999998,5,2208.378694324052,20,15]
[null,5.01,6.3,1184.6029949577078,20,15]
[null,6.31,10,2393.3874108986925,20,15]
[null,10.01,21,3340.5799246294214,20,15]
[null,21.01,"contact vendor","contact vendor",20,15]
[]
[]
["bls1141","PVC Chemical Metering Pumps - Mechanical"]
[30,"Size needed (gph)","Size selected (gph)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["pvc_mmpump_cost_cl",0,1,3165.9942343406765,20,17]
[null,1.01,2,3165.9942343406765,20,17]
[null,2.0099999999999998,4,3165.9942343406765,20,17]
[null,4.01,5,3165.9942343406765,20,17]
[null,5.01,7,3599.2012643481967,20,17]
[null,7.01,11,3165.9942343406765,20,17]
[null,11.01,14,4109.2781132141945,20,17]
[null,14.01,22,4552.8161503300189,20,17]
[null,22.01,29,4415.4545103623668,20,17]
[null,29.01,35,4569.1941480793221,20,17]
[null,35.01,59,5503.0238131129645,20,17]
[null,59.01,132,6656.4039497412641,20,17]
[null,132.01,"contact vendor","contact vendor",20,17]
[]
[]
["bls072106033","PVC Piping"]
[15,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["pvc_pipe_cost_cl",0,0.5,1.9312269788838421,22,17]
[null,0.6,0.75,2.5438388800988618,22,17]
[null,0.76,1,3.7370578810951129,22,17]
[null,1.1000000000000001,1.5,2.3199999999999998,22,17]
[null,1.6,2,2.4700000000000002,22,17]
[null,2.1,2.5,3.46,22,17]
[null,2.6,3,6.45,22,17]
[null,3.1,4,9.6,22,17]
[null,3.1,6,12.6,22,17]
[null,6.1,8,17.850000000000001,22,17]
[null,8.1,10,22.5,22,17]
[null,10.1,12,29,22,17]
[null,12.1,14,28,22,17]
[null,14.1,16,35,22,17]
[null,16.100000000000001,18,42.5,22,17]
[null,18.100000000000001,20,52.5,22,17]
[null,20.100000000000001,24,73.5,22,17]
[null,24.1,30,115,22,17]
[null,30.1,36,160,22,17]
[null,36.1,42,217,22,17]
[null,42.1,48,265,22,17]
[null,48.1,"contact vendor","contact vendor",22,17]
[]
[]
["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"]
[]
[]
["bls1149","Stainless Steel Check Valves"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_chv_cost_cl",0,0.5,260.09816326530608,25,20]
[null,0.6,0.75,282.54780745341617,25,20]
[null,0.76,1,307.49703414634143,25,20]
[null,1.1000000000000001,1.5,473.64268354430379,25,20]
[null,1.6,2,599.03731818181814,25,20]
[null,2.1,2.5,768.14740298507468,25,20]
[null,2.6,3,1029.0379104477611,25,20]
[null,3.1,4,1644.4010800000003,25,20]
[null,4.0999999999999996,6,6040.9246741573043,25,20]
[null,6.1,8,9572.4145503355703,25,20]
[null,8.1,30,49334.628922752097,25,20]
[null,30.1,36,59019.279083141446,25,20]
[null,36.1,42,80002.687763985043,25,20]
[null,42.1,48,96143.77136463394,25,20]
[null,48.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1072","Stainless Steel Chemical Storage Tanks"]
[23,"Size needed (gal)","Size selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_cst_cost_cl",0,1100,10925.879875999251,35,30]
[null,1101,2400,15033.777689958049,35,30]
[null,2401,3000,18123.913110825615,35,30]
[null,3001,4300,25327.233246383039,35,30]
[null,4301,5100,27899.146705242172,35,30]
[null,5101,6100,31920.470343344543,35,30]
[null,6101,8000,40900.418617903975,35,30]
[null,8001,10000,48707.45393314898,35,30]
[null,10001,30000,109987.48232351081,35,30]
[null,30001,"contact vendor","contact vendor",35,30]
[]
[]
["bls1141","316 Stainless Steel Chemical Metering Pumps - Electric"]
[30,"Size needed (gph)","Size selected (gph)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_empump_cost_cl",0,0.21,1774.520225173663,20,15]
[null,0.22,0.5,1894.3850274614583,20,15]
[null,0.51,0.8,3294.9791846286298,20,15]
[null,0.81,1,1657.2611794573418,20,15]
[null,1.01,2,3251.9842011993123,20,15]
[null,2.0099999999999998,2.5,2124.9944840368903,20,15]
[null,2.5099999999999998,3,3251.9842011993123,20,15]
[null,3.01,3.17,2406.4161937560611,20,15]
[null,3.1799999999999997,4,3251.9842011993123,20,15]
[null,4.01,5,2552.3385617585946,20,15]
[null,5.01,7,3251.9842011993123,20,15]
[null,7.01,10,2737.3472783332354,20,15]
[null,10.01,21,3684.5397920639643,20,15]
[null,21.01,"contact vendor","contact vendor",20,15]
[]
[]
["bls1074","Stainless Steel Liquid Distributor"]
[24,"Size needed (sq m)","Size selected (sq m)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_ldist_cost_cl",0,1.7999999999999999E-2,1916.7299607282057,35,30]
[null,1.8100000000000002E-2,7.2999999999999995E-2,2386.1332164167457,35,30]
[null,7.3099999999999998E-2,0.3,3901.9145629109898,35,30]
[null,0.31,0.7,4782.0456673270019,35,30]
[null,0.71,1.8,8097.2061606273182,35,30]
[null,1.81,3.6,11207.002729563896,35,30]
[null,1.81,4.7,12928.148000421876,35,30]
[null,4.71,5.9,15060.021120007328,35,30]
[null,5.91,7.3,18502.311661723292,35,30]
[null,7.31,"contact vendor","contact vendor",35,30]
[]
[]
["bls1149","Stainless Steel Manual Valves"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_man_cost_cl",0,1,317.83100975609756,25,20]
[null,1.1000000000000001,2,468.17123628865829,25,20]
[null,2.1,3,761.47524388103591,25,20]
[null,3.1,4,1023.1879828009146,25,20]
[null,4.0999999999999996,6,1045.1288577751598,25,20]
[null,6.1,8,1499.216706700558,25,20]
[null,8.1,10,2730.5081374852439,25,20]
[null,10.1,12,3467.076863583452,25,20]
[null,12.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls1141","316 Stainless Steel Chemical Metering Pumps - Mechanical"]
[30,"Size needed (gph)","Size selected (gph)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_mmpump_cost_cl",0,1,3680.6311572067534,20,17]
[null,1.01,2,3680.6311572067534,20,17]
[null,2.0099999999999998,4,3680.6311572067534,20,17]
[null,4.01,5,3680.6311572067534,20,17]
[null,5.01,7,3680.6311572067534,20,17]
[null,7.01,11,3680.6311572067534,20,17]
[null,11.01,14,4695.5733417958018,20,17]
[null,14.01,29,5001.7497389439741,20,17]
[null,29.01,35,5155.4893766609293,20,17]
[null,35.01,59,6859.1551118682983,20,17]
[null,59.01,98,7352.1766738116858,20,17]
[null,98.01,132,8019.603101716275,20,17]
[null,132.01,"contact vendor","contact vendor",20,17]
[]
[]
["bls1149","Stainless Steel Motor/Air Operated Valves (on/off)"]
[35,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_mov_cost_cl",0,1,1207.272967032967,25,20]
[null,1.1000000000000001,1.5,1723.1306593406593,25,20]
[null,1.6,2,1414.6933333692275,25,20]
[null,2.1,3,2482.1433022573333,25,20]
[null,3.1,4,4004.9512980917061,25,20]
[null,4.0999999999999996,6,2714.3535021394746,25,20]
[null,6.1,8,4334.6072933153191,25,20]
[null,8.1,10,5587.5543049125572,25,20]
[null,10.1,12,7631.5667775126039,25,20]
[null,12.1,14,24748.502523442836,25,20]
[null,14.1,16,28530.258869128291,25,20]
[null,16.100000000000001,20,46615.65881913164,25,20]
[null,20.100000000000001,24,65149.016724246409,25,20]
[null,24.1,30,80302.681490252042,25,20]
[null,30.1,48,220985.84305316926,25,20]
[null,48.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls10170674","Stainless Steel Piping"]
[21,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["ss_pipe_cost_cl",0,0.5,23,45,40]
[null,0.6,0.75,29.5,45,40]
[null,0.76,1,37.5,45,40]
[null,1.1000000000000001,1.25,45,45,40]
[null,1.26,1.5,57,45,40]
[null,1.6,2,82.5,45,40]
[null,2.1,2.5,153,45,40]
[null,2.6,3,190,45,40]
[null,3.1,4,231,45,40]
[null,4.0999999999999996,6,325,45,40]
[null,6.1,8,475,45,40]
[null,8.1,10,565,45,40]
[null,10.1,12,725,45,40]
[null,12.1,16,328.39642490634219,45,40]
[null,16.100000000000001,24,574.9220707070707,45,40]
[null,24.1,36,1302.2010248742749,45,40]
[null,36.1,48,2074.2913701060911,45,40]
[null,48.1,"contact vendor","contact vendor",45,40]
[]
[]
["bls1074","Stainless Steel Liquid Redistributor"]
[24,"Size needed (sq m)","Size selected (sq m)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_redist_cost_cl",0,1.7999999999999999E-2,2229.6654645205658,35,30]
[null,1.8100000000000002E-2,7.2999999999999995E-2,2542.6009683129255,35,30]
[null,7.3099999999999998E-2,0.3,3481.4074796900063,35,30]
[null,0.31,0.7,4684.2533223918899,35,30]
[null,0.71,1.8,8605.7263542899018,35,30]
[null,1.81,3.6,12752.121779538675,35,30]
[null,1.81,4.7,14629.734802292835,35,30]
[null,4.71,5.9,16663.815576943176,35,30]
[null,5.91,7.3,18932.597979437785,35,30]
[null,7.31,"contact vendor","contact vendor",35,30]
[]
[]
["bls1072","Stainless Steel Tower- Shell only"]
[23,"Size needed (gal)","Size selected (gal)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_shell_cost_cl",0,523,37093.548804856808,25,20]
[null,524,1903,42760.302037973262,25,20]
[null,1904,4318,40157.561162976897,25,20]
[null,4319,6022,75417.013837903563,25,20]
[null,6023,6755,64105.598533071177,25,20]
[null,6756,8090,59566.911842080568,25,20]
[null,8091,11162,85427.651514988771,25,20]
[null,11163,15415,140696.37567169749,25,20]
[null,15416,17295,106304.76155487116,25,20]
[null,17296,21890,132316.61819333147,25,20]
[null,21891,24087,197251.12432535732,25,20]
[null,24088,27024,159588.95643670252,25,20]
[null,27025,"contact vendor","contact vendor",25,20]
[]
[]
["bls1074","Stainless Steel Support Plate"]
[24,"Size needed (sq m)","Size selected (sq m)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ss_splate_cost_cl",0,1.7999999999999999E-2,1290.8589531434855,35,30]
[null,1.8100000000000002E-2,7.2999999999999995E-2,1994.9638366762956,35,30]
[null,7.3099999999999998E-2,0.3,2386.1332164167457,35,30]
[null,0.31,0.7,3090.2380999495563,35,30]
[null,0.71,1.8,4850.5003087815821,35,30]
[null,1.81,3.6,7158.3996492502374,35,30]
[null,1.81,4.7,8253.6739125234981,35,30]
[null,4.71,5.9,9779.2344935112524,35,30]
[null,5.91,7.3,12947.706469408899,35,30]
[null,7.31,"contact vendor","contact vendor",35,30]
[]
[]
["bls107411","Steel Piping"]
[25,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost ($/lf)","Useful Life (large)","Useful Life (small)"]
["st_pipe_cost_cl",0,0.5,13.896100000000001,35,33]
[null,0.6,1,18.130499999999998,35,33]
[null,1.1000000000000001,1.5,23.482500000000002,35,33]
[null,1.6,2,31.328500000000002,35,33]
[null,2.1,2.5,43.287999999999997,35,33]
[null,2.6,3,49.111499999999999,35,33]
[null,3.1,4,64.635000000000005,35,33]
[null,4.0999999999999996,6,91.93,35,33]
[null,6.1,8,172.095,35,33]
[null,8.1,10,213.54999999999998,35,33]
[null,10.1,12,270.05,35,33]
[null,12.1,14,305.43,35,33]
[null,14.1,16,396.85,35,33]
[null,16.100000000000001,18,419.98,35,33]
[null,18.100000000000001,20,486.21000000000004,35,33]
[null,20.100000000000001,24,592.07000000000005,35,33]
[null,24.1,36,263.86210075918711,35,33]
[null,36.1,48,363.17883258666518,35,33]
[null,48.1,"contact vendor","contact vendor",35,33]
[]
[]
["ECI","Geotechnical costs"]
[4,"Borings, initial field stake out & determination of elevations",null,"Avg. Unit Cost (per day)","Useful Life (large)","Useful Life (small)"]
["stake_out_cost_cl",0,0,1475,"N/A","N/A"]
[]
[]
["bls1173","Standby Generators for Standby Power Calculations"]
[40,"Size needed (kW)","Size selected (kW)","Avg. Unit Cost ($/kW)","Useful Life (large)","Useful Life (small)"]
["std_gen_cost_cl",0,30,660]
[null,31,50,482]
[null,51,60,525]
[null,61,75,477.33333333333331]
[null,76,100,412]
[null,101,125,304]
[null,126,150,356.66666666666669]
[null,151,175,262.85714285714283]
[null,176,200,357.5]
[null,201,250,240]
[null,251,275,301.81818181818181]
[null,276,300,221.66666666666666]
[null,301,350,230]
[null,351,400,237.5]
[null,401,500,214]
[null,501,600,250]
[null,601,650,346.92307692307691]
[null,651,750,281.33333333333331]
[null,751,800,260]
[null,801,900,287.22222222222223]
[null,901,1000,243]
[]
[]
["bls118","Drive Controllers"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["switch_cost_cl",0,0,1300.8978726158491,15,14]
[]
[]
["bls118","TDS Monitor"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["TDS_monitor_cost_cl",0,0,2280.4682700037665,15,14]
[]
[]
["bls118","Temperature Meter"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["temp_meter_cost_cl",0,0,794.75852923757691,15,14]
[]
[]
["bls118","Turbidimeter"]
[43,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["turbidimeter_cost_cl",0,0,6183.7045937122821,15,14]
[]
[]
["bls117507","UPS"]
[42,null,null,"Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ups_cost_cl",0,0,877.495,10,8]
[]
[]
["bls118","Venturi Flow Meters"]
[43,"Size needed (in. diam)","Size selected (in. diam)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["ven_fm_cost_cl",0,1,2193.0706249999998,15,14]
[null,1.1000000000000001,2,2310.6700136986301,15,14]
[null,2.1,3,2401.0457718446605,15,14]
[null,3.1,4,2419.8302129032259,15,14]
[null,4.0999999999999996,6,3590.5771888888885,15,14]
[null,6.1,8,3965.3893275862065,15,14]
[null,8.1,10,4011.5260729927013,15,14]
[null,10.1,12,4677.219503649635,15,14]
[null,12.1,14,5013.5698686131391,15,14]
[null,14.1,16,5181.7450510948911,15,14]
[null,16.100000000000001,18,5924.5187737226279,15,14]
[null,18.100000000000001,20,6330.9421313868606,15,14]
[null,20.100000000000001,24,9988.7523503649645,15,14]
[null,24.1,30,11109.920233576642,15,14]
[null,30.1,36,12511.380087591242,15,14]
[null,36.1,42,13492.40198540146,15,14]
[null,42.1,48,15594.591766423357,15,14]
[null,48.1,"contact vendor","contact vendor",15,14]
[]
[]
["BCI","High Quality, No Heating or Cooling"]
[3,"Size needed (sf)","Size selected (sf)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["bldg_hi_cost_cl",0,500,181.38524604341987,40,37]
[null,500.1,1000,152.59181452329247,40,37]
[null,1000.1,2000,134.80205030118768,40,37]
[null,2000.1,3000,127.23811561623944,40,37]
[null,3000.1,4000,119.65198435204586,40,37]
[null,4000.1,5000,114.29481081705296,40,37]
[null,5000.1000000000004,7500,107.59283026135358,40,37]
[null,7500.1,8000,106.71475413024437,40,37]
[null,8000.1,10000,102.07668261986309,40,37]
[null,10000.1,12000,102.10697569089804,40,37]
[null,12000.1,15000,97.487260194733452,40,37]
[null,15000.1,18000,97.108122653342377,40,37]
[null,18000.099999999999,20000,93.246542829484653,40,37]
[null,20000.099999999999,24000,94.708080048348506,40,37]
[null,24000.1,25000,92.553828193295317,40,37]
[null,25000.1,30000,90.338307129170701,40,37]
[null,30000.1,36000,90.041447180993472,40,37]
[null,36000.1,42000,88.914423506689516,40,37]
[null,42000.1,48000,88.479467175528967,40,37]
[null,48000.1,50000,85.89116831075917,40,37]
[null,50000.1,54000,86.097491763353631,40,37]
[null,54000.1,60000,85.905352939687944,40,37]
[null,60000.1,100000,82.041080305591748,40,37]
[null,100000.1,200000,79.117503222271026,40,37]
[null,200000.1,"contact vendor"]
[]
[]
["BCI","Low Quality, No Heating or Cooling"]
[3,"Size needed (sf)","Size selected (sf)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["bldg_lo_cost_cl",0,500,96.812325106916731,40,37]
[null,500.1,1000,85.695132889157776,40,37]
[null,1000.1,2000,79.902726370939661,40,37]
[null,2000.1,3000,77.562022463174657,40,37]
[null,3000.1,4000,73.888442053430978,40,37]
[null,4000.1,5000,71.210649833158655,40,37]
[null,5000.1000000000004,7500,68.754095256191349,40,37]
[null,7500.1,8000,68.342791320755438,40,37]
[null,8000.1,10000,65.677166848285296,40,37]
[null,10000.1,12000,66.225667162447152,40,37]
[null,12000.1,15000,63.962022393975595,40,37]
[null,15000.1,18000,63.774970360904831,40,37]
[null,18000.099999999999,20000,61.506399713827875,40,37]
[null,20000.099999999999,24000,62.533501422015092,40,37]
[null,24000.1,25000,61.704060174752492,40,37]
[null,25000.1,30000,60.168928848565692,40,37]
[null,30000.1,36000,60.263829094701443,40,37]
[null,36000.1,42000,59.739422513108003,40,37]
[null,42000.1,48000,59.54501465752233,40,37]
[null,48000.1,50000,58.026379657538449,40,37]
[null,50000.1,54000,58.038523930206111,40,37]
[null,54000.1,60000,58.21329937756736,40,37]
[null,60000.1,100000,56.179268642501221,40,37]
[null,100000.1,200000,54.640406783156237,40,37]
[null,200000.1,"contact vendor"]
[]
[]
["BCI","Mid Quality, No Heating or Cooling"]
[3,"Size needed (sf)","Size selected (sf)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["bldg_mid_cost_cl",0,500,116.34576395640443,40,37]
[null,500.1,1000,103.19344629810541,40,37]
[null,1000.1,2000,96.04871059453717,40,37]
[null,2000.1,3000,93.135677984524762,40,37]
[null,3000.1,4000,88.775181990128956,40,37]
[null,4000.1,5000,85.653754800953607,40,37]
[null,5000.1000000000004,7500,82.125208477775175,40,37]
[null,7500.1,8000,81.663115865254738,40,37]
[null,8000.1,10000,78.673266907766262,40,37]
[null,10000.1,12000,79.134249580788165,40,37]
[null,12000.1,15000,76.416119325190365,40,37]
[null,15000.1,18000,76.116806928585163,40,37]
[null,18000.099999999999,20000,73.601730882546249,40,37]
[null,20000.099999999999,24000,74.675352562661516,40,37]
[null,24000.1,25000,73.708182823794161,40,37]
[null,25000.1,30000,71.971198866715682,40,37]
[null,30000.1,36000,72.021397991373973,40,37]
[null,36000.1,42000,71.434644688721548,40,37]
[null,42000.1,48000,71.222326845008411,40,37]
[null,48000.1,50000,69.463600800159014,40,37]
[null,50000.1,54000,69.496533272752387,40,37]
[null,54000.1,60000,69.632777066852483,40,37]
[null,60000.1,100000,67.290512754671852,40,37]
[null,100000.1,200000,65.539760978220841,40,37]
[null,200000.1,"contact vendor"]
[]
[]
["BCI","Small Low Cost Shed"]
[3,"Size needed (sf)","Size selected (sf)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["bldg_shed_cost_cl",0,500,50.742289444355997,25,20]
[null,500.1,"contact vendor","contact vendor"]
[]
[]
["bls1148","Air conditioning system"]
[34,"Size needed (tons)","Size selected (tons)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_ac_cost_cl",0,3.33,9610,25,20]
[null,3.34,66.66,262200,25,20]
[null,66.67,113.32,509000,25,20]
[null,113.33,"contact vendor","contact vendor",25,20]
[]
[]
["bls106","Electric resistance heaters"]
[22,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_elec_cost_cl",0,41,20050,25,20]
[null,41.1,103,53000,25,20]
[null,103.1,461,80828.800000000003,25,20]
[null,461.1,820,186250,25,20]
[null,820.1,1010,240870,25,20]
[null,1010.1,1432,335385,25,20]
[null,1432.1,2273,422280,25,20]
[null,2273.1,3071,602965,25,20]
[null,3071.1,6148,1026523,25,20]
[null,6148.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls106","Natural gas condensing furnace"]
[22,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_gas_cost_cl",0,80,28108.899999999998,25,20]
[null,80.099999999999994,163,36915,25,20]
[null,163.1,544,88087.5,25,20]
[null,544.1,1088,159500,25,20]
[null,1088.0999999999999,3264,370185,25,20]
[null,3264.1,5032,612623,25,20]
[null,5032.1000000000004,"contact vendor","contact vendor",25,20]
[]
[]
["bls106","Natural gas non-condensing furnace"]
[22,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_gas_non_cost_cl",0,80,28108.899999999998,25,20]
[null,80.099999999999994,163,36915,25,20]
[null,163.1,544,88087.5,25,20]
[null,544.1,1088,159500,25,20]
[null,1088.0999999999999,3264,370185,25,20]
[null,3264.1,5032,612623,25,20]
[null,5032.1000000000004,"contact vendor","contact vendor",25,20]
[]
[]
["bls1148","Heat pump"]
[34,"Size needed (tons)","Size selected (tons)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_hp_cost_cl",0,0.5,3300,25,20]
[null,0.51,0.75,3500,25,20]
[null,0.76,1,3862.5,25,20]
[null,1.01,1.5,3862.5,25,20]
[null,1.51,2,4150,25,20]
[null,2.0099999999999998,2.5,5550,25,20]
[null,2.5099999999999998,3,6300,25,20]
[null,3.01,3.5,5250,25,20]
[null,3.51,4,5750,25,20]
[null,4.01,5,6762.5,25,20]
[null,5.01,7.5,11350,25,20]
[null,7.51,10,13700,25,20]
["hvac_hp_cost_large",10.01,12,19700,25,20]
[null,12.01,15,21900,25,20]
[null,15.01,20,24100,25,20]
[null,20.010000000000002,25,32400,25,20]
[null,25.01,30,37400,25,20]
[null,30.01,40,50000,25,20]
[null,40.01,50,59500,25,20]
[null,50.01,"contact vendor","contact vendor"]
[]
[]
["bls106","Mid-efficiency oil furnace"]
[22,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_oil_mid_cost_cl",0,109,38340,25,20]
[null,109.1,235,51502.500000000007,25,20]
[null,235.1,940,145625,25,20]
[null,940.1,1600,224928,25,20]
[null,1600.1,2480,318753,25,20]
[null,2480.1,3350,430315,25,20]
[null,3350.1,"contact vendor","contact vendor",25,20]
[]
[]
["bls106","Standard efficiency oil furnace"]
[22,"Size needed (MBH)","Size selected (MBH)","Avg. Unit Cost","Useful Life (large)","Useful Life (small)"]
["hvac_oil_std_cost_cl",0,109,38340,25,20]
[null,109.1,235,51502.500000000007,25,20]
[null,235.1,940,145625,25,20]
[null,940.1,1600,224928,25,20]
[null,1600.1,2480,318753,25,20]
[null,2480.1,3350,430315,25,20]
[null,3350.1,"contact vendor","contact vendor",25,20]
[]
[]
[null,"Building maintenance (labor and materials)","building_matl_rate_cl",6.4790285359180011,"/sf/yr"]
[]
[]
[null,"Cooling system maintenance (labor and materials)","cooling_matl_rate_cl",8.235301147941651E-2,"/sf/yr"]
[]
[]
[null,"Heating oil cost","diesel_cost_cl",3.8295007720020586,"/gal"]
[]
[]
[null,"Energy cost","energy_cost_cl",0.11001750924784216,"/kwh"]
[]
[]
[null,"Natural gas cost","gas_cost_cl",0.57856140350877194,"/therm"]
[]
[]
[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]
[]
[]
["RMP_cost_cl","Risk Management Plan",3350.3305500925385,3200]
[]
[]
[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":26,"n_rows":326,"n_cols":8,"rows_kept":326,"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]
[]
[]
["Chemical Price Break Points"]
["Chemical","Quantity Breakpoint","Units"]
["Calcium Hydroxide (Lime) - Large Qty",50000,"lbs","Large Qty price is for 600 tons per year (100,000 lbs/month); assume breakpoint occurs at approximate midpoint between large and small"]
["Calcium Hydroxide (Lime) - Mid Qty",50000,"lbs","Uses same value as large qty because no intermediate price break exists"]
["Calcium Hydroxide (Lime) - Small Qty",0,"lbs","Small Qty price is for Pallet Lots (50x) 50 lb bags"]
["Calcium Hypochlorite - Large Qty",2000,"lbs","Large Qty price is for 8,000 to 9,800 lbs per year; assume breakpoint occurs at monthly purchase of 5x 100 lb bags (60 per year) (approximate midpoint between large and small qtys)"]
["Calcium Hypochlorite - Mid Qty",2000,"lbs","Uses same value as large qty because no intermediate price break exists"]
["Calcium Hypochlorite - Small Qty",0,"lbs","Small Qty price is for 500 lbs per year"]
["Ferrous Sulfate - Large Qty",2000,"lbs","Large Qty price is for 50x 50 lb bags"]
["Ferrous Sulfate - Mid Qty",500,"lbs","Mid Qty price is for 10x 50 lb bags"]
["Ferrous Sulfate - Small Qty",0,"lbs","Small Qty prices is for a single 50 lb bag (600 lbs/year)"]
["Hydrochloric Acid - Large Qty",17710,"lbs","Large Qty price is for bulk delivery of 70,000 gallons to 365,500 gallons per year; assume breakpoint occurs at monthly purchase of 5,000 gal/month"]
["Hydrochloric Acid - Mid Qty",1771,"lbs","Mid Qty price is for delivery in drums or in mini-bulk of 9,400 to 12,100 gallons per year (~750 to 1,000 gal/month); assume breakpoint occurs at monthly purchase of 500 gal/month (approximate midpoint between small and mid qty)"]
["Hydrochloric Acid - Small Qty",0,"lbs","Small Qty prices are for delivery in containers (totes or drums) in quantities of 1,875 to 4,000 gallons per year"]
["Hydrogen Peroxide - Large Qty",50000,"lbs","Large Qty price is for 1,150,000 lbs/year; assume breakpoint occurs at monthly purchase of 50,000 lbs/month (approximate midpoint)"]
["Hydrogen Peroxide - Mid Qty",50000,"lbs","Uses same value as large qty because no intermediate price break exists"]
["Hydrogen Peroxide - Small Qty",0,"lbs","Small Qty price are for 14,000 gallons per year (~139,000 lbs/year; 11,500 lbs/month @ specific gravity 1.19) and 60 tons (120,000 lbs/year; 10,000 lbs/month)"]
["Liquid Oxygen - Large Qty",1,"tons","Large Qty price is for 15 to 15,000 tons per year; assume breakpoint at 1 ton per month"]
["Liquid Oxygen - Mid Qty",0.5,"tons","Mid Qty price is for bulk delivery, greater than 0.5 tons"]
["Liquid Oxygen - Small Qty",0,"tons","Small Qty price is for delivery in cylinders"]
["Phosphoric Acid 75% - Large Qty",44000,"lbs","Large Qty price is for bulk truck deliveries in minimum quantities of 44,000 to 48,000 lbs"]
["Phosphoric Acid 75% - Mid Qty",3621.75,"lbs","Mid Qty price is for delivery in 275 gal totes (so minimum of 1 tote per month); assume 13.17 lbs/gal consistent with 75% acid"]
["Phosphoric Acid 75% - Small Qty",0,"lbs"]
["Phosphoric Acid 36% - Large Qty",44000,"lbs","Large Qty price is for bulk truck deliveries in minimum quantities of 44,000 to 48,000 lbs"]
["Phosphoric Acid 36% - Mid Qty",44000,"lbs","Uses same value as large qty because no intermediate price break exists"]
["Phosphoric Acid 36% - Small Qty",0,"lbs"]
["Polyaluminum Chloride - Large Qty",19800,"lbs","Large Qty prices are for >24,000 gal per year (2,000 gal per month); assume 9.9 lbs/gal and that breakpoint occurs at a bulk truckload of 2,000 gal"]
["Polyaluminum Chloride - Mid Qty",5445,"lbs","Uses same value as large qty because no intermediate price break exists"]
["Polyaluminum Chloride - Small Qty",0,"lbs","Small Qty prices are for smaller quantities, including tote delivery (275 lbs)"]
["Sodium Chloride - Large Qty",27500,"lbs","Large Qty prices are for 270 to 7,000 tons/year; assume breakpoint occurs at 27,5000 lbs/month (approximate midpoint between large and mid qtys)"]
["Sodium Chloride - Mid Qty",5000,"lbs","Mid Qty prices are for 50 to 60 tons/year; assume breakpoint occurs at 5,000 lbs/month (approximate midpoint between mid and small qtys)"]
["Sodium Chloride - Small Qty",0,"lbs","Small Qty price is for 8 tons/year in 50 lb bags"]
["Sodium Hydroxide 50% - Large Qty",25436.999999999996,"lbs","Large Qty prices for 2,000 tons per year and greater; assume breakpoint occurs at bulk truckload of 2,000 gal"]
["Sodium Hydroxide 50% - Mid Qty",5000,"lbs","Mid Qty prices are for bulk deliveries in less than truckload quantities; assume breakpoint occurs 2.5 tons/month (approximate midpoint between medium and small qtys)"]
["Sodium Hydroxide 50% - Small Qty",0,"lbs","Small Qty prices are for totes and smaller quantities"]
["Sodium Hydroxide 25% - Large Qty",21317.039999999997,"lbs","Large Qty prices are for full bulk truckloads; assume breakpoint occurs at bulk truckload of 2,000 gal"]
["Sodium Hydroxide 25% - Mid Qty",4000,"lbs","Mid Qty prices are for bulk deliveries of 6,000 to 12,000 gal/year (less than truckload/month); assume breakpoint occurs 2 tons/month (approximate midpoint between 500 gal/month and 275 gal tote, consistent with 50% NaOH breakpoint)"]
["Sodium Hydroxide 25% - Small Qty",0,"lbs"]
["Sodium Hypochlorite - Large Qty",2000,"gal","Large Qty prices are for bulk deliveries; assume breakpoint occurs at bulk truckload of 2,000 gal"]
["Sodium Hypochlorite - Mid Qty",550,"gal","Mid Qty prices are for mini-bulk deliveries of 800 to 1,000 gal each; assume breakpoint occurs at 10x 55 gal drums"]
["Sodium Hypochlorite - Small Qty",0,"gal","Small Qty prices are for delivery in drums"]
["Sulfuric Acid - Large Qty",28427.723999999998,"lbs","Large Qty price is for bulk delivery; assume breakpoint occurs at bulk truckload of 2,000 gal"]
["Sulfuric Acid - Mid Qty",28427.723999999998,"lbs","Uses same value as large qty because no intermediate price break exists"]
["Sulfuric Acid - Small Qty",0,"lbs"]
["Zinc Orthophosphate - Large Qty",2000,"gal","Large Qty prices are for bulk delivery; assume bulk density 13.1 lbs/gal consistent with 36% as PO4 and assume breakpoint occurs at bulk truckload of 2,000 gal"]
["Zinc Orthophosphate - Mid Qty",500,"gal","Mid Qty prices are for mini-bulk deliveries; assume breakpoint occurs at 500 gal/month"]
["Zinc Orthophosphate - Small Qty",0,"gal","Small Qty prices are for totes and smaller quantities"]
[]
[]
["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]
[]
[]
["H2SO4 Properties"]
["Percent H2SO4","Specific Gravity","Concentration (lbs/cubic ft)","Concentration (lbs/gallon)"]
[0.02,1.0118,1.2629999999999999,0.16889999999999999]
[0.75,1.6692,78.150000000000006,10.45]
[0.76,1.681,79.75,10.66]
[0.77,1.6927000000000001,81.37,10.88]
[0.78,1.7042999999999999,82.99,11.09]
[0.79,1.7158,84.62,11.31]
[0.8,1.7272000000000001,86.26,11.53]
[0.81,1.7383,87.9,11.75]
[0.82,1.7491000000000001,89.54,11.97]
[0.83,1.7594000000000001,91.16,12.19]
[0.84,1.7693000000000001,92.78,12.4]
[0.85,1.7786,94.38,12.62]
[0.86,1.7871999999999999,95.95,12.83]
[0.87,1.7950999999999999,97.49,13.03]
[0.88,1.8022,99.01,13.23]
[0.89,1.8087,100.5,13.43]
[0.9,1.8144,101.9,13.63]
[0.91,1.8194999999999999,103.4,13.82]
[0.92,1.8240000000000001,104.8,14]
[0.93,1.8279000000000001,106.1,14.19]
[0.94,1.8311999999999999,107.5,14.36]
[0.95,1.8337000000000001,108.7,14.54]
[]
[]
["HCl Properties"]
["Percent HCL","Specific Gravity","Concentration (lbs/cubic ft)","Concentration (lbs/gallon)"]
[0.01,1.0032000000000001,0.62629999999999997,8.3699999999999997E-2]
[0.02,1.0082,1.2589999999999999,0.16800000000000001]
[0.04,1.0181,2.5419999999999998,0.33989999999999998]
[0.06,1.0279,3.85,0.51470000000000005]
[0.08,1.0376000000000001,5.1820000000000004,0.69269999999999998]
[0.1,1.0474000000000001,6.5890000000000004,0.87409999999999999]
[0.12,1.0573999999999999,7.9210000000000003,1.0589999999999999]
[0.14000000000000001,1.0674999999999999,9.33,1.2470000000000001]
[0.16,1.0775999999999999,10.76,1.4390000000000001]
[0.18,1.0878000000000001,12.22,1.6339999999999999]
[0.2,1.0980000000000001,13.71,1.883]
[0.22,1.1083000000000001,15.22,2.0350000000000001]
[0.24,1.1187,16.760000000000002,2.2410000000000001]
[0.26,1.129,18.32,2.4500000000000002]
[0.28000000000000003,1.1392,19.91,2.6619999999999999]
[0.3,1.1493,21.52,2.8769999999999998]
[0.32,1.1593,23.16,3.0960000000000001]
[0.34,1.1691,24.81,3.3170000000000002]
[0.36,1.1789000000000001,26.49,3.5419999999999998]
[0.38,1.1884999999999999,28.19,3.7690000000000001]
[0.4,1.198,29.92,3.9990000000000001]
[]
[]
["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"]
[]
[]
["NaOH Properties"]
["Percent NaOH","Concentration (lbs/gallon)","Concentration (g/L)","Specific Gravity"]
[0.02,0.1704,20.41,1.0209999999999999]
[0.04,0.34810000000000002,41.71,1.0429999999999999]
[0.06,0.53320000000000001,63.89,1.0649999999999999]
[0.08,0.72560000000000002,86.95,1.087]
[0.1,0.9254,110.9,1.109]
[0.12,1.133,135.69999999999999,1.131]
[0.14000000000000001,1.347,161.4,1.153]
[0.16,1.569,188,1.175]
[0.18,1.798,215.5,1.1970000000000001]
[0.2,2.0350000000000001,243.8,1.2190000000000001]
[0.22,2.2789999999999999,273,1.2410000000000001]
[0.24,2.5289999999999999,303.10000000000002,1.2629999999999999]
[0.25,2.66,318.7,1.278]
[0.26,2.7879999999999998,334,1.2849999999999999]
[0.28000000000000003,3.0529999999999999,365.8,1.306]
[0.3,3.3239999999999998,398.4,1.3280000000000001]
[0.32,3.6019999999999999,431.7,1.349]
[0.34,3.8860000000000001,465.7,1.37]
[0.36,4.1760000000000002,500.4,1.39]
[0.38,4.4720000000000004,535.79999999999995,1.41]
[0.4,4.7729999999999997,572,1.34]
[0.42,5.08,608.70000000000005,1.4490000000000001]
[0.44,5.3920000000000003,646.1,1.468]
[0.46,5.7089999999999996,684.2,1.4870000000000001]
[0.48,6.0350000000000001,723.1,1.506]
[0.5,6.3639999999999999,762.7,1.5249999999999999]
[]
[]
["Performance Bond"]
["Direct cost lookup","Corresponds to the range","Base cost","Plus fraction","Of amount over"]
[0,"<$100,000",0,2.5000000000000001E-2,0]
[100000,"$100,000 to $500,000",2500,1.4999999999999999E-2,100000]
[500000,"$500,000 to $2,500,000",8500,0.01,500000]
[2500000,"$2,500,000 to $5,000,000",28500,7.4999999999999997E-3,2500000]
[5000000,"$5,000,000 to $7,500,000",47250,7.0000000000000001E-3,5000000]
[7500000,">$7,500,000",64750,6.0000000000000001E-3,7500000]
[]
[]
["Pipe Size Selection"]
["Pipe Flow to Pipe Diameter"]
["Flow (GPM)","Diameter (inch)"]
[0,0.5]
[2.1,0.75]
[4.0999999999999996,1]
[7.1,1.5]
[21.1,2]
[41.1,2.5]
[66.099999999999994,3]
[116.1,4]
[238.1,6]
[697.1,8]
[1435.1,10]
[2608.1,12]
[4132.1000000000004,14]
[5299.1,16]
[7528.1,18]
[10265.1,20]
[13643.1,24]
[22174.1,30]
[50561.1,36]
[81777.100000000006,42]
[122025.1,48]
[]
[]
["Pump Dimensions (for centrifugal pumps)"]
["Pump Rating Needed (gpm)","Pump Rating Selected (gpm)","Length (ft)","Width (ft)"]
[0,350,2.5,2.5]
[351,1740,3.75,3.75]
[1741,7000,5,5]
[7001,35000,7.083333333333333,7.083333333333333]
[]
[]
["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":27,"n_rows":86,"n_cols":7,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
["Lookup Tables and Input Validation"]
["This sheet is used internally to perform certain reference calculations and support input sheet data validation"]
[]
["Temperature Dependence Coefficients for Calculating Equilibrium Constants"]
["From Table 2, Trussell 1998"]
["Range names are of the form \"ax_Kx\" (e.g., a1_Kw for first temperature coefficent for the equilbrium constant for water)"]
["Reaction","Constant","a1","a2","a3","a4","a5"]
["H2O <-> OH- + H+","Kw",-6.0880000000000001,4471,null,1.7059999999999999E-2]
["H2CO3 <-> HCO3- + H+","K1",356.30900000000003,-21834.400000000001,-126.834,6.0920000000000002E-2,1685915]
["HCO3- <-> CO32- + H+","K2",107.887,-5151.8,-38.926000000000002,3.2528000000000001E-2,563713.9]
[]
["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]
[]
["Input Validation"]
["comp_level_valid"]
["low cost"]
["mid cost"]
["high cost"]
[]
["system_automation_valid"]
["manual"]
["semi-automated"]
["fully automated"]
[]
["retrofit_valid"]
["retrofit for greater removal"]
["retrofit for new contaminant"]
[]
["og_tech_list"]
[{"$f":"IF(NOT(b_offgas_valid),\"\",\"none\")","v":"none"}]
[{"$f":"IF(NOT(b_offgas_valid),\"\",\"GAC\")","v":"GAC"}]
[{"$f":"IF(NOT(b_offgas_valid),\"\",\"Thermal Oxidation\")","v":"Thermal Oxidation"}]
[{"$f":"IF(NOT(b_offgas_valid),\"\",\"Catalytic Oxidation\")","v":"Catalytic Oxidation"}]
["contam_lookup","contam_list"]
["Contaminant number","Contaminant name","Off-gas options available?"]
[1,"MTBE",true]
[2,"Radon",false]
[3,"Carbon Dioxide",false]
[4,"TCE",true]
[5,"PCE",true]
[6,"Vinyl Chloride",true]
[7,"Carbon Tetrachloride",true]
[8,"Benzene",true]
[9,"1,2-Dichloropropane",true]
[10,"Methylene Chloride",true]
[11,"1,2-Dichloroethane",true]
[12,"1,3-Butadiene",true]
[13,"1,1-Dichloroethane",true]
[14,"1,1,1,2-Tetrachloroethane",true]
[15,"1,1,2,2-Tetrachloroethane",true]
[16,"1,2,3-Trichloropropane",true]
[17,"Chloroform",false]
[18,"Bromodichloromethane",false]
[19,"Dibromochloromethane",false]
[20,"Bromoform",false]
[21,"Other",true]
["Units_rem_valid"]
["percent removal"]
["treated water concentration"]
[{"$f":"IF(contam_name=\"carbon dioxide\",\"calculate based on pH\",\"\")","v":""}]
["yes_no_valid"]
["yes"]
["no"]
[]
["TDB_link"]
[{"$f":"VLOOKUP(tech_name,TDB_link_table_cl,2,FALSE)","v":"https://tdb.epa.gov/tdb/treatmentprocess?treatmentProcessId=-346223903"}]