{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Project Setup","Global Inputs","Temp Sheet","Default Values","Unit Costs","PICP","ICP","Asphalt","Concrete","Summary"],"not_rendered":{"charts":4,"images":13,"macros":1,"external_links":0,"defined_names":54,"comments":0,"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":"Project Setup","index":0,"n_rows":22,"n_cols":1,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
["Interlocking Concrete Pavement Institute"]
["Lifecycle Cost Analysis Tool"]
[]
[]
["Select options for lifecycle cost analysis:"]
["PAVEMENT TYPES"]
["Permeable Interlocking Concrete Pavement (PICP)"]
["Conventional Interlocking Concrete Pavement (ICP)"]
["Asphalt Concrete Pavement (ACP)"]
["Portland Cement Concrete Pavement (PCCP)"]
[]
[]
[]
["OFF-ROAD CONSIDERATIONS"]
["Stormwater Management Pond"]
["Combined Sewer Overflow (CSO)"]
["Pollutant Removal"]
["Winter Maintenance"]
["Paint Striping"]
["Traffic Calming"]
["Impervious Surface Fees"]
["Utility Cut Restoration"]

{"sheet":"Global Inputs","index":1,"n_rows":115,"n_cols":10,"rows_kept":115,"cut":false,"hidden":false,"merged":[[5,1,5,2],[6,1,6,2]]}
["Interlocking Concrete Pavement Institute"]
["Lifecycle Cost Analysis Tool"]
[]
["Global Design Inputs"]
[]
["Project Name","Sample Subdivision",null,null,null,null,null,"Item","Qty","Unit"]
["Location","Sample Town",null,null,null,null,null,"Pavement Area",48000,"sq. ft."]
[]
["Discount Rate",0.04]
["Analysis Period",40,"years"]
["Construction Year",2019]
["Project Type","Roadway"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Stormwater Management Pond",{"$f":"SUMIF($A46:$A62,$B$107,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$107,$N66:$N94)","v":0},{"$f":"SUM($C$107:$D$107)","v":0}]
[null,"Combined Sewer Overflow (CSO)",{"$f":"SUMIF($A46:$A62,$B$108,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$108,$N66:$N94)","v":0},{"$f":"SUM($C$108:$D$108)","v":0}]
[null,"Pollutant Removal",{"$f":"SUMIF($A46:$A62,$B$109,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$109,$N66:$N94)","v":0},{"$f":"SUM($C$109:$D$109)","v":0}]
[null,"Winter Maintenance",{"$f":"SUMIF($A46:$A62,$B$110,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$110,$N66:$N94)","v":0},{"$f":"SUM($C$110:$D$110)","v":0}]
[null,"Paint Striping",{"$f":"SUMIF($A46:$A62,$B$111,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$111,$N66:$N94)","v":0},{"$f":"SUM($C$111:$D$111)","v":0}]
[null,"Traffic Calming",{"$f":"SUMIF($A46:$A62,$B$112,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$112,$N66:$N94)","v":0},{"$f":"SUM($C$112:$D$112)","v":0}]
[null,"Impervious Surface Fees",{"$f":"SUMIF($A46:$A62,$B$113,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$113,$N66:$N94)","v":0},{"$f":"SUM($C$113:$D$113)","v":0}]
[null,"Utility Cut Restoration",{"$f":"SUMIF($A46:$A62,$B$114,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$114,$N66:$N94)","v":0},{"$f":"SUM($C$114:$D$114)","v":0}]
[null,null,{"$f":"SUM($C$107:$C$114)","v":0},{"$f":"SUM($D$107:$D$114)","v":0},{"$f":"SUM($C$115:$D$115)","v":0}]

{"sheet":"Temp Sheet","index":2,"n_rows":114,"n_cols":60,"rows_kept":114,"cut":false,"hidden":true,"merged":[[2,31,2,34],[2,37,2,41],[2,26,2,27],[2,49,2,52]]}
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[null,null,0,1,2,3,4,5,6,7,8,9,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default Pavement Unit Costs",null,null,null,null,null,null,null,null,null,null,"Default Off-Road Unit Costs"]
["Category",null,"Validation Category","Category","Cost Type","Description","Unit Cost","Unit","Quantity Multiplier","Density","Density Units",null,"Validation Category","Category","Cost Type","Item Description","Unit Cost","Unit","Quantity Multiplier",null,"Off-Road Categories",null,"Distribution Type",null,"List_QuantityItems",null,"List_Units",null,null,"List_DimensionalUnits",null,"List_ConversionFactors",null,null,null,null,null,"List_ConversionFactorsToVolume",null,null,null,null,null,"Category","Cost Type","Item Description","Unit Cost","Unit","Quantity Multiplier","Material Density",null,null,null,null,"Category","Cost Type","Item Description","Unit Cost","Unit","Quantity Multiplier"]
["Asphalt Pavement",null,{"$f":"CONCATENATE(D4,\"_\",F4)","v":"Asphalt Pavement_Asphalt Concrete (Generic)"},"Asphalt Pavement","Capital","Asphalt Concrete (Generic)",110,"ton",1,142,{"$f":"CONCATENATE(\"lbs\",\"_\",\"cu. ft.\")","v":"lbs_cu. ft."},null,{"$f":"CONCATENATE(N4,\"_\",P4)","v":"Stormwater Management Pond_Land Value"},"Stormwater Management Pond","Capital","Land Value",75000,"acre",1,null,"Combined Sewer Overflow (CSO)",null,"One Time",null,"Pavement Area",null,"in.","Linear",null,"in.",null,"in._in.","in.",1,"in.",null,null,"in.*sq. in.","in.","in.",1,"cu. in.",null,"Interlocking Concrete Pavement","Capital","Permeable Paving Stones and Bedding",6.5,"sq. ft.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Land Value",4725,"acre",1]
["Granular Base/Subbase",null,{"$f":"CONCATENATE(D5,\"_\",F5)","v":"Asphalt Pavement_Asphalt Surface Course"},"Asphalt Pavement","Capital","Asphalt Surface Course",110,"ton",1,145,{"$f":"CONCATENATE(\"lbs\",\"_\",\"cu. ft.\")","v":"lbs_cu. ft."},null,{"$f":"CONCATENATE(N5,\"_\",P5)","v":"Stormwater Management Pond_Excavation"},"Stormwater Management Pond","Capital","Excavation",10,"sq. yd.",1,null,"Impervious Surface Fees",null,"One Time Multiyear",null,null,null,"ft.","Linear",null,"ft.",null,"ft._in.","ft.",12,"in.",null,null,"ft.*sq. in.","ft.","in.",12,"cu. in.",null,"Interlocking Concrete Pavement","Capital","Interlocking Concrete Paving Stones and Bedding",6.5,"sq. ft.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Excavation",10,"sq. yd.",1]
["Interlocking Concrete Pavement",null,{"$f":"CONCATENATE(D6,\"_\",F6)","v":"Asphalt Pavement_Asphalt Base Course"},"Asphalt Pavement","Capital","Asphalt Base Course",105,"ton",1,140,{"$f":"CONCATENATE(\"lbs\",\"_\",\"cu. ft.\")","v":"lbs_cu. ft."},null,{"$f":"CONCATENATE(N6,\"_\",P6)","v":"Stormwater Management Pond_Hauling and Disposal"},"Stormwater Management Pond","Capital","Hauling and Disposal",10,"sq. yd.",1,null,"Paint Striping",null,"Uniform",null,null,null,"yd.","Linear",null,"yd.",null,"yd._in.","yd.",36,"in.",null,null,"yd.*sq. in.","yd.","in.",36,"cu. in.",null,"Interlocking Concrete Pavement","Maint. & Rehab.","Replace Cracked Pavers",6,"sq. ft.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Hauling and Disposal",10,"sq. yd.",1]
["PCC Pavement",null,{"$f":"CONCATENATE(D7,\"_\",F7)","v":"Asphalt Pavement_Rout and Seal Cracks"},"Asphalt Pavement","Maint. & Rehab.","Rout and Seal Cracks",2,"ft.",1,null,null,null,{"$f":"CONCATENATE(N7,\"_\",P7)","v":"Stormwater Management Pond_Grading"},"Stormwater Management Pond","Capital","Grading",1.5,"sq. yd.",1,null,"Pollutant Removal",null,"Ramp",null,null,null,"mi.","Linear",null,"mi.",null,"mi._in.","mi.",63360,"in.",null,null,"mi.*sq. in.","mi.","in.",63360,"cu. in.",null,"Interlocking Concrete Pavement","Maint. & Rehab.","Replace Worn/Rutted Pavers (wheelpath)",12,"sq. ft.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Grading",1.5,"sq. yd.",1]
[null,null,{"$f":"CONCATENATE(D8,\"_\",F8)","v":"Asphalt Pavement_Asphalt Machine Patching"},"Asphalt Pavement","Maint. & Rehab.","Asphalt Machine Patching",10,"sq. ft.",1,null,null,null,{"$f":"CONCATENATE(N8,\"_\",P8)","v":"Stormwater Management Pond_Inlet Structure"},"Stormwater Management Pond","Capital","Inlet Structure",2000,"each",1,null,"Stormwater Management Pond",null,"Periodic",null,null,null,"lane-ft.","Linear",null,"lane-ft.",null,"in._ft.","in.",8.3333333333333329E-2,"ft.",null,null,"in.*sq. ft.","in.","ft.",8.3333333333333329E-2,"cu. ft.",null,"Interlocking Concrete Pavement","Maint. & Rehab.","Restorative Surface Vacuum Sweeping",8000,"acre",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Inlet Structure",2000,"each",1]
[null,null,{"$f":"CONCATENATE(D9,\"_\",F9)","v":"Asphalt Pavement_Mill and Overlay (2 in)"},"Asphalt Pavement","Maint. & Rehab.","Mill and Overlay (2 in)",8,"sq. yd.",1,null,null,null,{"$f":"CONCATENATE(N9,\"_\",P9)","v":"Stormwater Management Pond_Overflow Structure"},"Stormwater Management Pond","Capital","Overflow Structure",3500,"each",1,null,"Traffic Calming",null,"Periodic Finite",null,null,null,"lane-mi.","Linear",null,"lane-mi.",null,"ft._ft.","ft.",1,"ft.",null,null,"ft.*sq. ft.","ft.","ft.",1,"cu. ft.",null,"PCC Pavement","Capital","Portland Cement Concrete",75,"sq. yd.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Overflow Structure",3500,"each",1]
[null,null,{"$f":"CONCATENATE(D10,\"_\",F10)","v":"Asphalt Pavement_Mill and Overlay (3-1/2 in)"},"Asphalt Pavement","Maint. & Rehab.","Mill and Overlay (3-1/2 in)",16,"sq. yd.",1,null,null,null,{"$f":"CONCATENATE(N10,\"_\",P10)","v":"Stormwater Management Pond_Corrugated Pipe"},"Stormwater Management Pond","Capital","Corrugated Pipe",17.55,"ft.",1,null,"Utility Cut Restoration",null,"Multiyear Periodic",null,null,null,"sq. in.","Area",null,"sq. in.",null,"yd._ft.","yd.",3,"ft.",null,null,"yd.*sq. ft.","yd.","ft.",3,"cu. ft.",null,"PCC Pavement","Maint. & Rehab.","Reseal Joints",10,"yd.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Corrugated Pipe",17.55,"ft.",1]
[null,null,{"$f":"CONCATENATE(D11,\"_\",F11)","v":"Granular Base/Subbase_Granular Base"},"Granular Base/Subbase","Capital","Granular Base",34.200000000000003,"cu. yd.",1,135,{"$f":"CONCATENATE(\"lbs\",\"_\",\"cu. yd.\")","v":"lbs_cu. yd."},null,{"$f":"CONCATENATE(N11,\"_\",P11)","v":"Stormwater Management Pond_Concrete Pipe"},"Stormwater Management Pond","Capital","Concrete Pipe",30,"ft.",1,null,"Winter Maintenance",null,null,null,null,null,"sq. ft.","Area",null,"sq. ft.",null,"mi._ft.","mi.",5280,"ft.",null,null,"mi.*sq. ft.","mi.","ft.",5280,"cu. ft.",null,"PCC Pavement","Maint. & Rehab.","Partial Depth PCC Repair",350,"sq. yd.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Concrete Pipe",29.5,"ft.",1]
[null,null,{"$f":"CONCATENATE(D12,\"_\",F12)","v":"Granular Base/Subbase_Granular Subbase"},"Granular Base/Subbase","Capital","Granular Subbase",34.200000000000003,"cu. yd.",1,130,{"$f":"CONCATENATE(\"lbs\",\"_\",\"cu. yd.\")","v":"lbs_cu. yd."},null,{"$f":"CONCATENATE(N12,\"_\",P12)","v":"Stormwater Management Pond_Sod"},"Stormwater Management Pond","Capital","Sod",4.5,"sq. yd.",1,null,null,null,null,null,null,null,"sq. yd.","Area",null,"sq. yd.",null,"in._yd.","in.",2.7777777777777776E-2,"yd.",null,null,"in.*sq. yd.","in.","yd.",2.7777777777777776E-2,"cu. yd.",null,"PCC Pavement","Maint. & Rehab.","Full Depth Repair",120,"sq. yd.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Sod",4.5,"sq. yd.",1]
[null,null,{"$f":"CONCATENATE(D13,\"_\",F13)","v":"Granular Base/Subbase_ASTM No. 57 Base"},"Granular Base/Subbase","Capital","ASTM No. 57 Base",34.200000000000003,"cu. yd.",1,135,{"$f":"CONCATENATE(\"lbs\",\"_\",\"cu. yd.\")","v":"lbs_cu. yd."},null,{"$f":"CONCATENATE(N13,\"_\",P13)","v":"Stormwater Management Pond_Erosion"},"Stormwater Management Pond","Maint. & Rehab.","Erosion",75,"sq. yd.",1,null,null,null,null,null,null,null,"sq. mi.","Area",null,"sq. mi.",null,"ft._yd.","ft.",0.33333333333333331,"yd.",null,null,"ft.*sq. yd.","ft.","yd.",0.33333333333333331,"cu. yd.",null,"Asphalt Pavement","Capital","Asphalt Concrete (Generic)",110,"ton",1,142,"lbs","/","cu. ft.",null,"Stormwater Management Pond","Maint. & Rehab.","Erosion",75,"sq. yd.",1]
[null,null,{"$f":"CONCATENATE(D14,\"_\",F14)","v":"Granular Base/Subbase_ASTM No. 2 Subbase"},"Granular Base/Subbase","Capital","ASTM No. 2 Subbase",34.200000000000003,"cu. yd.",1,130,{"$f":"CONCATENATE(\"lbs\",\"_\",\"cu. yd.\")","v":"lbs_cu. yd."},null,{"$f":"CONCATENATE(N14,\"_\",P14)","v":"Stormwater Management Pond_Site Protection/Sediment Control"},"Stormwater Management Pond","Maint. & Rehab.","Site Protection/Sediment Control",125,"each",1,null,null,null,null,null,null,null,"acre","Area",null,"acre",null,"yd._yd.","yd.",1,"yd.",null,null,"yd.*sq. yd.","yd.","yd.",1,"cu. yd.",null,"Asphalt Pavement","Capital","Asphalt Surface Course",110,"ton",1,145,"lbs","/","cu. ft.",null,"Stormwater Management Pond","Maint. & Rehab.","Site Protection/Sediment Control",125,"each",1]
[null,null,{"$f":"CONCATENATE(D15,\"_\",F15)","v":"Interlocking Concrete Pavement_Permeable Paving Stones and Bedding"},"Interlocking Concrete Pavement","Capital","Permeable Paving Stones and Bedding",6.5,"sq. ft.",1,null,null,null,{"$f":"CONCATENATE(N15,\"_\",P15)","v":"Stormwater Management Pond_Soil Preparation"},"Stormwater Management Pond","Maint. & Rehab.","Soil Preparation",5,"sq. yd.",1,null,null,null,null,null,null,null,"cu. in.","Volume",null,"cu. in.",null,"mi._yd.","mi.",1760,"yd.",null,null,"mi.*sq. yd.","mi.","yd.",1760,"cu. yd.",null,"Asphalt Pavement","Capital","Asphalt Base Course",105,"ton",1,140,"lbs","/","cu. ft.",null,"Stormwater Management Pond","Maint. & Rehab.","Soil Preparation",5,"sq. yd.",1]
[null,null,{"$f":"CONCATENATE(D16,\"_\",F16)","v":"Interlocking Concrete Pavement_Interlocking Concrete Paving Stones and Bedding"},"Interlocking Concrete Pavement","Capital","Interlocking Concrete Paving Stones and Bedding",6.5,"sq. ft.",1,null,null,null,{"$f":"CONCATENATE(N16,\"_\",P16)","v":"Stormwater Management Pond_Inspection"},"Stormwater Management Pond","Maint. & Rehab.","Inspection",125,"each",1,null,null,null,null,null,null,null,"cu. ft.","Volume",null,"cu. ft.",null,"in._mi.","in.",1.5782828282828283E-5,"mi.",null,null,"in.*sq. mi.","in.","mi.",111513600,"cu. yd.",null,"Asphalt Pavement","Maint. & Rehab.","Rout and Seal Cracks",2,"ft.",1,null,null,null,null,null,"Stormwater Management Pond","Maint. & Rehab.","Inspection",125,"each",1]
[null,null,{"$f":"CONCATENATE(D17,\"_\",F17)","v":"Interlocking Concrete Pavement_Replace Cracked Pavers"},"Interlocking Concrete Pavement","Maint. & Rehab.","Replace Cracked Pavers",6,"sq. ft.",1,null,null,null,{"$f":"CONCATENATE(N17,\"_\",P17)","v":"Stormwater Management Pond_Sod"},"Stormwater Management Pond","Maint. & Rehab.","Sod",4.5,"sq. yd.",1,null,null,null,"Periodic Increasing",null,null,null,"cu. yd.","Volume",null,"cu. yd.",null,"ft._mi.","ft.",1.8939393939393939E-4,"mi.",null,null,"ft.*sq. mi.","ft.","mi.",9292800,"cu. yd.",null,"Asphalt Pavement","Maint. & Rehab.","Asphalt Machine Patching",10,"sq. ft.",1,null,null,null,null,null,"Stormwater Management Pond","Maint. & Rehab.","Sod",4.5,"sq. yd.",1]
[null,null,{"$f":"CONCATENATE(D18,\"_\",F18)","v":"Interlocking Concrete Pavement_Replace Worn/Rutted Pavers (wheelpath)"},"Interlocking Concrete Pavement","Maint. & Rehab.","Replace Worn/Rutted Pavers (wheelpath)",12,"sq. ft.",1,null,null,null,{"$f":"CONCATENATE(N18,\"_\",P18)","v":"Stormwater Management Pond_Debris Removal"},"Stormwater Management Pond","Maint. & Rehab.","Debris Removal",100,"each",1,null,null,null,"Periodic Declining",null,null,null,"each","Nondimensional",null,"ton",null,"yd._mi.","yd.",5.6818181818181815E-4,"mi.",null,null,"yd.*sq. mi.","yd.","mi.",3097600,"cu. yd.",null,"Asphalt Pavement","Maint. & Rehab.","Mill and Overlay (2 in)",8,"sq. yd.",1,null,null,null,null,null,"Stormwater Management Pond","Maint. & Rehab.","Debris Removal",100,"each",1]
[null,null,{"$f":"CONCATENATE(D19,\"_\",F19)","v":"Interlocking Concrete Pavement_Restorative Surface Vacuum Sweeping"},"Interlocking Concrete Pavement","Maint. & Rehab.","Restorative Surface Vacuum Sweeping",8000,"acre",1,null,null,null,{"$f":"CONCATENATE(N19,\"_\",P19)","v":"Stormwater Management Pond_Remove Invasive Plants"},"Stormwater Management Pond","Maint. & Rehab.","Remove Invasive Plants",500,"each",1,null,null,null,null,null,null,null,"monthly","Nondimensional",null,"lbs",null,"mi._mi.","mi.",1,"mi.",null,null,"mi.*sq. mi.","mi.","mi.",5451776000,"cu. yd.",null,"Asphalt Pavement","Maint. & Rehab.","Mill and Overlay (3-1/2 in)",16,"sq. yd.",1,null,null,null,null,null,"Stormwater Management Pond","Maint. & Rehab.","Remove Invasive Plants",500,"each",1]
[null,null,{"$f":"CONCATENATE(D20,\"_\",F20)","v":"Interlocking Concrete Pavement_Routine Preventive Maintenance Vacuuming"},"Interlocking Concrete Pavement","Maint. & Rehab.","Routine Preventive Maintenance Vacuuming",800,"acre",1,null,null,null,{"$f":"CONCATENATE(N20,\"_\",P20)","v":"Stormwater Management Pond_Mowing"},"Stormwater Management Pond","Maint. & Rehab.","Mowing",150,"each",1,null,null,null,null,null,null,null,"annual","Nondimensional",null,"acre-ft.",null,"lane-ft._lane-mi.","lane-ft.",1.8939393939393939E-4,"lane-mi.",null,null,"in.*acre","in.","acre",8.3333333333333329E-2,"acre-ft.",null,"Granular Base/Subbase","Capital","Granular Base",34.200000000000003,"cu. yd.",1,135,"lbs","/","cu. yd.",null,"Stormwater Management Pond","Maint. & Rehab.","Mowing",150,"each",1]
[null,null,{"$f":"CONCATENATE(D21,\"_\",F21)","v":"PCC Pavement_Portland Cement Concrete"},"PCC Pavement","Capital","Portland Cement Concrete",75,"sq. yd.",1,null,null,null,{"$f":"CONCATENATE(N21,\"_\",P21)","v":"Stormwater Management Pond_Sediment Removal from Pond"},"Stormwater Management Pond","Maint. & Rehab.","Sediment Removal from Pond",390,"cu. yd.",1,null,null,null,null,null,null,null,"lump sum","Nondimensional",null,"gal.",null,"lane-mi._lane-ft.","lane-mi.",5280,"lane-ft.",null,null,"ft.*acre","ft.","acre",1,"acre-ft.",null,"Granular Base/Subbase","Capital","Granular Subbase",34.200000000000003,"cu. yd.",1,130,"lbs","/","cu. yd.",null,"Stormwater Management Pond","Maint. & Rehab.","Sediment Removal from Pond",390,"cu. yd.",1]
[null,null,{"$f":"CONCATENATE(D22,\"_\",F22)","v":"PCC Pavement_Reseal Joints"},"PCC Pavement","Maint. & Rehab.","Reseal Joints",10,"yd.",1,null,null,null,{"$f":"CONCATENATE(N22,\"_\",P22)","v":"Stormwater Management Pond_Sediment Removal Setup"},"Stormwater Management Pond","Maint. & Rehab.","Sediment Removal Setup",7600,"each",1,null,null,null,null,null,null,null,"percent","Percentage",null,null,null,"sq. in._sq. in.","sq. in.",1,"sq. in.",null,null,"yd.*acre","yd.","acre",3,"acre-ft.",null,"Granular Base/Subbase","Capital","ASTM No. 57 Base",34.200000000000003,"cu. yd.",1,135,"lbs","/","cu. yd.",null,"Stormwater Management Pond","Maint. & Rehab.","Sediment Removal Setup",7600,"each",1]
[null,null,{"$f":"CONCATENATE(D23,\"_\",F23)","v":"PCC Pavement_Partial Depth PCC Repair"},"PCC Pavement","Maint. & Rehab.","Partial Depth PCC Repair",350,"sq. yd.",1,null,null,null,{"$f":"CONCATENATE(N23,\"_\",P23)","v":"Combined Sewer Overflow (CSO)_Plant Capital Cost/gallon/annually"},"Combined Sewer Overflow (CSO)","Capital","Plant Capital Cost/gallon/annually",4.5,"gal.",1,null,null,null,null,null,null,null,"ton","Mass",null,null,null,"sq. ft._sq. in.","sq. ft.",144,"sq. in.",null,null,"mi.*acre","mi.","acre",5280,"acre-ft.",null,"Granular Base/Subbase","Capital","ASTM No. 2 Subbase",34.200000000000003,"cu. yd.",1,130,"lbs","/","cu. yd.",null,"Combined Sewer Overflow (CSO)","Capital","Plant Capital Cost/gallon/annually",4.5,"gal.",1]
[null,null,{"$f":"CONCATENATE(D24,\"_\",F24)","v":"PCC Pavement_Full Depth Repair"},"PCC Pavement","Maint. & Rehab.","Full Depth Repair",120,"sq. yd.",1,null,null,null,{"$f":"CONCATENATE(N24,\"_\",P24)","v":"Combined Sewer Overflow (CSO)_Plant Operating Cost/annually"},"Combined Sewer Overflow (CSO)","Maint. & Rehab.","Plant Operating Cost/annually",1.5,"gal.",1,null,null,null,null,null,null,null,"lbs","Mass",null,null,null,"sq. yd._sq. in.","sq. yd.",1296,"sq. in.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combined Sewer Overflow (CSO)","Maint. & Rehab.","Plant Operating Cost/annually",1.5,"gal.",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N25,\"_\",P25)","v":"Pollutant Removal_Tier 1 Pollutant Level Target (M.G. per day)"},"Pollutant Removal","Maint. & Rehab.","Tier 1 Pollutant Level Target (M.G. per day)",5850,"each",1,null,null,null,null,null,null,null,"acre-ft.","Volume",null,null,null,"sq. mi._sq. in.","sq. mi.",4014489600,"sq. in.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pollutant Removal","Maint. & Rehab.","Tier 1 Pollutant Level Target (M.G. per day)",5850,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N26,\"_\",P26)","v":"Pollutant Removal_Tier 2 Pollutant Level Target (M.G. per day)"},"Pollutant Removal","Maint. & Rehab.","Tier 2 Pollutant Level Target (M.G. per day)",1350,"each",1,null,null,null,null,null,null,null,"gal.","Volume",null,null,null,"acre_sq. in.","acre",6272640,"sq. in.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pollutant Removal","Maint. & Rehab.","Tier 2 Pollutant Level Target (M.G. per day)",1350,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N27,\"_\",P27)","v":"Winter Maintenance_Conventional Annual Snow Clearing/Salting/Sanding (per lane-mile)"},"Winter Maintenance","Maint. & Rehab.","Conventional Annual Snow Clearing/Salting/Sanding (per lane-mile)",4715,"each",1,null,null,null,null,null,null,null,null,null,null,null,null,"sq. in._sq. ft.","sq. in.",8.3333333333333329E-2,"sq. ft.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter Maintenance","Maint. & Rehab.","Conventional Annual Snow Clearing/Salting/Sanding (per lane-mile)",4715,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N28,\"_\",P28)","v":"Winter Maintenance_Permeable Pavers Annual Snow Clearing/Salting/Sanding (per lane-mile)"},"Winter Maintenance","Maint. & Rehab.","Permeable Pavers Annual Snow Clearing/Salting/Sanding (per lane-mile)",3160,"each",1,null,null,null,null,null,null,null,null,null,null,null,null,"sq. ft._sq. ft.","sq. ft.",1,"sq. ft.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Winter Maintenance","Maint. & Rehab.","Permeable Pavers Annual Snow Clearing/Salting/Sanding (per lane-mile)",3160,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N29,\"_\",P29)","v":"Paint Striping_Paint (yearly)"},"Paint Striping","Maint. & Rehab.","Paint (yearly)",0.04,"ft.",1,null,null,null,null,null,null,null,null,null,null,null,null,"sq. yd._sq. ft.","sq. yd.",9,"sq. ft.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paint Striping","Maint. & Rehab.","Paint (yearly)",0.04,"ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N30,\"_\",P30)","v":"Paint Striping_Epoxy Paint (every 4 years)"},"Paint Striping","Maint. & Rehab.","Epoxy Paint (every 4 years)",0.25,"ft.",1,null,null,null,null,null,null,null,null,null,null,"List_MassUnits",null,"sq. mi._sq. ft.","sq. mi.",27878400,"sq. ft.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paint Striping","Maint. & Rehab.","Epoxy Paint (every 4 years)",0.25,"ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N31,\"_\",P31)","v":"Paint Striping_Thermoplastic (every 6 years)"},"Paint Striping","Maint. & Rehab.","Thermoplastic (every 6 years)",0.23,"ft.",1,null,null,null,null,null,null,null,null,null,null,"ton",null,"acre_sq. ft.","acre",43560,"sq. ft.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paint Striping","Maint. & Rehab.","Thermoplastic (every 6 years)",0.23,"ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N32,\"_\",P32)","v":"Paint Striping_Preformed Tape (every 6 years)"},"Paint Striping","Maint. & Rehab.","Preformed Tape (every 6 years)",2,"ft.",1,null,null,null,null,null,null,null,null,null,null,"lbs",null,"sq. in._sq. yd.","sq. in.",7.716049382716049E-4,"sq. yd.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paint Striping","Maint. & Rehab.","Preformed Tape (every 6 years)",2,"ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N33,\"_\",P33)","v":"Paint Striping_Pigment Paver Cost Addition (25 years)"},"Paint Striping","Maint. & Rehab.","Pigment Paver Cost Addition (25 years)",0.08,"ft.",1,null,null,null,null,null,null,null,null,null,null,null,null,"sq. ft._sq. yd.","sq. ft.",0.1111111111111111,"sq. yd.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paint Striping","Maint. & Rehab.","Pigment Paver Cost Addition (25 years)",0.08,"ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N34,\"_\",P34)","v":"Traffic Calming_Rubber Speed Bumps (25 years)"},"Traffic Calming","Capital","Rubber Speed Bumps (25 years)",1500,"each",1,null,null,null,null,null,null,null,null,null,null,null,null,"sq. yd._sq. yd.","sq. yd.",1,"sq. yd.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic Calming","Capital","Rubber Speed Bumps (25 years)",1500,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N35,\"_\",P35)","v":"Traffic Calming_Asphalt Speed Bump (25 years)"},"Traffic Calming","Capital","Asphalt Speed Bump (25 years)",3000,"each",1,null,null,null,null,null,null,null,null,null,null,null,null,"sq. mi._sq. yd.","sq. mi.",3097600,"sq. yd.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic Calming","Capital","Asphalt Speed Bump (25 years)",3000,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N36,\"_\",P36)","v":"Traffic Calming_Rubber Remove and Install (yearly)"},"Traffic Calming","Maint. & Rehab.","Rubber Remove and Install (yearly)",300,"each",1,null,null,null,null,null,null,null,null,null,null,null,null,"acre_sq. yd.","acre",4840,"sq. yd.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic Calming","Maint. & Rehab.","Rubber Remove and Install (yearly)",300,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N37,\"_\",P37)","v":"Traffic Calming_Traffic Calming for Pavers (25 years)"},"Traffic Calming","Maint. & Rehab.","Traffic Calming for Pavers (25 years)",0,"each",1,null,null,null,null,null,null,null,null,null,null,null,null,"sq. in._sq. mi.","sq. in.",2.4909766860524435E-10,"sq. mi.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Traffic Calming","Maint. & Rehab.","Traffic Calming for Pavers (25 years)",0,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N38,\"_\",P38)","v":"Impervious Surface Fees_Annual Fee per 1,000 ft2"},"Impervious Surface Fees","Maint. & Rehab.","Annual Fee per 1,000 ft2",526.91999999999996,"each",1,null,null,null,null,null,null,null,null,null,null,null,null,"sq. ft._sq. mi.","sq. ft.",3.5870064279155189E-8,"sq. mi.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Impervious Surface Fees","Maint. & Rehab.","Annual Fee per 1,000 ft2",526.91999999999996,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N39,\"_\",P39)","v":"Utility Cut Restoration_Remove and Replace Asphalt"},"Utility Cut Restoration","Maint. & Rehab.","Remove and Replace Asphalt",4.5,"sq. ft.",1,null,null,null,null,null,null,null,null,null,null,null,null,"sq. yd._sq. mi.","sq. yd.",3.2283057851239672E-7,"sq. mi.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cut Restoration","Maint. & Rehab.","Remove and Replace Asphalt",4.5,"sq. ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N40,\"_\",P40)","v":"Utility Cut Restoration_Remove and Replace Concrete"},"Utility Cut Restoration","Maint. & Rehab.","Remove and Replace Concrete",8,"sq. ft.",1,null,null,null,null,null,null,null,null,null,null,null,null,"sq. mi._sq. mi.","sq. mi.",1,"sq. mi.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cut Restoration","Maint. & Rehab.","Remove and Replace Concrete",8,"sq. ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N41,\"_\",P41)","v":"Utility Cut Restoration_Remove and Replace Pavers"},"Utility Cut Restoration","Maint. & Rehab.","Remove and Replace Pavers",5,"sq. ft.",1,null,null,null,null,null,null,null,null,null,null,null,null,"acre_sq. mi.","acre",1.5625000000000001E-3,"sq. mi.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cut Restoration","Maint. & Rehab.","Remove and Replace Pavers",5,"sq. ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N42,\"_\",P42)","v":"Utility Cut Restoration_Pavement Degradation Fee"},"Utility Cut Restoration","Maint. & Rehab.","Pavement Degradation Fee",2,"sq. ft.",1,null,null,null,null,null,null,null,null,null,null,"List_VolumeUnits",null,"sq. in._acre","sq. in.",1.5942250790735638E-7,"acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cut Restoration","Maint. & Rehab.","Pavement Degradation Fee",2,"sq. ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(N43,\"_\",P43)","v":"Utility Cut Restoration_Remove and Replace Asphalt"},"Utility Cut Restoration","Rehabilitation","Remove and Replace Asphalt",2,"sq. ft.",1,null,null,null,null,null,null,null,null,null,null,"cu. in.",null,"sq. ft._acre","sq. ft.",2.295684113865932E-5,"acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utility Cut Restoration","Rehabilitation","Remove and Replace Asphalt",2,"sq. ft.",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,"cu. ft.",null,"sq. yd._acre","sq. yd.",2.0661157024793388E-4,"acre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. yd.",null,"sq. mi._acre","sq. mi.",640,"acre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre-ft.",null,"acre_acre","acre",1,"acre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal.",null,"cu. in._cu. in.","cu. in.",1,"cu. in."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. ft._cu. in.","cu. ft.",1728,"cu. in."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. yd._cu. in.","cu. yd.",46656,"cu. in."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. in._cu. ft.","cu. in.",5.7870370370370367E-4,"cu. ft."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. ft._cu. ft.","cu. ft.",1,"cu. ft."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. yd._cu. ft.","cu. yd.",27,"cu. ft."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. in._cu. yd.","cu. in.",2.143347050754458E-5,"cu. yd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. ft._cu. yd.","cu. ft.",3.7037037037037035E-2,"cu. yd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. yd._cu. yd.","cu. yd.",1,"cu. yd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. in._acre-ft.","cu. in.",1.32852089922797E-8,"acre-ft."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"List_LinearUnits",null,"cu. ft._acre-ft.","cu. ft.",2.295684113865932E-5,"acre-ft."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in.",null,"cu. yd._acre-ft.","cu. yd.",6.1996280223186606E-4,"acre-ft."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft.",null,"acre-ft._acre-ft.","acre-ft.",1,"acre-ft."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"yd.",null,"acre-ft._cu. in.","acre-ft.",75271680,"cu. in."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mi.",null,"acre-ft._cu. ft.","acre-ft.",43560,"cu. ft."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lane-ft.",null,"acre-ft._cu. yd.","acre-ft.",1613,"cu. yd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lane-mi.",null,"ton_lbs","ton",1613,"lbs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lbs_ton","lbs",{"$f":"1/2000","v":5.0000000000000001E-4},"ton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. in._gal.","cu. in.",{"$f":"1/231","v":4.329004329004329E-3},"gal."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. ft._gal.","cu. ft.",{"$f":"7.48052","v":7.4805200000000003},"gal."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cu. yd._gal.","cu. yd.",201.97,"gal."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre-ft._gal.","acre-ft.",325853,"gal."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal._gal.","gal.",1,"gal."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal._cu. in.","gal.",231,"cu. in."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal._cu. ft.","gal.",0.13370000000000001,"cu. ft."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal._cu. yd.","gal.",4.9509999999999997E-3,"cu. yd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gal._acre-ft.","gal.",3.0690000000000002E-6,"acre-ft."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"List_AreaUnits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sq. in."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sq. ft."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sq. yd."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sq. mi."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"acre"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"CONCATENATE(D101,\"_\",F101)","v":"_"}]
[null,null,{"$f":"CONCATENATE(D102,\"_\",F102)","v":"_"}]
[null,null,{"$f":"CONCATENATE(D103,\"_\",F103)","v":"_"}]
[null,null,{"$f":"CONCATENATE(D104,\"_\",F104)","v":"_"}]
[null,null,{"$f":"CONCATENATE(D105,\"_\",F105)","v":"_"}]
[null,null,{"$f":"CONCATENATE(D106,\"_\",F106)","v":"_"}]
[null,"Combined Sewer Overflow (CSO)",{"$f":"CONCATENATE(D107,\"_\",F107)","v":"_"}]
[null,"Pollutant Removal",{"$f":"CONCATENATE(D108,\"_\",F108)","v":"_"}]
[null,"Winter Maintenance",{"$f":"CONCATENATE(D109,\"_\",F109)","v":"_"}]
[null,"Paint Striping",{"$f":"CONCATENATE(D110,\"_\",F110)","v":"_"}]
[null,"Traffic Calming",{"$f":"CONCATENATE(D111,\"_\",F111)","v":"_"}]
[null,"Impervious Surface Fees",{"$f":"CONCATENATE(D112,\"_\",F112)","v":"_"}]
[null,"Utility Cut Restoration",{"$f":"CONCATENATE(D113,\"_\",F113)","v":"_"}]
[null,null,{"$f":"CONCATENATE(D114,\"_\",F114)","v":"_"}]

{"sheet":"Default Values","index":3,"n_rows":93,"n_cols":59,"rows_kept":93,"cut":false,"hidden":true,"merged":[[4,0,4,1],[4,15,4,16],[4,45,4,46]]}
["Pre-loaded Default Values"]
[]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59]
["Permeable Interlocking Concrete Pavement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conventional Interlocking Concrete Pavement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asphalt Concrete Pavement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portland Cement Concrete Pavement"]
[]
[]
["Permeable Interlocking Concrete Pavement Considerations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Conventional Interlocking Concrete Pavement Considerations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asphalt Concrete Pavement Considerations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Portland Cement Concrete Pavement Considerations"]
["INITIAL CONSTRUCTION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INITIAL CONSTRUCTION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INITIAL CONSTRUCTION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INITIAL CONSTRUCTION COSTS"]
["Category","Construction Item Description","Unit Cost","Unit","Quantity / Layer Thickness","Quantity / Layer Thickness Unit","Related Quantity","Total Quantity","Quantity Units","Extended Cost",null,null,null,null,null,"Category","Construction Item Description","Unit Cost","Unit","Quantity / Layer Thickness","Quantity / Layer Thickness Unit","Related Quantity","Total Quantity","Quantity Units","Extended Cost",null,null,null,null,null,"Category","Construction Item Description","Unit Cost","Unit","Quantity / Layer Thickness","Quantity / Layer Thickness Unit","Related Quantity","Total Quantity","Quantity Units","Extended Cost",null,null,null,null,null,"Category","Construction Item Description","Unit Cost","Unit","Quantity / Layer Thickness","Quantity / Layer Thickness Unit","Related Quantity","Total Quantity","Quantity Units","Extended Cost"]
["Interlocking Concrete Pavement","Permeable Paving Stones and Bedding",null,null,null,null,"Pavement Area",null,null,null,null,null,null,null,null,"Interlocking Concrete Pavement","Interlocking Concrete Paving Stones and Bedding",null,null,null,null,"Pavement Area",null,null,null,null,null,null,null,null,"Asphalt Pavement","Asphalt Concrete (Generic)",null,null,4,"in.","Pavement Area",null,null,null,null,null,null,null,null,"PCC Pavement","Portland Cement Concrete",null,null,null,null,"Pavement Area"]
["Granular Base/Subbase","ASTM No. 57 Base",null,null,4,"in.","Pavement Area",null,null,null,null,null,null,null,null,"Granular Base/Subbase","Granular Base",null,null,4,"in.","Pavement Area",null,null,null,null,null,null,null,null,"Granular Base/Subbase","Granular Base",null,null,6,"in.","Pavement Area",null,null,null,null,null,null,null,null,"Granular Base/Subbase","Granular Base",null,null,10,"in.","Pavement Area"]
["Granular Base/Subbase","ASTM No. 2 Subbase",null,null,32,"in.","Pavement Area",null,null,null,null,null,null,null,null,"Granular Base/Subbase","Granular Subbase",null,null,16,"in.","Pavement Area",null,null,null,null,null,null,null,null,"Granular Base/Subbase","Granular Subbase",null,null,14,"in.","Pavement Area"]
[]
[]
[]
[]
[]
[]
[]
["MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MAINTENANCE AND REHABILITATION COSTS"]
["Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,"Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,"Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,"Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost"]
["Interlocking Concrete Pavement","Replace Cracked Pavers",null,null,2,"percent","Pavement Area",null,null,"One Time",8,null,null,null,null,"Interlocking Concrete Pavement","Replace Cracked Pavers",null,null,2,"percent","Pavement Area",null,null,"One Time",8,null,null,null,null,"Asphalt Pavement","Rout and Seal Cracks",null,null,150,"ft.",null,null,null,"One Time",4,null,null,null,null,"PCC Pavement","Reseal Joints",null,null,6500,"yd.",null,null,null,"One Time",12]
["Interlocking Concrete Pavement","Replace Worn/Rutted Pavers (wheelpath)",null,null,5,"percent","Pavement Area",null,null,"One Time",20,null,null,null,null,"Interlocking Concrete Pavement","Replace Worn/Rutted Pavers (wheelpath)",null,null,5,"percent","Pavement Area",null,null,"One Time",20,null,null,null,null,"Asphalt Pavement","Asphalt Machine Patching",null,null,5,"percent","Pavement Area",null,null,"One Time",8,null,null,null,null,"PCC Pavement","Partial Depth PCC Repair",null,null,2,"percent","Pavement Area",null,null,"One Time",25]
["Interlocking Concrete Pavement","Restorative Surface Vacuum Sweeping",null,null,100,"percent","Pavement Area",null,null,"One Time",15,null,null,null,null,"Interlocking Concrete Pavement","Replace Cracked Pavers",null,null,2,"percent","Pavement Area",null,null,"One Time",28,null,null,null,null,"Asphalt Pavement","Rout and Seal Cracks",null,null,150,"ft.",null,null,null,"One Time",12,null,null,null,null,"PCC Pavement","Full Depth Repair",null,null,10,"percent","Pavement Area",null,null,"One Time",25]
["Interlocking Concrete Pavement","Replace Cracked Pavers",null,null,2,"percent","Pavement Area",null,null,"One Time",28,null,null,null,null,"Interlocking Concrete Pavement","Replace Worn/Rutted Pavers (wheelpath)",null,null,5,"percent","Pavement Area",null,null,"One Time",35,null,null,null,null,"Asphalt Pavement","Asphalt Machine Patching",null,null,10,"percent","Pavement Area",null,null,"One Time",12,null,null,null,null,"PCC Pavement","Reseal Joints",null,null,13000,"yd.",null,null,null,"One Time",25]
["Interlocking Concrete Pavement","Replace Worn/Rutted Pavers (wheelpath)",null,null,5,"percent","Pavement Area",null,null,"One Time",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asphalt Pavement","Mill and Overlay (2 in)",null,null,100,"percent","Pavement Area",null,null,"One Time",15,null,null,null,null,"PCC Pavement","Reseal Joints",null,null,26000,"yd.",null,null,null,"One Time",35]
["Interlocking Concrete Pavement","Restorative Surface Vacuum Sweeping",null,null,100,"percent","Pavement Area",null,null,"One Time",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asphalt Pavement","Rout and Seal Cracks",null,null,300,"ft.",null,null,null,"One Time",19,null,null,null,null,"PCC Pavement","Partial Depth PCC Repair",null,null,2,"percent","Pavement Area",null,null,"One Time",35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asphalt Pavement","Asphalt Machine Patching",null,null,10,"percent","Pavement Area",null,null,"One Time",22,null,null,null,null,"PCC Pavement","Full Depth Repair",null,null,5,"percent","Pavement Area",null,null,"One Time",35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asphalt Pavement","Mill and Overlay (3-1/2 in)",null,null,100,"percent","Pavement Area",null,null,"One Time",25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asphalt Pavement","Rout and Seal Cracks",null,null,150,"ft.",null,null,null,"One Time",27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asphalt Pavement","Asphalt Machine Patching",null,null,10,"percent","Pavement Area",null,null,"One Time",30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asphalt Pavement","Mill and Overlay (2 in)",null,null,100,"percent","Pavement Area",null,null,"One Time",37]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"$A$5&\" Off-Road Considerations\"","v":"Permeable Interlocking Concrete Pavement Off-Road Considerations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$P$5&\" Off-Road Considerations\"","v":"Conventional Interlocking Concrete Pavement Off-Road Considerations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permeable Interlocking Concrete Pavement Off-Road Considerations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AT$5&\" Off-Road Considerations\"","v":"Portland Cement Concrete Pavement Off-Road Considerations"}]
["INITIAL CONSTRUCTION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INITIAL CONSTRUCTION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INITIAL CONSTRUCTION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INITIAL CONSTRUCTION COSTS"]
["Category","Construction Item Description","Unit Cost","Unit","Project Quantity","Quantity Units","Related Quantity Item","Total Quantity","Quantity Units","Extended Cost",null,null,null,null,null,"Category","Construction Item Description","Unit Cost","Unit","Project Quantity","Quantity Units","Related Quantity Item","Total Quantity","Quantity Units","Extended Cost",null,null,null,null,null,"Category","Construction Item Description","Unit Cost","Unit","Project Quantity","Quantity Units","Related Quantity Item","Total Quantity","Quantity Units","Extended Cost",null,null,null,null,null,"Category","Construction Item Description","Unit Cost","Unit","Project Quantity","Quantity Units","Related Quantity Item","Total Quantity","Quantity Units","Extended Cost"]
["Stormwater Management Pond","Land Value",null,null,null,"acre",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Land Value",null,null,4,"acre",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Land Value",null,null,4,"acre",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Land Value",null,null,4,"acre"]
["Stormwater Management Pond","Excavation",null,null,null,"sq. yd.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Excavation",null,null,19360,"sq. yd.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Excavation",null,null,19360,"sq. yd.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Excavation",null,null,19360,"sq. yd."]
["Stormwater Management Pond","Hauling and Disposal",null,null,null,"sq. yd.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Hauling and Disposal",null,null,19360,"sq. yd.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Hauling and Disposal",null,null,19360,"sq. yd.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Hauling and Disposal",null,null,19360,"sq. yd."]
["Stormwater Management Pond","Grading",null,null,null,"sq. yd.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Grading",null,null,null,"sq. yd.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Grading",null,null,null,"sq. yd.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Grading",null,null,null,"sq. yd."]
["Stormwater Management Pond","Inlet Structure",null,null,null,"each",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Inlet Structure",null,null,230,"each",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Inlet Structure",null,null,230,"each",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Inlet Structure",null,null,230,"each"]
["Stormwater Management Pond","Overflow Structure",null,null,null,"each",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Overflow Structure",null,null,1,"each",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Overflow Structure",null,null,1,"each",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Overflow Structure",null,null,1,"each"]
["Stormwater Management Pond","Corrugated Pipe",null,null,null,"ft.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Corrugated Pipe",null,null,null,"ft.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Corrugated Pipe",null,null,null,"ft.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Corrugated Pipe",null,null,null,"ft."]
["Stormwater Management Pond","Concrete Pipe",null,null,null,"ft.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Concrete Pipe",null,null,60000,"ft.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Concrete Pipe",null,null,60000,"ft.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Concrete Pipe",null,null,60000,"ft."]
["Stormwater Management Pond","Sod",null,null,null,"sq. ft.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Sod",null,null,null,"sq. ft.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Sod",null,null,null,"sq. ft.",null,null,null,null,null,null,null,null,null,"Stormwater Management Pond","Sod",null,null,null,"sq. ft."]
["Combined Sewer Overflow (CSO)","Plant Capital Cost/gallon/annually",null,null,null,"gal.",null,null,null,null,null,null,null,null,null,"Combined Sewer Overflow (CSO)","Plant Capital Cost/gallon/annually",null,null,null,"gal.",null,null,null,null,null,null,null,null,null,"Combined Sewer Overflow (CSO)","Plant Capital Cost/gallon/annually",null,null,null,"gal.",null,null,null,null,null,null,null,null,null,"Combined Sewer Overflow (CSO)","Plant Capital Cost/gallon/annually",null,null,null,"gal."]
["Traffic Calming","Rubber Speed Bumps (25 years)",null,null,null,"each",null,null,null,null,null,null,null,null,null,"Traffic Calming","Rubber Speed Bumps (25 years)",null,null,null,"each",null,null,null,null,null,null,null,null,null,"Traffic Calming","Rubber Speed Bumps (25 years)",null,null,null,"each",null,null,null,null,null,null,null,null,null,"Traffic Calming","Rubber Speed Bumps (25 years)",null,null,21,"each"]
["Traffic Calming","Asphalt Speed Bump (25 years)",null,null,null,"each",null,null,null,null,null,null,null,null,null,"Traffic Calming","Asphalt Speed Bump (25 years)",null,null,null,"each",null,null,null,null,null,null,null,null,null,"Traffic Calming","Asphalt Speed Bump (25 years)",null,null,21,"each",null,null,null,null,null,null,null,null,null,"Traffic Calming","Asphalt Speed Bump (25 years)",null,null,null,"each"]
[]
[]
[]
[]
[]
[]
["OPERATIONS, MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATIONS, MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATIONS, MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATIONS, MAINTENANCE AND REHABILITATION COSTS"]
["Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,"Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,"Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,"Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost"]
["Stormwater Management Pond","Erosion",null,null,null,"sq. yd.",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Erosion",null,null,500,"sq. yd.",null,null,null,"Periodic",10,null,5,null,null,"Stormwater Management Pond","Erosion",null,null,500,"sq. yd.",null,null,null,"Periodic",10,null,5,null,null,"Stormwater Management Pond","Erosion",null,null,500,"sq. yd.",null,null,null,"Periodic",10,null,5]
["Stormwater Management Pond","Site Protection/Sediment Control",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Site Protection/Sediment Control",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Site Protection/Sediment Control",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Site Protection/Sediment Control",null,null,null,"each",null,null,null,"Periodic",1,null,1]
["Stormwater Management Pond","Soil Preparation",null,null,19360,"sq. yd.",null,null,null,"One Time",0,null,1,null,null,"Stormwater Management Pond","Soil Preparation",null,null,null,"sq. yd.",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Soil Preparation",null,null,null,"sq. yd.",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Soil Preparation",null,null,null,"sq. yd.",null,null,null,"Periodic",1,null,1]
["Stormwater Management Pond","Inspection",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Inspection",null,null,1,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Inspection",null,null,1,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Inspection",null,null,1,"each",null,null,null,"Periodic",1,null,1]
["Stormwater Management Pond","Sod",null,null,19360,"sq. yd.",null,null,null,"One Time",0,null,1,null,null,"Stormwater Management Pond","Sod",null,null,null,"sq. yd.",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Sod",null,null,null,"sq. yd.",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Sod",null,null,null,"sq. yd.",null,null,null,"Periodic",1,null,1]
["Stormwater Management Pond","Debris Removal",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Debris Removal",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Debris Removal",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Debris Removal",null,null,null,"each",null,null,null,"Periodic",1,null,1]
["Stormwater Management Pond","Remove Invasive Plants",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Remove Invasive Plants",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Remove Invasive Plants",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Remove Invasive Plants",null,null,null,"each",null,null,null,"Periodic",1,null,1]
["Stormwater Management Pond","Mowing",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Mowing",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Mowing",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Mowing",null,null,null,"each",null,null,null,"Periodic",1,null,1]
["Stormwater Management Pond","Sediment Removal from Pond",null,null,null,"cu. yd.",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Sediment Removal from Pond",null,null,500,"cu. yd.",null,null,null,"Periodic",5,null,5,null,null,"Stormwater Management Pond","Sediment Removal from Pond",null,null,500,"cu. yd.",null,null,null,"Periodic",5,null,5,null,null,"Stormwater Management Pond","Sediment Removal from Pond",null,null,500,"cu. yd.",null,null,null,"Periodic",5,null,5]
["Stormwater Management Pond","Sediment Removal Setup",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Stormwater Management Pond","Sediment Removal Setup",null,null,1,"each",null,null,null,"Periodic",5,null,5,null,null,"Stormwater Management Pond","Sediment Removal Setup",null,null,1,"each",null,null,null,"Periodic",5,null,5,null,null,"Stormwater Management Pond","Sediment Removal Setup",null,null,1,"each",null,null,null,"Periodic",5,null,5]
["Combined Sewer Overflow (CSO)","Plant Operating Cost/annually",null,null,3467000,"gal.",null,null,null,"Periodic",1,null,1,null,null,"Combined Sewer Overflow (CSO)","Plant Operating Cost/annually",null,null,3650000,"gal.",null,null,null,"Periodic",1,null,1,null,null,"Combined Sewer Overflow (CSO)","Plant Operating Cost/annually",null,null,3650000,"gal.",null,null,null,"Periodic",1,null,1,null,null,"Combined Sewer Overflow (CSO)","Plant Operating Cost/annually",null,null,3650000,"gal.",null,null,null,"Periodic",1,null,1]
["Pollutant Removal","Tier 1 Pollutant Level Target (M.G. per day)",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Pollutant Removal","Tier 1 Pollutant Level Target (M.G. per day)",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Pollutant Removal","Tier 1 Pollutant Level Target (M.G. per day)",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Pollutant Removal","Tier 1 Pollutant Level Target (M.G. per day)",null,null,null,"each",null,null,null,"Periodic",1,null,1]
["Pollutant Removal","Tier 2 Pollutant Level Target (M.G. per day)",null,null,3467,"each",null,null,null,"Periodic",1,null,1,null,null,"Pollutant Removal","Tier 2 Pollutant Level Target (M.G. per day)",null,null,3650,"each",null,null,null,"Periodic",1,null,1,null,null,"Pollutant Removal","Tier 2 Pollutant Level Target (M.G. per day)",null,null,3650,"each",null,null,null,"Periodic",1,null,1,null,null,"Pollutant Removal","Tier 2 Pollutant Level Target (M.G. per day)",null,null,3650,"each",null,null,null,"Periodic",1,null,1]
["Winter Maintenance","Conventional Annual Snow Clearing/Salting/Sanding (per lane-mile)",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Winter Maintenance","Conventional Annual Snow Clearing/Salting/Sanding (per lane-mile)",null,null,10.5,"each",null,null,null,"Periodic",1,null,1,null,null,"Winter Maintenance","Conventional Annual Snow Clearing/Salting/Sanding (per lane-mile)",null,null,10.5,"each",null,null,null,"Periodic",1,null,1,null,null,"Winter Maintenance","Conventional Annual Snow Clearing/Salting/Sanding (per lane-mile)",null,null,10.5,"each",null,null,null,"Periodic",1,null,1]
["Winter Maintenance","Permeable Pavers Annual Snow Clearing/Salting/Sanding (per lane-mile)",null,null,10.5,"each",null,null,null,"Periodic",1,null,1,null,null,"Winter Maintenance","Permeable Pavers Annual Snow Clearing/Salting/Sanding (per lane-mile)",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Winter Maintenance","Permeable Pavers Annual Snow Clearing/Salting/Sanding (per lane-mile)",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Winter Maintenance","Permeable Pavers Annual Snow Clearing/Salting/Sanding (per lane-mile)",null,null,null,"each",null,null,null,"Periodic",1,null,1]
["Paint Striping","Paint (yearly)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Paint (yearly)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Paint (yearly)",null,null,110880,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Paint (yearly)",null,null,110880,"ft.",null,null,null,"Periodic",1,null,1]
["Paint Striping","Epoxy Paint (every 4 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Epoxy Paint (every 4 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Epoxy Paint (every 4 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Epoxy Paint (every 4 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1]
["Paint Striping","Thermoplastic (every 6 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Thermoplastic (every 6 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Thermoplastic (every 6 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Thermoplastic (every 6 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1]
["Paint Striping","Preformed Tape (every 6 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Preformed Tape (every 6 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Preformed Tape (every 6 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Preformed Tape (every 6 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1]
["Paint Striping","Pigment Paver Cost Addition (25 years)",null,null,110880,"ft.",null,null,null,"Periodic",1,null,25,null,null,"Paint Striping","Pigment Paver Cost Addition (25 years)",null,null,110880,"ft.",null,null,null,"Periodic",1,null,25,null,null,"Paint Striping","Pigment Paver Cost Addition (25 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1,null,null,"Paint Striping","Pigment Paver Cost Addition (25 years)",null,null,null,"ft.",null,null,null,"Periodic",1,null,1]
["Traffic Calming","Rubber Remove and Install (yearly)",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Traffic Calming","Rubber Remove and Install (yearly)",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Traffic Calming","Rubber Remove and Install (yearly)",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Traffic Calming","Rubber Remove and Install (yearly)",null,null,null,"each",null,null,null,"Periodic",1,null,1]
["Traffic Calming","Traffic Calming for Pavers (25 years)",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Traffic Calming","Traffic Calming for Pavers (25 years)",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Traffic Calming","Traffic Calming for Pavers (25 years)",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Traffic Calming","Traffic Calming for Pavers (25 years)",null,null,null,"each",null,null,null,"Periodic",1,null,1]
["Impervious Surface Fees","Annual Fee per 1,000 ft2",null,null,null,"each",null,null,null,"Periodic",1,null,1,null,null,"Impervious Surface Fees","Annual Fee per 1,000 ft2",null,null,544.5,"each",null,null,null,"Periodic",1,null,1,null,null,"Impervious Surface Fees","Annual Fee per 1,000 ft2",null,null,544.5,"each",null,null,null,"Periodic",1,null,1,null,null,"Impervious Surface Fees","Annual Fee per 1,000 ft2",null,null,544.5,"each",null,null,null,"Periodic",1,null,1]
["Utility Cut Restoration","Remove and Replace Asphalt",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Remove and Replace Asphalt",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Remove and Replace Asphalt",null,null,840,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Remove and Replace Asphalt",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1]
["Utility Cut Restoration","Remove and Replace Concrete",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Remove and Replace Concrete",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Remove and Replace Concrete",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Remove and Replace Concrete",null,null,840,"sq. ft.",null,null,null,"Periodic",1,null,1]
["Utility Cut Restoration","Remove and Replace Pavers",null,null,840,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Remove and Replace Pavers",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Remove and Replace Pavers",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Remove and Replace Pavers",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1]
["Utility Cut Restoration","Remove and Replace Asphalt",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Remove and Replace Asphalt",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Remove and Replace Asphalt",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Remove and Replace Asphalt",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1]
["Utility Cut Restoration","Pavement Degradation Fee",null,null,0,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Pavement Degradation Fee",null,null,null,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Pavement Degradation Fee",null,null,840,"sq. ft.",null,null,null,"Periodic",1,null,1,null,null,"Utility Cut Restoration","Pavement Degradation Fee",null,null,840,"sq. ft.",null,null,null,"Periodic",1,null,1]

{"sheet":"Unit Costs","index":4,"n_rows":47,"n_cols":17,"rows_kept":47,"cut":false,"hidden":false,"merged":[[6,6,6,9]]}
["Interlocking Concrete Pavement Institute"]
["Lifecycle Cost Analysis Tool"]
[]
["Unit Costs"]
[]
["Pavement Items",null,null,null,null,null,null,null,null,null,null,"Off-Road Items"]
["Category","Cost Type","Item Description","Unit Cost","Unit","Quantity Multiplier","Material Density",null,null,null,null,"Category","Cost Type","Item Description","Unit Cost","Unit","Quantity Multiplier"]
["Interlocking Concrete Pavement","Capital","Permeable Paving Stones and Bedding",6.5,"sq. ft.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Land Value",75000,"acre",1]
["Interlocking Concrete Pavement","Capital","Interlocking Concrete Paving Stones and Bedding",6.5,"sq. ft.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Excavation",10,"sq. yd.",1]
["Interlocking Concrete Pavement","Maint. & Rehab.","Replace Cracked Pavers",6,"sq. ft.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Hauling and Disposal",10,"sq. yd.",1]
["Interlocking Concrete Pavement","Maint. & Rehab.","Replace Worn/Rutted Pavers (wheelpath)",12,"sq. ft.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Grading",1.5,"sq. yd.",1]
["Interlocking Concrete Pavement","Maint. & Rehab.","Restorative Surface Vacuum Sweeping",8000,"acre",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Inlet Structure",2000,"each",1]
["PCC Pavement","Capital","Portland Cement Concrete",75,"sq. yd.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Overflow Structure",3500,"each",1]
["PCC Pavement","Maint. & Rehab.","Reseal Joints",10,"yd.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Corrugated Pipe",17.55,"ft.",1]
["PCC Pavement","Maint. & Rehab.","Partial Depth PCC Repair",350,"sq. yd.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Concrete Pipe",30,"ft.",1]
["PCC Pavement","Maint. & Rehab.","Full Depth Repair",120,"sq. yd.",1,null,null,null,null,null,"Stormwater Management Pond","Capital","Sod",4.5,"sq. yd.",1]
["Asphalt Pavement","Capital","Asphalt Concrete (Generic)",110,"ton",1,142,"lbs","/","cu. ft.",null,"Stormwater Management Pond","Maint. & Rehab.","Erosion",75,"sq. yd.",1]
["Asphalt Pavement","Capital","Asphalt Surface Course",110,"ton",1,145,"lbs","/","cu. ft.",null,"Stormwater Management Pond","Maint. & Rehab.","Site Protection/Sediment Control",125,"each",1]
["Asphalt Pavement","Capital","Asphalt Base Course",105,"ton",1,140,"lbs","/","cu. ft.",null,"Stormwater Management Pond","Maint. & Rehab.","Soil Preparation",5,"sq. yd.",1]
["Asphalt Pavement","Maint. & Rehab.","Rout and Seal Cracks",2,"ft.",1,null,null,null,null,null,"Stormwater Management Pond","Maint. & Rehab.","Inspection",125,"each",1]
["Asphalt Pavement","Maint. & Rehab.","Asphalt Machine Patching",10,"sq. ft.",1,null,null,null,null,null,"Stormwater Management Pond","Maint. & Rehab.","Sod",4.5,"sq. yd.",1]
["Asphalt Pavement","Maint. & Rehab.","Mill and Overlay (2 in)",8,"sq. yd.",1,null,null,null,null,null,"Stormwater Management Pond","Maint. & Rehab.","Debris Removal",100,"each",1]
["Asphalt Pavement","Maint. & Rehab.","Mill and Overlay (3-1/2 in)",16,"sq. yd.",1,null,null,null,null,null,"Stormwater Management Pond","Maint. & Rehab.","Remove Invasive Plants",500,"each",1]
["Granular Base/Subbase","Capital","Granular Base",34.200000000000003,"cu. yd.",1,135,"lbs","/","cu. yd.",null,"Stormwater Management Pond","Maint. & Rehab.","Mowing",150,"each",1]
["Granular Base/Subbase","Capital","Granular Subbase",34.200000000000003,"cu. yd.",1,130,"lbs","/","cu. yd.",null,"Stormwater Management Pond","Maint. & Rehab.","Sediment Removal from Pond",390,"cu. yd.",1]
["Granular Base/Subbase","Capital","ASTM No. 57 Base",34.200000000000003,"cu. yd.",1,135,"lbs","/","cu. yd.",null,"Stormwater Management Pond","Maint. & Rehab.","Sediment Removal Setup",7600,"each",1]
["Granular Base/Subbase","Capital","ASTM No. 2 Subbase",34.200000000000003,"cu. yd.",1,130,"lbs","/","cu. yd.",null,"Combined Sewer Overflow (CSO)","Capital","Plant Capital Cost/gallon/annually",4.5,"gal.",1]
["Interlocking Concrete Pavement","Maint. & Rehab.","Routine Preventive Maintenance Vacuuming",800,"acre",1,null,null,null,null,null,"Combined Sewer Overflow (CSO)","Maint. & Rehab.","Plant Operating Cost/annually",1.5,"gal.",1]
[null,null,null,null,null,null,null,null,null,null,null,"Pollutant Removal","Maint. & Rehab.","Tier 1 Pollutant Level Target (M.G. per day)",5850,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,"Pollutant Removal","Maint. & Rehab.","Tier 2 Pollutant Level Target (M.G. per day)",1350,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,"Winter Maintenance","Maint. & Rehab.","Conventional Annual Snow Clearing/Salting/Sanding (per lane-mile)",4715,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,"Winter Maintenance","Maint. & Rehab.","Permeable Pavers Annual Snow Clearing/Salting/Sanding (per lane-mile)",3160,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,"Paint Striping","Maint. & Rehab.","Paint (yearly)",0.04,"ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,"Paint Striping","Maint. & Rehab.","Epoxy Paint (every 4 years)",0.25,"ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,"Paint Striping","Maint. & Rehab.","Thermoplastic (every 6 years)",0.23,"ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,"Paint Striping","Maint. & Rehab.","Preformed Tape (every 6 years)",2,"ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,"Paint Striping","Maint. & Rehab.","Pigment Paver Cost Addition (25 years)",0.08,"ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,"Traffic Calming","Capital","Rubber Speed Bumps (25 years)",1500,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,"Traffic Calming","Capital","Asphalt Speed Bump (25 years)",3000,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,"Traffic Calming","Maint. & Rehab.","Rubber Remove and Install (yearly)",300,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,"Traffic Calming","Maint. & Rehab.","Traffic Calming for Pavers (25 years)",0,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,"Impervious Surface Fees","Maint. & Rehab.","Annual Fee per 1,000 ft2",526.91999999999996,"each",1]
[null,null,null,null,null,null,null,null,null,null,null,"Utility Cut Restoration","Maint. & Rehab.","Remove and Replace Asphalt",4.5,"sq. ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,"Utility Cut Restoration","Maint. & Rehab.","Remove and Replace Concrete",8,"sq. ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,"Utility Cut Restoration","Maint. & Rehab.","Remove and Replace Pavers",5,"sq. ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,"Utility Cut Restoration","Maint. & Rehab.","Pavement Degradation Fee",2,"sq. ft.",1]
[null,null,null,null,null,null,null,null,null,null,null,"Utility Cut Restoration","Rehabilitation","Remove and Replace Asphalt",2,"sq. ft.",1]

{"sheet":"PICP","index":5,"n_rows":115,"n_cols":140,"rows_kept":115,"cut":false,"hidden":false,"merged":[[1,7,1,8],[100,4,101,4],[102,4,103,4],[100,0,101,0],[102,0,103,0],[4,0,4,1],[100,6,103,7],[100,5,101,5],[102,5,103,5]]}
["Interlocking Concrete Pavement Institute"]
["Lifecycle Cost Analysis Tool"]
[]
["Lifecycle Cost Analysis"]
["Permeable Interlocking Concrete Pavement"]
[]
[]
[{"$f":"$A$5&\" Considerations\"","v":"Permeable Interlocking Concrete Pavement Considerations"}]
["INITIAL CONSTRUCTION COSTS"]
["Category","Construction Item Description","Unit Cost","Unit","Quantity / Layer Thickness","Quantity / Layer Thickness Unit","Related Quantity","Total Quantity","Quantity Units","Extended Cost"]
["Interlocking Concrete Pavement","Permeable Paving Stones and Bedding",{"$f":"IF($A11<>\"\",IF($B11<>\"\",VLOOKUP(CONCATENATE($A11,\"_\",$B11),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":6.5},{"$f":"IF($A11<>\"\",IF($B11<>\"\",VLOOKUP(CONCATENATE($A11,\"_\",$B11),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. ft."},null,null,"Pavement Area",{"$f":"IF($A11<>\"\",IF($B11<>\"\",ItemQuantity(A11,B11,D11,E11,F11,G11),\"\"),\"\")","v":48000},{"$f":"IF($A11<>\"\",IF($B11<>\"\",IF($G11<>\"\",$D11,\"\"),\"\"),\"\")","v":"sq. ft."},{"$f":"IF(AND(ISNUMBER($C11),ISNUMBER($H11)),PRODUCT($C11,$H11),\"\")","v":312000}]
["Granular Base/Subbase","ASTM No. 57 Base",{"$f":"IF($A12<>\"\",IF($B12<>\"\",VLOOKUP(CONCATENATE($A12,\"_\",$B12),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":34.200000000000003},{"$f":"IF($A12<>\"\",IF($B12<>\"\",VLOOKUP(CONCATENATE($A12,\"_\",$B12),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"cu. yd."},4,"in.","Pavement Area",{"$f":"IF($A12<>\"\",IF($B12<>\"\",ItemQuantity(A12,B12,D12,E12,F12,G12),\"\"),\"\")","v":592.59259259259261},{"$f":"IF($A12<>\"\",IF($B12<>\"\",IF($G12<>\"\",$D12,\"\"),\"\"),\"\")","v":"cu. yd."},{"$f":"IF(AND(ISNUMBER($C12),ISNUMBER($H12)),PRODUCT($C12,$H12),\"\")","v":20266.666666666668}]
["Granular Base/Subbase","ASTM No. 2 Subbase",34.200000000000003,"cu. yd.",16,"in.","Pavement Area",{"$f":"IF($A13<>\"\",IF($B13<>\"\",ItemQuantity(A13,B13,D13,E13,F13,G13),\"\"),\"\")","v":2370.3703703703704},{"$f":"IF($A13<>\"\",IF($B13<>\"\",IF($G13<>\"\",$D13,\"\"),\"\"),\"\")","v":"cu. yd."},81066.666666666672]
[null,null,"","",null,null,null,{"$f":"IF($A14<>\"\",IF($B14<>\"\",ItemQuantity(A14,B14,D14,E14,F14,G14),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A15<>\"\",IF($B15<>\"\",ItemQuantity(A15,B15,D15,E15,F15,G15),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A16<>\"\",IF($B16<>\"\",ItemQuantity(A16,B16,D16,E16,F16,G16),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A17<>\"\",IF($B17<>\"\",ItemQuantity(A17,B17,D17,E17,F17,G17),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A18<>\"\",IF($B18<>\"\",ItemQuantity(A18,B18,D18,E18,F18,G18),\"\"),\"\")","v":""},"",""]
[null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(J11:J18)","v":413333.33333333337}]
[]
["MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,{"$f":"ConstYear","v":2019},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
["Interlocking Concrete Pavement","Replace Cracked Pavers",{"$f":"IF($A23<>\"\",IF($B23<>\"\",VLOOKUP(CONCATENATE($A23,\"_\",$B23),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":6},{"$f":"IF($A23<>\"\",IF($B23<>\"\",VLOOKUP(CONCATENATE($A23,\"_\",$B23),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. ft."},2,"percent","Pavement Area",{"$f":"IF($A23<>\"\",IF($B23<>\"\",ItemQuantity(A23,B23,D23,E23,F23,G23),\"\"),\"\")","v":960},{"$f":"IF($A23<>\"\",IF($B23<>\"\",IF($F23<>\"\",$D23,\"\"),\"\"),\"\")","v":"sq. ft."},"One Time",8,null,null,{"$f":"IF($A23<>\"\",IF($B23<>\"\",SUM(OFFSET($P23,0,AnalysisPeriod*2+4):OFFSET($P23,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":4208.7755808114262},null,{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,P$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,Q$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,R$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,S$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,T$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,U$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,V$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,W$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,X$21),\"\")","v":960},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,Y$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,Z$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AA$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AB$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AC$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AD$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AE$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AF$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AG$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AH$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AI$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AJ$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AK$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AL$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AM$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AN$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AO$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AP$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AQ$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AR$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AS$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AT$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AU$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AV$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AW$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AX$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AY$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AZ$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BA$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BB$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BC$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BD$21),\"\")","v":0},null,{"$f":"IF($P$23<>\"\", $C23*$P$23,\"\")","v":0},{"$f":"IF($Q$23<>\"\", $C23*$Q$23,\"\")","v":0},{"$f":"IF($R$23<>\"\", $C23*$R$23,\"\")","v":0},{"$f":"IF($S$23<>\"\", $C23*$S$23,\"\")","v":0},{"$f":"IF($T$23<>\"\", $C23*$T$23,\"\")","v":0},{"$f":"IF($U$23<>\"\", $C23*$U$23,\"\")","v":0},{"$f":"IF($V$23<>\"\", $C23*$V$23,\"\")","v":0},{"$f":"IF($W$23<>\"\", $C23*$W$23,\"\")","v":0},{"$f":"IF($X$23<>\"\", $C23*$X$23,\"\")","v":5760},{"$f":"IF($Y$23<>\"\", $C23*$Y$23,\"\")","v":0},{"$f":"IF($Z$23<>\"\", $C23*$Z$23,\"\")","v":0},{"$f":"IF($AA$23<>\"\", $C23*$AA$23,\"\")","v":0},{"$f":"IF($AB$23<>\"\", $C23*$AB$23,\"\")","v":0},{"$f":"IF($AC$23<>\"\", $C23*$AC$23,\"\")","v":0},{"$f":"IF($AD$23<>\"\", $C23*$AD$23,\"\")","v":0},{"$f":"IF($AE$23<>\"\", $C23*$AE$23,\"\")","v":0},{"$f":"IF($AF$23<>\"\", $C23*$AF$23,\"\")","v":0},{"$f":"IF($AG$23<>\"\", $C23*$AG$23,\"\")","v":0},{"$f":"IF($AH$23<>\"\", $C23*$AH$23,\"\")","v":0},{"$f":"IF($AI$23<>\"\", $C23*$AI$23,\"\")","v":0},{"$f":"IF($AJ$23<>\"\", $C23*$AJ$23,\"\")","v":0},{"$f":"IF($AK$23<>\"\", $C23*$AK$23,\"\")","v":0},{"$f":"IF($AL$23<>\"\", $C23*$AL$23,\"\")","v":0},{"$f":"IF($AM$23<>\"\", $C23*$AM$23,\"\")","v":0},{"$f":"IF($AN$23<>\"\", $C23*$AN$23,\"\")","v":0},{"$f":"IF($AO$23<>\"\", $C23*$AO$23,\"\")","v":0},{"$f":"IF($AP$23<>\"\", $C23*$AP$23,\"\")","v":0},{"$f":"IF($AQ$23<>\"\", $C23*$AQ$23,\"\")","v":0},{"$f":"IF($AR$23<>\"\", $C23*$AR$23,\"\")","v":0},{"$f":"IF($AS$23<>\"\", $C23*$AS$23,\"\")","v":0},{"$f":"IF($AT$23<>\"\", $C23*$AT$23,\"\")","v":0},{"$f":"IF($AU$23<>\"\", $C23*$AU$23,\"\")","v":0},{"$f":"IF($AV$23<>\"\", $C23*$AV$23,\"\")","v":0},{"$f":"IF($AW$23<>\"\", $C23*$AW$23,\"\")","v":0},{"$f":"IF($AX$23<>\"\", $C23*$AX$23,\"\")","v":0},{"$f":"IF($AY$23<>\"\", $C23*$AY$23,\"\")","v":0},{"$f":"IF($AZ$23<>\"\", $C23*$AZ$23,\"\")","v":0},{"$f":"IF($BA$23<>\"\", $C23*$BA$23,\"\")","v":0},{"$f":"IF($BB$23<>\"\", $C23*$BB$23,\"\")","v":0},{"$f":"IF($BC$23<>\"\", $C23*$BC$23,\"\")","v":0},{"$f":"IF($BD$23<>\"\", $C23*$BD$23,\"\")","v":0},null,{"$f":"IF($P$23<>\"\",$BF$23/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$23<>\"\",$BG$23/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$23<>\"\",$BH$23/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$23<>\"\",$BI$23/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$23<>\"\",$BJ$23/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$23<>\"\",$BK$23/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$23<>\"\",$BL$23/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$23<>\"\",$BM$23/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$23<>\"\",$BN$23/(1 + DiscountRate) ^ $DD$21,\"\")","v":4208.7755808114262},{"$f":"IF($Y$23<>\"\",$BO$23/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$23<>\"\",$BP$23/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$23<>\"\",$BQ$23/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$23<>\"\",$BR$23/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$23<>\"\",$BS$23/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$23<>\"\",$BT$23/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$23<>\"\",$BU$23/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$23<>\"\",$BV$23/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$23<>\"\",$BW$23/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$23<>\"\",$BX$23/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$23<>\"\",$BY$23/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$23<>\"\",$BZ$23/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$23<>\"\",$CA$23/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$23<>\"\",$CB$23/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$23<>\"\",$CC$23/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$23<>\"\",$CD$23/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$23<>\"\",$CE$23/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$23<>\"\",$CF$23/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$23<>\"\",$CG$23/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$23<>\"\",$CH$23/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$23<>\"\",$CI$23/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$23<>\"\",$CJ$23/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$23<>\"\",$CK$23/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$23<>\"\",$CL$23/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$23<>\"\",$CM$23/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$23<>\"\",$CN$23/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$23<>\"\",$CO$23/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$23<>\"\",$CP$23/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$23<>\"\",$CQ$23/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$23<>\"\",$CR$23/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$23<>\"\",$CS$23/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$23<>\"\",$CT$23/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Interlocking Concrete Pavement","Replace Worn/Rutted Pavers (wheelpath)",{"$f":"IF($A24<>\"\",IF($B24<>\"\",VLOOKUP(CONCATENATE($A24,\"_\",$B24),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":12},{"$f":"IF($A24<>\"\",IF($B24<>\"\",VLOOKUP(CONCATENATE($A24,\"_\",$B24),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. ft."},5,"percent","Pavement Area",{"$f":"IF($A24<>\"\",IF($B24<>\"\",ItemQuantity(A24,B24,D24,E24,F24,G24),\"\"),\"\")","v":2400},"sq. ft.","One Time",20,null,null,{"$f":"IF($A24<>\"\",IF($B24<>\"\",SUM(OFFSET($P24,0,AnalysisPeriod*2+4):OFFSET($P24,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":13143.944050597211},null,{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,P$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,Q$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,R$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,S$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,T$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,U$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,V$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,W$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,X$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,Y$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,Z$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AA$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AB$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AC$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AD$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AE$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AF$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AG$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AH$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AI$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AJ$21),\"\")","v":2400},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AK$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AL$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AM$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AN$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AO$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AP$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AQ$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AR$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AS$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AT$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AU$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AV$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AW$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AX$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AY$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AZ$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BA$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BB$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BC$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BD$21),\"\")","v":0},null,{"$f":"IF($P$24<>\"\", $C24*$P$24,\"\")","v":0},{"$f":"IF($Q$24<>\"\", $C24*$Q$24,\"\")","v":0},{"$f":"IF($R$24<>\"\", $C24*$R$24,\"\")","v":0},{"$f":"IF($S$24<>\"\", $C24*$S$24,\"\")","v":0},{"$f":"IF($T$24<>\"\", $C24*$T$24,\"\")","v":0},{"$f":"IF($U$24<>\"\", $C24*$U$24,\"\")","v":0},{"$f":"IF($V$24<>\"\", $C24*$V$24,\"\")","v":0},{"$f":"IF($W$24<>\"\", $C24*$W$24,\"\")","v":0},{"$f":"IF($X$24<>\"\", $C24*$X$24,\"\")","v":0},{"$f":"IF($Y$24<>\"\", $C24*$Y$24,\"\")","v":0},{"$f":"IF($Z$24<>\"\", $C24*$Z$24,\"\")","v":0},{"$f":"IF($AA$24<>\"\", $C24*$AA$24,\"\")","v":0},{"$f":"IF($AB$24<>\"\", $C24*$AB$24,\"\")","v":0},{"$f":"IF($AC$24<>\"\", $C24*$AC$24,\"\")","v":0},{"$f":"IF($AD$24<>\"\", $C24*$AD$24,\"\")","v":0},{"$f":"IF($AE$24<>\"\", $C24*$AE$24,\"\")","v":0},{"$f":"IF($AF$24<>\"\", $C24*$AF$24,\"\")","v":0},{"$f":"IF($AG$24<>\"\", $C24*$AG$24,\"\")","v":0},{"$f":"IF($AH$24<>\"\", $C24*$AH$24,\"\")","v":0},{"$f":"IF($AI$24<>\"\", $C24*$AI$24,\"\")","v":0},{"$f":"IF($AJ$24<>\"\", $C24*$AJ$24,\"\")","v":28800},{"$f":"IF($AK$24<>\"\", $C24*$AK$24,\"\")","v":0},{"$f":"IF($AL$24<>\"\", $C24*$AL$24,\"\")","v":0},{"$f":"IF($AM$24<>\"\", $C24*$AM$24,\"\")","v":0},{"$f":"IF($AN$24<>\"\", $C24*$AN$24,\"\")","v":0},{"$f":"IF($AO$24<>\"\", $C24*$AO$24,\"\")","v":0},{"$f":"IF($AP$24<>\"\", $C24*$AP$24,\"\")","v":0},{"$f":"IF($AQ$24<>\"\", $C24*$AQ$24,\"\")","v":0},{"$f":"IF($AR$24<>\"\", $C24*$AR$24,\"\")","v":0},{"$f":"IF($AS$24<>\"\", $C24*$AS$24,\"\")","v":0},{"$f":"IF($AT$24<>\"\", $C24*$AT$24,\"\")","v":0},{"$f":"IF($AU$24<>\"\", $C24*$AU$24,\"\")","v":0},{"$f":"IF($AV$24<>\"\", $C24*$AV$24,\"\")","v":0},{"$f":"IF($AW$24<>\"\", $C24*$AW$24,\"\")","v":0},{"$f":"IF($AX$24<>\"\", $C24*$AX$24,\"\")","v":0},{"$f":"IF($AY$24<>\"\", $C24*$AY$24,\"\")","v":0},{"$f":"IF($AZ$24<>\"\", $C24*$AZ$24,\"\")","v":0},{"$f":"IF($BA$24<>\"\", $C24*$BA$24,\"\")","v":0},{"$f":"IF($BB$24<>\"\", $C24*$BB$24,\"\")","v":0},{"$f":"IF($BC$24<>\"\", $C24*$BC$24,\"\")","v":0},{"$f":"IF($BD$24<>\"\", $C24*$BD$24,\"\")","v":0},null,{"$f":"IF($P$24<>\"\",$BF$24/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$24<>\"\",$BG$24/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$24<>\"\",$BH$24/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$24<>\"\",$BI$24/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$24<>\"\",$BJ$24/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$24<>\"\",$BK$24/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$24<>\"\",$BL$24/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$24<>\"\",$BM$24/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$24<>\"\",$BN$24/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$24<>\"\",$BO$24/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$24<>\"\",$BP$24/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$24<>\"\",$BQ$24/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$24<>\"\",$BR$24/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$24<>\"\",$BS$24/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$24<>\"\",$BT$24/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$24<>\"\",$BU$24/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$24<>\"\",$BV$24/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$24<>\"\",$BW$24/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$24<>\"\",$BX$24/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$24<>\"\",$BY$24/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$24<>\"\",$BZ$24/(1 + DiscountRate) ^ $DP$21,\"\")","v":13143.944050597211},{"$f":"IF($AK$24<>\"\",$CA$24/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$24<>\"\",$CB$24/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$24<>\"\",$CC$24/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$24<>\"\",$CD$24/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$24<>\"\",$CE$24/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$24<>\"\",$CF$24/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$24<>\"\",$CG$24/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$24<>\"\",$CH$24/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$24<>\"\",$CI$24/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$24<>\"\",$CJ$24/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$24<>\"\",$CK$24/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$24<>\"\",$CL$24/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$24<>\"\",$CM$24/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$24<>\"\",$CN$24/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$24<>\"\",$CO$24/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$24<>\"\",$CP$24/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$24<>\"\",$CQ$24/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$24<>\"\",$CR$24/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$24<>\"\",$CS$24/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$24<>\"\",$CT$24/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Interlocking Concrete Pavement","Routine Preventive Maintenance Vacuuming",800,{"$f":"IF($A25<>\"\",IF($B25<>\"\",VLOOKUP(CONCATENATE($A25,\"_\",$B25),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"acre"},100,"percent","Pavement Area",{"$f":"IF($A25<>\"\",IF($B25<>\"\",ItemQuantity(A25,B25,D25,E25,F25,G25),\"\"),\"\")","v":1.1019283746556474},"acre","Uniform",0,40,null,{"$f":"IF($A25<>\"\",IF($B25<>\"\",SUM(OFFSET($P25,0,AnalysisPeriod*2+4):OFFSET($P25,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":18146.102337201988},null,{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,P$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,Q$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,R$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,S$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,T$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,U$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,V$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,W$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,X$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,Y$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,Z$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AA$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AB$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AC$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AD$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AE$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AF$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AG$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AH$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AI$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AJ$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AK$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AL$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AM$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AN$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AO$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AP$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AQ$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AR$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AS$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AT$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AU$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AV$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AW$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AX$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AY$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AZ$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BA$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BB$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BC$21),\"\")","v":1.1019283746556474},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BD$21),\"\")","v":0},null,{"$f":"IF($P$25<>\"\", $C25*$P$25,\"\")","v":881.54269972451789},{"$f":"IF($Q$25<>\"\", $C25*$Q$25,\"\")","v":881.54269972451789},{"$f":"IF($R$25<>\"\", $C25*$R$25,\"\")","v":881.54269972451789},{"$f":"IF($S$25<>\"\", $C25*$S$25,\"\")","v":881.54269972451789},{"$f":"IF($T$25<>\"\", $C25*$T$25,\"\")","v":881.54269972451789},{"$f":"IF($U$25<>\"\", $C25*$U$25,\"\")","v":881.54269972451789},{"$f":"IF($V$25<>\"\", $C25*$V$25,\"\")","v":881.54269972451789},{"$f":"IF($W$25<>\"\", $C25*$W$25,\"\")","v":881.54269972451789},{"$f":"IF($X$25<>\"\", $C25*$X$25,\"\")","v":881.54269972451789},{"$f":"IF($Y$25<>\"\", $C25*$Y$25,\"\")","v":881.54269972451789},{"$f":"IF($Z$25<>\"\", $C25*$Z$25,\"\")","v":881.54269972451789},{"$f":"IF($AA$25<>\"\", $C25*$AA$25,\"\")","v":881.54269972451789},{"$f":"IF($AB$25<>\"\", $C25*$AB$25,\"\")","v":881.54269972451789},{"$f":"IF($AC$25<>\"\", $C25*$AC$25,\"\")","v":881.54269972451789},{"$f":"IF($AD$25<>\"\", $C25*$AD$25,\"\")","v":881.54269972451789},{"$f":"IF($AE$25<>\"\", $C25*$AE$25,\"\")","v":881.54269972451789},{"$f":"IF($AF$25<>\"\", $C25*$AF$25,\"\")","v":881.54269972451789},{"$f":"IF($AG$25<>\"\", $C25*$AG$25,\"\")","v":881.54269972451789},{"$f":"IF($AH$25<>\"\", $C25*$AH$25,\"\")","v":881.54269972451789},{"$f":"IF($AI$25<>\"\", $C25*$AI$25,\"\")","v":881.54269972451789},{"$f":"IF($AJ$25<>\"\", $C25*$AJ$25,\"\")","v":881.54269972451789},{"$f":"IF($AK$25<>\"\", $C25*$AK$25,\"\")","v":881.54269972451789},{"$f":"IF($AL$25<>\"\", $C25*$AL$25,\"\")","v":881.54269972451789},{"$f":"IF($AM$25<>\"\", $C25*$AM$25,\"\")","v":881.54269972451789},{"$f":"IF($AN$25<>\"\", $C25*$AN$25,\"\")","v":881.54269972451789},{"$f":"IF($AO$25<>\"\", $C25*$AO$25,\"\")","v":881.54269972451789},{"$f":"IF($AP$25<>\"\", $C25*$AP$25,\"\")","v":881.54269972451789},{"$f":"IF($AQ$25<>\"\", $C25*$AQ$25,\"\")","v":881.54269972451789},{"$f":"IF($AR$25<>\"\", $C25*$AR$25,\"\")","v":881.54269972451789},{"$f":"IF($AS$25<>\"\", $C25*$AS$25,\"\")","v":881.54269972451789},{"$f":"IF($AT$25<>\"\", $C25*$AT$25,\"\")","v":881.54269972451789},{"$f":"IF($AU$25<>\"\", $C25*$AU$25,\"\")","v":881.54269972451789},{"$f":"IF($AV$25<>\"\", $C25*$AV$25,\"\")","v":881.54269972451789},{"$f":"IF($AW$25<>\"\", $C25*$AW$25,\"\")","v":881.54269972451789},{"$f":"IF($AX$25<>\"\", $C25*$AX$25,\"\")","v":881.54269972451789},{"$f":"IF($AY$25<>\"\", $C25*$AY$25,\"\")","v":881.54269972451789},{"$f":"IF($AZ$25<>\"\", $C25*$AZ$25,\"\")","v":881.54269972451789},{"$f":"IF($BA$25<>\"\", $C25*$BA$25,\"\")","v":881.54269972451789},{"$f":"IF($BB$25<>\"\", $C25*$BB$25,\"\")","v":881.54269972451789},{"$f":"IF($BC$25<>\"\", $C25*$BC$25,\"\")","v":881.54269972451789},{"$f":"IF($BD$25<>\"\", $C25*$BD$25,\"\")","v":0},null,{"$f":"IF($P$25<>\"\",$BF$25/(1 + DiscountRate) ^ $CV$21,\"\")","v":881.54269972451789},{"$f":"IF($Q$25<>\"\",$BG$25/(1 + DiscountRate) ^ $CW$21,\"\")","v":847.63721127357485},{"$f":"IF($R$25<>\"\",$BH$25/(1 + DiscountRate) ^ $CX$21,\"\")","v":815.03578007074498},{"$f":"IF($S$25<>\"\",$BI$25/(1 + DiscountRate) ^ $CY$21,\"\")","v":783.6882500680241},{"$f":"IF($T$25<>\"\",$BJ$25/(1 + DiscountRate) ^ $CZ$21,\"\")","v":753.54639429617691},{"$f":"IF($U$25<>\"\",$BK$25/(1 + DiscountRate) ^ $DA$21,\"\")","v":724.56384066940075},{"$f":"IF($V$25<>\"\",$BL$25/(1 + DiscountRate) ^ $DB$21,\"\")","v":696.69600064365466},{"$f":"IF($W$25<>\"\",$BM$25/(1 + DiscountRate) ^ $DC$21,\"\")","v":669.90000061889873},{"$f":"IF($X$25<>\"\",$BN$25/(1 + DiscountRate) ^ $DD$21,\"\")","v":644.13461597971025},{"$f":"IF($Y$25<>\"\",$BO$25/(1 + DiscountRate) ^ $DE$21,\"\")","v":619.3602076727982},{"$f":"IF($Z$25<>\"\",$BP$25/(1 + DiscountRate) ^ $DF$21,\"\")","v":595.53866122384443},{"$f":"IF($AA$25<>\"\",$BQ$25/(1 + DiscountRate) ^ $DG$21,\"\")","v":572.63332809985047},{"$f":"IF($AB$25<>\"\",$BR$25/(1 + DiscountRate) ^ $DH$21,\"\")","v":550.60896932677917},{"$f":"IF($AC$25<>\"\",$BS$25/(1 + DiscountRate) ^ $DI$21,\"\")","v":529.43170127574922},{"$f":"IF($AD$25<>\"\",$BT$25/(1 + DiscountRate) ^ $DJ$21,\"\")","v":509.06894353437423},{"$f":"IF($AE$25<>\"\",$BU$25/(1 + DiscountRate) ^ $DK$21,\"\")","v":489.48936878305216},{"$f":"IF($AF$25<>\"\",$BV$25/(1 + DiscountRate) ^ $DL$21,\"\")","v":470.66285459908852},{"$f":"IF($AG$25<>\"\",$BW$25/(1 + DiscountRate) ^ $DM$21,\"\")","v":452.5604371145082},{"$f":"IF($AH$25<>\"\",$BX$25/(1 + DiscountRate) ^ $DN$21,\"\")","v":435.1542664562578},{"$f":"IF($AI$25<>\"\",$BY$25/(1 + DiscountRate) ^ $DO$21,\"\")","v":418.4175639002479},{"$f":"IF($AJ$25<>\"\",$BZ$25/(1 + DiscountRate) ^ $DP$21,\"\")","v":402.32458067331532},{"$f":"IF($AK$25<>\"\",$CA$25/(1 + DiscountRate) ^ $DQ$21,\"\")","v":386.85055833972615},{"$f":"IF($AL$25<>\"\",$CB$25/(1 + DiscountRate) ^ $DR$21,\"\")","v":371.97169071127519},{"$f":"IF($AM$25<>\"\",$CC$25/(1 + DiscountRate) ^ $DS$21,\"\")","v":357.66508722238001},{"$f":"IF($AN$25<>\"\",$CD$25/(1 + DiscountRate) ^ $DT$21,\"\")","v":343.90873771382689},{"$f":"IF($AO$25<>\"\",$CE$25/(1 + DiscountRate) ^ $DU$21,\"\")","v":330.68147857098734},{"$f":"IF($AP$25<>\"\",$CF$25/(1 + DiscountRate) ^ $DV$21,\"\")","v":317.96296016441096},{"$f":"IF($AQ$25<>\"\",$CG$25/(1 + DiscountRate) ^ $DW$21,\"\")","v":305.73361554270281},{"$f":"IF($AR$25<>\"\",$CH$25/(1 + DiscountRate) ^ $DX$21,\"\")","v":293.97463032952186},{"$f":"IF($AS$25<>\"\",$CI$25/(1 + DiscountRate) ^ $DY$21,\"\")","v":282.66791377838643},{"$f":"IF($AT$25<>\"\",$CJ$25/(1 + DiscountRate) ^ $DZ$21,\"\")","v":271.79607094075618},{"$f":"IF($AU$25<>\"\",$CK$25/(1 + DiscountRate) ^ $EA$21,\"\")","v":261.34237590457326},{"$f":"IF($AV$25<>\"\",$CL$25/(1 + DiscountRate) ^ $EB$21,\"\")","v":251.29074606208965},{"$f":"IF($AW$25<>\"\",$CM$25/(1 + DiscountRate) ^ $EC$21,\"\")","v":241.62571736739389},{"$f":"IF($AX$25<>\"\",$CN$25/(1 + DiscountRate) ^ $ED$21,\"\")","v":232.33242054557101},{"$f":"IF($AY$25<>\"\",$CO$25/(1 + DiscountRate) ^ $EE$21,\"\")","v":223.39655821689522},{"$f":"IF($AZ$25<>\"\",$CP$25/(1 + DiscountRate) ^ $EF$21,\"\")","v":214.80438290086079},{"$f":"IF($BA$25<>\"\",$CQ$25/(1 + DiscountRate) ^ $EG$21,\"\")","v":206.54267586621225},{"$f":"IF($BB$25<>\"\",$CR$25/(1 + DiscountRate) ^ $EH$21,\"\")","v":198.59872679443487},{"$f":"IF($BC$25<>\"\",$CS$25/(1 + DiscountRate) ^ $EI$21,\"\")","v":190.96031422541816},{"$f":"IF($BD$25<>\"\",$CT$25/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Interlocking Concrete Pavement","Replace Cracked Pavers",6,{"$f":"IF($A26<>\"\",IF($B26<>\"\",VLOOKUP(CONCATENATE($A26,\"_\",$B26),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. ft."},2,"percent","Pavement Area",{"$f":"IF($A26<>\"\",IF($B26<>\"\",ItemQuantity(A26,B26,D26,E26,F26,G26),\"\"),\"\")","v":960},"sq. ft.","One Time",28,null,null,{"$f":"IF($A26<>\"\",IF($B26<>\"\",SUM(OFFSET($P26,0,AnalysisPeriod*2+4):OFFSET($P26,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":1920.830234573096},null,{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,P$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,Q$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,R$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,S$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,T$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,U$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,V$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,W$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,X$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,Y$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,Z$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AA$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AB$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AC$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AD$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AE$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AF$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AG$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AH$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AI$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AJ$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AK$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AL$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AM$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AN$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AO$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AP$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AQ$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AR$21),\"\")","v":960},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AS$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AT$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AU$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AV$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AW$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AX$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AY$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AZ$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BA$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BB$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BC$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BD$21),\"\")","v":0},null,{"$f":"IF($P$26<>\"\", $C26*$P$26,\"\")","v":0},{"$f":"IF($Q$26<>\"\", $C26*$Q$26,\"\")","v":0},{"$f":"IF($R$26<>\"\", $C26*$R$26,\"\")","v":0},{"$f":"IF($S$26<>\"\", $C26*$S$26,\"\")","v":0},{"$f":"IF($T$26<>\"\", $C26*$T$26,\"\")","v":0},{"$f":"IF($U$26<>\"\", $C26*$U$26,\"\")","v":0},{"$f":"IF($V$26<>\"\", $C26*$V$26,\"\")","v":0},{"$f":"IF($W$26<>\"\", $C26*$W$26,\"\")","v":0},{"$f":"IF($X$26<>\"\", $C26*$X$26,\"\")","v":0},{"$f":"IF($Y$26<>\"\", $C26*$Y$26,\"\")","v":0},{"$f":"IF($Z$26<>\"\", $C26*$Z$26,\"\")","v":0},{"$f":"IF($AA$26<>\"\", $C26*$AA$26,\"\")","v":0},{"$f":"IF($AB$26<>\"\", $C26*$AB$26,\"\")","v":0},{"$f":"IF($AC$26<>\"\", $C26*$AC$26,\"\")","v":0},{"$f":"IF($AD$26<>\"\", $C26*$AD$26,\"\")","v":0},{"$f":"IF($AE$26<>\"\", $C26*$AE$26,\"\")","v":0},{"$f":"IF($AF$26<>\"\", $C26*$AF$26,\"\")","v":0},{"$f":"IF($AG$26<>\"\", $C26*$AG$26,\"\")","v":0},{"$f":"IF($AH$26<>\"\", $C26*$AH$26,\"\")","v":0},{"$f":"IF($AI$26<>\"\", $C26*$AI$26,\"\")","v":0},{"$f":"IF($AJ$26<>\"\", $C26*$AJ$26,\"\")","v":0},{"$f":"IF($AK$26<>\"\", $C26*$AK$26,\"\")","v":0},{"$f":"IF($AL$26<>\"\", $C26*$AL$26,\"\")","v":0},{"$f":"IF($AM$26<>\"\", $C26*$AM$26,\"\")","v":0},{"$f":"IF($AN$26<>\"\", $C26*$AN$26,\"\")","v":0},{"$f":"IF($AO$26<>\"\", $C26*$AO$26,\"\")","v":0},{"$f":"IF($AP$26<>\"\", $C26*$AP$26,\"\")","v":0},{"$f":"IF($AQ$26<>\"\", $C26*$AQ$26,\"\")","v":0},{"$f":"IF($AR$26<>\"\", $C26*$AR$26,\"\")","v":5760},{"$f":"IF($AS$26<>\"\", $C26*$AS$26,\"\")","v":0},{"$f":"IF($AT$26<>\"\", $C26*$AT$26,\"\")","v":0},{"$f":"IF($AU$26<>\"\", $C26*$AU$26,\"\")","v":0},{"$f":"IF($AV$26<>\"\", $C26*$AV$26,\"\")","v":0},{"$f":"IF($AW$26<>\"\", $C26*$AW$26,\"\")","v":0},{"$f":"IF($AX$26<>\"\", $C26*$AX$26,\"\")","v":0},{"$f":"IF($AY$26<>\"\", $C26*$AY$26,\"\")","v":0},{"$f":"IF($AZ$26<>\"\", $C26*$AZ$26,\"\")","v":0},{"$f":"IF($BA$26<>\"\", $C26*$BA$26,\"\")","v":0},{"$f":"IF($BB$26<>\"\", $C26*$BB$26,\"\")","v":0},{"$f":"IF($BC$26<>\"\", $C26*$BC$26,\"\")","v":0},{"$f":"IF($BD$26<>\"\", $C26*$BD$26,\"\")","v":0},null,{"$f":"IF($P$26<>\"\",$BF$26/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$26<>\"\",$BG$26/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$26<>\"\",$BH$26/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$26<>\"\",$BI$26/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$26<>\"\",$BJ$26/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$26<>\"\",$BK$26/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$26<>\"\",$BL$26/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$26<>\"\",$BM$26/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$26<>\"\",$BN$26/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$26<>\"\",$BO$26/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$26<>\"\",$BP$26/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$26<>\"\",$BQ$26/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$26<>\"\",$BR$26/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$26<>\"\",$BS$26/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$26<>\"\",$BT$26/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$26<>\"\",$BU$26/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$26<>\"\",$BV$26/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$26<>\"\",$BW$26/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$26<>\"\",$BX$26/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$26<>\"\",$BY$26/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$26<>\"\",$BZ$26/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$26<>\"\",$CA$26/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$26<>\"\",$CB$26/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$26<>\"\",$CC$26/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$26<>\"\",$CD$26/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$26<>\"\",$CE$26/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$26<>\"\",$CF$26/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$26<>\"\",$CG$26/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$26<>\"\",$CH$26/(1 + DiscountRate) ^ $DX$21,\"\")","v":1920.830234573096},{"$f":"IF($AS$26<>\"\",$CI$26/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$26<>\"\",$CJ$26/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$26<>\"\",$CK$26/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$26<>\"\",$CL$26/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$26<>\"\",$CM$26/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$26<>\"\",$CN$26/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$26<>\"\",$CO$26/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$26<>\"\",$CP$26/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$26<>\"\",$CQ$26/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$26<>\"\",$CR$26/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$26<>\"\",$CS$26/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$26<>\"\",$CT$26/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Interlocking Concrete Pavement","Replace Worn/Rutted Pavers (wheelpath)",12,{"$f":"IF($A27<>\"\",IF($B27<>\"\",VLOOKUP(CONCATENATE($A27,\"_\",$B27),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. ft."},5,"percent","Pavement Area",{"$f":"IF($A27<>\"\",IF($B27<>\"\",ItemQuantity(A27,B27,D27,E27,F27,G27),\"\"),\"\")","v":2400},"sq. ft.","One Time",35,null,null,{"$f":"IF($A27<>\"\",IF($B27<>\"\",SUM(OFFSET($P27,0,AnalysisPeriod*2+4):OFFSET($P27,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":7298.365556945967},null,{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,P$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,Q$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,R$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,S$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,T$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,U$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,V$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,W$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,X$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,Y$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,Z$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AA$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AB$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AC$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AD$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AE$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AF$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AG$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AH$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AI$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AJ$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AK$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AL$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AM$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AN$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AO$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AP$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AQ$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AR$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AS$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AT$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AU$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AV$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AW$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AX$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AY$21),\"\")","v":2400},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AZ$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BA$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BB$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BC$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BD$21),\"\")","v":0},null,{"$f":"IF($P$27<>\"\", $C27*$P$27,\"\")","v":0},{"$f":"IF($Q$27<>\"\", $C27*$Q$27,\"\")","v":0},{"$f":"IF($R$27<>\"\", $C27*$R$27,\"\")","v":0},{"$f":"IF($S$27<>\"\", $C27*$S$27,\"\")","v":0},{"$f":"IF($T$27<>\"\", $C27*$T$27,\"\")","v":0},{"$f":"IF($U$27<>\"\", $C27*$U$27,\"\")","v":0},{"$f":"IF($V$27<>\"\", $C27*$V$27,\"\")","v":0},{"$f":"IF($W$27<>\"\", $C27*$W$27,\"\")","v":0},{"$f":"IF($X$27<>\"\", $C27*$X$27,\"\")","v":0},{"$f":"IF($Y$27<>\"\", $C27*$Y$27,\"\")","v":0},{"$f":"IF($Z$27<>\"\", $C27*$Z$27,\"\")","v":0},{"$f":"IF($AA$27<>\"\", $C27*$AA$27,\"\")","v":0},{"$f":"IF($AB$27<>\"\", $C27*$AB$27,\"\")","v":0},{"$f":"IF($AC$27<>\"\", $C27*$AC$27,\"\")","v":0},{"$f":"IF($AD$27<>\"\", $C27*$AD$27,\"\")","v":0},{"$f":"IF($AE$27<>\"\", $C27*$AE$27,\"\")","v":0},{"$f":"IF($AF$27<>\"\", $C27*$AF$27,\"\")","v":0},{"$f":"IF($AG$27<>\"\", $C27*$AG$27,\"\")","v":0},{"$f":"IF($AH$27<>\"\", $C27*$AH$27,\"\")","v":0},{"$f":"IF($AI$27<>\"\", $C27*$AI$27,\"\")","v":0},{"$f":"IF($AJ$27<>\"\", $C27*$AJ$27,\"\")","v":0},{"$f":"IF($AK$27<>\"\", $C27*$AK$27,\"\")","v":0},{"$f":"IF($AL$27<>\"\", $C27*$AL$27,\"\")","v":0},{"$f":"IF($AM$27<>\"\", $C27*$AM$27,\"\")","v":0},{"$f":"IF($AN$27<>\"\", $C27*$AN$27,\"\")","v":0},{"$f":"IF($AO$27<>\"\", $C27*$AO$27,\"\")","v":0},{"$f":"IF($AP$27<>\"\", $C27*$AP$27,\"\")","v":0},{"$f":"IF($AQ$27<>\"\", $C27*$AQ$27,\"\")","v":0},{"$f":"IF($AR$27<>\"\", $C27*$AR$27,\"\")","v":0},{"$f":"IF($AS$27<>\"\", $C27*$AS$27,\"\")","v":0},{"$f":"IF($AT$27<>\"\", $C27*$AT$27,\"\")","v":0},{"$f":"IF($AU$27<>\"\", $C27*$AU$27,\"\")","v":0},{"$f":"IF($AV$27<>\"\", $C27*$AV$27,\"\")","v":0},{"$f":"IF($AW$27<>\"\", $C27*$AW$27,\"\")","v":0},{"$f":"IF($AX$27<>\"\", $C27*$AX$27,\"\")","v":0},{"$f":"IF($AY$27<>\"\", $C27*$AY$27,\"\")","v":28800},{"$f":"IF($AZ$27<>\"\", $C27*$AZ$27,\"\")","v":0},{"$f":"IF($BA$27<>\"\", $C27*$BA$27,\"\")","v":0},{"$f":"IF($BB$27<>\"\", $C27*$BB$27,\"\")","v":0},{"$f":"IF($BC$27<>\"\", $C27*$BC$27,\"\")","v":0},{"$f":"IF($BD$27<>\"\", $C27*$BD$27,\"\")","v":0},null,{"$f":"IF($P$27<>\"\",$BF$27/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$27<>\"\",$BG$27/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$27<>\"\",$BH$27/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$27<>\"\",$BI$27/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$27<>\"\",$BJ$27/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$27<>\"\",$BK$27/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$27<>\"\",$BL$27/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$27<>\"\",$BM$27/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$27<>\"\",$BN$27/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$27<>\"\",$BO$27/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$27<>\"\",$BP$27/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$27<>\"\",$BQ$27/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$27<>\"\",$BR$27/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$27<>\"\",$BS$27/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$27<>\"\",$BT$27/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$27<>\"\",$BU$27/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$27<>\"\",$BV$27/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$27<>\"\",$BW$27/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$27<>\"\",$BX$27/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$27<>\"\",$BY$27/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$27<>\"\",$BZ$27/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$27<>\"\",$CA$27/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$27<>\"\",$CB$27/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$27<>\"\",$CC$27/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$27<>\"\",$CD$27/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$27<>\"\",$CE$27/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$27<>\"\",$CF$27/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$27<>\"\",$CG$27/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$27<>\"\",$CH$27/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$27<>\"\",$CI$27/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$27<>\"\",$CJ$27/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$27<>\"\",$CK$27/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$27<>\"\",$CL$27/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$27<>\"\",$CM$27/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$27<>\"\",$CN$27/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$27<>\"\",$CO$27/(1 + DiscountRate) ^ $EE$21,\"\")","v":7298.365556945967},{"$f":"IF($AZ$27<>\"\",$CP$27/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$27<>\"\",$CQ$27/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$27<>\"\",$CR$27/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$27<>\"\",$CS$27/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$27<>\"\",$CT$27/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Interlocking Concrete Pavement","Restorative Surface Vacuum Sweeping",8000,"acre",100,"percent","Pavement Area",{"$f":"IF($A28<>\"\",IF($B28<>\"\",ItemQuantity(A28,B28,D28,E28,F28,G28),\"\"),\"\")","v":1.1019283746556474},"acre","One Time",35,null,null,{"$f":"IF($A28<>\"\",IF($B28<>\"\",SUM(OFFSET($P28,0,AnalysisPeriod*2+4):OFFSET($P28,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":2233.9655821689521},null,{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,P$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,Q$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,R$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,S$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,T$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,U$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,V$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,W$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,X$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,Y$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,Z$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AA$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AB$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AC$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AD$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AE$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AF$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AG$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AH$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AI$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AJ$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AK$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AL$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AM$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AN$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AO$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AP$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AQ$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AR$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AS$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AT$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AU$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AV$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AW$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AX$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AY$21),\"\")","v":1.1019283746556474},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AZ$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BA$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BB$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BC$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BD$21),\"\")","v":0},null,{"$f":"IF($P$28<>\"\", $C28*$P$28,\"\")","v":0},{"$f":"IF($Q$28<>\"\", $C28*$Q$28,\"\")","v":0},{"$f":"IF($R$28<>\"\", $C28*$R$28,\"\")","v":0},{"$f":"IF($S$28<>\"\", $C28*$S$28,\"\")","v":0},{"$f":"IF($T$28<>\"\", $C28*$T$28,\"\")","v":0},{"$f":"IF($U$28<>\"\", $C28*$U$28,\"\")","v":0},{"$f":"IF($V$28<>\"\", $C28*$V$28,\"\")","v":0},{"$f":"IF($W$28<>\"\", $C28*$W$28,\"\")","v":0},{"$f":"IF($X$28<>\"\", $C28*$X$28,\"\")","v":0},{"$f":"IF($Y$28<>\"\", $C28*$Y$28,\"\")","v":0},{"$f":"IF($Z$28<>\"\", $C28*$Z$28,\"\")","v":0},{"$f":"IF($AA$28<>\"\", $C28*$AA$28,\"\")","v":0},{"$f":"IF($AB$28<>\"\", $C28*$AB$28,\"\")","v":0},{"$f":"IF($AC$28<>\"\", $C28*$AC$28,\"\")","v":0},{"$f":"IF($AD$28<>\"\", $C28*$AD$28,\"\")","v":0},{"$f":"IF($AE$28<>\"\", $C28*$AE$28,\"\")","v":0},{"$f":"IF($AF$28<>\"\", $C28*$AF$28,\"\")","v":0},{"$f":"IF($AG$28<>\"\", $C28*$AG$28,\"\")","v":0},{"$f":"IF($AH$28<>\"\", $C28*$AH$28,\"\")","v":0},{"$f":"IF($AI$28<>\"\", $C28*$AI$28,\"\")","v":0},{"$f":"IF($AJ$28<>\"\", $C28*$AJ$28,\"\")","v":0},{"$f":"IF($AK$28<>\"\", $C28*$AK$28,\"\")","v":0},{"$f":"IF($AL$28<>\"\", $C28*$AL$28,\"\")","v":0},{"$f":"IF($AM$28<>\"\", $C28*$AM$28,\"\")","v":0},{"$f":"IF($AN$28<>\"\", $C28*$AN$28,\"\")","v":0},{"$f":"IF($AO$28<>\"\", $C28*$AO$28,\"\")","v":0},{"$f":"IF($AP$28<>\"\", $C28*$AP$28,\"\")","v":0},{"$f":"IF($AQ$28<>\"\", $C28*$AQ$28,\"\")","v":0},{"$f":"IF($AR$28<>\"\", $C28*$AR$28,\"\")","v":0},{"$f":"IF($AS$28<>\"\", $C28*$AS$28,\"\")","v":0},{"$f":"IF($AT$28<>\"\", $C28*$AT$28,\"\")","v":0},{"$f":"IF($AU$28<>\"\", $C28*$AU$28,\"\")","v":0},{"$f":"IF($AV$28<>\"\", $C28*$AV$28,\"\")","v":0},{"$f":"IF($AW$28<>\"\", $C28*$AW$28,\"\")","v":0},{"$f":"IF($AX$28<>\"\", $C28*$AX$28,\"\")","v":0},{"$f":"IF($AY$28<>\"\", $C28*$AY$28,\"\")","v":8815.4269972451784},{"$f":"IF($AZ$28<>\"\", $C28*$AZ$28,\"\")","v":0},{"$f":"IF($BA$28<>\"\", $C28*$BA$28,\"\")","v":0},{"$f":"IF($BB$28<>\"\", $C28*$BB$28,\"\")","v":0},{"$f":"IF($BC$28<>\"\", $C28*$BC$28,\"\")","v":0},{"$f":"IF($BD$28<>\"\", $C28*$BD$28,\"\")","v":0},null,{"$f":"IF($P$28<>\"\",$BF$28/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$28<>\"\",$BG$28/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$28<>\"\",$BH$28/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$28<>\"\",$BI$28/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$28<>\"\",$BJ$28/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$28<>\"\",$BK$28/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$28<>\"\",$BL$28/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$28<>\"\",$BM$28/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$28<>\"\",$BN$28/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$28<>\"\",$BO$28/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$28<>\"\",$BP$28/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$28<>\"\",$BQ$28/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$28<>\"\",$BR$28/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$28<>\"\",$BS$28/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$28<>\"\",$BT$28/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$28<>\"\",$BU$28/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$28<>\"\",$BV$28/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$28<>\"\",$BW$28/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$28<>\"\",$BX$28/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$28<>\"\",$BY$28/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$28<>\"\",$BZ$28/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$28<>\"\",$CA$28/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$28<>\"\",$CB$28/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$28<>\"\",$CC$28/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$28<>\"\",$CD$28/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$28<>\"\",$CE$28/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$28<>\"\",$CF$28/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$28<>\"\",$CG$28/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$28<>\"\",$CH$28/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$28<>\"\",$CI$28/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$28<>\"\",$CJ$28/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$28<>\"\",$CK$28/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$28<>\"\",$CL$28/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$28<>\"\",$CM$28/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$28<>\"\",$CN$28/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$28<>\"\",$CO$28/(1 + DiscountRate) ^ $EE$21,\"\")","v":2233.9655821689521},{"$f":"IF($AZ$28<>\"\",$CP$28/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$28<>\"\",$CQ$28/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$28<>\"\",$CR$28/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$28<>\"\",$CS$28/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$28<>\"\",$CT$28/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
[null,null,"","",null,null,null,{"$f":"IF($A29<>\"\",IF($B29<>\"\",ItemQuantity(A29,B29,D29,E29,F29,G29),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A29<>\"\",IF($B29<>\"\",SUM(OFFSET($P29,0,AnalysisPeriod*2+4):OFFSET($P29,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,P$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,Q$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,R$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,S$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,T$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,U$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,V$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,W$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,X$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,Y$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,Z$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AA$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AB$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AC$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AD$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AE$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AF$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AG$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AH$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AI$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AJ$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AK$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AL$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AM$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AN$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AO$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AP$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AQ$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AR$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AS$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AT$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AU$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AV$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AW$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AX$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AY$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AZ$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BA$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BB$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BC$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BD$21),\"\")","v":""},null,{"$f":"IF($P$29<>\"\", $C29*$P$29,\"\")","v":""},{"$f":"IF($Q$29<>\"\", $C29*$Q$29,\"\")","v":""},{"$f":"IF($R$29<>\"\", $C29*$R$29,\"\")","v":""},{"$f":"IF($S$29<>\"\", $C29*$S$29,\"\")","v":""},{"$f":"IF($T$29<>\"\", $C29*$T$29,\"\")","v":""},{"$f":"IF($U$29<>\"\", $C29*$U$29,\"\")","v":""},{"$f":"IF($V$29<>\"\", $C29*$V$29,\"\")","v":""},{"$f":"IF($W$29<>\"\", $C29*$W$29,\"\")","v":""},{"$f":"IF($X$29<>\"\", $C29*$X$29,\"\")","v":""},{"$f":"IF($Y$29<>\"\", $C29*$Y$29,\"\")","v":""},{"$f":"IF($Z$29<>\"\", $C29*$Z$29,\"\")","v":""},{"$f":"IF($AA$29<>\"\", $C29*$AA$29,\"\")","v":""},{"$f":"IF($AB$29<>\"\", $C29*$AB$29,\"\")","v":""},{"$f":"IF($AC$29<>\"\", $C29*$AC$29,\"\")","v":""},{"$f":"IF($AD$29<>\"\", $C29*$AD$29,\"\")","v":""},{"$f":"IF($AE$29<>\"\", $C29*$AE$29,\"\")","v":""},{"$f":"IF($AF$29<>\"\", $C29*$AF$29,\"\")","v":""},{"$f":"IF($AG$29<>\"\", $C29*$AG$29,\"\")","v":""},{"$f":"IF($AH$29<>\"\", $C29*$AH$29,\"\")","v":""},{"$f":"IF($AI$29<>\"\", $C29*$AI$29,\"\")","v":""},{"$f":"IF($AJ$29<>\"\", $C29*$AJ$29,\"\")","v":""},{"$f":"IF($AK$29<>\"\", $C29*$AK$29,\"\")","v":""},{"$f":"IF($AL$29<>\"\", $C29*$AL$29,\"\")","v":""},{"$f":"IF($AM$29<>\"\", $C29*$AM$29,\"\")","v":""},{"$f":"IF($AN$29<>\"\", $C29*$AN$29,\"\")","v":""},{"$f":"IF($AO$29<>\"\", $C29*$AO$29,\"\")","v":""},{"$f":"IF($AP$29<>\"\", $C29*$AP$29,\"\")","v":""},{"$f":"IF($AQ$29<>\"\", $C29*$AQ$29,\"\")","v":""},{"$f":"IF($AR$29<>\"\", $C29*$AR$29,\"\")","v":""},{"$f":"IF($AS$29<>\"\", $C29*$AS$29,\"\")","v":""},{"$f":"IF($AT$29<>\"\", $C29*$AT$29,\"\")","v":""},{"$f":"IF($AU$29<>\"\", $C29*$AU$29,\"\")","v":""},{"$f":"IF($AV$29<>\"\", $C29*$AV$29,\"\")","v":""},{"$f":"IF($AW$29<>\"\", $C29*$AW$29,\"\")","v":""},{"$f":"IF($AX$29<>\"\", $C29*$AX$29,\"\")","v":""},{"$f":"IF($AY$29<>\"\", $C29*$AY$29,\"\")","v":""},{"$f":"IF($AZ$29<>\"\", $C29*$AZ$29,\"\")","v":""},{"$f":"IF($BA$29<>\"\", $C29*$BA$29,\"\")","v":""},{"$f":"IF($BB$29<>\"\", $C29*$BB$29,\"\")","v":""},{"$f":"IF($BC$29<>\"\", $C29*$BC$29,\"\")","v":""},{"$f":"IF($BD$29<>\"\", $C29*$BD$29,\"\")","v":""},null,{"$f":"IF($P$29<>\"\",$BF$29/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$29<>\"\",$BG$29/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$29<>\"\",$BH$29/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$29<>\"\",$BI$29/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$29<>\"\",$BJ$29/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$29<>\"\",$BK$29/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$29<>\"\",$BL$29/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$29<>\"\",$BM$29/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$29<>\"\",$BN$29/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$29<>\"\",$BO$29/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$29<>\"\",$BP$29/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$29<>\"\",$BQ$29/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$29<>\"\",$BR$29/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$29<>\"\",$BS$29/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$29<>\"\",$BT$29/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$29<>\"\",$BU$29/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$29<>\"\",$BV$29/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$29<>\"\",$BW$29/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$29<>\"\",$BX$29/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$29<>\"\",$BY$29/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$29<>\"\",$BZ$29/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$29<>\"\",$CA$29/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$29<>\"\",$CB$29/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$29<>\"\",$CC$29/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$29<>\"\",$CD$29/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$29<>\"\",$CE$29/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$29<>\"\",$CF$29/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$29<>\"\",$CG$29/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$29<>\"\",$CH$29/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$29<>\"\",$CI$29/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$29<>\"\",$CJ$29/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$29<>\"\",$CK$29/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$29<>\"\",$CL$29/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$29<>\"\",$CM$29/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$29<>\"\",$CN$29/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$29<>\"\",$CO$29/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$29<>\"\",$CP$29/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$29<>\"\",$CQ$29/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$29<>\"\",$CR$29/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$29<>\"\",$CS$29/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$29<>\"\",$CT$29/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A30<>\"\",IF($B30<>\"\",ItemQuantity(A30,B30,D30,E30,F30,G30),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A30<>\"\",IF($B30<>\"\",SUM(OFFSET($P30,0,AnalysisPeriod*2+4):OFFSET($P30,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,P$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,Q$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,R$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,S$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,T$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,U$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,V$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,W$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,X$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,Y$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,Z$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AA$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AB$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AC$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AD$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AE$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AF$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AG$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AH$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AI$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AJ$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AK$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AL$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AM$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AN$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AO$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AP$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AQ$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AR$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AS$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AT$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AU$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AV$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AW$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AX$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AY$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AZ$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BA$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BB$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BC$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BD$21),\"\")","v":""},null,{"$f":"IF($P$30<>\"\", $C30*$P$30,\"\")","v":""},{"$f":"IF($Q$30<>\"\", $C30*$Q$30,\"\")","v":""},{"$f":"IF($R$30<>\"\", $C30*$R$30,\"\")","v":""},{"$f":"IF($S$30<>\"\", $C30*$S$30,\"\")","v":""},{"$f":"IF($T$30<>\"\", $C30*$T$30,\"\")","v":""},{"$f":"IF($U$30<>\"\", $C30*$U$30,\"\")","v":""},{"$f":"IF($V$30<>\"\", $C30*$V$30,\"\")","v":""},{"$f":"IF($W$30<>\"\", $C30*$W$30,\"\")","v":""},{"$f":"IF($X$30<>\"\", $C30*$X$30,\"\")","v":""},{"$f":"IF($Y$30<>\"\", $C30*$Y$30,\"\")","v":""},{"$f":"IF($Z$30<>\"\", $C30*$Z$30,\"\")","v":""},{"$f":"IF($AA$30<>\"\", $C30*$AA$30,\"\")","v":""},{"$f":"IF($AB$30<>\"\", $C30*$AB$30,\"\")","v":""},{"$f":"IF($AC$30<>\"\", $C30*$AC$30,\"\")","v":""},{"$f":"IF($AD$30<>\"\", $C30*$AD$30,\"\")","v":""},{"$f":"IF($AE$30<>\"\", $C30*$AE$30,\"\")","v":""},{"$f":"IF($AF$30<>\"\", $C30*$AF$30,\"\")","v":""},{"$f":"IF($AG$30<>\"\", $C30*$AG$30,\"\")","v":""},{"$f":"IF($AH$30<>\"\", $C30*$AH$30,\"\")","v":""},{"$f":"IF($AI$30<>\"\", $C30*$AI$30,\"\")","v":""},{"$f":"IF($AJ$30<>\"\", $C30*$AJ$30,\"\")","v":""},{"$f":"IF($AK$30<>\"\", $C30*$AK$30,\"\")","v":""},{"$f":"IF($AL$30<>\"\", $C30*$AL$30,\"\")","v":""},{"$f":"IF($AM$30<>\"\", $C30*$AM$30,\"\")","v":""},{"$f":"IF($AN$30<>\"\", $C30*$AN$30,\"\")","v":""},{"$f":"IF($AO$30<>\"\", $C30*$AO$30,\"\")","v":""},{"$f":"IF($AP$30<>\"\", $C30*$AP$30,\"\")","v":""},{"$f":"IF($AQ$30<>\"\", $C30*$AQ$30,\"\")","v":""},{"$f":"IF($AR$30<>\"\", $C30*$AR$30,\"\")","v":""},{"$f":"IF($AS$30<>\"\", $C30*$AS$30,\"\")","v":""},{"$f":"IF($AT$30<>\"\", $C30*$AT$30,\"\")","v":""},{"$f":"IF($AU$30<>\"\", $C30*$AU$30,\"\")","v":""},{"$f":"IF($AV$30<>\"\", $C30*$AV$30,\"\")","v":""},{"$f":"IF($AW$30<>\"\", $C30*$AW$30,\"\")","v":""},{"$f":"IF($AX$30<>\"\", $C30*$AX$30,\"\")","v":""},{"$f":"IF($AY$30<>\"\", $C30*$AY$30,\"\")","v":""},{"$f":"IF($AZ$30<>\"\", $C30*$AZ$30,\"\")","v":""},{"$f":"IF($BA$30<>\"\", $C30*$BA$30,\"\")","v":""},{"$f":"IF($BB$30<>\"\", $C30*$BB$30,\"\")","v":""},{"$f":"IF($BC$30<>\"\", $C30*$BC$30,\"\")","v":""},{"$f":"IF($BD$30<>\"\", $C30*$BD$30,\"\")","v":""},null,{"$f":"IF($P$30<>\"\",$BF$30/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$30<>\"\",$BG$30/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$30<>\"\",$BH$30/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$30<>\"\",$BI$30/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$30<>\"\",$BJ$30/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$30<>\"\",$BK$30/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$30<>\"\",$BL$30/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$30<>\"\",$BM$30/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$30<>\"\",$BN$30/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$30<>\"\",$BO$30/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$30<>\"\",$BP$30/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$30<>\"\",$BQ$30/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$30<>\"\",$BR$30/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$30<>\"\",$BS$30/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$30<>\"\",$BT$30/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$30<>\"\",$BU$30/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$30<>\"\",$BV$30/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$30<>\"\",$BW$30/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$30<>\"\",$BX$30/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$30<>\"\",$BY$30/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$30<>\"\",$BZ$30/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$30<>\"\",$CA$30/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$30<>\"\",$CB$30/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$30<>\"\",$CC$30/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$30<>\"\",$CD$30/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$30<>\"\",$CE$30/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$30<>\"\",$CF$30/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$30<>\"\",$CG$30/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$30<>\"\",$CH$30/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$30<>\"\",$CI$30/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$30<>\"\",$CJ$30/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$30<>\"\",$CK$30/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$30<>\"\",$CL$30/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$30<>\"\",$CM$30/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$30<>\"\",$CN$30/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$30<>\"\",$CO$30/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$30<>\"\",$CP$30/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$30<>\"\",$CQ$30/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$30<>\"\",$CR$30/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$30<>\"\",$CS$30/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$30<>\"\",$CT$30/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A31<>\"\",IF($B31<>\"\",ItemQuantity(A31,B31,D31,E31,F31,G31),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A31<>\"\",IF($B31<>\"\",SUM(OFFSET($P31,0,AnalysisPeriod*2+4):OFFSET($P31,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,P$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,Q$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,R$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,S$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,T$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,U$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,V$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,W$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,X$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,Y$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,Z$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AA$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AB$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AC$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AD$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AE$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AF$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AG$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AH$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AI$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AJ$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AK$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AL$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AM$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AN$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AO$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AP$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AQ$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AR$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AS$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AT$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AU$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AV$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AW$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AX$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AY$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AZ$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BA$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BB$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BC$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BD$21),\"\")","v":""},null,{"$f":"IF($P$31<>\"\", $C31*$P$31,\"\")","v":""},{"$f":"IF($Q$31<>\"\", $C31*$Q$31,\"\")","v":""},{"$f":"IF($R$31<>\"\", $C31*$R$31,\"\")","v":""},{"$f":"IF($S$31<>\"\", $C31*$S$31,\"\")","v":""},{"$f":"IF($T$31<>\"\", $C31*$T$31,\"\")","v":""},{"$f":"IF($U$31<>\"\", $C31*$U$31,\"\")","v":""},{"$f":"IF($V$31<>\"\", $C31*$V$31,\"\")","v":""},{"$f":"IF($W$31<>\"\", $C31*$W$31,\"\")","v":""},{"$f":"IF($X$31<>\"\", $C31*$X$31,\"\")","v":""},{"$f":"IF($Y$31<>\"\", $C31*$Y$31,\"\")","v":""},{"$f":"IF($Z$31<>\"\", $C31*$Z$31,\"\")","v":""},{"$f":"IF($AA$31<>\"\", $C31*$AA$31,\"\")","v":""},{"$f":"IF($AB$31<>\"\", $C31*$AB$31,\"\")","v":""},{"$f":"IF($AC$31<>\"\", $C31*$AC$31,\"\")","v":""},{"$f":"IF($AD$31<>\"\", $C31*$AD$31,\"\")","v":""},{"$f":"IF($AE$31<>\"\", $C31*$AE$31,\"\")","v":""},{"$f":"IF($AF$31<>\"\", $C31*$AF$31,\"\")","v":""},{"$f":"IF($AG$31<>\"\", $C31*$AG$31,\"\")","v":""},{"$f":"IF($AH$31<>\"\", $C31*$AH$31,\"\")","v":""},{"$f":"IF($AI$31<>\"\", $C31*$AI$31,\"\")","v":""},{"$f":"IF($AJ$31<>\"\", $C31*$AJ$31,\"\")","v":""},{"$f":"IF($AK$31<>\"\", $C31*$AK$31,\"\")","v":""},{"$f":"IF($AL$31<>\"\", $C31*$AL$31,\"\")","v":""},{"$f":"IF($AM$31<>\"\", $C31*$AM$31,\"\")","v":""},{"$f":"IF($AN$31<>\"\", $C31*$AN$31,\"\")","v":""},{"$f":"IF($AO$31<>\"\", $C31*$AO$31,\"\")","v":""},{"$f":"IF($AP$31<>\"\", $C31*$AP$31,\"\")","v":""},{"$f":"IF($AQ$31<>\"\", $C31*$AQ$31,\"\")","v":""},{"$f":"IF($AR$31<>\"\", $C31*$AR$31,\"\")","v":""},{"$f":"IF($AS$31<>\"\", $C31*$AS$31,\"\")","v":""},{"$f":"IF($AT$31<>\"\", $C31*$AT$31,\"\")","v":""},{"$f":"IF($AU$31<>\"\", $C31*$AU$31,\"\")","v":""},{"$f":"IF($AV$31<>\"\", $C31*$AV$31,\"\")","v":""},{"$f":"IF($AW$31<>\"\", $C31*$AW$31,\"\")","v":""},{"$f":"IF($AX$31<>\"\", $C31*$AX$31,\"\")","v":""},{"$f":"IF($AY$31<>\"\", $C31*$AY$31,\"\")","v":""},{"$f":"IF($AZ$31<>\"\", $C31*$AZ$31,\"\")","v":""},{"$f":"IF($BA$31<>\"\", $C31*$BA$31,\"\")","v":""},{"$f":"IF($BB$31<>\"\", $C31*$BB$31,\"\")","v":""},{"$f":"IF($BC$31<>\"\", $C31*$BC$31,\"\")","v":""},{"$f":"IF($BD$31<>\"\", $C31*$BD$31,\"\")","v":""},null,{"$f":"IF($P$31<>\"\",$BF$31/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$31<>\"\",$BG$31/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$31<>\"\",$BH$31/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$31<>\"\",$BI$31/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$31<>\"\",$BJ$31/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$31<>\"\",$BK$31/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$31<>\"\",$BL$31/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$31<>\"\",$BM$31/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$31<>\"\",$BN$31/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$31<>\"\",$BO$31/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$31<>\"\",$BP$31/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$31<>\"\",$BQ$31/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$31<>\"\",$BR$31/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$31<>\"\",$BS$31/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$31<>\"\",$BT$31/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$31<>\"\",$BU$31/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$31<>\"\",$BV$31/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$31<>\"\",$BW$31/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$31<>\"\",$BX$31/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$31<>\"\",$BY$31/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$31<>\"\",$BZ$31/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$31<>\"\",$CA$31/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$31<>\"\",$CB$31/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$31<>\"\",$CC$31/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$31<>\"\",$CD$31/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$31<>\"\",$CE$31/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$31<>\"\",$CF$31/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$31<>\"\",$CG$31/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$31<>\"\",$CH$31/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$31<>\"\",$CI$31/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$31<>\"\",$CJ$31/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$31<>\"\",$CK$31/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$31<>\"\",$CL$31/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$31<>\"\",$CM$31/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$31<>\"\",$CN$31/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$31<>\"\",$CO$31/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$31<>\"\",$CP$31/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$31<>\"\",$CQ$31/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$31<>\"\",$CR$31/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$31<>\"\",$CS$31/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$31<>\"\",$CT$31/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A32<>\"\",IF($B32<>\"\",ItemQuantity(A32,B32,D32,E32,F32,G32),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A32<>\"\",IF($B32<>\"\",SUM(OFFSET($P32,0,AnalysisPeriod*2+4):OFFSET($P32,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,P$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,Q$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,R$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,S$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,T$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,U$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,V$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,W$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,X$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,Y$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,Z$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AA$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AB$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AC$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AD$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AE$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AF$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AG$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AH$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AI$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AJ$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AK$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AL$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AM$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AN$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AO$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AP$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AQ$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AR$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AS$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AT$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AU$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AV$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AW$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AX$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AY$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AZ$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BA$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BB$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BC$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BD$21),\"\")","v":""},null,{"$f":"IF($P$32<>\"\", $C32*$P$32,\"\")","v":""},{"$f":"IF($Q$32<>\"\", $C32*$Q$32,\"\")","v":""},{"$f":"IF($R$32<>\"\", $C32*$R$32,\"\")","v":""},{"$f":"IF($S$32<>\"\", $C32*$S$32,\"\")","v":""},{"$f":"IF($T$32<>\"\", $C32*$T$32,\"\")","v":""},{"$f":"IF($U$32<>\"\", $C32*$U$32,\"\")","v":""},{"$f":"IF($V$32<>\"\", $C32*$V$32,\"\")","v":""},{"$f":"IF($W$32<>\"\", $C32*$W$32,\"\")","v":""},{"$f":"IF($X$32<>\"\", $C32*$X$32,\"\")","v":""},{"$f":"IF($Y$32<>\"\", $C32*$Y$32,\"\")","v":""},{"$f":"IF($Z$32<>\"\", $C32*$Z$32,\"\")","v":""},{"$f":"IF($AA$32<>\"\", $C32*$AA$32,\"\")","v":""},{"$f":"IF($AB$32<>\"\", $C32*$AB$32,\"\")","v":""},{"$f":"IF($AC$32<>\"\", $C32*$AC$32,\"\")","v":""},{"$f":"IF($AD$32<>\"\", $C32*$AD$32,\"\")","v":""},{"$f":"IF($AE$32<>\"\", $C32*$AE$32,\"\")","v":""},{"$f":"IF($AF$32<>\"\", $C32*$AF$32,\"\")","v":""},{"$f":"IF($AG$32<>\"\", $C32*$AG$32,\"\")","v":""},{"$f":"IF($AH$32<>\"\", $C32*$AH$32,\"\")","v":""},{"$f":"IF($AI$32<>\"\", $C32*$AI$32,\"\")","v":""},{"$f":"IF($AJ$32<>\"\", $C32*$AJ$32,\"\")","v":""},{"$f":"IF($AK$32<>\"\", $C32*$AK$32,\"\")","v":""},{"$f":"IF($AL$32<>\"\", $C32*$AL$32,\"\")","v":""},{"$f":"IF($AM$32<>\"\", $C32*$AM$32,\"\")","v":""},{"$f":"IF($AN$32<>\"\", $C32*$AN$32,\"\")","v":""},{"$f":"IF($AO$32<>\"\", $C32*$AO$32,\"\")","v":""},{"$f":"IF($AP$32<>\"\", $C32*$AP$32,\"\")","v":""},{"$f":"IF($AQ$32<>\"\", $C32*$AQ$32,\"\")","v":""},{"$f":"IF($AR$32<>\"\", $C32*$AR$32,\"\")","v":""},{"$f":"IF($AS$32<>\"\", $C32*$AS$32,\"\")","v":""},{"$f":"IF($AT$32<>\"\", $C32*$AT$32,\"\")","v":""},{"$f":"IF($AU$32<>\"\", $C32*$AU$32,\"\")","v":""},{"$f":"IF($AV$32<>\"\", $C32*$AV$32,\"\")","v":""},{"$f":"IF($AW$32<>\"\", $C32*$AW$32,\"\")","v":""},{"$f":"IF($AX$32<>\"\", $C32*$AX$32,\"\")","v":""},{"$f":"IF($AY$32<>\"\", $C32*$AY$32,\"\")","v":""},{"$f":"IF($AZ$32<>\"\", $C32*$AZ$32,\"\")","v":""},{"$f":"IF($BA$32<>\"\", $C32*$BA$32,\"\")","v":""},{"$f":"IF($BB$32<>\"\", $C32*$BB$32,\"\")","v":""},{"$f":"IF($BC$32<>\"\", $C32*$BC$32,\"\")","v":""},{"$f":"IF($BD$32<>\"\", $C32*$BD$32,\"\")","v":""},null,{"$f":"IF($P$32<>\"\",$BF$32/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$32<>\"\",$BG$32/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$32<>\"\",$BH$32/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$32<>\"\",$BI$32/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$32<>\"\",$BJ$32/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$32<>\"\",$BK$32/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$32<>\"\",$BL$32/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$32<>\"\",$BM$32/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$32<>\"\",$BN$32/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$32<>\"\",$BO$32/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$32<>\"\",$BP$32/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$32<>\"\",$BQ$32/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$32<>\"\",$BR$32/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$32<>\"\",$BS$32/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$32<>\"\",$BT$32/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$32<>\"\",$BU$32/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$32<>\"\",$BV$32/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$32<>\"\",$BW$32/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$32<>\"\",$BX$32/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$32<>\"\",$BY$32/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$32<>\"\",$BZ$32/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$32<>\"\",$CA$32/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$32<>\"\",$CB$32/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$32<>\"\",$CC$32/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$32<>\"\",$CD$32/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$32<>\"\",$CE$32/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$32<>\"\",$CF$32/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$32<>\"\",$CG$32/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$32<>\"\",$CH$32/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$32<>\"\",$CI$32/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$32<>\"\",$CJ$32/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$32<>\"\",$CK$32/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$32<>\"\",$CL$32/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$32<>\"\",$CM$32/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$32<>\"\",$CN$32/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$32<>\"\",$CO$32/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$32<>\"\",$CP$32/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$32<>\"\",$CQ$32/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$32<>\"\",$CR$32/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$32<>\"\",$CS$32/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$32<>\"\",$CT$32/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A33<>\"\",IF($B33<>\"\",ItemQuantity(A33,B33,D33,E33,F33,G33),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A33<>\"\",IF($B33<>\"\",SUM(OFFSET($P33,0,AnalysisPeriod*2+4):OFFSET($P33,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,P$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,Q$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,R$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,S$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,T$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,U$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,V$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,W$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,X$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,Y$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,Z$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AA$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AB$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AC$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AD$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AE$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AF$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AG$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AH$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AI$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AJ$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AK$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AL$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AM$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AN$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AO$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AP$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AQ$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AR$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AS$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AT$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AU$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AV$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AW$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AX$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AY$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AZ$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BA$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BB$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BC$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BD$21),\"\")","v":""},null,{"$f":"IF($P$33<>\"\", $C33*$P$33,\"\")","v":""},{"$f":"IF($Q$33<>\"\", $C33*$Q$33,\"\")","v":""},{"$f":"IF($R$33<>\"\", $C33*$R$33,\"\")","v":""},{"$f":"IF($S$33<>\"\", $C33*$S$33,\"\")","v":""},{"$f":"IF($T$33<>\"\", $C33*$T$33,\"\")","v":""},{"$f":"IF($U$33<>\"\", $C33*$U$33,\"\")","v":""},{"$f":"IF($V$33<>\"\", $C33*$V$33,\"\")","v":""},{"$f":"IF($W$33<>\"\", $C33*$W$33,\"\")","v":""},{"$f":"IF($X$33<>\"\", $C33*$X$33,\"\")","v":""},{"$f":"IF($Y$33<>\"\", $C33*$Y$33,\"\")","v":""},{"$f":"IF($Z$33<>\"\", $C33*$Z$33,\"\")","v":""},{"$f":"IF($AA$33<>\"\", $C33*$AA$33,\"\")","v":""},{"$f":"IF($AB$33<>\"\", $C33*$AB$33,\"\")","v":""},{"$f":"IF($AC$33<>\"\", $C33*$AC$33,\"\")","v":""},{"$f":"IF($AD$33<>\"\", $C33*$AD$33,\"\")","v":""},{"$f":"IF($AE$33<>\"\", $C33*$AE$33,\"\")","v":""},{"$f":"IF($AF$33<>\"\", $C33*$AF$33,\"\")","v":""},{"$f":"IF($AG$33<>\"\", $C33*$AG$33,\"\")","v":""},{"$f":"IF($AH$33<>\"\", $C33*$AH$33,\"\")","v":""},{"$f":"IF($AI$33<>\"\", $C33*$AI$33,\"\")","v":""},{"$f":"IF($AJ$33<>\"\", $C33*$AJ$33,\"\")","v":""},{"$f":"IF($AK$33<>\"\", $C33*$AK$33,\"\")","v":""},{"$f":"IF($AL$33<>\"\", $C33*$AL$33,\"\")","v":""},{"$f":"IF($AM$33<>\"\", $C33*$AM$33,\"\")","v":""},{"$f":"IF($AN$33<>\"\", $C33*$AN$33,\"\")","v":""},{"$f":"IF($AO$33<>\"\", $C33*$AO$33,\"\")","v":""},{"$f":"IF($AP$33<>\"\", $C33*$AP$33,\"\")","v":""},{"$f":"IF($AQ$33<>\"\", $C33*$AQ$33,\"\")","v":""},{"$f":"IF($AR$33<>\"\", $C33*$AR$33,\"\")","v":""},{"$f":"IF($AS$33<>\"\", $C33*$AS$33,\"\")","v":""},{"$f":"IF($AT$33<>\"\", $C33*$AT$33,\"\")","v":""},{"$f":"IF($AU$33<>\"\", $C33*$AU$33,\"\")","v":""},{"$f":"IF($AV$33<>\"\", $C33*$AV$33,\"\")","v":""},{"$f":"IF($AW$33<>\"\", $C33*$AW$33,\"\")","v":""},{"$f":"IF($AX$33<>\"\", $C33*$AX$33,\"\")","v":""},{"$f":"IF($AY$33<>\"\", $C33*$AY$33,\"\")","v":""},{"$f":"IF($AZ$33<>\"\", $C33*$AZ$33,\"\")","v":""},{"$f":"IF($BA$33<>\"\", $C33*$BA$33,\"\")","v":""},{"$f":"IF($BB$33<>\"\", $C33*$BB$33,\"\")","v":""},{"$f":"IF($BC$33<>\"\", $C33*$BC$33,\"\")","v":""},{"$f":"IF($BD$33<>\"\", $C33*$BD$33,\"\")","v":""},null,{"$f":"IF($P$33<>\"\",$BF$33/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$33<>\"\",$BG$33/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$33<>\"\",$BH$33/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$33<>\"\",$BI$33/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$33<>\"\",$BJ$33/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$33<>\"\",$BK$33/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$33<>\"\",$BL$33/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$33<>\"\",$BM$33/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$33<>\"\",$BN$33/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$33<>\"\",$BO$33/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$33<>\"\",$BP$33/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$33<>\"\",$BQ$33/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$33<>\"\",$BR$33/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$33<>\"\",$BS$33/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$33<>\"\",$BT$33/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$33<>\"\",$BU$33/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$33<>\"\",$BV$33/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$33<>\"\",$BW$33/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$33<>\"\",$BX$33/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$33<>\"\",$BY$33/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$33<>\"\",$BZ$33/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$33<>\"\",$CA$33/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$33<>\"\",$CB$33/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$33<>\"\",$CC$33/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$33<>\"\",$CD$33/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$33<>\"\",$CE$33/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$33<>\"\",$CF$33/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$33<>\"\",$CG$33/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$33<>\"\",$CH$33/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$33<>\"\",$CI$33/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$33<>\"\",$CJ$33/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$33<>\"\",$CK$33/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$33<>\"\",$CL$33/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$33<>\"\",$CM$33/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$33<>\"\",$CN$33/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$33<>\"\",$CO$33/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$33<>\"\",$CP$33/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$33<>\"\",$CQ$33/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$33<>\"\",$CR$33/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$33<>\"\",$CS$33/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$33<>\"\",$CT$33/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A34<>\"\",IF($B34<>\"\",ItemQuantity(A34,B34,D34,E34,F34,G34),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A34<>\"\",IF($B34<>\"\",SUM(OFFSET($P34,0,AnalysisPeriod*2+4):OFFSET($P34,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,P$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,Q$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,R$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,S$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,T$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,U$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,V$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,W$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,X$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,Y$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,Z$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AA$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AB$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AC$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AD$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AE$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AF$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AG$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AH$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AI$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AJ$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AK$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AL$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AM$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AN$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AO$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AP$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AQ$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AR$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AS$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AT$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AU$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AV$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AW$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AX$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AY$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AZ$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BA$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BB$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BC$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BD$21),\"\")","v":""},null,{"$f":"IF($P$34<>\"\", $C34*$P$34,\"\")","v":""},{"$f":"IF($Q$34<>\"\", $C34*$Q$34,\"\")","v":""},{"$f":"IF($R$34<>\"\", $C34*$R$34,\"\")","v":""},{"$f":"IF($S$34<>\"\", $C34*$S$34,\"\")","v":""},{"$f":"IF($T$34<>\"\", $C34*$T$34,\"\")","v":""},{"$f":"IF($U$34<>\"\", $C34*$U$34,\"\")","v":""},{"$f":"IF($V$34<>\"\", $C34*$V$34,\"\")","v":""},{"$f":"IF($W$34<>\"\", $C34*$W$34,\"\")","v":""},{"$f":"IF($X$34<>\"\", $C34*$X$34,\"\")","v":""},{"$f":"IF($Y$34<>\"\", $C34*$Y$34,\"\")","v":""},{"$f":"IF($Z$34<>\"\", $C34*$Z$34,\"\")","v":""},{"$f":"IF($AA$34<>\"\", $C34*$AA$34,\"\")","v":""},{"$f":"IF($AB$34<>\"\", $C34*$AB$34,\"\")","v":""},{"$f":"IF($AC$34<>\"\", $C34*$AC$34,\"\")","v":""},{"$f":"IF($AD$34<>\"\", $C34*$AD$34,\"\")","v":""},{"$f":"IF($AE$34<>\"\", $C34*$AE$34,\"\")","v":""},{"$f":"IF($AF$34<>\"\", $C34*$AF$34,\"\")","v":""},{"$f":"IF($AG$34<>\"\", $C34*$AG$34,\"\")","v":""},{"$f":"IF($AH$34<>\"\", $C34*$AH$34,\"\")","v":""},{"$f":"IF($AI$34<>\"\", $C34*$AI$34,\"\")","v":""},{"$f":"IF($AJ$34<>\"\", $C34*$AJ$34,\"\")","v":""},{"$f":"IF($AK$34<>\"\", $C34*$AK$34,\"\")","v":""},{"$f":"IF($AL$34<>\"\", $C34*$AL$34,\"\")","v":""},{"$f":"IF($AM$34<>\"\", $C34*$AM$34,\"\")","v":""},{"$f":"IF($AN$34<>\"\", $C34*$AN$34,\"\")","v":""},{"$f":"IF($AO$34<>\"\", $C34*$AO$34,\"\")","v":""},{"$f":"IF($AP$34<>\"\", $C34*$AP$34,\"\")","v":""},{"$f":"IF($AQ$34<>\"\", $C34*$AQ$34,\"\")","v":""},{"$f":"IF($AR$34<>\"\", $C34*$AR$34,\"\")","v":""},{"$f":"IF($AS$34<>\"\", $C34*$AS$34,\"\")","v":""},{"$f":"IF($AT$34<>\"\", $C34*$AT$34,\"\")","v":""},{"$f":"IF($AU$34<>\"\", $C34*$AU$34,\"\")","v":""},{"$f":"IF($AV$34<>\"\", $C34*$AV$34,\"\")","v":""},{"$f":"IF($AW$34<>\"\", $C34*$AW$34,\"\")","v":""},{"$f":"IF($AX$34<>\"\", $C34*$AX$34,\"\")","v":""},{"$f":"IF($AY$34<>\"\", $C34*$AY$34,\"\")","v":""},{"$f":"IF($AZ$34<>\"\", $C34*$AZ$34,\"\")","v":""},{"$f":"IF($BA$34<>\"\", $C34*$BA$34,\"\")","v":""},{"$f":"IF($BB$34<>\"\", $C34*$BB$34,\"\")","v":""},{"$f":"IF($BC$34<>\"\", $C34*$BC$34,\"\")","v":""},{"$f":"IF($BD$34<>\"\", $C34*$BD$34,\"\")","v":""},null,{"$f":"IF($P$34<>\"\",$BF$34/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$34<>\"\",$BG$34/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$34<>\"\",$BH$34/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$34<>\"\",$BI$34/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$34<>\"\",$BJ$34/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$34<>\"\",$BK$34/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$34<>\"\",$BL$34/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$34<>\"\",$BM$34/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$34<>\"\",$BN$34/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$34<>\"\",$BO$34/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$34<>\"\",$BP$34/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$34<>\"\",$BQ$34/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$34<>\"\",$BR$34/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$34<>\"\",$BS$34/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$34<>\"\",$BT$34/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$34<>\"\",$BU$34/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$34<>\"\",$BV$34/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$34<>\"\",$BW$34/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$34<>\"\",$BX$34/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$34<>\"\",$BY$34/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$34<>\"\",$BZ$34/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$34<>\"\",$CA$34/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$34<>\"\",$CB$34/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$34<>\"\",$CC$34/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$34<>\"\",$CD$34/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$34<>\"\",$CE$34/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$34<>\"\",$CF$34/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$34<>\"\",$CG$34/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$34<>\"\",$CH$34/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$34<>\"\",$CI$34/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$34<>\"\",$CJ$34/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$34<>\"\",$CK$34/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$34<>\"\",$CL$34/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$34<>\"\",$CM$34/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$34<>\"\",$CN$34/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$34<>\"\",$CO$34/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$34<>\"\",$CP$34/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$34<>\"\",$CQ$34/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$34<>\"\",$CR$34/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$34<>\"\",$CS$34/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$34<>\"\",$CT$34/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A35<>\"\",IF($B35<>\"\",ItemQuantity(A35,B35,D35,E35,F35,G35),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A35<>\"\",IF($B35<>\"\",SUM(OFFSET($P35,0,AnalysisPeriod*2+4):OFFSET($P35,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,P$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,Q$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,R$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,S$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,T$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,U$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,V$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,W$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,X$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,Y$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,Z$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AA$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AB$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AC$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AD$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AE$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AF$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AG$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AH$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AI$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AJ$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AK$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AL$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AM$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AN$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AO$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AP$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AQ$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AR$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AS$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AT$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AU$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AV$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AW$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AX$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AY$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AZ$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BA$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BB$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BC$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BD$21),\"\")","v":""},null,{"$f":"IF($P$35<>\"\", $C35*$P$35,\"\")","v":""},{"$f":"IF($Q$35<>\"\", $C35*$Q$35,\"\")","v":""},{"$f":"IF($R$35<>\"\", $C35*$R$35,\"\")","v":""},{"$f":"IF($S$35<>\"\", $C35*$S$35,\"\")","v":""},{"$f":"IF($T$35<>\"\", $C35*$T$35,\"\")","v":""},{"$f":"IF($U$35<>\"\", $C35*$U$35,\"\")","v":""},{"$f":"IF($V$35<>\"\", $C35*$V$35,\"\")","v":""},{"$f":"IF($W$35<>\"\", $C35*$W$35,\"\")","v":""},{"$f":"IF($X$35<>\"\", $C35*$X$35,\"\")","v":""},{"$f":"IF($Y$35<>\"\", $C35*$Y$35,\"\")","v":""},{"$f":"IF($Z$35<>\"\", $C35*$Z$35,\"\")","v":""},{"$f":"IF($AA$35<>\"\", $C35*$AA$35,\"\")","v":""},{"$f":"IF($AB$35<>\"\", $C35*$AB$35,\"\")","v":""},{"$f":"IF($AC$35<>\"\", $C35*$AC$35,\"\")","v":""},{"$f":"IF($AD$35<>\"\", $C35*$AD$35,\"\")","v":""},{"$f":"IF($AE$35<>\"\", $C35*$AE$35,\"\")","v":""},{"$f":"IF($AF$35<>\"\", $C35*$AF$35,\"\")","v":""},{"$f":"IF($AG$35<>\"\", $C35*$AG$35,\"\")","v":""},{"$f":"IF($AH$35<>\"\", $C35*$AH$35,\"\")","v":""},{"$f":"IF($AI$35<>\"\", $C35*$AI$35,\"\")","v":""},{"$f":"IF($AJ$35<>\"\", $C35*$AJ$35,\"\")","v":""},{"$f":"IF($AK$35<>\"\", $C35*$AK$35,\"\")","v":""},{"$f":"IF($AL$35<>\"\", $C35*$AL$35,\"\")","v":""},{"$f":"IF($AM$35<>\"\", $C35*$AM$35,\"\")","v":""},{"$f":"IF($AN$35<>\"\", $C35*$AN$35,\"\")","v":""},{"$f":"IF($AO$35<>\"\", $C35*$AO$35,\"\")","v":""},{"$f":"IF($AP$35<>\"\", $C35*$AP$35,\"\")","v":""},{"$f":"IF($AQ$35<>\"\", $C35*$AQ$35,\"\")","v":""},{"$f":"IF($AR$35<>\"\", $C35*$AR$35,\"\")","v":""},{"$f":"IF($AS$35<>\"\", $C35*$AS$35,\"\")","v":""},{"$f":"IF($AT$35<>\"\", $C35*$AT$35,\"\")","v":""},{"$f":"IF($AU$35<>\"\", $C35*$AU$35,\"\")","v":""},{"$f":"IF($AV$35<>\"\", $C35*$AV$35,\"\")","v":""},{"$f":"IF($AW$35<>\"\", $C35*$AW$35,\"\")","v":""},{"$f":"IF($AX$35<>\"\", $C35*$AX$35,\"\")","v":""},{"$f":"IF($AY$35<>\"\", $C35*$AY$35,\"\")","v":""},{"$f":"IF($AZ$35<>\"\", $C35*$AZ$35,\"\")","v":""},{"$f":"IF($BA$35<>\"\", $C35*$BA$35,\"\")","v":""},{"$f":"IF($BB$35<>\"\", $C35*$BB$35,\"\")","v":""},{"$f":"IF($BC$35<>\"\", $C35*$BC$35,\"\")","v":""},{"$f":"IF($BD$35<>\"\", $C35*$BD$35,\"\")","v":""},null,{"$f":"IF($P$35<>\"\",$BF$35/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$35<>\"\",$BG$35/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$35<>\"\",$BH$35/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$35<>\"\",$BI$35/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$35<>\"\",$BJ$35/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$35<>\"\",$BK$35/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$35<>\"\",$BL$35/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$35<>\"\",$BM$35/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$35<>\"\",$BN$35/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$35<>\"\",$BO$35/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$35<>\"\",$BP$35/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$35<>\"\",$BQ$35/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$35<>\"\",$BR$35/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$35<>\"\",$BS$35/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$35<>\"\",$BT$35/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$35<>\"\",$BU$35/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$35<>\"\",$BV$35/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$35<>\"\",$BW$35/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$35<>\"\",$BX$35/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$35<>\"\",$BY$35/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$35<>\"\",$BZ$35/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$35<>\"\",$CA$35/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$35<>\"\",$CB$35/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$35<>\"\",$CC$35/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$35<>\"\",$CD$35/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$35<>\"\",$CE$35/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$35<>\"\",$CF$35/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$35<>\"\",$CG$35/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$35<>\"\",$CH$35/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$35<>\"\",$CI$35/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$35<>\"\",$CJ$35/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$35<>\"\",$CK$35/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$35<>\"\",$CL$35/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$35<>\"\",$CM$35/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$35<>\"\",$CN$35/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$35<>\"\",$CO$35/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$35<>\"\",$CP$35/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$35<>\"\",$CQ$35/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$35<>\"\",$CR$35/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$35<>\"\",$CS$35/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$35<>\"\",$CT$35/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A36<>\"\",IF($B36<>\"\",ItemQuantity(A36,B36,D36,E36,F36,G36),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A36<>\"\",IF($B36<>\"\",SUM(OFFSET($P36,0,AnalysisPeriod*2+4):OFFSET($P36,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,P$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,Q$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,R$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,S$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,T$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,U$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,V$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,W$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,X$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,Y$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,Z$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AA$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AB$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AC$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AD$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AE$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AF$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AG$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AH$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AI$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AJ$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AK$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AL$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AM$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AN$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AO$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AP$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AQ$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AR$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AS$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AT$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AU$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AV$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AW$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AX$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AY$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AZ$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BA$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BB$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BC$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BD$21),\"\")","v":""},null,{"$f":"IF($P$36<>\"\", $C36*$P$36,\"\")","v":""},{"$f":"IF($Q$36<>\"\", $C36*$Q$36,\"\")","v":""},{"$f":"IF($R$36<>\"\", $C36*$R$36,\"\")","v":""},{"$f":"IF($S$36<>\"\", $C36*$S$36,\"\")","v":""},{"$f":"IF($T$36<>\"\", $C36*$T$36,\"\")","v":""},{"$f":"IF($U$36<>\"\", $C36*$U$36,\"\")","v":""},{"$f":"IF($V$36<>\"\", $C36*$V$36,\"\")","v":""},{"$f":"IF($W$36<>\"\", $C36*$W$36,\"\")","v":""},{"$f":"IF($X$36<>\"\", $C36*$X$36,\"\")","v":""},{"$f":"IF($Y$36<>\"\", $C36*$Y$36,\"\")","v":""},{"$f":"IF($Z$36<>\"\", $C36*$Z$36,\"\")","v":""},{"$f":"IF($AA$36<>\"\", $C36*$AA$36,\"\")","v":""},{"$f":"IF($AB$36<>\"\", $C36*$AB$36,\"\")","v":""},{"$f":"IF($AC$36<>\"\", $C36*$AC$36,\"\")","v":""},{"$f":"IF($AD$36<>\"\", $C36*$AD$36,\"\")","v":""},{"$f":"IF($AE$36<>\"\", $C36*$AE$36,\"\")","v":""},{"$f":"IF($AF$36<>\"\", $C36*$AF$36,\"\")","v":""},{"$f":"IF($AG$36<>\"\", $C36*$AG$36,\"\")","v":""},{"$f":"IF($AH$36<>\"\", $C36*$AH$36,\"\")","v":""},{"$f":"IF($AI$36<>\"\", $C36*$AI$36,\"\")","v":""},{"$f":"IF($AJ$36<>\"\", $C36*$AJ$36,\"\")","v":""},{"$f":"IF($AK$36<>\"\", $C36*$AK$36,\"\")","v":""},{"$f":"IF($AL$36<>\"\", $C36*$AL$36,\"\")","v":""},{"$f":"IF($AM$36<>\"\", $C36*$AM$36,\"\")","v":""},{"$f":"IF($AN$36<>\"\", $C36*$AN$36,\"\")","v":""},{"$f":"IF($AO$36<>\"\", $C36*$AO$36,\"\")","v":""},{"$f":"IF($AP$36<>\"\", $C36*$AP$36,\"\")","v":""},{"$f":"IF($AQ$36<>\"\", $C36*$AQ$36,\"\")","v":""},{"$f":"IF($AR$36<>\"\", $C36*$AR$36,\"\")","v":""},{"$f":"IF($AS$36<>\"\", $C36*$AS$36,\"\")","v":""},{"$f":"IF($AT$36<>\"\", $C36*$AT$36,\"\")","v":""},{"$f":"IF($AU$36<>\"\", $C36*$AU$36,\"\")","v":""},{"$f":"IF($AV$36<>\"\", $C36*$AV$36,\"\")","v":""},{"$f":"IF($AW$36<>\"\", $C36*$AW$36,\"\")","v":""},{"$f":"IF($AX$36<>\"\", $C36*$AX$36,\"\")","v":""},{"$f":"IF($AY$36<>\"\", $C36*$AY$36,\"\")","v":""},{"$f":"IF($AZ$36<>\"\", $C36*$AZ$36,\"\")","v":""},{"$f":"IF($BA$36<>\"\", $C36*$BA$36,\"\")","v":""},{"$f":"IF($BB$36<>\"\", $C36*$BB$36,\"\")","v":""},{"$f":"IF($BC$36<>\"\", $C36*$BC$36,\"\")","v":""},{"$f":"IF($BD$36<>\"\", $C36*$BD$36,\"\")","v":""},null,{"$f":"IF($P$36<>\"\",$BF$36/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$36<>\"\",$BG$36/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$36<>\"\",$BH$36/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$36<>\"\",$BI$36/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$36<>\"\",$BJ$36/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$36<>\"\",$BK$36/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$36<>\"\",$BL$36/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$36<>\"\",$BM$36/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$36<>\"\",$BN$36/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$36<>\"\",$BO$36/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$36<>\"\",$BP$36/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$36<>\"\",$BQ$36/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$36<>\"\",$BR$36/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$36<>\"\",$BS$36/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$36<>\"\",$BT$36/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$36<>\"\",$BU$36/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$36<>\"\",$BV$36/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$36<>\"\",$BW$36/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$36<>\"\",$BX$36/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$36<>\"\",$BY$36/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$36<>\"\",$BZ$36/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$36<>\"\",$CA$36/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$36<>\"\",$CB$36/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$36<>\"\",$CC$36/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$36<>\"\",$CD$36/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$36<>\"\",$CE$36/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$36<>\"\",$CF$36/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$36<>\"\",$CG$36/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$36<>\"\",$CH$36/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$36<>\"\",$CI$36/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$36<>\"\",$CJ$36/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$36<>\"\",$CK$36/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$36<>\"\",$CL$36/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$36<>\"\",$CM$36/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$36<>\"\",$CN$36/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$36<>\"\",$CO$36/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$36<>\"\",$CP$36/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$36<>\"\",$CQ$36/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$36<>\"\",$CR$36/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$36<>\"\",$CS$36/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$36<>\"\",$CT$36/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A37<>\"\",IF($B37<>\"\",ItemQuantity(A37,B37,D37,E37,F37,G37),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A37<>\"\",IF($B37<>\"\",SUM(OFFSET($P37,0,AnalysisPeriod*2+4):OFFSET($P37,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,P$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,Q$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,R$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,S$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,T$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,U$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,V$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,W$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,X$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,Y$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,Z$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AA$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AB$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AC$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AD$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AE$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AF$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AG$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AH$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AI$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AJ$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AK$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AL$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AM$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AN$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AO$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AP$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AQ$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AR$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AS$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AT$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AU$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AV$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AW$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AX$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AY$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AZ$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BA$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BB$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BC$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BD$21),\"\")","v":""},null,{"$f":"IF($P$37<>\"\", $C37*$P$37,\"\")","v":""},{"$f":"IF($Q$37<>\"\", $C37*$Q$37,\"\")","v":""},{"$f":"IF($R$37<>\"\", $C37*$R$37,\"\")","v":""},{"$f":"IF($S$37<>\"\", $C37*$S$37,\"\")","v":""},{"$f":"IF($T$37<>\"\", $C37*$T$37,\"\")","v":""},{"$f":"IF($U$37<>\"\", $C37*$U$37,\"\")","v":""},{"$f":"IF($V$37<>\"\", $C37*$V$37,\"\")","v":""},{"$f":"IF($W$37<>\"\", $C37*$W$37,\"\")","v":""},{"$f":"IF($X$37<>\"\", $C37*$X$37,\"\")","v":""},{"$f":"IF($Y$37<>\"\", $C37*$Y$37,\"\")","v":""},{"$f":"IF($Z$37<>\"\", $C37*$Z$37,\"\")","v":""},{"$f":"IF($AA$37<>\"\", $C37*$AA$37,\"\")","v":""},{"$f":"IF($AB$37<>\"\", $C37*$AB$37,\"\")","v":""},{"$f":"IF($AC$37<>\"\", $C37*$AC$37,\"\")","v":""},{"$f":"IF($AD$37<>\"\", $C37*$AD$37,\"\")","v":""},{"$f":"IF($AE$37<>\"\", $C37*$AE$37,\"\")","v":""},{"$f":"IF($AF$37<>\"\", $C37*$AF$37,\"\")","v":""},{"$f":"IF($AG$37<>\"\", $C37*$AG$37,\"\")","v":""},{"$f":"IF($AH$37<>\"\", $C37*$AH$37,\"\")","v":""},{"$f":"IF($AI$37<>\"\", $C37*$AI$37,\"\")","v":""},{"$f":"IF($AJ$37<>\"\", $C37*$AJ$37,\"\")","v":""},{"$f":"IF($AK$37<>\"\", $C37*$AK$37,\"\")","v":""},{"$f":"IF($AL$37<>\"\", $C37*$AL$37,\"\")","v":""},{"$f":"IF($AM$37<>\"\", $C37*$AM$37,\"\")","v":""},{"$f":"IF($AN$37<>\"\", $C37*$AN$37,\"\")","v":""},{"$f":"IF($AO$37<>\"\", $C37*$AO$37,\"\")","v":""},{"$f":"IF($AP$37<>\"\", $C37*$AP$37,\"\")","v":""},{"$f":"IF($AQ$37<>\"\", $C37*$AQ$37,\"\")","v":""},{"$f":"IF($AR$37<>\"\", $C37*$AR$37,\"\")","v":""},{"$f":"IF($AS$37<>\"\", $C37*$AS$37,\"\")","v":""},{"$f":"IF($AT$37<>\"\", $C37*$AT$37,\"\")","v":""},{"$f":"IF($AU$37<>\"\", $C37*$AU$37,\"\")","v":""},{"$f":"IF($AV$37<>\"\", $C37*$AV$37,\"\")","v":""},{"$f":"IF($AW$37<>\"\", $C37*$AW$37,\"\")","v":""},{"$f":"IF($AX$37<>\"\", $C37*$AX$37,\"\")","v":""},{"$f":"IF($AY$37<>\"\", $C37*$AY$37,\"\")","v":""},{"$f":"IF($AZ$37<>\"\", $C37*$AZ$37,\"\")","v":""},{"$f":"IF($BA$37<>\"\", $C37*$BA$37,\"\")","v":""},{"$f":"IF($BB$37<>\"\", $C37*$BB$37,\"\")","v":""},{"$f":"IF($BC$37<>\"\", $C37*$BC$37,\"\")","v":""},{"$f":"IF($BD$37<>\"\", $C37*$BD$37,\"\")","v":""},null,{"$f":"IF($P$37<>\"\",$BF$37/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$37<>\"\",$BG$37/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$37<>\"\",$BH$37/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$37<>\"\",$BI$37/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$37<>\"\",$BJ$37/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$37<>\"\",$BK$37/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$37<>\"\",$BL$37/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$37<>\"\",$BM$37/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$37<>\"\",$BN$37/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$37<>\"\",$BO$37/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$37<>\"\",$BP$37/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$37<>\"\",$BQ$37/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$37<>\"\",$BR$37/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$37<>\"\",$BS$37/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$37<>\"\",$BT$37/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$37<>\"\",$BU$37/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$37<>\"\",$BV$37/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$37<>\"\",$BW$37/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$37<>\"\",$BX$37/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$37<>\"\",$BY$37/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$37<>\"\",$BZ$37/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$37<>\"\",$CA$37/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$37<>\"\",$CB$37/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$37<>\"\",$CC$37/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$37<>\"\",$CD$37/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$37<>\"\",$CE$37/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$37<>\"\",$CF$37/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$37<>\"\",$CG$37/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$37<>\"\",$CH$37/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$37<>\"\",$CI$37/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$37<>\"\",$CJ$37/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$37<>\"\",$CK$37/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$37<>\"\",$CL$37/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$37<>\"\",$CM$37/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$37<>\"\",$CN$37/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$37<>\"\",$CO$37/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$37<>\"\",$CP$37/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$37<>\"\",$CQ$37/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$37<>\"\",$CR$37/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$37<>\"\",$CS$37/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$37<>\"\",$CT$37/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A38<>\"\",IF($B38<>\"\",ItemQuantity(A38,B38,D38,E38,F38,G38),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A38<>\"\",IF($B38<>\"\",SUM(OFFSET($P38,0,AnalysisPeriod*2+4):OFFSET($P38,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,P$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,Q$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,R$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,S$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,T$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,U$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,V$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,W$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,X$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,Y$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,Z$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AA$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AB$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AC$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AD$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AE$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AF$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AG$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AH$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AI$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AJ$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AK$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AL$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AM$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AN$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AO$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AP$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AQ$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AR$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AS$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AT$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AU$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AV$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AW$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AX$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AY$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AZ$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BA$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BB$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BC$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BD$21),\"\")","v":""},null,{"$f":"IF($P$38<>\"\", $C38*$P$38,\"\")","v":""},{"$f":"IF($Q$38<>\"\", $C38*$Q$38,\"\")","v":""},{"$f":"IF($R$38<>\"\", $C38*$R$38,\"\")","v":""},{"$f":"IF($S$38<>\"\", $C38*$S$38,\"\")","v":""},{"$f":"IF($T$38<>\"\", $C38*$T$38,\"\")","v":""},{"$f":"IF($U$38<>\"\", $C38*$U$38,\"\")","v":""},{"$f":"IF($V$38<>\"\", $C38*$V$38,\"\")","v":""},{"$f":"IF($W$38<>\"\", $C38*$W$38,\"\")","v":""},{"$f":"IF($X$38<>\"\", $C38*$X$38,\"\")","v":""},{"$f":"IF($Y$38<>\"\", $C38*$Y$38,\"\")","v":""},{"$f":"IF($Z$38<>\"\", $C38*$Z$38,\"\")","v":""},{"$f":"IF($AA$38<>\"\", $C38*$AA$38,\"\")","v":""},{"$f":"IF($AB$38<>\"\", $C38*$AB$38,\"\")","v":""},{"$f":"IF($AC$38<>\"\", $C38*$AC$38,\"\")","v":""},{"$f":"IF($AD$38<>\"\", $C38*$AD$38,\"\")","v":""},{"$f":"IF($AE$38<>\"\", $C38*$AE$38,\"\")","v":""},{"$f":"IF($AF$38<>\"\", $C38*$AF$38,\"\")","v":""},{"$f":"IF($AG$38<>\"\", $C38*$AG$38,\"\")","v":""},{"$f":"IF($AH$38<>\"\", $C38*$AH$38,\"\")","v":""},{"$f":"IF($AI$38<>\"\", $C38*$AI$38,\"\")","v":""},{"$f":"IF($AJ$38<>\"\", $C38*$AJ$38,\"\")","v":""},{"$f":"IF($AK$38<>\"\", $C38*$AK$38,\"\")","v":""},{"$f":"IF($AL$38<>\"\", $C38*$AL$38,\"\")","v":""},{"$f":"IF($AM$38<>\"\", $C38*$AM$38,\"\")","v":""},{"$f":"IF($AN$38<>\"\", $C38*$AN$38,\"\")","v":""},{"$f":"IF($AO$38<>\"\", $C38*$AO$38,\"\")","v":""},{"$f":"IF($AP$38<>\"\", $C38*$AP$38,\"\")","v":""},{"$f":"IF($AQ$38<>\"\", $C38*$AQ$38,\"\")","v":""},{"$f":"IF($AR$38<>\"\", $C38*$AR$38,\"\")","v":""},{"$f":"IF($AS$38<>\"\", $C38*$AS$38,\"\")","v":""},{"$f":"IF($AT$38<>\"\", $C38*$AT$38,\"\")","v":""},{"$f":"IF($AU$38<>\"\", $C38*$AU$38,\"\")","v":""},{"$f":"IF($AV$38<>\"\", $C38*$AV$38,\"\")","v":""},{"$f":"IF($AW$38<>\"\", $C38*$AW$38,\"\")","v":""},{"$f":"IF($AX$38<>\"\", $C38*$AX$38,\"\")","v":""},{"$f":"IF($AY$38<>\"\", $C38*$AY$38,\"\")","v":""},{"$f":"IF($AZ$38<>\"\", $C38*$AZ$38,\"\")","v":""},{"$f":"IF($BA$38<>\"\", $C38*$BA$38,\"\")","v":""},{"$f":"IF($BB$38<>\"\", $C38*$BB$38,\"\")","v":""},{"$f":"IF($BC$38<>\"\", $C38*$BC$38,\"\")","v":""},{"$f":"IF($BD$38<>\"\", $C38*$BD$38,\"\")","v":""},null,{"$f":"IF($P$38<>\"\",$BF$38/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$38<>\"\",$BG$38/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$38<>\"\",$BH$38/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$38<>\"\",$BI$38/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$38<>\"\",$BJ$38/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$38<>\"\",$BK$38/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$38<>\"\",$BL$38/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$38<>\"\",$BM$38/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$38<>\"\",$BN$38/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$38<>\"\",$BO$38/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$38<>\"\",$BP$38/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$38<>\"\",$BQ$38/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$38<>\"\",$BR$38/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$38<>\"\",$BS$38/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$38<>\"\",$BT$38/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$38<>\"\",$BU$38/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$38<>\"\",$BV$38/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$38<>\"\",$BW$38/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$38<>\"\",$BX$38/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$38<>\"\",$BY$38/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$38<>\"\",$BZ$38/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$38<>\"\",$CA$38/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$38<>\"\",$CB$38/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$38<>\"\",$CC$38/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$38<>\"\",$CD$38/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$38<>\"\",$CE$38/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$38<>\"\",$CF$38/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$38<>\"\",$CG$38/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$38<>\"\",$CH$38/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$38<>\"\",$CI$38/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$38<>\"\",$CJ$38/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$38<>\"\",$CK$38/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$38<>\"\",$CL$38/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$38<>\"\",$CM$38/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$38<>\"\",$CN$38/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$38<>\"\",$CO$38/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$38<>\"\",$CP$38/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$38<>\"\",$CQ$38/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$38<>\"\",$CR$38/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$38<>\"\",$CS$38/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$38<>\"\",$CT$38/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A39<>\"\",IF($B39<>\"\",ItemQuantity(A39,B39,D39,E39,F39,G39),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A39<>\"\",IF($B39<>\"\",SUM(OFFSET($P39,0,AnalysisPeriod*2+4):OFFSET($P39,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,P$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,Q$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,R$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,S$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,T$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,U$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,V$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,W$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,X$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,Y$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,Z$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AA$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AB$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AC$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AD$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AE$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AF$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AG$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AH$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AI$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AJ$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AK$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AL$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AM$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AN$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AO$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AP$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AQ$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AR$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AS$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AT$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AU$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AV$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AW$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AX$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AY$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AZ$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BA$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BB$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BC$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BD$21),\"\")","v":""},null,{"$f":"IF($P$39<>\"\", $C39*$P$39,\"\")","v":""},{"$f":"IF($Q$39<>\"\", $C39*$Q$39,\"\")","v":""},{"$f":"IF($R$39<>\"\", $C39*$R$39,\"\")","v":""},{"$f":"IF($S$39<>\"\", $C39*$S$39,\"\")","v":""},{"$f":"IF($T$39<>\"\", $C39*$T$39,\"\")","v":""},{"$f":"IF($U$39<>\"\", $C39*$U$39,\"\")","v":""},{"$f":"IF($V$39<>\"\", $C39*$V$39,\"\")","v":""},{"$f":"IF($W$39<>\"\", $C39*$W$39,\"\")","v":""},{"$f":"IF($X$39<>\"\", $C39*$X$39,\"\")","v":""},{"$f":"IF($Y$39<>\"\", $C39*$Y$39,\"\")","v":""},{"$f":"IF($Z$39<>\"\", $C39*$Z$39,\"\")","v":""},{"$f":"IF($AA$39<>\"\", $C39*$AA$39,\"\")","v":""},{"$f":"IF($AB$39<>\"\", $C39*$AB$39,\"\")","v":""},{"$f":"IF($AC$39<>\"\", $C39*$AC$39,\"\")","v":""},{"$f":"IF($AD$39<>\"\", $C39*$AD$39,\"\")","v":""},{"$f":"IF($AE$39<>\"\", $C39*$AE$39,\"\")","v":""},{"$f":"IF($AF$39<>\"\", $C39*$AF$39,\"\")","v":""},{"$f":"IF($AG$39<>\"\", $C39*$AG$39,\"\")","v":""},{"$f":"IF($AH$39<>\"\", $C39*$AH$39,\"\")","v":""},{"$f":"IF($AI$39<>\"\", $C39*$AI$39,\"\")","v":""},{"$f":"IF($AJ$39<>\"\", $C39*$AJ$39,\"\")","v":""},{"$f":"IF($AK$39<>\"\", $C39*$AK$39,\"\")","v":""},{"$f":"IF($AL$39<>\"\", $C39*$AL$39,\"\")","v":""},{"$f":"IF($AM$39<>\"\", $C39*$AM$39,\"\")","v":""},{"$f":"IF($AN$39<>\"\", $C39*$AN$39,\"\")","v":""},{"$f":"IF($AO$39<>\"\", $C39*$AO$39,\"\")","v":""},{"$f":"IF($AP$39<>\"\", $C39*$AP$39,\"\")","v":""},{"$f":"IF($AQ$39<>\"\", $C39*$AQ$39,\"\")","v":""},{"$f":"IF($AR$39<>\"\", $C39*$AR$39,\"\")","v":""},{"$f":"IF($AS$39<>\"\", $C39*$AS$39,\"\")","v":""},{"$f":"IF($AT$39<>\"\", $C39*$AT$39,\"\")","v":""},{"$f":"IF($AU$39<>\"\", $C39*$AU$39,\"\")","v":""},{"$f":"IF($AV$39<>\"\", $C39*$AV$39,\"\")","v":""},{"$f":"IF($AW$39<>\"\", $C39*$AW$39,\"\")","v":""},{"$f":"IF($AX$39<>\"\", $C39*$AX$39,\"\")","v":""},{"$f":"IF($AY$39<>\"\", $C39*$AY$39,\"\")","v":""},{"$f":"IF($AZ$39<>\"\", $C39*$AZ$39,\"\")","v":""},{"$f":"IF($BA$39<>\"\", $C39*$BA$39,\"\")","v":""},{"$f":"IF($BB$39<>\"\", $C39*$BB$39,\"\")","v":""},{"$f":"IF($BC$39<>\"\", $C39*$BC$39,\"\")","v":""},{"$f":"IF($BD$39<>\"\", $C39*$BD$39,\"\")","v":""},null,{"$f":"IF($P$39<>\"\",$BF$39/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$39<>\"\",$BG$39/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$39<>\"\",$BH$39/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$39<>\"\",$BI$39/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$39<>\"\",$BJ$39/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$39<>\"\",$BK$39/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$39<>\"\",$BL$39/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$39<>\"\",$BM$39/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$39<>\"\",$BN$39/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$39<>\"\",$BO$39/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$39<>\"\",$BP$39/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$39<>\"\",$BQ$39/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$39<>\"\",$BR$39/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$39<>\"\",$BS$39/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$39<>\"\",$BT$39/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$39<>\"\",$BU$39/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$39<>\"\",$BV$39/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$39<>\"\",$BW$39/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$39<>\"\",$BX$39/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$39<>\"\",$BY$39/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$39<>\"\",$BZ$39/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$39<>\"\",$CA$39/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$39<>\"\",$CB$39/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$39<>\"\",$CC$39/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$39<>\"\",$CD$39/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$39<>\"\",$CE$39/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$39<>\"\",$CF$39/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$39<>\"\",$CG$39/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$39<>\"\",$CH$39/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$39<>\"\",$CI$39/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$39<>\"\",$CJ$39/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$39<>\"\",$CK$39/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$39<>\"\",$CL$39/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$39<>\"\",$CM$39/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$39<>\"\",$CN$39/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$39<>\"\",$CO$39/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$39<>\"\",$CP$39/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$39<>\"\",$CQ$39/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$39<>\"\",$CR$39/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$39<>\"\",$CS$39/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$39<>\"\",$CT$39/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A40<>\"\",IF($B40<>\"\",ItemQuantity(A40,B40,D40,E40,F40,G40),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A40<>\"\",IF($B40<>\"\",SUM(OFFSET($P40,0,AnalysisPeriod*2+4):OFFSET($P40,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,P$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,Q$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,R$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,S$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,T$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,U$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,V$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,W$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,X$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,Y$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,Z$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AA$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AB$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AC$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AD$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AE$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AF$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AG$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AH$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AI$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AJ$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AK$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AL$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AM$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AN$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AO$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AP$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AQ$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AR$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AS$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AT$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AU$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AV$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AW$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AX$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AY$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AZ$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BA$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BB$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BC$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BD$21),\"\")","v":""},null,{"$f":"IF($P$40<>\"\", $C40*$P$40,\"\")","v":""},{"$f":"IF($Q$40<>\"\", $C40*$Q$40,\"\")","v":""},{"$f":"IF($R$40<>\"\", $C40*$R$40,\"\")","v":""},{"$f":"IF($S$40<>\"\", $C40*$S$40,\"\")","v":""},{"$f":"IF($T$40<>\"\", $C40*$T$40,\"\")","v":""},{"$f":"IF($U$40<>\"\", $C40*$U$40,\"\")","v":""},{"$f":"IF($V$40<>\"\", $C40*$V$40,\"\")","v":""},{"$f":"IF($W$40<>\"\", $C40*$W$40,\"\")","v":""},{"$f":"IF($X$40<>\"\", $C40*$X$40,\"\")","v":""},{"$f":"IF($Y$40<>\"\", $C40*$Y$40,\"\")","v":""},{"$f":"IF($Z$40<>\"\", $C40*$Z$40,\"\")","v":""},{"$f":"IF($AA$40<>\"\", $C40*$AA$40,\"\")","v":""},{"$f":"IF($AB$40<>\"\", $C40*$AB$40,\"\")","v":""},{"$f":"IF($AC$40<>\"\", $C40*$AC$40,\"\")","v":""},{"$f":"IF($AD$40<>\"\", $C40*$AD$40,\"\")","v":""},{"$f":"IF($AE$40<>\"\", $C40*$AE$40,\"\")","v":""},{"$f":"IF($AF$40<>\"\", $C40*$AF$40,\"\")","v":""},{"$f":"IF($AG$40<>\"\", $C40*$AG$40,\"\")","v":""},{"$f":"IF($AH$40<>\"\", $C40*$AH$40,\"\")","v":""},{"$f":"IF($AI$40<>\"\", $C40*$AI$40,\"\")","v":""},{"$f":"IF($AJ$40<>\"\", $C40*$AJ$40,\"\")","v":""},{"$f":"IF($AK$40<>\"\", $C40*$AK$40,\"\")","v":""},{"$f":"IF($AL$40<>\"\", $C40*$AL$40,\"\")","v":""},{"$f":"IF($AM$40<>\"\", $C40*$AM$40,\"\")","v":""},{"$f":"IF($AN$40<>\"\", $C40*$AN$40,\"\")","v":""},{"$f":"IF($AO$40<>\"\", $C40*$AO$40,\"\")","v":""},{"$f":"IF($AP$40<>\"\", $C40*$AP$40,\"\")","v":""},{"$f":"IF($AQ$40<>\"\", $C40*$AQ$40,\"\")","v":""},{"$f":"IF($AR$40<>\"\", $C40*$AR$40,\"\")","v":""},{"$f":"IF($AS$40<>\"\", $C40*$AS$40,\"\")","v":""},{"$f":"IF($AT$40<>\"\", $C40*$AT$40,\"\")","v":""},{"$f":"IF($AU$40<>\"\", $C40*$AU$40,\"\")","v":""},{"$f":"IF($AV$40<>\"\", $C40*$AV$40,\"\")","v":""},{"$f":"IF($AW$40<>\"\", $C40*$AW$40,\"\")","v":""},{"$f":"IF($AX$40<>\"\", $C40*$AX$40,\"\")","v":""},{"$f":"IF($AY$40<>\"\", $C40*$AY$40,\"\")","v":""},{"$f":"IF($AZ$40<>\"\", $C40*$AZ$40,\"\")","v":""},{"$f":"IF($BA$40<>\"\", $C40*$BA$40,\"\")","v":""},{"$f":"IF($BB$40<>\"\", $C40*$BB$40,\"\")","v":""},{"$f":"IF($BC$40<>\"\", $C40*$BC$40,\"\")","v":""},{"$f":"IF($BD$40<>\"\", $C40*$BD$40,\"\")","v":""},null,{"$f":"IF($P$40<>\"\",$BF$40/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$40<>\"\",$BG$40/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$40<>\"\",$BH$40/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$40<>\"\",$BI$40/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$40<>\"\",$BJ$40/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$40<>\"\",$BK$40/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$40<>\"\",$BL$40/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$40<>\"\",$BM$40/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$40<>\"\",$BN$40/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$40<>\"\",$BO$40/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$40<>\"\",$BP$40/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$40<>\"\",$BQ$40/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$40<>\"\",$BR$40/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$40<>\"\",$BS$40/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$40<>\"\",$BT$40/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$40<>\"\",$BU$40/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$40<>\"\",$BV$40/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$40<>\"\",$BW$40/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$40<>\"\",$BX$40/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$40<>\"\",$BY$40/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$40<>\"\",$BZ$40/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$40<>\"\",$CA$40/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$40<>\"\",$CB$40/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$40<>\"\",$CC$40/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$40<>\"\",$CD$40/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$40<>\"\",$CE$40/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$40<>\"\",$CF$40/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$40<>\"\",$CG$40/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$40<>\"\",$CH$40/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$40<>\"\",$CI$40/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$40<>\"\",$CJ$40/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$40<>\"\",$CK$40/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$40<>\"\",$CL$40/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$40<>\"\",$CM$40/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$40<>\"\",$CN$40/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$40<>\"\",$CO$40/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$40<>\"\",$CP$40/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$40<>\"\",$CQ$40/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$40<>\"\",$CR$40/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$40<>\"\",$CS$40/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$40<>\"\",$CT$40/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(N23:N40)","v":46951.983342298641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BF$23:$BF$40)","v":881.54269972451789},{"$f":"SUM($BG$23:$BG$40)","v":881.54269972451789},{"$f":"SUM($BH$23:$BH$40)","v":881.54269972451789},{"$f":"SUM($BI$23:$BI$40)","v":881.54269972451789},{"$f":"SUM($BJ$23:$BJ$40)","v":881.54269972451789},{"$f":"SUM($BK$23:$BK$40)","v":881.54269972451789},{"$f":"SUM($BL$23:$BL$40)","v":881.54269972451789},{"$f":"SUM($BM$23:$BM$40)","v":881.54269972451789},{"$f":"SUM($BN$23:$BN$40)","v":6641.5426997245177},{"$f":"SUM($BO$23:$BO$40)","v":881.54269972451789},{"$f":"SUM($BP$23:$BP$40)","v":881.54269972451789},{"$f":"SUM($BQ$23:$BQ$40)","v":881.54269972451789},{"$f":"SUM($BR$23:$BR$40)","v":881.54269972451789},{"$f":"SUM($BS$23:$BS$40)","v":881.54269972451789},{"$f":"SUM($BT$23:$BT$40)","v":881.54269972451789},{"$f":"SUM($BU$23:$BU$40)","v":881.54269972451789},{"$f":"SUM($BV$23:$BV$40)","v":881.54269972451789},{"$f":"SUM($BW$23:$BW$40)","v":881.54269972451789},{"$f":"SUM($BX$23:$BX$40)","v":881.54269972451789},{"$f":"SUM($BY$23:$BY$40)","v":881.54269972451789},{"$f":"SUM($BZ$23:$BZ$40)","v":29681.542699724519},{"$f":"SUM($CA$23:$CA$40)","v":881.54269972451789},{"$f":"SUM($CB$23:$CB$40)","v":881.54269972451789},{"$f":"SUM($CC$23:$CC$40)","v":881.54269972451789},{"$f":"SUM($CD$23:$CD$40)","v":881.54269972451789},{"$f":"SUM($CE$23:$CE$40)","v":881.54269972451789},{"$f":"SUM($CF$23:$CF$40)","v":881.54269972451789},{"$f":"SUM($CG$23:$CG$40)","v":881.54269972451789},{"$f":"SUM($CH$23:$CH$40)","v":6641.5426997245177},{"$f":"SUM($CI$23:$CI$40)","v":881.54269972451789},{"$f":"SUM($CJ$23:$CJ$40)","v":881.54269972451789},{"$f":"SUM($CK$23:$CK$40)","v":881.54269972451789},{"$f":"SUM($CL$23:$CL$40)","v":881.54269972451789},{"$f":"SUM($CM$23:$CM$40)","v":881.54269972451789},{"$f":"SUM($CN$23:$CN$40)","v":881.54269972451789},{"$f":"SUM($CO$23:$CO$40)","v":38496.969696969696},{"$f":"SUM($CP$23:$CP$40)","v":881.54269972451789},{"$f":"SUM($CQ$23:$CQ$40)","v":881.54269972451789},{"$f":"SUM($CR$23:$CR$40)","v":881.54269972451789},{"$f":"SUM($CS$23:$CS$40)","v":881.54269972451789},{"$f":"SUM($CT$23:$CT$40)","v":0},null,{"$f":"SUM($CV$23:$CV$40)","v":881.54269972451789},{"$f":"SUM($CW$23:$CW$40)","v":847.63721127357485},{"$f":"SUM($CX$23:$CX$40)","v":815.03578007074498},{"$f":"SUM($CY$23:$CY$40)","v":783.6882500680241},{"$f":"SUM($CZ$23:$CZ$40)","v":753.54639429617691},{"$f":"SUM($DA$23:$DA$40)","v":724.56384066940075},{"$f":"SUM($DB$23:$DB$40)","v":696.69600064365466},{"$f":"SUM($DC$23:$DC$40)","v":669.90000061889873},{"$f":"SUM($DD$23:$DD$40)","v":4852.9101967911365},{"$f":"SUM($DE$23:$DE$40)","v":619.3602076727982},{"$f":"SUM($DF$23:$DF$40)","v":595.53866122384443},{"$f":"SUM($DG$23:$DG$40)","v":572.63332809985047},{"$f":"SUM($DH$23:$DH$40)","v":550.60896932677917},{"$f":"SUM($DI$23:$DI$40)","v":529.43170127574922},{"$f":"SUM($DJ$23:$DJ$40)","v":509.06894353437423},{"$f":"SUM($DK$23:$DK$40)","v":489.48936878305216},{"$f":"SUM($DL$23:$DL$40)","v":470.66285459908852},{"$f":"SUM($DM$23:$DM$40)","v":452.5604371145082},{"$f":"SUM($DN$23:$DN$40)","v":435.1542664562578},{"$f":"SUM($DO$23:$DO$40)","v":418.4175639002479},{"$f":"SUM($DP$23:$DP$40)","v":13546.268631270526},{"$f":"SUM($DQ$23:$DQ$40)","v":386.85055833972615},{"$f":"SUM($DR$23:$DR$40)","v":371.97169071127519},{"$f":"SUM($DS$23:$DS$40)","v":357.66508722238001},{"$f":"SUM($DT$23:$DT$40)","v":343.90873771382689},{"$f":"SUM($DU$23:$DU$40)","v":330.68147857098734},{"$f":"SUM($DV$23:$DV$40)","v":317.96296016441096},{"$f":"SUM($DW$23:$DW$40)","v":305.73361554270281},{"$f":"SUM($DX$23:$DX$40)","v":2214.8048649026177},{"$f":"SUM($DY$23:$DY$40)","v":282.66791377838643},{"$f":"SUM($DZ$23:$DZ$40)","v":271.79607094075618},{"$f":"SUM($EA$23:$EA$40)","v":261.34237590457326},{"$f":"SUM($EB$23:$EB$40)","v":251.29074606208965},{"$f":"SUM($EC$23:$EC$40)","v":241.62571736739389},{"$f":"SUM($ED$23:$ED$40)","v":232.33242054557101},{"$f":"SUM($EE$23:$EE$40)","v":9755.7276973318149},{"$f":"SUM($EF$23:$EF$40)","v":214.80438290086079},{"$f":"SUM($EG$23:$EG$40)","v":206.54267586621225},{"$f":"SUM($EH$23:$EH$40)","v":198.59872679443487},{"$f":"SUM($EI$23:$EI$40)","v":190.96031422541816},{"$f":"SUM($EJ$23:$EJ$40)","v":0}]
[]
[{"$f":"$A$5&\" Off-Road Considerations\"","v":"Permeable Interlocking Concrete Pavement Off-Road Considerations"}]
["INITIAL CONSTRUCTION COSTS"]
["Category","Construction Item Description","Unit Cost","Unit","Project Quantity","Quantity Units","Related Quantity Item","Total Quantity","Quantity Units","Extended Cost"]
["Stormwater Management Pond","Land Value",{"$f":"IF($A46<>\"\",IF($B46<>\"\",VLOOKUP(CONCATENATE($A46,\"_\",$B46),List_OffRoadUnitCosts,5,FALSE),\"\"),\"\")","v":75000},{"$f":"IF($A46<>\"\",IF($B46<>\"\",VLOOKUP(CONCATENATE($A46,\"_\",$B46),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"acre"},null,"acre",null,{"$f":"IF($A46<>\"\",IF($B46<>\"\",ItemQuantity(A46,B46,D46,E46,F46,G46),\"\"),\"\")","v":0},{"$f":"IF($A46<>\"\",IF($B46<>\"\",IF($F46<>\"\",$D46,\"\"),\"\"),\"\")","v":"acre"},{"$f":"IF(AND(ISNUMBER(C46),ISNUMBER(H46)),PRODUCT(C46,H46),\"\")","v":0}]
["Stormwater Management Pond","Excavation",10,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A47<>\"\",IF($B47<>\"\",ItemQuantity(A47,B47,D47,E47,F47,G47),\"\"),\"\")","v":0},{"$f":"IF($A47<>\"\",IF($B47<>\"\",IF($F47<>\"\",$D47,\"\"),\"\"),\"\")","v":"sq. yd."},0]
["Stormwater Management Pond","Hauling and Disposal",10,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A48<>\"\",IF($B48<>\"\",ItemQuantity(A48,B48,D48,E48,F48,G48),\"\"),\"\")","v":0},"sq. yd.",0]
["Stormwater Management Pond","Grading",1.5,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A49<>\"\",IF($B49<>\"\",ItemQuantity(A49,B49,D49,E49,F49,G49),\"\"),\"\")","v":0},"sq. yd.",0]
["Stormwater Management Pond","Inlet Structure",2000,"each",null,"each",null,{"$f":"IF($A50<>\"\",IF($B50<>\"\",ItemQuantity(A50,B50,D50,E50,F50,G50),\"\"),\"\")","v":0},"each",0]
["Stormwater Management Pond","Overflow Structure",3500,"each",null,"each",null,{"$f":"IF($A51<>\"\",IF($B51<>\"\",ItemQuantity(A51,B51,D51,E51,F51,G51),\"\"),\"\")","v":0},"each",0]
["Stormwater Management Pond","Corrugated Pipe",17.55,"ft.",null,"ft.",null,{"$f":"IF($A52<>\"\",IF($B52<>\"\",ItemQuantity(A52,B52,D52,E52,F52,G52),\"\"),\"\")","v":0},"ft.",0]
["Stormwater Management Pond","Concrete Pipe",30,"ft.",null,"ft.",null,{"$f":"IF($A53<>\"\",IF($B53<>\"\",ItemQuantity(A53,B53,D53,E53,F53,G53),\"\"),\"\")","v":0},"ft.",0]
["Stormwater Management Pond","Sod",4.5,"sq. yd.",null,"sq. ft.",null,{"$f":"IF($A54<>\"\",IF($B54<>\"\",ItemQuantity(A54,B54,D54,E54,F54,G54),\"\"),\"\")","v":0},"sq. yd.",0]
["Combined Sewer Overflow (CSO)","Plant Capital Cost/gallon/annually",4.5,{"$f":"IF($A55<>\"\",IF($B55<>\"\",VLOOKUP(CONCATENATE($A55,\"_\",$B55),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"gal."},null,"gal.",null,{"$f":"IF($A55<>\"\",IF($B55<>\"\",ItemQuantity(A55,B55,D55,E55,F55,G55),\"\"),\"\")","v":0},"gal.",0]
["Traffic Calming","Rubber Speed Bumps (25 years)",1500,"each",null,"each",null,{"$f":"IF($A56<>\"\",IF($B56<>\"\",ItemQuantity(A56,B56,D56,E56,F56,G56),\"\"),\"\")","v":0},"each",0]
["Traffic Calming","Asphalt Speed Bump (25 years)",3000,"each",null,"each",null,{"$f":"IF($A57<>\"\",IF($B57<>\"\",ItemQuantity(A57,B57,D57,E57,F57,G57),\"\"),\"\")","v":0},"each",0]
[null,null,"","",null,null,null,{"$f":"IF($A58<>\"\",IF($B58<>\"\",ItemQuantity(A58,B58,D58,E58,F58,G58),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A59<>\"\",IF($B59<>\"\",ItemQuantity(A59,B59,D59,E59,F59,G59),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A60<>\"\",IF($B60<>\"\",ItemQuantity(A60,B60,D60,E60,F60,G60),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A61<>\"\",IF($B61<>\"\",ItemQuantity(A61,B61,D61,E61,F61,G61),\"\"),\"\")","v":""},"",""]
[null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(J46:J61)","v":0}]
[]
["OPERATIONS, MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,{"$f":"ConstYear","v":2019},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
["Stormwater Management Pond","Erosion",{"$f":"IF($A66<>\"\",IF($B66<>\"\",VLOOKUP(CONCATENATE($A66,\"_\",$B66),List_OffRoadUnitCosts,5,FALSE),\"\"),\"\")","v":75},{"$f":"IF($A66<>\"\",IF($B66<>\"\",VLOOKUP(CONCATENATE($A66,\"_\",$B66),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. yd."},null,"sq. yd.",null,{"$f":"IF($A66<>\"\",IF($B66<>\"\",ItemQuantity(A66,B66,D66,E66,F66,G66),\"\"),\"\")","v":0},{"$f":"IF($A66<>\"\",IF($B66<>\"\",IF($F66<>\"\",$D66,\"\"),\"\"),\"\")","v":"sq. yd."},"Periodic",1,null,1,{"$f":"IF($A66<>\"\",IF($B66<>\"\",SUM(OFFSET($P66,0,AnalysisPeriod*2+4):OFFSET($P66,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,P$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,Q$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,R$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,S$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,T$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,U$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,V$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,W$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,X$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,Y$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,Z$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AA$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AB$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AC$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AD$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AE$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AF$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AG$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AH$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AI$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AJ$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AK$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AL$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AM$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AN$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AO$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AP$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AQ$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AR$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AS$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AT$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AU$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AV$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AW$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AX$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AY$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AZ$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BA$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BB$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BC$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BD$21),\"\")","v":0},null,{"$f":"IF($P$66<>\"\", $C66*$P$66,\"\")","v":0},{"$f":"IF($Q$66<>\"\", $C66*$Q$66,\"\")","v":0},{"$f":"IF($R$66<>\"\", $C66*$R$66,\"\")","v":0},{"$f":"IF($S$66<>\"\", $C66*$S$66,\"\")","v":0},{"$f":"IF($T$66<>\"\", $C66*$T$66,\"\")","v":0},{"$f":"IF($U$66<>\"\", $C66*$U$66,\"\")","v":0},{"$f":"IF($V$66<>\"\", $C66*$V$66,\"\")","v":0},{"$f":"IF($W$66<>\"\", $C66*$W$66,\"\")","v":0},{"$f":"IF($X$66<>\"\", $C66*$X$66,\"\")","v":0},{"$f":"IF($Y$66<>\"\", $C66*$Y$66,\"\")","v":0},{"$f":"IF($Z$66<>\"\", $C66*$Z$66,\"\")","v":0},{"$f":"IF($AA$66<>\"\", $C66*$AA$66,\"\")","v":0},{"$f":"IF($AB$66<>\"\", $C66*$AB$66,\"\")","v":0},{"$f":"IF($AC$66<>\"\", $C66*$AC$66,\"\")","v":0},{"$f":"IF($AD$66<>\"\", $C66*$AD$66,\"\")","v":0},{"$f":"IF($AE$66<>\"\", $C66*$AE$66,\"\")","v":0},{"$f":"IF($AF$66<>\"\", $C66*$AF$66,\"\")","v":0},{"$f":"IF($AG$66<>\"\", $C66*$AG$66,\"\")","v":0},{"$f":"IF($AH$66<>\"\", $C66*$AH$66,\"\")","v":0},{"$f":"IF($AI$66<>\"\", $C66*$AI$66,\"\")","v":0},{"$f":"IF($AJ$66<>\"\", $C66*$AJ$66,\"\")","v":0},{"$f":"IF($AK$66<>\"\", $C66*$AK$66,\"\")","v":0},{"$f":"IF($AL$66<>\"\", $C66*$AL$66,\"\")","v":0},{"$f":"IF($AM$66<>\"\", $C66*$AM$66,\"\")","v":0},{"$f":"IF($AN$66<>\"\", $C66*$AN$66,\"\")","v":0},{"$f":"IF($AO$66<>\"\", $C66*$AO$66,\"\")","v":0},{"$f":"IF($AP$66<>\"\", $C66*$AP$66,\"\")","v":0},{"$f":"IF($AQ$66<>\"\", $C66*$AQ$66,\"\")","v":0},{"$f":"IF($AR$66<>\"\", $C66*$AR$66,\"\")","v":0},{"$f":"IF($AS$66<>\"\", $C66*$AS$66,\"\")","v":0},{"$f":"IF($AT$66<>\"\", $C66*$AT$66,\"\")","v":0},{"$f":"IF($AU$66<>\"\", $C66*$AU$66,\"\")","v":0},{"$f":"IF($AV$66<>\"\", $C66*$AV$66,\"\")","v":0},{"$f":"IF($AW$66<>\"\", $C66*$AW$66,\"\")","v":0},{"$f":"IF($AX$66<>\"\", $C66*$AX$66,\"\")","v":0},{"$f":"IF($AY$66<>\"\", $C66*$AY$66,\"\")","v":0},{"$f":"IF($AZ$66<>\"\", $C66*$AZ$66,\"\")","v":0},{"$f":"IF($BA$66<>\"\", $C66*$BA$66,\"\")","v":0},{"$f":"IF($BB$66<>\"\", $C66*$BB$66,\"\")","v":0},{"$f":"IF($BC$66<>\"\", $C66*$BC$66,\"\")","v":0},{"$f":"IF($BD$66<>\"\", $C66*$BD$66,\"\")","v":0},null,{"$f":"IF($P$66<>\"\",$BF$66/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$66<>\"\",$BG$66/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$66<>\"\",$BH$66/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$66<>\"\",$BI$66/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$66<>\"\",$BJ$66/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$66<>\"\",$BK$66/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$66<>\"\",$BL$66/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$66<>\"\",$BM$66/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$66<>\"\",$BN$66/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$66<>\"\",$BO$66/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$66<>\"\",$BP$66/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$66<>\"\",$BQ$66/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$66<>\"\",$BR$66/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$66<>\"\",$BS$66/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$66<>\"\",$BT$66/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$66<>\"\",$BU$66/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$66<>\"\",$BV$66/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$66<>\"\",$BW$66/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$66<>\"\",$BX$66/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$66<>\"\",$BY$66/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$66<>\"\",$BZ$66/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$66<>\"\",$CA$66/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$66<>\"\",$CB$66/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$66<>\"\",$CC$66/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$66<>\"\",$CD$66/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$66<>\"\",$CE$66/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$66<>\"\",$CF$66/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$66<>\"\",$CG$66/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$66<>\"\",$CH$66/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$66<>\"\",$CI$66/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$66<>\"\",$CJ$66/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$66<>\"\",$CK$66/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$66<>\"\",$CL$66/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$66<>\"\",$CM$66/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$66<>\"\",$CN$66/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$66<>\"\",$CO$66/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$66<>\"\",$CP$66/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$66<>\"\",$CQ$66/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$66<>\"\",$CR$66/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$66<>\"\",$CS$66/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$66<>\"\",$CT$66/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Site Protection/Sediment Control",125,"each",null,"each",null,{"$f":"IF($A67<>\"\",IF($B67<>\"\",ItemQuantity(A67,B67,D67,E67,F67,G67),\"\"),\"\")","v":0},{"$f":"IF($A67<>\"\",IF($B67<>\"\",IF($F67<>\"\",$D67,\"\"),\"\"),\"\")","v":"each"},"Periodic",1,null,1,{"$f":"IF($A67<>\"\",IF($B67<>\"\",SUM(OFFSET($P67,0,AnalysisPeriod*2+4):OFFSET($P67,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,P$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,Q$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,R$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,S$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,T$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,U$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,V$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,W$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,X$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,Y$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,Z$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AA$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AB$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AC$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AD$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AE$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AF$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AG$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AH$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AI$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AJ$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AK$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AL$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AM$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AN$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AO$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AP$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AQ$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AR$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AS$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AT$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AU$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AV$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AW$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AX$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AY$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AZ$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BA$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BB$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BC$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BD$21),\"\")","v":0},null,{"$f":"IF($P$67<>\"\", $C67*$P$67,\"\")","v":0},{"$f":"IF($Q$67<>\"\", $C67*$Q$67,\"\")","v":0},{"$f":"IF($R$67<>\"\", $C67*$R$67,\"\")","v":0},{"$f":"IF($S$67<>\"\", $C67*$S$67,\"\")","v":0},{"$f":"IF($T$67<>\"\", $C67*$T$67,\"\")","v":0},{"$f":"IF($U$67<>\"\", $C67*$U$67,\"\")","v":0},{"$f":"IF($V$67<>\"\", $C67*$V$67,\"\")","v":0},{"$f":"IF($W$67<>\"\", $C67*$W$67,\"\")","v":0},{"$f":"IF($X$67<>\"\", $C67*$X$67,\"\")","v":0},{"$f":"IF($Y$67<>\"\", $C67*$Y$67,\"\")","v":0},{"$f":"IF($Z$67<>\"\", $C67*$Z$67,\"\")","v":0},{"$f":"IF($AA$67<>\"\", $C67*$AA$67,\"\")","v":0},{"$f":"IF($AB$67<>\"\", $C67*$AB$67,\"\")","v":0},{"$f":"IF($AC$67<>\"\", $C67*$AC$67,\"\")","v":0},{"$f":"IF($AD$67<>\"\", $C67*$AD$67,\"\")","v":0},{"$f":"IF($AE$67<>\"\", $C67*$AE$67,\"\")","v":0},{"$f":"IF($AF$67<>\"\", $C67*$AF$67,\"\")","v":0},{"$f":"IF($AG$67<>\"\", $C67*$AG$67,\"\")","v":0},{"$f":"IF($AH$67<>\"\", $C67*$AH$67,\"\")","v":0},{"$f":"IF($AI$67<>\"\", $C67*$AI$67,\"\")","v":0},{"$f":"IF($AJ$67<>\"\", $C67*$AJ$67,\"\")","v":0},{"$f":"IF($AK$67<>\"\", $C67*$AK$67,\"\")","v":0},{"$f":"IF($AL$67<>\"\", $C67*$AL$67,\"\")","v":0},{"$f":"IF($AM$67<>\"\", $C67*$AM$67,\"\")","v":0},{"$f":"IF($AN$67<>\"\", $C67*$AN$67,\"\")","v":0},{"$f":"IF($AO$67<>\"\", $C67*$AO$67,\"\")","v":0},{"$f":"IF($AP$67<>\"\", $C67*$AP$67,\"\")","v":0},{"$f":"IF($AQ$67<>\"\", $C67*$AQ$67,\"\")","v":0},{"$f":"IF($AR$67<>\"\", $C67*$AR$67,\"\")","v":0},{"$f":"IF($AS$67<>\"\", $C67*$AS$67,\"\")","v":0},{"$f":"IF($AT$67<>\"\", $C67*$AT$67,\"\")","v":0},{"$f":"IF($AU$67<>\"\", $C67*$AU$67,\"\")","v":0},{"$f":"IF($AV$67<>\"\", $C67*$AV$67,\"\")","v":0},{"$f":"IF($AW$67<>\"\", $C67*$AW$67,\"\")","v":0},{"$f":"IF($AX$67<>\"\", $C67*$AX$67,\"\")","v":0},{"$f":"IF($AY$67<>\"\", $C67*$AY$67,\"\")","v":0},{"$f":"IF($AZ$67<>\"\", $C67*$AZ$67,\"\")","v":0},{"$f":"IF($BA$67<>\"\", $C67*$BA$67,\"\")","v":0},{"$f":"IF($BB$67<>\"\", $C67*$BB$67,\"\")","v":0},{"$f":"IF($BC$67<>\"\", $C67*$BC$67,\"\")","v":0},{"$f":"IF($BD$67<>\"\", $C67*$BD$67,\"\")","v":0},null,{"$f":"IF($P$67<>\"\",$BF$67/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$67<>\"\",$BG$67/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$67<>\"\",$BH$67/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$67<>\"\",$BI$67/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$67<>\"\",$BJ$67/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$67<>\"\",$BK$67/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$67<>\"\",$BL$67/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$67<>\"\",$BM$67/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$67<>\"\",$BN$67/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$67<>\"\",$BO$67/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$67<>\"\",$BP$67/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$67<>\"\",$BQ$67/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$67<>\"\",$BR$67/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$67<>\"\",$BS$67/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$67<>\"\",$BT$67/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$67<>\"\",$BU$67/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$67<>\"\",$BV$67/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$67<>\"\",$BW$67/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$67<>\"\",$BX$67/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$67<>\"\",$BY$67/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$67<>\"\",$BZ$67/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$67<>\"\",$CA$67/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$67<>\"\",$CB$67/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$67<>\"\",$CC$67/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$67<>\"\",$CD$67/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$67<>\"\",$CE$67/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$67<>\"\",$CF$67/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$67<>\"\",$CG$67/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$67<>\"\",$CH$67/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$67<>\"\",$CI$67/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$67<>\"\",$CJ$67/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$67<>\"\",$CK$67/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$67<>\"\",$CL$67/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$67<>\"\",$CM$67/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$67<>\"\",$CN$67/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$67<>\"\",$CO$67/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$67<>\"\",$CP$67/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$67<>\"\",$CQ$67/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$67<>\"\",$CR$67/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$67<>\"\",$CS$67/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$67<>\"\",$CT$67/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Soil Preparation",5,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A68<>\"\",IF($B68<>\"\",ItemQuantity(A68,B68,D68,E68,F68,G68),\"\"),\"\")","v":0},{"$f":"IF($A68<>\"\",IF($B68<>\"\",IF($F68<>\"\",$D68,\"\"),\"\"),\"\")","v":"sq. yd."},"One Time",0,null,1,{"$f":"IF($A68<>\"\",IF($B68<>\"\",SUM(OFFSET($P68,0,AnalysisPeriod*2+4):OFFSET($P68,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,P$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,Q$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,R$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,S$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,T$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,U$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,V$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,W$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,X$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,Y$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,Z$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AA$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AB$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AC$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AD$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AE$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AF$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AG$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AH$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AI$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AJ$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AK$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AL$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AM$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AN$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AO$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AP$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AQ$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AR$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AS$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AT$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AU$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AV$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AW$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AX$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AY$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AZ$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BA$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BB$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BC$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BD$21),\"\")","v":0},null,{"$f":"IF($P$68<>\"\", $C68*$P$68,\"\")","v":0},{"$f":"IF($Q$68<>\"\", $C68*$Q$68,\"\")","v":0},{"$f":"IF($R$68<>\"\", $C68*$R$68,\"\")","v":0},{"$f":"IF($S$68<>\"\", $C68*$S$68,\"\")","v":0},{"$f":"IF($T$68<>\"\", $C68*$T$68,\"\")","v":0},{"$f":"IF($U$68<>\"\", $C68*$U$68,\"\")","v":0},{"$f":"IF($V$68<>\"\", $C68*$V$68,\"\")","v":0},{"$f":"IF($W$68<>\"\", $C68*$W$68,\"\")","v":0},{"$f":"IF($X$68<>\"\", $C68*$X$68,\"\")","v":0},{"$f":"IF($Y$68<>\"\", $C68*$Y$68,\"\")","v":0},{"$f":"IF($Z$68<>\"\", $C68*$Z$68,\"\")","v":0},{"$f":"IF($AA$68<>\"\", $C68*$AA$68,\"\")","v":0},{"$f":"IF($AB$68<>\"\", $C68*$AB$68,\"\")","v":0},{"$f":"IF($AC$68<>\"\", $C68*$AC$68,\"\")","v":0},{"$f":"IF($AD$68<>\"\", $C68*$AD$68,\"\")","v":0},{"$f":"IF($AE$68<>\"\", $C68*$AE$68,\"\")","v":0},{"$f":"IF($AF$68<>\"\", $C68*$AF$68,\"\")","v":0},{"$f":"IF($AG$68<>\"\", $C68*$AG$68,\"\")","v":0},{"$f":"IF($AH$68<>\"\", $C68*$AH$68,\"\")","v":0},{"$f":"IF($AI$68<>\"\", $C68*$AI$68,\"\")","v":0},{"$f":"IF($AJ$68<>\"\", $C68*$AJ$68,\"\")","v":0},{"$f":"IF($AK$68<>\"\", $C68*$AK$68,\"\")","v":0},{"$f":"IF($AL$68<>\"\", $C68*$AL$68,\"\")","v":0},{"$f":"IF($AM$68<>\"\", $C68*$AM$68,\"\")","v":0},{"$f":"IF($AN$68<>\"\", $C68*$AN$68,\"\")","v":0},{"$f":"IF($AO$68<>\"\", $C68*$AO$68,\"\")","v":0},{"$f":"IF($AP$68<>\"\", $C68*$AP$68,\"\")","v":0},{"$f":"IF($AQ$68<>\"\", $C68*$AQ$68,\"\")","v":0},{"$f":"IF($AR$68<>\"\", $C68*$AR$68,\"\")","v":0},{"$f":"IF($AS$68<>\"\", $C68*$AS$68,\"\")","v":0},{"$f":"IF($AT$68<>\"\", $C68*$AT$68,\"\")","v":0},{"$f":"IF($AU$68<>\"\", $C68*$AU$68,\"\")","v":0},{"$f":"IF($AV$68<>\"\", $C68*$AV$68,\"\")","v":0},{"$f":"IF($AW$68<>\"\", $C68*$AW$68,\"\")","v":0},{"$f":"IF($AX$68<>\"\", $C68*$AX$68,\"\")","v":0},{"$f":"IF($AY$68<>\"\", $C68*$AY$68,\"\")","v":0},{"$f":"IF($AZ$68<>\"\", $C68*$AZ$68,\"\")","v":0},{"$f":"IF($BA$68<>\"\", $C68*$BA$68,\"\")","v":0},{"$f":"IF($BB$68<>\"\", $C68*$BB$68,\"\")","v":0},{"$f":"IF($BC$68<>\"\", $C68*$BC$68,\"\")","v":0},{"$f":"IF($BD$68<>\"\", $C68*$BD$68,\"\")","v":0},null,{"$f":"IF($P$68<>\"\",$BF$68/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$68<>\"\",$BG$68/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$68<>\"\",$BH$68/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$68<>\"\",$BI$68/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$68<>\"\",$BJ$68/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$68<>\"\",$BK$68/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$68<>\"\",$BL$68/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$68<>\"\",$BM$68/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$68<>\"\",$BN$68/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$68<>\"\",$BO$68/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$68<>\"\",$BP$68/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$68<>\"\",$BQ$68/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$68<>\"\",$BR$68/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$68<>\"\",$BS$68/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$68<>\"\",$BT$68/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$68<>\"\",$BU$68/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$68<>\"\",$BV$68/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$68<>\"\",$BW$68/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$68<>\"\",$BX$68/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$68<>\"\",$BY$68/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$68<>\"\",$BZ$68/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$68<>\"\",$CA$68/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$68<>\"\",$CB$68/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$68<>\"\",$CC$68/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$68<>\"\",$CD$68/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$68<>\"\",$CE$68/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$68<>\"\",$CF$68/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$68<>\"\",$CG$68/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$68<>\"\",$CH$68/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$68<>\"\",$CI$68/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$68<>\"\",$CJ$68/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$68<>\"\",$CK$68/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$68<>\"\",$CL$68/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$68<>\"\",$CM$68/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$68<>\"\",$CN$68/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$68<>\"\",$CO$68/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$68<>\"\",$CP$68/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$68<>\"\",$CQ$68/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$68<>\"\",$CR$68/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$68<>\"\",$CS$68/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$68<>\"\",$CT$68/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Inspection",125,"each",null,"each",null,{"$f":"IF($A69<>\"\",IF($B69<>\"\",ItemQuantity(A69,B69,D69,E69,F69,G69),\"\"),\"\")","v":0},{"$f":"IF($A69<>\"\",IF($B69<>\"\",IF($F69<>\"\",$D69,\"\"),\"\"),\"\")","v":"each"},"Periodic",1,null,1,{"$f":"IF($A69<>\"\",IF($B69<>\"\",SUM(OFFSET($P69,0,AnalysisPeriod*2+4):OFFSET($P69,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,P$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,Q$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,R$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,S$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,T$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,U$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,V$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,W$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,X$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,Y$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,Z$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AA$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AB$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AC$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AD$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AE$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AF$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AG$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AH$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AI$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AJ$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AK$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AL$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AM$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AN$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AO$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AP$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AQ$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AR$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AS$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AT$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AU$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AV$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AW$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AX$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AY$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AZ$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BA$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BB$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BC$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BD$21),\"\")","v":0},null,{"$f":"IF($P$69<>\"\", $C69*$P$69,\"\")","v":0},{"$f":"IF($Q$69<>\"\", $C69*$Q$69,\"\")","v":0},{"$f":"IF($R$69<>\"\", $C69*$R$69,\"\")","v":0},{"$f":"IF($S$69<>\"\", $C69*$S$69,\"\")","v":0},{"$f":"IF($T$69<>\"\", $C69*$T$69,\"\")","v":0},{"$f":"IF($U$69<>\"\", $C69*$U$69,\"\")","v":0},{"$f":"IF($V$69<>\"\", $C69*$V$69,\"\")","v":0},{"$f":"IF($W$69<>\"\", $C69*$W$69,\"\")","v":0},{"$f":"IF($X$69<>\"\", $C69*$X$69,\"\")","v":0},{"$f":"IF($Y$69<>\"\", $C69*$Y$69,\"\")","v":0},{"$f":"IF($Z$69<>\"\", $C69*$Z$69,\"\")","v":0},{"$f":"IF($AA$69<>\"\", $C69*$AA$69,\"\")","v":0},{"$f":"IF($AB$69<>\"\", $C69*$AB$69,\"\")","v":0},{"$f":"IF($AC$69<>\"\", $C69*$AC$69,\"\")","v":0},{"$f":"IF($AD$69<>\"\", $C69*$AD$69,\"\")","v":0},{"$f":"IF($AE$69<>\"\", $C69*$AE$69,\"\")","v":0},{"$f":"IF($AF$69<>\"\", $C69*$AF$69,\"\")","v":0},{"$f":"IF($AG$69<>\"\", $C69*$AG$69,\"\")","v":0},{"$f":"IF($AH$69<>\"\", $C69*$AH$69,\"\")","v":0},{"$f":"IF($AI$69<>\"\", $C69*$AI$69,\"\")","v":0},{"$f":"IF($AJ$69<>\"\", $C69*$AJ$69,\"\")","v":0},{"$f":"IF($AK$69<>\"\", $C69*$AK$69,\"\")","v":0},{"$f":"IF($AL$69<>\"\", $C69*$AL$69,\"\")","v":0},{"$f":"IF($AM$69<>\"\", $C69*$AM$69,\"\")","v":0},{"$f":"IF($AN$69<>\"\", $C69*$AN$69,\"\")","v":0},{"$f":"IF($AO$69<>\"\", $C69*$AO$69,\"\")","v":0},{"$f":"IF($AP$69<>\"\", $C69*$AP$69,\"\")","v":0},{"$f":"IF($AQ$69<>\"\", $C69*$AQ$69,\"\")","v":0},{"$f":"IF($AR$69<>\"\", $C69*$AR$69,\"\")","v":0},{"$f":"IF($AS$69<>\"\", $C69*$AS$69,\"\")","v":0},{"$f":"IF($AT$69<>\"\", $C69*$AT$69,\"\")","v":0},{"$f":"IF($AU$69<>\"\", $C69*$AU$69,\"\")","v":0},{"$f":"IF($AV$69<>\"\", $C69*$AV$69,\"\")","v":0},{"$f":"IF($AW$69<>\"\", $C69*$AW$69,\"\")","v":0},{"$f":"IF($AX$69<>\"\", $C69*$AX$69,\"\")","v":0},{"$f":"IF($AY$69<>\"\", $C69*$AY$69,\"\")","v":0},{"$f":"IF($AZ$69<>\"\", $C69*$AZ$69,\"\")","v":0},{"$f":"IF($BA$69<>\"\", $C69*$BA$69,\"\")","v":0},{"$f":"IF($BB$69<>\"\", $C69*$BB$69,\"\")","v":0},{"$f":"IF($BC$69<>\"\", $C69*$BC$69,\"\")","v":0},{"$f":"IF($BD$69<>\"\", $C69*$BD$69,\"\")","v":0},null,{"$f":"IF($P$69<>\"\",$BF$69/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$69<>\"\",$BG$69/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$69<>\"\",$BH$69/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$69<>\"\",$BI$69/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$69<>\"\",$BJ$69/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$69<>\"\",$BK$69/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$69<>\"\",$BL$69/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$69<>\"\",$BM$69/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$69<>\"\",$BN$69/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$69<>\"\",$BO$69/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$69<>\"\",$BP$69/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$69<>\"\",$BQ$69/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$69<>\"\",$BR$69/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$69<>\"\",$BS$69/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$69<>\"\",$BT$69/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$69<>\"\",$BU$69/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$69<>\"\",$BV$69/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$69<>\"\",$BW$69/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$69<>\"\",$BX$69/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$69<>\"\",$BY$69/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$69<>\"\",$BZ$69/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$69<>\"\",$CA$69/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$69<>\"\",$CB$69/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$69<>\"\",$CC$69/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$69<>\"\",$CD$69/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$69<>\"\",$CE$69/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$69<>\"\",$CF$69/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$69<>\"\",$CG$69/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$69<>\"\",$CH$69/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$69<>\"\",$CI$69/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$69<>\"\",$CJ$69/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$69<>\"\",$CK$69/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$69<>\"\",$CL$69/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$69<>\"\",$CM$69/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$69<>\"\",$CN$69/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$69<>\"\",$CO$69/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$69<>\"\",$CP$69/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$69<>\"\",$CQ$69/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$69<>\"\",$CR$69/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$69<>\"\",$CS$69/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$69<>\"\",$CT$69/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Sod",4.5,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A70<>\"\",IF($B70<>\"\",ItemQuantity(A70,B70,D70,E70,F70,G70),\"\"),\"\")","v":0},"sq. yd.","One Time",0,null,1,{"$f":"IF($A70<>\"\",IF($B70<>\"\",SUM(OFFSET($P70,0,AnalysisPeriod*2+4):OFFSET($P70,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,P$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,Q$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,R$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,S$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,T$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,U$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,V$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,W$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,X$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,Y$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,Z$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AA$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AB$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AC$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AD$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AE$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AF$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AG$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AH$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AI$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AJ$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AK$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AL$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AM$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AN$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AO$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AP$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AQ$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AR$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AS$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AT$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AU$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AV$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AW$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AX$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AY$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AZ$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BA$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BB$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BC$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BD$21),\"\")","v":0},null,{"$f":"IF($P$70<>\"\", $C70*$P$70,\"\")","v":0},{"$f":"IF($Q$70<>\"\", $C70*$Q$70,\"\")","v":0},{"$f":"IF($R$70<>\"\", $C70*$R$70,\"\")","v":0},{"$f":"IF($S$70<>\"\", $C70*$S$70,\"\")","v":0},{"$f":"IF($T$70<>\"\", $C70*$T$70,\"\")","v":0},{"$f":"IF($U$70<>\"\", $C70*$U$70,\"\")","v":0},{"$f":"IF($V$70<>\"\", $C70*$V$70,\"\")","v":0},{"$f":"IF($W$70<>\"\", $C70*$W$70,\"\")","v":0},{"$f":"IF($X$70<>\"\", $C70*$X$70,\"\")","v":0},{"$f":"IF($Y$70<>\"\", $C70*$Y$70,\"\")","v":0},{"$f":"IF($Z$70<>\"\", $C70*$Z$70,\"\")","v":0},{"$f":"IF($AA$70<>\"\", $C70*$AA$70,\"\")","v":0},{"$f":"IF($AB$70<>\"\", $C70*$AB$70,\"\")","v":0},{"$f":"IF($AC$70<>\"\", $C70*$AC$70,\"\")","v":0},{"$f":"IF($AD$70<>\"\", $C70*$AD$70,\"\")","v":0},{"$f":"IF($AE$70<>\"\", $C70*$AE$70,\"\")","v":0},{"$f":"IF($AF$70<>\"\", $C70*$AF$70,\"\")","v":0},{"$f":"IF($AG$70<>\"\", $C70*$AG$70,\"\")","v":0},{"$f":"IF($AH$70<>\"\", $C70*$AH$70,\"\")","v":0},{"$f":"IF($AI$70<>\"\", $C70*$AI$70,\"\")","v":0},{"$f":"IF($AJ$70<>\"\", $C70*$AJ$70,\"\")","v":0},{"$f":"IF($AK$70<>\"\", $C70*$AK$70,\"\")","v":0},{"$f":"IF($AL$70<>\"\", $C70*$AL$70,\"\")","v":0},{"$f":"IF($AM$70<>\"\", $C70*$AM$70,\"\")","v":0},{"$f":"IF($AN$70<>\"\", $C70*$AN$70,\"\")","v":0},{"$f":"IF($AO$70<>\"\", $C70*$AO$70,\"\")","v":0},{"$f":"IF($AP$70<>\"\", $C70*$AP$70,\"\")","v":0},{"$f":"IF($AQ$70<>\"\", $C70*$AQ$70,\"\")","v":0},{"$f":"IF($AR$70<>\"\", $C70*$AR$70,\"\")","v":0},{"$f":"IF($AS$70<>\"\", $C70*$AS$70,\"\")","v":0},{"$f":"IF($AT$70<>\"\", $C70*$AT$70,\"\")","v":0},{"$f":"IF($AU$70<>\"\", $C70*$AU$70,\"\")","v":0},{"$f":"IF($AV$70<>\"\", $C70*$AV$70,\"\")","v":0},{"$f":"IF($AW$70<>\"\", $C70*$AW$70,\"\")","v":0},{"$f":"IF($AX$70<>\"\", $C70*$AX$70,\"\")","v":0},{"$f":"IF($AY$70<>\"\", $C70*$AY$70,\"\")","v":0},{"$f":"IF($AZ$70<>\"\", $C70*$AZ$70,\"\")","v":0},{"$f":"IF($BA$70<>\"\", $C70*$BA$70,\"\")","v":0},{"$f":"IF($BB$70<>\"\", $C70*$BB$70,\"\")","v":0},{"$f":"IF($BC$70<>\"\", $C70*$BC$70,\"\")","v":0},{"$f":"IF($BD$70<>\"\", $C70*$BD$70,\"\")","v":0},null,{"$f":"IF($P$70<>\"\",$BF$70/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$70<>\"\",$BG$70/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$70<>\"\",$BH$70/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$70<>\"\",$BI$70/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$70<>\"\",$BJ$70/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$70<>\"\",$BK$70/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$70<>\"\",$BL$70/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$70<>\"\",$BM$70/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$70<>\"\",$BN$70/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$70<>\"\",$BO$70/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$70<>\"\",$BP$70/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$70<>\"\",$BQ$70/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$70<>\"\",$BR$70/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$70<>\"\",$BS$70/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$70<>\"\",$BT$70/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$70<>\"\",$BU$70/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$70<>\"\",$BV$70/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$70<>\"\",$BW$70/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$70<>\"\",$BX$70/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$70<>\"\",$BY$70/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$70<>\"\",$BZ$70/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$70<>\"\",$CA$70/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$70<>\"\",$CB$70/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$70<>\"\",$CC$70/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$70<>\"\",$CD$70/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$70<>\"\",$CE$70/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$70<>\"\",$CF$70/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$70<>\"\",$CG$70/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$70<>\"\",$CH$70/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$70<>\"\",$CI$70/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$70<>\"\",$CJ$70/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$70<>\"\",$CK$70/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$70<>\"\",$CL$70/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$70<>\"\",$CM$70/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$70<>\"\",$CN$70/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$70<>\"\",$CO$70/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$70<>\"\",$CP$70/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$70<>\"\",$CQ$70/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$70<>\"\",$CR$70/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$70<>\"\",$CS$70/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$70<>\"\",$CT$70/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Debris Removal",100,"each",null,"each",null,{"$f":"IF($A71<>\"\",IF($B71<>\"\",ItemQuantity(A71,B71,D71,E71,F71,G71),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A71<>\"\",IF($B71<>\"\",SUM(OFFSET($P71,0,AnalysisPeriod*2+4):OFFSET($P71,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,P$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,Q$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,R$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,S$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,T$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,U$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,V$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,W$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,X$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,Y$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,Z$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AA$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AB$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AC$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AD$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AE$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AF$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AG$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AH$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AI$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AJ$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AK$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AL$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AM$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AN$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AO$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AP$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AQ$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AR$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AS$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AT$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AU$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AV$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AW$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AX$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AY$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AZ$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BA$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BB$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BC$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BD$21),\"\")","v":0},null,{"$f":"IF($P$71<>\"\", $C71*$P$71,\"\")","v":0},{"$f":"IF($Q$71<>\"\", $C71*$Q$71,\"\")","v":0},{"$f":"IF($R$71<>\"\", $C71*$R$71,\"\")","v":0},{"$f":"IF($S$71<>\"\", $C71*$S$71,\"\")","v":0},{"$f":"IF($T$71<>\"\", $C71*$T$71,\"\")","v":0},{"$f":"IF($U$71<>\"\", $C71*$U$71,\"\")","v":0},{"$f":"IF($V$71<>\"\", $C71*$V$71,\"\")","v":0},{"$f":"IF($W$71<>\"\", $C71*$W$71,\"\")","v":0},{"$f":"IF($X$71<>\"\", $C71*$X$71,\"\")","v":0},{"$f":"IF($Y$71<>\"\", $C71*$Y$71,\"\")","v":0},{"$f":"IF($Z$71<>\"\", $C71*$Z$71,\"\")","v":0},{"$f":"IF($AA$71<>\"\", $C71*$AA$71,\"\")","v":0},{"$f":"IF($AB$71<>\"\", $C71*$AB$71,\"\")","v":0},{"$f":"IF($AC$71<>\"\", $C71*$AC$71,\"\")","v":0},{"$f":"IF($AD$71<>\"\", $C71*$AD$71,\"\")","v":0},{"$f":"IF($AE$71<>\"\", $C71*$AE$71,\"\")","v":0},{"$f":"IF($AF$71<>\"\", $C71*$AF$71,\"\")","v":0},{"$f":"IF($AG$71<>\"\", $C71*$AG$71,\"\")","v":0},{"$f":"IF($AH$71<>\"\", $C71*$AH$71,\"\")","v":0},{"$f":"IF($AI$71<>\"\", $C71*$AI$71,\"\")","v":0},{"$f":"IF($AJ$71<>\"\", $C71*$AJ$71,\"\")","v":0},{"$f":"IF($AK$71<>\"\", $C71*$AK$71,\"\")","v":0},{"$f":"IF($AL$71<>\"\", $C71*$AL$71,\"\")","v":0},{"$f":"IF($AM$71<>\"\", $C71*$AM$71,\"\")","v":0},{"$f":"IF($AN$71<>\"\", $C71*$AN$71,\"\")","v":0},{"$f":"IF($AO$71<>\"\", $C71*$AO$71,\"\")","v":0},{"$f":"IF($AP$71<>\"\", $C71*$AP$71,\"\")","v":0},{"$f":"IF($AQ$71<>\"\", $C71*$AQ$71,\"\")","v":0},{"$f":"IF($AR$71<>\"\", $C71*$AR$71,\"\")","v":0},{"$f":"IF($AS$71<>\"\", $C71*$AS$71,\"\")","v":0},{"$f":"IF($AT$71<>\"\", $C71*$AT$71,\"\")","v":0},{"$f":"IF($AU$71<>\"\", $C71*$AU$71,\"\")","v":0},{"$f":"IF($AV$71<>\"\", $C71*$AV$71,\"\")","v":0},{"$f":"IF($AW$71<>\"\", $C71*$AW$71,\"\")","v":0},{"$f":"IF($AX$71<>\"\", $C71*$AX$71,\"\")","v":0},{"$f":"IF($AY$71<>\"\", $C71*$AY$71,\"\")","v":0},{"$f":"IF($AZ$71<>\"\", $C71*$AZ$71,\"\")","v":0},{"$f":"IF($BA$71<>\"\", $C71*$BA$71,\"\")","v":0},{"$f":"IF($BB$71<>\"\", $C71*$BB$71,\"\")","v":0},{"$f":"IF($BC$71<>\"\", $C71*$BC$71,\"\")","v":0},{"$f":"IF($BD$71<>\"\", $C71*$BD$71,\"\")","v":0},null,{"$f":"IF($P$71<>\"\",$BF$71/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$71<>\"\",$BG$71/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$71<>\"\",$BH$71/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$71<>\"\",$BI$71/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$71<>\"\",$BJ$71/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$71<>\"\",$BK$71/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$71<>\"\",$BL$71/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$71<>\"\",$BM$71/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$71<>\"\",$BN$71/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$71<>\"\",$BO$71/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$71<>\"\",$BP$71/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$71<>\"\",$BQ$71/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$71<>\"\",$BR$71/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$71<>\"\",$BS$71/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$71<>\"\",$BT$71/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$71<>\"\",$BU$71/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$71<>\"\",$BV$71/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$71<>\"\",$BW$71/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$71<>\"\",$BX$71/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$71<>\"\",$BY$71/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$71<>\"\",$BZ$71/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$71<>\"\",$CA$71/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$71<>\"\",$CB$71/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$71<>\"\",$CC$71/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$71<>\"\",$CD$71/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$71<>\"\",$CE$71/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$71<>\"\",$CF$71/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$71<>\"\",$CG$71/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$71<>\"\",$CH$71/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$71<>\"\",$CI$71/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$71<>\"\",$CJ$71/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$71<>\"\",$CK$71/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$71<>\"\",$CL$71/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$71<>\"\",$CM$71/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$71<>\"\",$CN$71/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$71<>\"\",$CO$71/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$71<>\"\",$CP$71/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$71<>\"\",$CQ$71/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$71<>\"\",$CR$71/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$71<>\"\",$CS$71/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$71<>\"\",$CT$71/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Remove Invasive Plants",500,"each",null,"each",null,{"$f":"IF($A72<>\"\",IF($B72<>\"\",ItemQuantity(A72,B72,D72,E72,F72,G72),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A72<>\"\",IF($B72<>\"\",SUM(OFFSET($P72,0,AnalysisPeriod*2+4):OFFSET($P72,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,P$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,Q$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,R$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,S$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,T$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,U$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,V$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,W$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,X$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,Y$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,Z$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AA$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AB$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AC$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AD$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AE$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AF$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AG$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AH$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AI$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AJ$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AK$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AL$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AM$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AN$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AO$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AP$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AQ$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AR$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AS$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AT$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AU$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AV$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AW$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AX$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AY$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AZ$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BA$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BB$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BC$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BD$21),\"\")","v":0},null,{"$f":"IF($P$72<>\"\", $C72*$P$72,\"\")","v":0},{"$f":"IF($Q$72<>\"\", $C72*$Q$72,\"\")","v":0},{"$f":"IF($R$72<>\"\", $C72*$R$72,\"\")","v":0},{"$f":"IF($S$72<>\"\", $C72*$S$72,\"\")","v":0},{"$f":"IF($T$72<>\"\", $C72*$T$72,\"\")","v":0},{"$f":"IF($U$72<>\"\", $C72*$U$72,\"\")","v":0},{"$f":"IF($V$72<>\"\", $C72*$V$72,\"\")","v":0},{"$f":"IF($W$72<>\"\", $C72*$W$72,\"\")","v":0},{"$f":"IF($X$72<>\"\", $C72*$X$72,\"\")","v":0},{"$f":"IF($Y$72<>\"\", $C72*$Y$72,\"\")","v":0},{"$f":"IF($Z$72<>\"\", $C72*$Z$72,\"\")","v":0},{"$f":"IF($AA$72<>\"\", $C72*$AA$72,\"\")","v":0},{"$f":"IF($AB$72<>\"\", $C72*$AB$72,\"\")","v":0},{"$f":"IF($AC$72<>\"\", $C72*$AC$72,\"\")","v":0},{"$f":"IF($AD$72<>\"\", $C72*$AD$72,\"\")","v":0},{"$f":"IF($AE$72<>\"\", $C72*$AE$72,\"\")","v":0},{"$f":"IF($AF$72<>\"\", $C72*$AF$72,\"\")","v":0},{"$f":"IF($AG$72<>\"\", $C72*$AG$72,\"\")","v":0},{"$f":"IF($AH$72<>\"\", $C72*$AH$72,\"\")","v":0},{"$f":"IF($AI$72<>\"\", $C72*$AI$72,\"\")","v":0},{"$f":"IF($AJ$72<>\"\", $C72*$AJ$72,\"\")","v":0},{"$f":"IF($AK$72<>\"\", $C72*$AK$72,\"\")","v":0},{"$f":"IF($AL$72<>\"\", $C72*$AL$72,\"\")","v":0},{"$f":"IF($AM$72<>\"\", $C72*$AM$72,\"\")","v":0},{"$f":"IF($AN$72<>\"\", $C72*$AN$72,\"\")","v":0},{"$f":"IF($AO$72<>\"\", $C72*$AO$72,\"\")","v":0},{"$f":"IF($AP$72<>\"\", $C72*$AP$72,\"\")","v":0},{"$f":"IF($AQ$72<>\"\", $C72*$AQ$72,\"\")","v":0},{"$f":"IF($AR$72<>\"\", $C72*$AR$72,\"\")","v":0},{"$f":"IF($AS$72<>\"\", $C72*$AS$72,\"\")","v":0},{"$f":"IF($AT$72<>\"\", $C72*$AT$72,\"\")","v":0},{"$f":"IF($AU$72<>\"\", $C72*$AU$72,\"\")","v":0},{"$f":"IF($AV$72<>\"\", $C72*$AV$72,\"\")","v":0},{"$f":"IF($AW$72<>\"\", $C72*$AW$72,\"\")","v":0},{"$f":"IF($AX$72<>\"\", $C72*$AX$72,\"\")","v":0},{"$f":"IF($AY$72<>\"\", $C72*$AY$72,\"\")","v":0},{"$f":"IF($AZ$72<>\"\", $C72*$AZ$72,\"\")","v":0},{"$f":"IF($BA$72<>\"\", $C72*$BA$72,\"\")","v":0},{"$f":"IF($BB$72<>\"\", $C72*$BB$72,\"\")","v":0},{"$f":"IF($BC$72<>\"\", $C72*$BC$72,\"\")","v":0},{"$f":"IF($BD$72<>\"\", $C72*$BD$72,\"\")","v":0},null,{"$f":"IF($P$72<>\"\",$BF$72/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$72<>\"\",$BG$72/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$72<>\"\",$BH$72/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$72<>\"\",$BI$72/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$72<>\"\",$BJ$72/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$72<>\"\",$BK$72/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$72<>\"\",$BL$72/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$72<>\"\",$BM$72/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$72<>\"\",$BN$72/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$72<>\"\",$BO$72/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$72<>\"\",$BP$72/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$72<>\"\",$BQ$72/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$72<>\"\",$BR$72/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$72<>\"\",$BS$72/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$72<>\"\",$BT$72/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$72<>\"\",$BU$72/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$72<>\"\",$BV$72/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$72<>\"\",$BW$72/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$72<>\"\",$BX$72/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$72<>\"\",$BY$72/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$72<>\"\",$BZ$72/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$72<>\"\",$CA$72/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$72<>\"\",$CB$72/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$72<>\"\",$CC$72/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$72<>\"\",$CD$72/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$72<>\"\",$CE$72/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$72<>\"\",$CF$72/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$72<>\"\",$CG$72/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$72<>\"\",$CH$72/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$72<>\"\",$CI$72/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$72<>\"\",$CJ$72/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$72<>\"\",$CK$72/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$72<>\"\",$CL$72/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$72<>\"\",$CM$72/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$72<>\"\",$CN$72/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$72<>\"\",$CO$72/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$72<>\"\",$CP$72/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$72<>\"\",$CQ$72/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$72<>\"\",$CR$72/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$72<>\"\",$CS$72/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$72<>\"\",$CT$72/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Mowing",150,"each",null,"each",null,{"$f":"IF($A73<>\"\",IF($B73<>\"\",ItemQuantity(A73,B73,D73,E73,F73,G73),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A73<>\"\",IF($B73<>\"\",SUM(OFFSET($P73,0,AnalysisPeriod*2+4):OFFSET($P73,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,P$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,Q$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,R$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,S$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,T$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,U$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,V$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,W$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,X$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,Y$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,Z$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AA$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AB$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AC$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AD$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AE$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AF$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AG$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AH$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AI$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AJ$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AK$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AL$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AM$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AN$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AO$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AP$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AQ$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AR$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AS$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AT$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AU$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AV$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AW$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AX$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AY$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AZ$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BA$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BB$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BC$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BD$21),\"\")","v":0},null,{"$f":"IF($P$73<>\"\", $C73*$P$73,\"\")","v":0},{"$f":"IF($Q$73<>\"\", $C73*$Q$73,\"\")","v":0},{"$f":"IF($R$73<>\"\", $C73*$R$73,\"\")","v":0},{"$f":"IF($S$73<>\"\", $C73*$S$73,\"\")","v":0},{"$f":"IF($T$73<>\"\", $C73*$T$73,\"\")","v":0},{"$f":"IF($U$73<>\"\", $C73*$U$73,\"\")","v":0},{"$f":"IF($V$73<>\"\", $C73*$V$73,\"\")","v":0},{"$f":"IF($W$73<>\"\", $C73*$W$73,\"\")","v":0},{"$f":"IF($X$73<>\"\", $C73*$X$73,\"\")","v":0},{"$f":"IF($Y$73<>\"\", $C73*$Y$73,\"\")","v":0},{"$f":"IF($Z$73<>\"\", $C73*$Z$73,\"\")","v":0},{"$f":"IF($AA$73<>\"\", $C73*$AA$73,\"\")","v":0},{"$f":"IF($AB$73<>\"\", $C73*$AB$73,\"\")","v":0},{"$f":"IF($AC$73<>\"\", $C73*$AC$73,\"\")","v":0},{"$f":"IF($AD$73<>\"\", $C73*$AD$73,\"\")","v":0},{"$f":"IF($AE$73<>\"\", $C73*$AE$73,\"\")","v":0},{"$f":"IF($AF$73<>\"\", $C73*$AF$73,\"\")","v":0},{"$f":"IF($AG$73<>\"\", $C73*$AG$73,\"\")","v":0},{"$f":"IF($AH$73<>\"\", $C73*$AH$73,\"\")","v":0},{"$f":"IF($AI$73<>\"\", $C73*$AI$73,\"\")","v":0},{"$f":"IF($AJ$73<>\"\", $C73*$AJ$73,\"\")","v":0},{"$f":"IF($AK$73<>\"\", $C73*$AK$73,\"\")","v":0},{"$f":"IF($AL$73<>\"\", $C73*$AL$73,\"\")","v":0},{"$f":"IF($AM$73<>\"\", $C73*$AM$73,\"\")","v":0},{"$f":"IF($AN$73<>\"\", $C73*$AN$73,\"\")","v":0},{"$f":"IF($AO$73<>\"\", $C73*$AO$73,\"\")","v":0},{"$f":"IF($AP$73<>\"\", $C73*$AP$73,\"\")","v":0},{"$f":"IF($AQ$73<>\"\", $C73*$AQ$73,\"\")","v":0},{"$f":"IF($AR$73<>\"\", $C73*$AR$73,\"\")","v":0},{"$f":"IF($AS$73<>\"\", $C73*$AS$73,\"\")","v":0},{"$f":"IF($AT$73<>\"\", $C73*$AT$73,\"\")","v":0},{"$f":"IF($AU$73<>\"\", $C73*$AU$73,\"\")","v":0},{"$f":"IF($AV$73<>\"\", $C73*$AV$73,\"\")","v":0},{"$f":"IF($AW$73<>\"\", $C73*$AW$73,\"\")","v":0},{"$f":"IF($AX$73<>\"\", $C73*$AX$73,\"\")","v":0},{"$f":"IF($AY$73<>\"\", $C73*$AY$73,\"\")","v":0},{"$f":"IF($AZ$73<>\"\", $C73*$AZ$73,\"\")","v":0},{"$f":"IF($BA$73<>\"\", $C73*$BA$73,\"\")","v":0},{"$f":"IF($BB$73<>\"\", $C73*$BB$73,\"\")","v":0},{"$f":"IF($BC$73<>\"\", $C73*$BC$73,\"\")","v":0},{"$f":"IF($BD$73<>\"\", $C73*$BD$73,\"\")","v":0},null,{"$f":"IF($P$73<>\"\",$BF$73/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$73<>\"\",$BG$73/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$73<>\"\",$BH$73/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$73<>\"\",$BI$73/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$73<>\"\",$BJ$73/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$73<>\"\",$BK$73/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$73<>\"\",$BL$73/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$73<>\"\",$BM$73/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$73<>\"\",$BN$73/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$73<>\"\",$BO$73/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$73<>\"\",$BP$73/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$73<>\"\",$BQ$73/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$73<>\"\",$BR$73/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$73<>\"\",$BS$73/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$73<>\"\",$BT$73/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$73<>\"\",$BU$73/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$73<>\"\",$BV$73/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$73<>\"\",$BW$73/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$73<>\"\",$BX$73/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$73<>\"\",$BY$73/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$73<>\"\",$BZ$73/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$73<>\"\",$CA$73/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$73<>\"\",$CB$73/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$73<>\"\",$CC$73/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$73<>\"\",$CD$73/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$73<>\"\",$CE$73/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$73<>\"\",$CF$73/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$73<>\"\",$CG$73/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$73<>\"\",$CH$73/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$73<>\"\",$CI$73/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$73<>\"\",$CJ$73/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$73<>\"\",$CK$73/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$73<>\"\",$CL$73/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$73<>\"\",$CM$73/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$73<>\"\",$CN$73/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$73<>\"\",$CO$73/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$73<>\"\",$CP$73/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$73<>\"\",$CQ$73/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$73<>\"\",$CR$73/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$73<>\"\",$CS$73/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$73<>\"\",$CT$73/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Sediment Removal from Pond",390,"cu. yd.",null,"cu. yd.",null,{"$f":"IF($A74<>\"\",IF($B74<>\"\",ItemQuantity(A74,B74,D74,E74,F74,G74),\"\"),\"\")","v":0},"cu. yd.","Periodic",1,null,1,{"$f":"IF($A74<>\"\",IF($B74<>\"\",SUM(OFFSET($P74,0,AnalysisPeriod*2+4):OFFSET($P74,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,P$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,Q$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,R$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,S$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,T$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,U$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,V$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,W$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,X$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,Y$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,Z$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AA$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AB$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AC$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AD$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AE$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AF$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AG$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AH$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AI$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AJ$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AK$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AL$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AM$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AN$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AO$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AP$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AQ$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AR$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AS$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AT$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AU$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AV$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AW$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AX$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AY$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AZ$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BA$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BB$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BC$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BD$21),\"\")","v":0},null,{"$f":"IF($P$74<>\"\", $C74*$P$74,\"\")","v":0},{"$f":"IF($Q$74<>\"\", $C74*$Q$74,\"\")","v":0},{"$f":"IF($R$74<>\"\", $C74*$R$74,\"\")","v":0},{"$f":"IF($S$74<>\"\", $C74*$S$74,\"\")","v":0},{"$f":"IF($T$74<>\"\", $C74*$T$74,\"\")","v":0},{"$f":"IF($U$74<>\"\", $C74*$U$74,\"\")","v":0},{"$f":"IF($V$74<>\"\", $C74*$V$74,\"\")","v":0},{"$f":"IF($W$74<>\"\", $C74*$W$74,\"\")","v":0},{"$f":"IF($X$74<>\"\", $C74*$X$74,\"\")","v":0},{"$f":"IF($Y$74<>\"\", $C74*$Y$74,\"\")","v":0},{"$f":"IF($Z$74<>\"\", $C74*$Z$74,\"\")","v":0},{"$f":"IF($AA$74<>\"\", $C74*$AA$74,\"\")","v":0},{"$f":"IF($AB$74<>\"\", $C74*$AB$74,\"\")","v":0},{"$f":"IF($AC$74<>\"\", $C74*$AC$74,\"\")","v":0},{"$f":"IF($AD$74<>\"\", $C74*$AD$74,\"\")","v":0},{"$f":"IF($AE$74<>\"\", $C74*$AE$74,\"\")","v":0},{"$f":"IF($AF$74<>\"\", $C74*$AF$74,\"\")","v":0},{"$f":"IF($AG$74<>\"\", $C74*$AG$74,\"\")","v":0},{"$f":"IF($AH$74<>\"\", $C74*$AH$74,\"\")","v":0},{"$f":"IF($AI$74<>\"\", $C74*$AI$74,\"\")","v":0},{"$f":"IF($AJ$74<>\"\", $C74*$AJ$74,\"\")","v":0},{"$f":"IF($AK$74<>\"\", $C74*$AK$74,\"\")","v":0},{"$f":"IF($AL$74<>\"\", $C74*$AL$74,\"\")","v":0},{"$f":"IF($AM$74<>\"\", $C74*$AM$74,\"\")","v":0},{"$f":"IF($AN$74<>\"\", $C74*$AN$74,\"\")","v":0},{"$f":"IF($AO$74<>\"\", $C74*$AO$74,\"\")","v":0},{"$f":"IF($AP$74<>\"\", $C74*$AP$74,\"\")","v":0},{"$f":"IF($AQ$74<>\"\", $C74*$AQ$74,\"\")","v":0},{"$f":"IF($AR$74<>\"\", $C74*$AR$74,\"\")","v":0},{"$f":"IF($AS$74<>\"\", $C74*$AS$74,\"\")","v":0},{"$f":"IF($AT$74<>\"\", $C74*$AT$74,\"\")","v":0},{"$f":"IF($AU$74<>\"\", $C74*$AU$74,\"\")","v":0},{"$f":"IF($AV$74<>\"\", $C74*$AV$74,\"\")","v":0},{"$f":"IF($AW$74<>\"\", $C74*$AW$74,\"\")","v":0},{"$f":"IF($AX$74<>\"\", $C74*$AX$74,\"\")","v":0},{"$f":"IF($AY$74<>\"\", $C74*$AY$74,\"\")","v":0},{"$f":"IF($AZ$74<>\"\", $C74*$AZ$74,\"\")","v":0},{"$f":"IF($BA$74<>\"\", $C74*$BA$74,\"\")","v":0},{"$f":"IF($BB$74<>\"\", $C74*$BB$74,\"\")","v":0},{"$f":"IF($BC$74<>\"\", $C74*$BC$74,\"\")","v":0},{"$f":"IF($BD$74<>\"\", $C74*$BD$74,\"\")","v":0},null,{"$f":"IF($P$74<>\"\",$BF$74/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$74<>\"\",$BG$74/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$74<>\"\",$BH$74/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$74<>\"\",$BI$74/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$74<>\"\",$BJ$74/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$74<>\"\",$BK$74/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$74<>\"\",$BL$74/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$74<>\"\",$BM$74/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$74<>\"\",$BN$74/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$74<>\"\",$BO$74/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$74<>\"\",$BP$74/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$74<>\"\",$BQ$74/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$74<>\"\",$BR$74/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$74<>\"\",$BS$74/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$74<>\"\",$BT$74/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$74<>\"\",$BU$74/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$74<>\"\",$BV$74/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$74<>\"\",$BW$74/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$74<>\"\",$BX$74/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$74<>\"\",$BY$74/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$74<>\"\",$BZ$74/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$74<>\"\",$CA$74/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$74<>\"\",$CB$74/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$74<>\"\",$CC$74/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$74<>\"\",$CD$74/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$74<>\"\",$CE$74/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$74<>\"\",$CF$74/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$74<>\"\",$CG$74/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$74<>\"\",$CH$74/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$74<>\"\",$CI$74/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$74<>\"\",$CJ$74/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$74<>\"\",$CK$74/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$74<>\"\",$CL$74/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$74<>\"\",$CM$74/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$74<>\"\",$CN$74/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$74<>\"\",$CO$74/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$74<>\"\",$CP$74/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$74<>\"\",$CQ$74/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$74<>\"\",$CR$74/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$74<>\"\",$CS$74/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$74<>\"\",$CT$74/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Sediment Removal Setup",7600,"each",null,"each",null,{"$f":"IF($A75<>\"\",IF($B75<>\"\",ItemQuantity(A75,B75,D75,E75,F75,G75),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A75<>\"\",IF($B75<>\"\",SUM(OFFSET($P75,0,AnalysisPeriod*2+4):OFFSET($P75,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,P$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,Q$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,R$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,S$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,T$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,U$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,V$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,W$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,X$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,Y$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,Z$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AA$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AB$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AC$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AD$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AE$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AF$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AG$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AH$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AI$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AJ$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AK$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AL$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AM$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AN$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AO$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AP$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AQ$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AR$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AS$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AT$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AU$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AV$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AW$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AX$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AY$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AZ$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BA$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BB$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BC$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BD$21),\"\")","v":0},null,{"$f":"IF($P$75<>\"\", $C75*$P$75,\"\")","v":0},{"$f":"IF($Q$75<>\"\", $C75*$Q$75,\"\")","v":0},{"$f":"IF($R$75<>\"\", $C75*$R$75,\"\")","v":0},{"$f":"IF($S$75<>\"\", $C75*$S$75,\"\")","v":0},{"$f":"IF($T$75<>\"\", $C75*$T$75,\"\")","v":0},{"$f":"IF($U$75<>\"\", $C75*$U$75,\"\")","v":0},{"$f":"IF($V$75<>\"\", $C75*$V$75,\"\")","v":0},{"$f":"IF($W$75<>\"\", $C75*$W$75,\"\")","v":0},{"$f":"IF($X$75<>\"\", $C75*$X$75,\"\")","v":0},{"$f":"IF($Y$75<>\"\", $C75*$Y$75,\"\")","v":0},{"$f":"IF($Z$75<>\"\", $C75*$Z$75,\"\")","v":0},{"$f":"IF($AA$75<>\"\", $C75*$AA$75,\"\")","v":0},{"$f":"IF($AB$75<>\"\", $C75*$AB$75,\"\")","v":0},{"$f":"IF($AC$75<>\"\", $C75*$AC$75,\"\")","v":0},{"$f":"IF($AD$75<>\"\", $C75*$AD$75,\"\")","v":0},{"$f":"IF($AE$75<>\"\", $C75*$AE$75,\"\")","v":0},{"$f":"IF($AF$75<>\"\", $C75*$AF$75,\"\")","v":0},{"$f":"IF($AG$75<>\"\", $C75*$AG$75,\"\")","v":0},{"$f":"IF($AH$75<>\"\", $C75*$AH$75,\"\")","v":0},{"$f":"IF($AI$75<>\"\", $C75*$AI$75,\"\")","v":0},{"$f":"IF($AJ$75<>\"\", $C75*$AJ$75,\"\")","v":0},{"$f":"IF($AK$75<>\"\", $C75*$AK$75,\"\")","v":0},{"$f":"IF($AL$75<>\"\", $C75*$AL$75,\"\")","v":0},{"$f":"IF($AM$75<>\"\", $C75*$AM$75,\"\")","v":0},{"$f":"IF($AN$75<>\"\", $C75*$AN$75,\"\")","v":0},{"$f":"IF($AO$75<>\"\", $C75*$AO$75,\"\")","v":0},{"$f":"IF($AP$75<>\"\", $C75*$AP$75,\"\")","v":0},{"$f":"IF($AQ$75<>\"\", $C75*$AQ$75,\"\")","v":0},{"$f":"IF($AR$75<>\"\", $C75*$AR$75,\"\")","v":0},{"$f":"IF($AS$75<>\"\", $C75*$AS$75,\"\")","v":0},{"$f":"IF($AT$75<>\"\", $C75*$AT$75,\"\")","v":0},{"$f":"IF($AU$75<>\"\", $C75*$AU$75,\"\")","v":0},{"$f":"IF($AV$75<>\"\", $C75*$AV$75,\"\")","v":0},{"$f":"IF($AW$75<>\"\", $C75*$AW$75,\"\")","v":0},{"$f":"IF($AX$75<>\"\", $C75*$AX$75,\"\")","v":0},{"$f":"IF($AY$75<>\"\", $C75*$AY$75,\"\")","v":0},{"$f":"IF($AZ$75<>\"\", $C75*$AZ$75,\"\")","v":0},{"$f":"IF($BA$75<>\"\", $C75*$BA$75,\"\")","v":0},{"$f":"IF($BB$75<>\"\", $C75*$BB$75,\"\")","v":0},{"$f":"IF($BC$75<>\"\", $C75*$BC$75,\"\")","v":0},{"$f":"IF($BD$75<>\"\", $C75*$BD$75,\"\")","v":0},null,{"$f":"IF($P$75<>\"\",$BF$75/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$75<>\"\",$BG$75/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$75<>\"\",$BH$75/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$75<>\"\",$BI$75/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$75<>\"\",$BJ$75/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$75<>\"\",$BK$75/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$75<>\"\",$BL$75/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$75<>\"\",$BM$75/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$75<>\"\",$BN$75/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$75<>\"\",$BO$75/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$75<>\"\",$BP$75/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$75<>\"\",$BQ$75/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$75<>\"\",$BR$75/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$75<>\"\",$BS$75/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$75<>\"\",$BT$75/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$75<>\"\",$BU$75/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$75<>\"\",$BV$75/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$75<>\"\",$BW$75/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$75<>\"\",$BX$75/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$75<>\"\",$BY$75/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$75<>\"\",$BZ$75/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$75<>\"\",$CA$75/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$75<>\"\",$CB$75/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$75<>\"\",$CC$75/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$75<>\"\",$CD$75/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$75<>\"\",$CE$75/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$75<>\"\",$CF$75/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$75<>\"\",$CG$75/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$75<>\"\",$CH$75/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$75<>\"\",$CI$75/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$75<>\"\",$CJ$75/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$75<>\"\",$CK$75/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$75<>\"\",$CL$75/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$75<>\"\",$CM$75/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$75<>\"\",$CN$75/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$75<>\"\",$CO$75/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$75<>\"\",$CP$75/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$75<>\"\",$CQ$75/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$75<>\"\",$CR$75/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$75<>\"\",$CS$75/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$75<>\"\",$CT$75/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Combined Sewer Overflow (CSO)","Plant Operating Cost/annually",1.5,"gal.",null,"gal.",null,{"$f":"IF($A76<>\"\",IF($B76<>\"\",ItemQuantity(A76,B76,D76,E76,F76,G76),\"\"),\"\")","v":0},"gal.","Periodic",1,null,1,{"$f":"IF($A76<>\"\",IF($B76<>\"\",SUM(OFFSET($P76,0,AnalysisPeriod*2+4):OFFSET($P76,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,P$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,Q$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,R$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,S$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,T$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,U$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,V$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,W$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,X$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,Y$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,Z$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AA$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AB$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AC$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AD$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AE$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AF$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AG$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AH$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AI$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AJ$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AK$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AL$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AM$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AN$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AO$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AP$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AQ$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AR$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AS$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AT$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AU$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AV$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AW$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AX$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AY$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AZ$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BA$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BB$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BC$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BD$21),\"\")","v":0},null,{"$f":"IF($P$76<>\"\", $C76*$P$76,\"\")","v":0},{"$f":"IF($Q$76<>\"\", $C76*$Q$76,\"\")","v":0},{"$f":"IF($R$76<>\"\", $C76*$R$76,\"\")","v":0},{"$f":"IF($S$76<>\"\", $C76*$S$76,\"\")","v":0},{"$f":"IF($T$76<>\"\", $C76*$T$76,\"\")","v":0},{"$f":"IF($U$76<>\"\", $C76*$U$76,\"\")","v":0},{"$f":"IF($V$76<>\"\", $C76*$V$76,\"\")","v":0},{"$f":"IF($W$76<>\"\", $C76*$W$76,\"\")","v":0},{"$f":"IF($X$76<>\"\", $C76*$X$76,\"\")","v":0},{"$f":"IF($Y$76<>\"\", $C76*$Y$76,\"\")","v":0},{"$f":"IF($Z$76<>\"\", $C76*$Z$76,\"\")","v":0},{"$f":"IF($AA$76<>\"\", $C76*$AA$76,\"\")","v":0},{"$f":"IF($AB$76<>\"\", $C76*$AB$76,\"\")","v":0},{"$f":"IF($AC$76<>\"\", $C76*$AC$76,\"\")","v":0},{"$f":"IF($AD$76<>\"\", $C76*$AD$76,\"\")","v":0},{"$f":"IF($AE$76<>\"\", $C76*$AE$76,\"\")","v":0},{"$f":"IF($AF$76<>\"\", $C76*$AF$76,\"\")","v":0},{"$f":"IF($AG$76<>\"\", $C76*$AG$76,\"\")","v":0},{"$f":"IF($AH$76<>\"\", $C76*$AH$76,\"\")","v":0},{"$f":"IF($AI$76<>\"\", $C76*$AI$76,\"\")","v":0},{"$f":"IF($AJ$76<>\"\", $C76*$AJ$76,\"\")","v":0},{"$f":"IF($AK$76<>\"\", $C76*$AK$76,\"\")","v":0},{"$f":"IF($AL$76<>\"\", $C76*$AL$76,\"\")","v":0},{"$f":"IF($AM$76<>\"\", $C76*$AM$76,\"\")","v":0},{"$f":"IF($AN$76<>\"\", $C76*$AN$76,\"\")","v":0},{"$f":"IF($AO$76<>\"\", $C76*$AO$76,\"\")","v":0},{"$f":"IF($AP$76<>\"\", $C76*$AP$76,\"\")","v":0},{"$f":"IF($AQ$76<>\"\", $C76*$AQ$76,\"\")","v":0},{"$f":"IF($AR$76<>\"\", $C76*$AR$76,\"\")","v":0},{"$f":"IF($AS$76<>\"\", $C76*$AS$76,\"\")","v":0},{"$f":"IF($AT$76<>\"\", $C76*$AT$76,\"\")","v":0},{"$f":"IF($AU$76<>\"\", $C76*$AU$76,\"\")","v":0},{"$f":"IF($AV$76<>\"\", $C76*$AV$76,\"\")","v":0},{"$f":"IF($AW$76<>\"\", $C76*$AW$76,\"\")","v":0},{"$f":"IF($AX$76<>\"\", $C76*$AX$76,\"\")","v":0},{"$f":"IF($AY$76<>\"\", $C76*$AY$76,\"\")","v":0},{"$f":"IF($AZ$76<>\"\", $C76*$AZ$76,\"\")","v":0},{"$f":"IF($BA$76<>\"\", $C76*$BA$76,\"\")","v":0},{"$f":"IF($BB$76<>\"\", $C76*$BB$76,\"\")","v":0},{"$f":"IF($BC$76<>\"\", $C76*$BC$76,\"\")","v":0},{"$f":"IF($BD$76<>\"\", $C76*$BD$76,\"\")","v":0},null,{"$f":"IF($P$76<>\"\",$BF$76/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$76<>\"\",$BG$76/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$76<>\"\",$BH$76/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$76<>\"\",$BI$76/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$76<>\"\",$BJ$76/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$76<>\"\",$BK$76/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$76<>\"\",$BL$76/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$76<>\"\",$BM$76/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$76<>\"\",$BN$76/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$76<>\"\",$BO$76/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$76<>\"\",$BP$76/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$76<>\"\",$BQ$76/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$76<>\"\",$BR$76/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$76<>\"\",$BS$76/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$76<>\"\",$BT$76/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$76<>\"\",$BU$76/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$76<>\"\",$BV$76/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$76<>\"\",$BW$76/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$76<>\"\",$BX$76/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$76<>\"\",$BY$76/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$76<>\"\",$BZ$76/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$76<>\"\",$CA$76/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$76<>\"\",$CB$76/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$76<>\"\",$CC$76/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$76<>\"\",$CD$76/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$76<>\"\",$CE$76/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$76<>\"\",$CF$76/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$76<>\"\",$CG$76/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$76<>\"\",$CH$76/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$76<>\"\",$CI$76/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$76<>\"\",$CJ$76/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$76<>\"\",$CK$76/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$76<>\"\",$CL$76/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$76<>\"\",$CM$76/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$76<>\"\",$CN$76/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$76<>\"\",$CO$76/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$76<>\"\",$CP$76/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$76<>\"\",$CQ$76/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$76<>\"\",$CR$76/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$76<>\"\",$CS$76/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$76<>\"\",$CT$76/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Pollutant Removal","Tier 1 Pollutant Level Target (M.G. per day)",5850,"each",null,"each",null,{"$f":"IF($A77<>\"\",IF($B77<>\"\",ItemQuantity(A77,B77,D77,E77,F77,G77),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A77<>\"\",IF($B77<>\"\",SUM(OFFSET($P77,0,AnalysisPeriod*2+4):OFFSET($P77,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,P$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,Q$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,R$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,S$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,T$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,U$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,V$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,W$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,X$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,Y$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,Z$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AA$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AB$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AC$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AD$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AE$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AF$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AG$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AH$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AI$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AJ$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AK$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AL$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AM$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AN$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AO$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AP$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AQ$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AR$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AS$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AT$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AU$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AV$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AW$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AX$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AY$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AZ$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BA$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BB$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BC$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BD$21),\"\")","v":0},null,{"$f":"IF($P$77<>\"\", $C77*$P$77,\"\")","v":0},{"$f":"IF($Q$77<>\"\", $C77*$Q$77,\"\")","v":0},{"$f":"IF($R$77<>\"\", $C77*$R$77,\"\")","v":0},{"$f":"IF($S$77<>\"\", $C77*$S$77,\"\")","v":0},{"$f":"IF($T$77<>\"\", $C77*$T$77,\"\")","v":0},{"$f":"IF($U$77<>\"\", $C77*$U$77,\"\")","v":0},{"$f":"IF($V$77<>\"\", $C77*$V$77,\"\")","v":0},{"$f":"IF($W$77<>\"\", $C77*$W$77,\"\")","v":0},{"$f":"IF($X$77<>\"\", $C77*$X$77,\"\")","v":0},{"$f":"IF($Y$77<>\"\", $C77*$Y$77,\"\")","v":0},{"$f":"IF($Z$77<>\"\", $C77*$Z$77,\"\")","v":0},{"$f":"IF($AA$77<>\"\", $C77*$AA$77,\"\")","v":0},{"$f":"IF($AB$77<>\"\", $C77*$AB$77,\"\")","v":0},{"$f":"IF($AC$77<>\"\", $C77*$AC$77,\"\")","v":0},{"$f":"IF($AD$77<>\"\", $C77*$AD$77,\"\")","v":0},{"$f":"IF($AE$77<>\"\", $C77*$AE$77,\"\")","v":0},{"$f":"IF($AF$77<>\"\", $C77*$AF$77,\"\")","v":0},{"$f":"IF($AG$77<>\"\", $C77*$AG$77,\"\")","v":0},{"$f":"IF($AH$77<>\"\", $C77*$AH$77,\"\")","v":0},{"$f":"IF($AI$77<>\"\", $C77*$AI$77,\"\")","v":0},{"$f":"IF($AJ$77<>\"\", $C77*$AJ$77,\"\")","v":0},{"$f":"IF($AK$77<>\"\", $C77*$AK$77,\"\")","v":0},{"$f":"IF($AL$77<>\"\", $C77*$AL$77,\"\")","v":0},{"$f":"IF($AM$77<>\"\", $C77*$AM$77,\"\")","v":0},{"$f":"IF($AN$77<>\"\", $C77*$AN$77,\"\")","v":0},{"$f":"IF($AO$77<>\"\", $C77*$AO$77,\"\")","v":0},{"$f":"IF($AP$77<>\"\", $C77*$AP$77,\"\")","v":0},{"$f":"IF($AQ$77<>\"\", $C77*$AQ$77,\"\")","v":0},{"$f":"IF($AR$77<>\"\", $C77*$AR$77,\"\")","v":0},{"$f":"IF($AS$77<>\"\", $C77*$AS$77,\"\")","v":0},{"$f":"IF($AT$77<>\"\", $C77*$AT$77,\"\")","v":0},{"$f":"IF($AU$77<>\"\", $C77*$AU$77,\"\")","v":0},{"$f":"IF($AV$77<>\"\", $C77*$AV$77,\"\")","v":0},{"$f":"IF($AW$77<>\"\", $C77*$AW$77,\"\")","v":0},{"$f":"IF($AX$77<>\"\", $C77*$AX$77,\"\")","v":0},{"$f":"IF($AY$77<>\"\", $C77*$AY$77,\"\")","v":0},{"$f":"IF($AZ$77<>\"\", $C77*$AZ$77,\"\")","v":0},{"$f":"IF($BA$77<>\"\", $C77*$BA$77,\"\")","v":0},{"$f":"IF($BB$77<>\"\", $C77*$BB$77,\"\")","v":0},{"$f":"IF($BC$77<>\"\", $C77*$BC$77,\"\")","v":0},{"$f":"IF($BD$77<>\"\", $C77*$BD$77,\"\")","v":0},null,{"$f":"IF($P$77<>\"\",$BF$77/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$77<>\"\",$BG$77/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$77<>\"\",$BH$77/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$77<>\"\",$BI$77/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$77<>\"\",$BJ$77/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$77<>\"\",$BK$77/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$77<>\"\",$BL$77/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$77<>\"\",$BM$77/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$77<>\"\",$BN$77/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$77<>\"\",$BO$77/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$77<>\"\",$BP$77/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$77<>\"\",$BQ$77/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$77<>\"\",$BR$77/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$77<>\"\",$BS$77/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$77<>\"\",$BT$77/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$77<>\"\",$BU$77/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$77<>\"\",$BV$77/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$77<>\"\",$BW$77/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$77<>\"\",$BX$77/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$77<>\"\",$BY$77/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$77<>\"\",$BZ$77/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$77<>\"\",$CA$77/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$77<>\"\",$CB$77/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$77<>\"\",$CC$77/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$77<>\"\",$CD$77/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$77<>\"\",$CE$77/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$77<>\"\",$CF$77/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$77<>\"\",$CG$77/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$77<>\"\",$CH$77/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$77<>\"\",$CI$77/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$77<>\"\",$CJ$77/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$77<>\"\",$CK$77/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$77<>\"\",$CL$77/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$77<>\"\",$CM$77/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$77<>\"\",$CN$77/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$77<>\"\",$CO$77/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$77<>\"\",$CP$77/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$77<>\"\",$CQ$77/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$77<>\"\",$CR$77/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$77<>\"\",$CS$77/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$77<>\"\",$CT$77/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Pollutant Removal","Tier 2 Pollutant Level Target (M.G. per day)",1350,"each",null,"each",null,{"$f":"IF($A78<>\"\",IF($B78<>\"\",ItemQuantity(A78,B78,D78,E78,F78,G78),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A78<>\"\",IF($B78<>\"\",SUM(OFFSET($P78,0,AnalysisPeriod*2+4):OFFSET($P78,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,P$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,Q$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,R$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,S$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,T$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,U$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,V$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,W$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,X$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,Y$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,Z$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AA$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AB$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AC$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AD$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AE$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AF$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AG$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AH$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AI$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AJ$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AK$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AL$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AM$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AN$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AO$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AP$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AQ$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AR$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AS$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AT$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AU$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AV$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AW$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AX$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AY$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AZ$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BA$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BB$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BC$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BD$21),\"\")","v":0},null,{"$f":"IF($P$78<>\"\", $C78*$P$78,\"\")","v":0},{"$f":"IF($Q$78<>\"\", $C78*$Q$78,\"\")","v":0},{"$f":"IF($R$78<>\"\", $C78*$R$78,\"\")","v":0},{"$f":"IF($S$78<>\"\", $C78*$S$78,\"\")","v":0},{"$f":"IF($T$78<>\"\", $C78*$T$78,\"\")","v":0},{"$f":"IF($U$78<>\"\", $C78*$U$78,\"\")","v":0},{"$f":"IF($V$78<>\"\", $C78*$V$78,\"\")","v":0},{"$f":"IF($W$78<>\"\", $C78*$W$78,\"\")","v":0},{"$f":"IF($X$78<>\"\", $C78*$X$78,\"\")","v":0},{"$f":"IF($Y$78<>\"\", $C78*$Y$78,\"\")","v":0},{"$f":"IF($Z$78<>\"\", $C78*$Z$78,\"\")","v":0},{"$f":"IF($AA$78<>\"\", $C78*$AA$78,\"\")","v":0},{"$f":"IF($AB$78<>\"\", $C78*$AB$78,\"\")","v":0},{"$f":"IF($AC$78<>\"\", $C78*$AC$78,\"\")","v":0},{"$f":"IF($AD$78<>\"\", $C78*$AD$78,\"\")","v":0},{"$f":"IF($AE$78<>\"\", $C78*$AE$78,\"\")","v":0},{"$f":"IF($AF$78<>\"\", $C78*$AF$78,\"\")","v":0},{"$f":"IF($AG$78<>\"\", $C78*$AG$78,\"\")","v":0},{"$f":"IF($AH$78<>\"\", $C78*$AH$78,\"\")","v":0},{"$f":"IF($AI$78<>\"\", $C78*$AI$78,\"\")","v":0},{"$f":"IF($AJ$78<>\"\", $C78*$AJ$78,\"\")","v":0},{"$f":"IF($AK$78<>\"\", $C78*$AK$78,\"\")","v":0},{"$f":"IF($AL$78<>\"\", $C78*$AL$78,\"\")","v":0},{"$f":"IF($AM$78<>\"\", $C78*$AM$78,\"\")","v":0},{"$f":"IF($AN$78<>\"\", $C78*$AN$78,\"\")","v":0},{"$f":"IF($AO$78<>\"\", $C78*$AO$78,\"\")","v":0},{"$f":"IF($AP$78<>\"\", $C78*$AP$78,\"\")","v":0},{"$f":"IF($AQ$78<>\"\", $C78*$AQ$78,\"\")","v":0},{"$f":"IF($AR$78<>\"\", $C78*$AR$78,\"\")","v":0},{"$f":"IF($AS$78<>\"\", $C78*$AS$78,\"\")","v":0},{"$f":"IF($AT$78<>\"\", $C78*$AT$78,\"\")","v":0},{"$f":"IF($AU$78<>\"\", $C78*$AU$78,\"\")","v":0},{"$f":"IF($AV$78<>\"\", $C78*$AV$78,\"\")","v":0},{"$f":"IF($AW$78<>\"\", $C78*$AW$78,\"\")","v":0},{"$f":"IF($AX$78<>\"\", $C78*$AX$78,\"\")","v":0},{"$f":"IF($AY$78<>\"\", $C78*$AY$78,\"\")","v":0},{"$f":"IF($AZ$78<>\"\", $C78*$AZ$78,\"\")","v":0},{"$f":"IF($BA$78<>\"\", $C78*$BA$78,\"\")","v":0},{"$f":"IF($BB$78<>\"\", $C78*$BB$78,\"\")","v":0},{"$f":"IF($BC$78<>\"\", $C78*$BC$78,\"\")","v":0},{"$f":"IF($BD$78<>\"\", $C78*$BD$78,\"\")","v":0},null,{"$f":"IF($P$78<>\"\",$BF$78/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$78<>\"\",$BG$78/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$78<>\"\",$BH$78/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$78<>\"\",$BI$78/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$78<>\"\",$BJ$78/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$78<>\"\",$BK$78/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$78<>\"\",$BL$78/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$78<>\"\",$BM$78/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$78<>\"\",$BN$78/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$78<>\"\",$BO$78/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$78<>\"\",$BP$78/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$78<>\"\",$BQ$78/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$78<>\"\",$BR$78/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$78<>\"\",$BS$78/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$78<>\"\",$BT$78/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$78<>\"\",$BU$78/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$78<>\"\",$BV$78/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$78<>\"\",$BW$78/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$78<>\"\",$BX$78/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$78<>\"\",$BY$78/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$78<>\"\",$BZ$78/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$78<>\"\",$CA$78/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$78<>\"\",$CB$78/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$78<>\"\",$CC$78/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$78<>\"\",$CD$78/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$78<>\"\",$CE$78/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$78<>\"\",$CF$78/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$78<>\"\",$CG$78/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$78<>\"\",$CH$78/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$78<>\"\",$CI$78/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$78<>\"\",$CJ$78/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$78<>\"\",$CK$78/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$78<>\"\",$CL$78/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$78<>\"\",$CM$78/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$78<>\"\",$CN$78/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$78<>\"\",$CO$78/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$78<>\"\",$CP$78/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$78<>\"\",$CQ$78/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$78<>\"\",$CR$78/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$78<>\"\",$CS$78/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$78<>\"\",$CT$78/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Winter Maintenance","Conventional Annual Snow Clearing/Salting/Sanding (per lane-mile)",4715,"each",null,"each",null,{"$f":"IF($A79<>\"\",IF($B79<>\"\",ItemQuantity(A79,B79,D79,E79,F79,G79),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A79<>\"\",IF($B79<>\"\",SUM(OFFSET($P79,0,AnalysisPeriod*2+4):OFFSET($P79,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,P$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,Q$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,R$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,S$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,T$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,U$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,V$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,W$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,X$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,Y$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,Z$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AA$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AB$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AC$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AD$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AE$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AF$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AG$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AH$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AI$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AJ$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AK$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AL$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AM$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AN$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AO$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AP$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AQ$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AR$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AS$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AT$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AU$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AV$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AW$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AX$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AY$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AZ$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BA$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BB$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BC$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BD$21),\"\")","v":0},null,{"$f":"IF($P$79<>\"\", $C79*$P$79,\"\")","v":0},{"$f":"IF($Q$79<>\"\", $C79*$Q$79,\"\")","v":0},{"$f":"IF($R$79<>\"\", $C79*$R$79,\"\")","v":0},{"$f":"IF($S$79<>\"\", $C79*$S$79,\"\")","v":0},{"$f":"IF($T$79<>\"\", $C79*$T$79,\"\")","v":0},{"$f":"IF($U$79<>\"\", $C79*$U$79,\"\")","v":0},{"$f":"IF($V$79<>\"\", $C79*$V$79,\"\")","v":0},{"$f":"IF($W$79<>\"\", $C79*$W$79,\"\")","v":0},{"$f":"IF($X$79<>\"\", $C79*$X$79,\"\")","v":0},{"$f":"IF($Y$79<>\"\", $C79*$Y$79,\"\")","v":0},{"$f":"IF($Z$79<>\"\", $C79*$Z$79,\"\")","v":0},{"$f":"IF($AA$79<>\"\", $C79*$AA$79,\"\")","v":0},{"$f":"IF($AB$79<>\"\", $C79*$AB$79,\"\")","v":0},{"$f":"IF($AC$79<>\"\", $C79*$AC$79,\"\")","v":0},{"$f":"IF($AD$79<>\"\", $C79*$AD$79,\"\")","v":0},{"$f":"IF($AE$79<>\"\", $C79*$AE$79,\"\")","v":0},{"$f":"IF($AF$79<>\"\", $C79*$AF$79,\"\")","v":0},{"$f":"IF($AG$79<>\"\", $C79*$AG$79,\"\")","v":0},{"$f":"IF($AH$79<>\"\", $C79*$AH$79,\"\")","v":0},{"$f":"IF($AI$79<>\"\", $C79*$AI$79,\"\")","v":0},{"$f":"IF($AJ$79<>\"\", $C79*$AJ$79,\"\")","v":0},{"$f":"IF($AK$79<>\"\", $C79*$AK$79,\"\")","v":0},{"$f":"IF($AL$79<>\"\", $C79*$AL$79,\"\")","v":0},{"$f":"IF($AM$79<>\"\", $C79*$AM$79,\"\")","v":0},{"$f":"IF($AN$79<>\"\", $C79*$AN$79,\"\")","v":0},{"$f":"IF($AO$79<>\"\", $C79*$AO$79,\"\")","v":0},{"$f":"IF($AP$79<>\"\", $C79*$AP$79,\"\")","v":0},{"$f":"IF($AQ$79<>\"\", $C79*$AQ$79,\"\")","v":0},{"$f":"IF($AR$79<>\"\", $C79*$AR$79,\"\")","v":0},{"$f":"IF($AS$79<>\"\", $C79*$AS$79,\"\")","v":0},{"$f":"IF($AT$79<>\"\", $C79*$AT$79,\"\")","v":0},{"$f":"IF($AU$79<>\"\", $C79*$AU$79,\"\")","v":0},{"$f":"IF($AV$79<>\"\", $C79*$AV$79,\"\")","v":0},{"$f":"IF($AW$79<>\"\", $C79*$AW$79,\"\")","v":0},{"$f":"IF($AX$79<>\"\", $C79*$AX$79,\"\")","v":0},{"$f":"IF($AY$79<>\"\", $C79*$AY$79,\"\")","v":0},{"$f":"IF($AZ$79<>\"\", $C79*$AZ$79,\"\")","v":0},{"$f":"IF($BA$79<>\"\", $C79*$BA$79,\"\")","v":0},{"$f":"IF($BB$79<>\"\", $C79*$BB$79,\"\")","v":0},{"$f":"IF($BC$79<>\"\", $C79*$BC$79,\"\")","v":0},{"$f":"IF($BD$79<>\"\", $C79*$BD$79,\"\")","v":0},null,{"$f":"IF($P$79<>\"\",$BF$79/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$79<>\"\",$BG$79/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$79<>\"\",$BH$79/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$79<>\"\",$BI$79/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$79<>\"\",$BJ$79/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$79<>\"\",$BK$79/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$79<>\"\",$BL$79/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$79<>\"\",$BM$79/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$79<>\"\",$BN$79/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$79<>\"\",$BO$79/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$79<>\"\",$BP$79/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$79<>\"\",$BQ$79/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$79<>\"\",$BR$79/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$79<>\"\",$BS$79/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$79<>\"\",$BT$79/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$79<>\"\",$BU$79/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$79<>\"\",$BV$79/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$79<>\"\",$BW$79/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$79<>\"\",$BX$79/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$79<>\"\",$BY$79/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$79<>\"\",$BZ$79/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$79<>\"\",$CA$79/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$79<>\"\",$CB$79/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$79<>\"\",$CC$79/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$79<>\"\",$CD$79/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$79<>\"\",$CE$79/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$79<>\"\",$CF$79/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$79<>\"\",$CG$79/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$79<>\"\",$CH$79/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$79<>\"\",$CI$79/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$79<>\"\",$CJ$79/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$79<>\"\",$CK$79/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$79<>\"\",$CL$79/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$79<>\"\",$CM$79/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$79<>\"\",$CN$79/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$79<>\"\",$CO$79/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$79<>\"\",$CP$79/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$79<>\"\",$CQ$79/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$79<>\"\",$CR$79/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$79<>\"\",$CS$79/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$79<>\"\",$CT$79/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Winter Maintenance","Permeable Pavers Annual Snow Clearing/Salting/Sanding (per lane-mile)",3160,"each",null,"each",null,{"$f":"IF($A80<>\"\",IF($B80<>\"\",ItemQuantity(A80,B80,D80,E80,F80,G80),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A80<>\"\",IF($B80<>\"\",SUM(OFFSET($P80,0,AnalysisPeriod*2+4):OFFSET($P80,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,P$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,Q$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,R$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,S$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,T$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,U$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,V$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,W$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,X$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,Y$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,Z$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AA$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AB$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AC$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AD$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AE$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AF$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AG$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AH$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AI$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AJ$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AK$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AL$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AM$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AN$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AO$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AP$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AQ$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AR$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AS$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AT$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AU$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AV$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AW$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AX$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AY$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AZ$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BA$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BB$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BC$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BD$21),\"\")","v":0},null,{"$f":"IF($P$80<>\"\", $C80*$P$80,\"\")","v":0},{"$f":"IF($Q$80<>\"\", $C80*$Q$80,\"\")","v":0},{"$f":"IF($R$80<>\"\", $C80*$R$80,\"\")","v":0},{"$f":"IF($S$80<>\"\", $C80*$S$80,\"\")","v":0},{"$f":"IF($T$80<>\"\", $C80*$T$80,\"\")","v":0},{"$f":"IF($U$80<>\"\", $C80*$U$80,\"\")","v":0},{"$f":"IF($V$80<>\"\", $C80*$V$80,\"\")","v":0},{"$f":"IF($W$80<>\"\", $C80*$W$80,\"\")","v":0},{"$f":"IF($X$80<>\"\", $C80*$X$80,\"\")","v":0},{"$f":"IF($Y$80<>\"\", $C80*$Y$80,\"\")","v":0},{"$f":"IF($Z$80<>\"\", $C80*$Z$80,\"\")","v":0},{"$f":"IF($AA$80<>\"\", $C80*$AA$80,\"\")","v":0},{"$f":"IF($AB$80<>\"\", $C80*$AB$80,\"\")","v":0},{"$f":"IF($AC$80<>\"\", $C80*$AC$80,\"\")","v":0},{"$f":"IF($AD$80<>\"\", $C80*$AD$80,\"\")","v":0},{"$f":"IF($AE$80<>\"\", $C80*$AE$80,\"\")","v":0},{"$f":"IF($AF$80<>\"\", $C80*$AF$80,\"\")","v":0},{"$f":"IF($AG$80<>\"\", $C80*$AG$80,\"\")","v":0},{"$f":"IF($AH$80<>\"\", $C80*$AH$80,\"\")","v":0},{"$f":"IF($AI$80<>\"\", $C80*$AI$80,\"\")","v":0},{"$f":"IF($AJ$80<>\"\", $C80*$AJ$80,\"\")","v":0},{"$f":"IF($AK$80<>\"\", $C80*$AK$80,\"\")","v":0},{"$f":"IF($AL$80<>\"\", $C80*$AL$80,\"\")","v":0},{"$f":"IF($AM$80<>\"\", $C80*$AM$80,\"\")","v":0},{"$f":"IF($AN$80<>\"\", $C80*$AN$80,\"\")","v":0},{"$f":"IF($AO$80<>\"\", $C80*$AO$80,\"\")","v":0},{"$f":"IF($AP$80<>\"\", $C80*$AP$80,\"\")","v":0},{"$f":"IF($AQ$80<>\"\", $C80*$AQ$80,\"\")","v":0},{"$f":"IF($AR$80<>\"\", $C80*$AR$80,\"\")","v":0},{"$f":"IF($AS$80<>\"\", $C80*$AS$80,\"\")","v":0},{"$f":"IF($AT$80<>\"\", $C80*$AT$80,\"\")","v":0},{"$f":"IF($AU$80<>\"\", $C80*$AU$80,\"\")","v":0},{"$f":"IF($AV$80<>\"\", $C80*$AV$80,\"\")","v":0},{"$f":"IF($AW$80<>\"\", $C80*$AW$80,\"\")","v":0},{"$f":"IF($AX$80<>\"\", $C80*$AX$80,\"\")","v":0},{"$f":"IF($AY$80<>\"\", $C80*$AY$80,\"\")","v":0},{"$f":"IF($AZ$80<>\"\", $C80*$AZ$80,\"\")","v":0},{"$f":"IF($BA$80<>\"\", $C80*$BA$80,\"\")","v":0},{"$f":"IF($BB$80<>\"\", $C80*$BB$80,\"\")","v":0},{"$f":"IF($BC$80<>\"\", $C80*$BC$80,\"\")","v":0},{"$f":"IF($BD$80<>\"\", $C80*$BD$80,\"\")","v":0},null,{"$f":"IF($P$80<>\"\",$BF$80/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$80<>\"\",$BG$80/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$80<>\"\",$BH$80/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$80<>\"\",$BI$80/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$80<>\"\",$BJ$80/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$80<>\"\",$BK$80/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$80<>\"\",$BL$80/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$80<>\"\",$BM$80/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$80<>\"\",$BN$80/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$80<>\"\",$BO$80/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$80<>\"\",$BP$80/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$80<>\"\",$BQ$80/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$80<>\"\",$BR$80/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$80<>\"\",$BS$80/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$80<>\"\",$BT$80/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$80<>\"\",$BU$80/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$80<>\"\",$BV$80/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$80<>\"\",$BW$80/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$80<>\"\",$BX$80/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$80<>\"\",$BY$80/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$80<>\"\",$BZ$80/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$80<>\"\",$CA$80/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$80<>\"\",$CB$80/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$80<>\"\",$CC$80/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$80<>\"\",$CD$80/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$80<>\"\",$CE$80/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$80<>\"\",$CF$80/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$80<>\"\",$CG$80/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$80<>\"\",$CH$80/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$80<>\"\",$CI$80/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$80<>\"\",$CJ$80/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$80<>\"\",$CK$80/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$80<>\"\",$CL$80/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$80<>\"\",$CM$80/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$80<>\"\",$CN$80/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$80<>\"\",$CO$80/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$80<>\"\",$CP$80/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$80<>\"\",$CQ$80/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$80<>\"\",$CR$80/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$80<>\"\",$CS$80/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$80<>\"\",$CT$80/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Paint (yearly)",0.04,"ft.",null,"ft.",null,{"$f":"IF($A81<>\"\",IF($B81<>\"\",ItemQuantity(A81,B81,D81,E81,F81,G81),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A81<>\"\",IF($B81<>\"\",SUM(OFFSET($P81,0,AnalysisPeriod*2+4):OFFSET($P81,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,P$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,Q$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,R$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,S$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,T$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,U$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,V$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,W$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,X$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,Y$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,Z$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AA$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AB$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AC$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AD$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AE$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AF$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AG$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AH$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AI$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AJ$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AK$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AL$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AM$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AN$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AO$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AP$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AQ$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AR$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AS$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AT$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AU$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AV$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AW$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AX$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AY$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AZ$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BA$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BB$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BC$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BD$21),\"\")","v":0},null,{"$f":"IF($P$81<>\"\", $C81*$P$81,\"\")","v":0},{"$f":"IF($Q$81<>\"\", $C81*$Q$81,\"\")","v":0},{"$f":"IF($R$81<>\"\", $C81*$R$81,\"\")","v":0},{"$f":"IF($S$81<>\"\", $C81*$S$81,\"\")","v":0},{"$f":"IF($T$81<>\"\", $C81*$T$81,\"\")","v":0},{"$f":"IF($U$81<>\"\", $C81*$U$81,\"\")","v":0},{"$f":"IF($V$81<>\"\", $C81*$V$81,\"\")","v":0},{"$f":"IF($W$81<>\"\", $C81*$W$81,\"\")","v":0},{"$f":"IF($X$81<>\"\", $C81*$X$81,\"\")","v":0},{"$f":"IF($Y$81<>\"\", $C81*$Y$81,\"\")","v":0},{"$f":"IF($Z$81<>\"\", $C81*$Z$81,\"\")","v":0},{"$f":"IF($AA$81<>\"\", $C81*$AA$81,\"\")","v":0},{"$f":"IF($AB$81<>\"\", $C81*$AB$81,\"\")","v":0},{"$f":"IF($AC$81<>\"\", $C81*$AC$81,\"\")","v":0},{"$f":"IF($AD$81<>\"\", $C81*$AD$81,\"\")","v":0},{"$f":"IF($AE$81<>\"\", $C81*$AE$81,\"\")","v":0},{"$f":"IF($AF$81<>\"\", $C81*$AF$81,\"\")","v":0},{"$f":"IF($AG$81<>\"\", $C81*$AG$81,\"\")","v":0},{"$f":"IF($AH$81<>\"\", $C81*$AH$81,\"\")","v":0},{"$f":"IF($AI$81<>\"\", $C81*$AI$81,\"\")","v":0},{"$f":"IF($AJ$81<>\"\", $C81*$AJ$81,\"\")","v":0},{"$f":"IF($AK$81<>\"\", $C81*$AK$81,\"\")","v":0},{"$f":"IF($AL$81<>\"\", $C81*$AL$81,\"\")","v":0},{"$f":"IF($AM$81<>\"\", $C81*$AM$81,\"\")","v":0},{"$f":"IF($AN$81<>\"\", $C81*$AN$81,\"\")","v":0},{"$f":"IF($AO$81<>\"\", $C81*$AO$81,\"\")","v":0},{"$f":"IF($AP$81<>\"\", $C81*$AP$81,\"\")","v":0},{"$f":"IF($AQ$81<>\"\", $C81*$AQ$81,\"\")","v":0},{"$f":"IF($AR$81<>\"\", $C81*$AR$81,\"\")","v":0},{"$f":"IF($AS$81<>\"\", $C81*$AS$81,\"\")","v":0},{"$f":"IF($AT$81<>\"\", $C81*$AT$81,\"\")","v":0},{"$f":"IF($AU$81<>\"\", $C81*$AU$81,\"\")","v":0},{"$f":"IF($AV$81<>\"\", $C81*$AV$81,\"\")","v":0},{"$f":"IF($AW$81<>\"\", $C81*$AW$81,\"\")","v":0},{"$f":"IF($AX$81<>\"\", $C81*$AX$81,\"\")","v":0},{"$f":"IF($AY$81<>\"\", $C81*$AY$81,\"\")","v":0},{"$f":"IF($AZ$81<>\"\", $C81*$AZ$81,\"\")","v":0},{"$f":"IF($BA$81<>\"\", $C81*$BA$81,\"\")","v":0},{"$f":"IF($BB$81<>\"\", $C81*$BB$81,\"\")","v":0},{"$f":"IF($BC$81<>\"\", $C81*$BC$81,\"\")","v":0},{"$f":"IF($BD$81<>\"\", $C81*$BD$81,\"\")","v":0},null,{"$f":"IF($P$81<>\"\",$BF$81/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$81<>\"\",$BG$81/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$81<>\"\",$BH$81/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$81<>\"\",$BI$81/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$81<>\"\",$BJ$81/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$81<>\"\",$BK$81/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$81<>\"\",$BL$81/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$81<>\"\",$BM$81/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$81<>\"\",$BN$81/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$81<>\"\",$BO$81/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$81<>\"\",$BP$81/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$81<>\"\",$BQ$81/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$81<>\"\",$BR$81/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$81<>\"\",$BS$81/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$81<>\"\",$BT$81/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$81<>\"\",$BU$81/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$81<>\"\",$BV$81/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$81<>\"\",$BW$81/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$81<>\"\",$BX$81/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$81<>\"\",$BY$81/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$81<>\"\",$BZ$81/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$81<>\"\",$CA$81/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$81<>\"\",$CB$81/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$81<>\"\",$CC$81/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$81<>\"\",$CD$81/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$81<>\"\",$CE$81/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$81<>\"\",$CF$81/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$81<>\"\",$CG$81/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$81<>\"\",$CH$81/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$81<>\"\",$CI$81/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$81<>\"\",$CJ$81/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$81<>\"\",$CK$81/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$81<>\"\",$CL$81/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$81<>\"\",$CM$81/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$81<>\"\",$CN$81/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$81<>\"\",$CO$81/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$81<>\"\",$CP$81/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$81<>\"\",$CQ$81/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$81<>\"\",$CR$81/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$81<>\"\",$CS$81/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$81<>\"\",$CT$81/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Epoxy Paint (every 4 years)",0.25,"ft.",null,"ft.",null,{"$f":"IF($A82<>\"\",IF($B82<>\"\",ItemQuantity(A82,B82,D82,E82,F82,G82),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A82<>\"\",IF($B82<>\"\",SUM(OFFSET($P82,0,AnalysisPeriod*2+4):OFFSET($P82,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,P$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,Q$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,R$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,S$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,T$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,U$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,V$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,W$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,X$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,Y$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,Z$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AA$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AB$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AC$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AD$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AE$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AF$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AG$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AH$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AI$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AJ$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AK$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AL$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AM$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AN$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AO$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AP$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AQ$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AR$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AS$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AT$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AU$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AV$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AW$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AX$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AY$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AZ$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BA$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BB$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BC$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BD$21),\"\")","v":0},null,{"$f":"IF($P$82<>\"\", $C82*$P$82,\"\")","v":0},{"$f":"IF($Q$82<>\"\", $C82*$Q$82,\"\")","v":0},{"$f":"IF($R$82<>\"\", $C82*$R$82,\"\")","v":0},{"$f":"IF($S$82<>\"\", $C82*$S$82,\"\")","v":0},{"$f":"IF($T$82<>\"\", $C82*$T$82,\"\")","v":0},{"$f":"IF($U$82<>\"\", $C82*$U$82,\"\")","v":0},{"$f":"IF($V$82<>\"\", $C82*$V$82,\"\")","v":0},{"$f":"IF($W$82<>\"\", $C82*$W$82,\"\")","v":0},{"$f":"IF($X$82<>\"\", $C82*$X$82,\"\")","v":0},{"$f":"IF($Y$82<>\"\", $C82*$Y$82,\"\")","v":0},{"$f":"IF($Z$82<>\"\", $C82*$Z$82,\"\")","v":0},{"$f":"IF($AA$82<>\"\", $C82*$AA$82,\"\")","v":0},{"$f":"IF($AB$82<>\"\", $C82*$AB$82,\"\")","v":0},{"$f":"IF($AC$82<>\"\", $C82*$AC$82,\"\")","v":0},{"$f":"IF($AD$82<>\"\", $C82*$AD$82,\"\")","v":0},{"$f":"IF($AE$82<>\"\", $C82*$AE$82,\"\")","v":0},{"$f":"IF($AF$82<>\"\", $C82*$AF$82,\"\")","v":0},{"$f":"IF($AG$82<>\"\", $C82*$AG$82,\"\")","v":0},{"$f":"IF($AH$82<>\"\", $C82*$AH$82,\"\")","v":0},{"$f":"IF($AI$82<>\"\", $C82*$AI$82,\"\")","v":0},{"$f":"IF($AJ$82<>\"\", $C82*$AJ$82,\"\")","v":0},{"$f":"IF($AK$82<>\"\", $C82*$AK$82,\"\")","v":0},{"$f":"IF($AL$82<>\"\", $C82*$AL$82,\"\")","v":0},{"$f":"IF($AM$82<>\"\", $C82*$AM$82,\"\")","v":0},{"$f":"IF($AN$82<>\"\", $C82*$AN$82,\"\")","v":0},{"$f":"IF($AO$82<>\"\", $C82*$AO$82,\"\")","v":0},{"$f":"IF($AP$82<>\"\", $C82*$AP$82,\"\")","v":0},{"$f":"IF($AQ$82<>\"\", $C82*$AQ$82,\"\")","v":0},{"$f":"IF($AR$82<>\"\", $C82*$AR$82,\"\")","v":0},{"$f":"IF($AS$82<>\"\", $C82*$AS$82,\"\")","v":0},{"$f":"IF($AT$82<>\"\", $C82*$AT$82,\"\")","v":0},{"$f":"IF($AU$82<>\"\", $C82*$AU$82,\"\")","v":0},{"$f":"IF($AV$82<>\"\", $C82*$AV$82,\"\")","v":0},{"$f":"IF($AW$82<>\"\", $C82*$AW$82,\"\")","v":0},{"$f":"IF($AX$82<>\"\", $C82*$AX$82,\"\")","v":0},{"$f":"IF($AY$82<>\"\", $C82*$AY$82,\"\")","v":0},{"$f":"IF($AZ$82<>\"\", $C82*$AZ$82,\"\")","v":0},{"$f":"IF($BA$82<>\"\", $C82*$BA$82,\"\")","v":0},{"$f":"IF($BB$82<>\"\", $C82*$BB$82,\"\")","v":0},{"$f":"IF($BC$82<>\"\", $C82*$BC$82,\"\")","v":0},{"$f":"IF($BD$82<>\"\", $C82*$BD$82,\"\")","v":0},null,{"$f":"IF($P$82<>\"\",$BF$82/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$82<>\"\",$BG$82/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$82<>\"\",$BH$82/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$82<>\"\",$BI$82/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$82<>\"\",$BJ$82/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$82<>\"\",$BK$82/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$82<>\"\",$BL$82/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$82<>\"\",$BM$82/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$82<>\"\",$BN$82/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$82<>\"\",$BO$82/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$82<>\"\",$BP$82/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$82<>\"\",$BQ$82/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$82<>\"\",$BR$82/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$82<>\"\",$BS$82/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$82<>\"\",$BT$82/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$82<>\"\",$BU$82/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$82<>\"\",$BV$82/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$82<>\"\",$BW$82/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$82<>\"\",$BX$82/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$82<>\"\",$BY$82/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$82<>\"\",$BZ$82/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$82<>\"\",$CA$82/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$82<>\"\",$CB$82/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$82<>\"\",$CC$82/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$82<>\"\",$CD$82/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$82<>\"\",$CE$82/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$82<>\"\",$CF$82/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$82<>\"\",$CG$82/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$82<>\"\",$CH$82/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$82<>\"\",$CI$82/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$82<>\"\",$CJ$82/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$82<>\"\",$CK$82/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$82<>\"\",$CL$82/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$82<>\"\",$CM$82/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$82<>\"\",$CN$82/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$82<>\"\",$CO$82/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$82<>\"\",$CP$82/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$82<>\"\",$CQ$82/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$82<>\"\",$CR$82/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$82<>\"\",$CS$82/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$82<>\"\",$CT$82/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Thermoplastic (every 6 years)",0.23,"ft.",null,"ft.",null,{"$f":"IF($A83<>\"\",IF($B83<>\"\",ItemQuantity(A83,B83,D83,E83,F83,G83),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A83<>\"\",IF($B83<>\"\",SUM(OFFSET($P83,0,AnalysisPeriod*2+4):OFFSET($P83,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,P$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,Q$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,R$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,S$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,T$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,U$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,V$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,W$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,X$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,Y$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,Z$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AA$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AB$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AC$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AD$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AE$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AF$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AG$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AH$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AI$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AJ$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AK$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AL$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AM$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AN$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AO$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AP$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AQ$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AR$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AS$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AT$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AU$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AV$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AW$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AX$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AY$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AZ$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BA$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BB$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BC$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BD$21),\"\")","v":0},null,{"$f":"IF($P$83<>\"\", $C83*$P$83,\"\")","v":0},{"$f":"IF($Q$83<>\"\", $C83*$Q$83,\"\")","v":0},{"$f":"IF($R$83<>\"\", $C83*$R$83,\"\")","v":0},{"$f":"IF($S$83<>\"\", $C83*$S$83,\"\")","v":0},{"$f":"IF($T$83<>\"\", $C83*$T$83,\"\")","v":0},{"$f":"IF($U$83<>\"\", $C83*$U$83,\"\")","v":0},{"$f":"IF($V$83<>\"\", $C83*$V$83,\"\")","v":0},{"$f":"IF($W$83<>\"\", $C83*$W$83,\"\")","v":0},{"$f":"IF($X$83<>\"\", $C83*$X$83,\"\")","v":0},{"$f":"IF($Y$83<>\"\", $C83*$Y$83,\"\")","v":0},{"$f":"IF($Z$83<>\"\", $C83*$Z$83,\"\")","v":0},{"$f":"IF($AA$83<>\"\", $C83*$AA$83,\"\")","v":0},{"$f":"IF($AB$83<>\"\", $C83*$AB$83,\"\")","v":0},{"$f":"IF($AC$83<>\"\", $C83*$AC$83,\"\")","v":0},{"$f":"IF($AD$83<>\"\", $C83*$AD$83,\"\")","v":0},{"$f":"IF($AE$83<>\"\", $C83*$AE$83,\"\")","v":0},{"$f":"IF($AF$83<>\"\", $C83*$AF$83,\"\")","v":0},{"$f":"IF($AG$83<>\"\", $C83*$AG$83,\"\")","v":0},{"$f":"IF($AH$83<>\"\", $C83*$AH$83,\"\")","v":0},{"$f":"IF($AI$83<>\"\", $C83*$AI$83,\"\")","v":0},{"$f":"IF($AJ$83<>\"\", $C83*$AJ$83,\"\")","v":0},{"$f":"IF($AK$83<>\"\", $C83*$AK$83,\"\")","v":0},{"$f":"IF($AL$83<>\"\", $C83*$AL$83,\"\")","v":0},{"$f":"IF($AM$83<>\"\", $C83*$AM$83,\"\")","v":0},{"$f":"IF($AN$83<>\"\", $C83*$AN$83,\"\")","v":0},{"$f":"IF($AO$83<>\"\", $C83*$AO$83,\"\")","v":0},{"$f":"IF($AP$83<>\"\", $C83*$AP$83,\"\")","v":0},{"$f":"IF($AQ$83<>\"\", $C83*$AQ$83,\"\")","v":0},{"$f":"IF($AR$83<>\"\", $C83*$AR$83,\"\")","v":0},{"$f":"IF($AS$83<>\"\", $C83*$AS$83,\"\")","v":0},{"$f":"IF($AT$83<>\"\", $C83*$AT$83,\"\")","v":0},{"$f":"IF($AU$83<>\"\", $C83*$AU$83,\"\")","v":0},{"$f":"IF($AV$83<>\"\", $C83*$AV$83,\"\")","v":0},{"$f":"IF($AW$83<>\"\", $C83*$AW$83,\"\")","v":0},{"$f":"IF($AX$83<>\"\", $C83*$AX$83,\"\")","v":0},{"$f":"IF($AY$83<>\"\", $C83*$AY$83,\"\")","v":0},{"$f":"IF($AZ$83<>\"\", $C83*$AZ$83,\"\")","v":0},{"$f":"IF($BA$83<>\"\", $C83*$BA$83,\"\")","v":0},{"$f":"IF($BB$83<>\"\", $C83*$BB$83,\"\")","v":0},{"$f":"IF($BC$83<>\"\", $C83*$BC$83,\"\")","v":0},{"$f":"IF($BD$83<>\"\", $C83*$BD$83,\"\")","v":0},null,{"$f":"IF($P$83<>\"\",$BF$83/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$83<>\"\",$BG$83/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$83<>\"\",$BH$83/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$83<>\"\",$BI$83/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$83<>\"\",$BJ$83/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$83<>\"\",$BK$83/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$83<>\"\",$BL$83/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$83<>\"\",$BM$83/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$83<>\"\",$BN$83/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$83<>\"\",$BO$83/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$83<>\"\",$BP$83/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$83<>\"\",$BQ$83/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$83<>\"\",$BR$83/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$83<>\"\",$BS$83/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$83<>\"\",$BT$83/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$83<>\"\",$BU$83/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$83<>\"\",$BV$83/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$83<>\"\",$BW$83/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$83<>\"\",$BX$83/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$83<>\"\",$BY$83/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$83<>\"\",$BZ$83/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$83<>\"\",$CA$83/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$83<>\"\",$CB$83/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$83<>\"\",$CC$83/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$83<>\"\",$CD$83/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$83<>\"\",$CE$83/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$83<>\"\",$CF$83/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$83<>\"\",$CG$83/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$83<>\"\",$CH$83/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$83<>\"\",$CI$83/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$83<>\"\",$CJ$83/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$83<>\"\",$CK$83/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$83<>\"\",$CL$83/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$83<>\"\",$CM$83/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$83<>\"\",$CN$83/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$83<>\"\",$CO$83/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$83<>\"\",$CP$83/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$83<>\"\",$CQ$83/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$83<>\"\",$CR$83/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$83<>\"\",$CS$83/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$83<>\"\",$CT$83/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Preformed Tape (every 6 years)",2,"ft.",null,"ft.",null,{"$f":"IF($A84<>\"\",IF($B84<>\"\",ItemQuantity(A84,B84,D84,E84,F84,G84),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A84<>\"\",IF($B84<>\"\",SUM(OFFSET($P84,0,AnalysisPeriod*2+4):OFFSET($P84,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,P$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,Q$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,R$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,S$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,T$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,U$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,V$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,W$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,X$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,Y$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,Z$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AA$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AB$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AC$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AD$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AE$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AF$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AG$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AH$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AI$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AJ$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AK$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AL$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AM$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AN$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AO$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AP$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AQ$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AR$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AS$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AT$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AU$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AV$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AW$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AX$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AY$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AZ$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BA$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BB$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BC$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BD$21),\"\")","v":0},null,{"$f":"IF($P$84<>\"\", $C84*$P$84,\"\")","v":0},{"$f":"IF($Q$84<>\"\", $C84*$Q$84,\"\")","v":0},{"$f":"IF($R$84<>\"\", $C84*$R$84,\"\")","v":0},{"$f":"IF($S$84<>\"\", $C84*$S$84,\"\")","v":0},{"$f":"IF($T$84<>\"\", $C84*$T$84,\"\")","v":0},{"$f":"IF($U$84<>\"\", $C84*$U$84,\"\")","v":0},{"$f":"IF($V$84<>\"\", $C84*$V$84,\"\")","v":0},{"$f":"IF($W$84<>\"\", $C84*$W$84,\"\")","v":0},{"$f":"IF($X$84<>\"\", $C84*$X$84,\"\")","v":0},{"$f":"IF($Y$84<>\"\", $C84*$Y$84,\"\")","v":0},{"$f":"IF($Z$84<>\"\", $C84*$Z$84,\"\")","v":0},{"$f":"IF($AA$84<>\"\", $C84*$AA$84,\"\")","v":0},{"$f":"IF($AB$84<>\"\", $C84*$AB$84,\"\")","v":0},{"$f":"IF($AC$84<>\"\", $C84*$AC$84,\"\")","v":0},{"$f":"IF($AD$84<>\"\", $C84*$AD$84,\"\")","v":0},{"$f":"IF($AE$84<>\"\", $C84*$AE$84,\"\")","v":0},{"$f":"IF($AF$84<>\"\", $C84*$AF$84,\"\")","v":0},{"$f":"IF($AG$84<>\"\", $C84*$AG$84,\"\")","v":0},{"$f":"IF($AH$84<>\"\", $C84*$AH$84,\"\")","v":0},{"$f":"IF($AI$84<>\"\", $C84*$AI$84,\"\")","v":0},{"$f":"IF($AJ$84<>\"\", $C84*$AJ$84,\"\")","v":0},{"$f":"IF($AK$84<>\"\", $C84*$AK$84,\"\")","v":0},{"$f":"IF($AL$84<>\"\", $C84*$AL$84,\"\")","v":0},{"$f":"IF($AM$84<>\"\", $C84*$AM$84,\"\")","v":0},{"$f":"IF($AN$84<>\"\", $C84*$AN$84,\"\")","v":0},{"$f":"IF($AO$84<>\"\", $C84*$AO$84,\"\")","v":0},{"$f":"IF($AP$84<>\"\", $C84*$AP$84,\"\")","v":0},{"$f":"IF($AQ$84<>\"\", $C84*$AQ$84,\"\")","v":0},{"$f":"IF($AR$84<>\"\", $C84*$AR$84,\"\")","v":0},{"$f":"IF($AS$84<>\"\", $C84*$AS$84,\"\")","v":0},{"$f":"IF($AT$84<>\"\", $C84*$AT$84,\"\")","v":0},{"$f":"IF($AU$84<>\"\", $C84*$AU$84,\"\")","v":0},{"$f":"IF($AV$84<>\"\", $C84*$AV$84,\"\")","v":0},{"$f":"IF($AW$84<>\"\", $C84*$AW$84,\"\")","v":0},{"$f":"IF($AX$84<>\"\", $C84*$AX$84,\"\")","v":0},{"$f":"IF($AY$84<>\"\", $C84*$AY$84,\"\")","v":0},{"$f":"IF($AZ$84<>\"\", $C84*$AZ$84,\"\")","v":0},{"$f":"IF($BA$84<>\"\", $C84*$BA$84,\"\")","v":0},{"$f":"IF($BB$84<>\"\", $C84*$BB$84,\"\")","v":0},{"$f":"IF($BC$84<>\"\", $C84*$BC$84,\"\")","v":0},{"$f":"IF($BD$84<>\"\", $C84*$BD$84,\"\")","v":0},null,{"$f":"IF($P$84<>\"\",$BF$84/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$84<>\"\",$BG$84/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$84<>\"\",$BH$84/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$84<>\"\",$BI$84/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$84<>\"\",$BJ$84/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$84<>\"\",$BK$84/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$84<>\"\",$BL$84/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$84<>\"\",$BM$84/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$84<>\"\",$BN$84/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$84<>\"\",$BO$84/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$84<>\"\",$BP$84/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$84<>\"\",$BQ$84/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$84<>\"\",$BR$84/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$84<>\"\",$BS$84/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$84<>\"\",$BT$84/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$84<>\"\",$BU$84/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$84<>\"\",$BV$84/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$84<>\"\",$BW$84/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$84<>\"\",$BX$84/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$84<>\"\",$BY$84/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$84<>\"\",$BZ$84/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$84<>\"\",$CA$84/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$84<>\"\",$CB$84/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$84<>\"\",$CC$84/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$84<>\"\",$CD$84/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$84<>\"\",$CE$84/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$84<>\"\",$CF$84/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$84<>\"\",$CG$84/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$84<>\"\",$CH$84/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$84<>\"\",$CI$84/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$84<>\"\",$CJ$84/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$84<>\"\",$CK$84/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$84<>\"\",$CL$84/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$84<>\"\",$CM$84/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$84<>\"\",$CN$84/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$84<>\"\",$CO$84/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$84<>\"\",$CP$84/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$84<>\"\",$CQ$84/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$84<>\"\",$CR$84/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$84<>\"\",$CS$84/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$84<>\"\",$CT$84/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Pigment Paver Cost Addition (25 years)",0.08,"ft.",null,"ft.",null,{"$f":"IF($A85<>\"\",IF($B85<>\"\",ItemQuantity(A85,B85,D85,E85,F85,G85),\"\"),\"\")","v":0},"ft.","Periodic",1,null,25,{"$f":"IF($A85<>\"\",IF($B85<>\"\",SUM(OFFSET($P85,0,AnalysisPeriod*2+4):OFFSET($P85,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,P$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,Q$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,R$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,S$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,T$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,U$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,V$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,W$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,X$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,Y$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,Z$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AA$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AB$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AC$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AD$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AE$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AF$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AG$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AH$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AI$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AJ$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AK$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AL$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AM$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AN$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AO$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AP$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AQ$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AR$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AS$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AT$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AU$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AV$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AW$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AX$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AY$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AZ$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BA$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BB$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BC$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BD$21),\"\")","v":0},null,{"$f":"IF($P$85<>\"\", $C85*$P$85,\"\")","v":0},{"$f":"IF($Q$85<>\"\", $C85*$Q$85,\"\")","v":0},{"$f":"IF($R$85<>\"\", $C85*$R$85,\"\")","v":0},{"$f":"IF($S$85<>\"\", $C85*$S$85,\"\")","v":0},{"$f":"IF($T$85<>\"\", $C85*$T$85,\"\")","v":0},{"$f":"IF($U$85<>\"\", $C85*$U$85,\"\")","v":0},{"$f":"IF($V$85<>\"\", $C85*$V$85,\"\")","v":0},{"$f":"IF($W$85<>\"\", $C85*$W$85,\"\")","v":0},{"$f":"IF($X$85<>\"\", $C85*$X$85,\"\")","v":0},{"$f":"IF($Y$85<>\"\", $C85*$Y$85,\"\")","v":0},{"$f":"IF($Z$85<>\"\", $C85*$Z$85,\"\")","v":0},{"$f":"IF($AA$85<>\"\", $C85*$AA$85,\"\")","v":0},{"$f":"IF($AB$85<>\"\", $C85*$AB$85,\"\")","v":0},{"$f":"IF($AC$85<>\"\", $C85*$AC$85,\"\")","v":0},{"$f":"IF($AD$85<>\"\", $C85*$AD$85,\"\")","v":0},{"$f":"IF($AE$85<>\"\", $C85*$AE$85,\"\")","v":0},{"$f":"IF($AF$85<>\"\", $C85*$AF$85,\"\")","v":0},{"$f":"IF($AG$85<>\"\", $C85*$AG$85,\"\")","v":0},{"$f":"IF($AH$85<>\"\", $C85*$AH$85,\"\")","v":0},{"$f":"IF($AI$85<>\"\", $C85*$AI$85,\"\")","v":0},{"$f":"IF($AJ$85<>\"\", $C85*$AJ$85,\"\")","v":0},{"$f":"IF($AK$85<>\"\", $C85*$AK$85,\"\")","v":0},{"$f":"IF($AL$85<>\"\", $C85*$AL$85,\"\")","v":0},{"$f":"IF($AM$85<>\"\", $C85*$AM$85,\"\")","v":0},{"$f":"IF($AN$85<>\"\", $C85*$AN$85,\"\")","v":0},{"$f":"IF($AO$85<>\"\", $C85*$AO$85,\"\")","v":0},{"$f":"IF($AP$85<>\"\", $C85*$AP$85,\"\")","v":0},{"$f":"IF($AQ$85<>\"\", $C85*$AQ$85,\"\")","v":0},{"$f":"IF($AR$85<>\"\", $C85*$AR$85,\"\")","v":0},{"$f":"IF($AS$85<>\"\", $C85*$AS$85,\"\")","v":0},{"$f":"IF($AT$85<>\"\", $C85*$AT$85,\"\")","v":0},{"$f":"IF($AU$85<>\"\", $C85*$AU$85,\"\")","v":0},{"$f":"IF($AV$85<>\"\", $C85*$AV$85,\"\")","v":0},{"$f":"IF($AW$85<>\"\", $C85*$AW$85,\"\")","v":0},{"$f":"IF($AX$85<>\"\", $C85*$AX$85,\"\")","v":0},{"$f":"IF($AY$85<>\"\", $C85*$AY$85,\"\")","v":0},{"$f":"IF($AZ$85<>\"\", $C85*$AZ$85,\"\")","v":0},{"$f":"IF($BA$85<>\"\", $C85*$BA$85,\"\")","v":0},{"$f":"IF($BB$85<>\"\", $C85*$BB$85,\"\")","v":0},{"$f":"IF($BC$85<>\"\", $C85*$BC$85,\"\")","v":0},{"$f":"IF($BD$85<>\"\", $C85*$BD$85,\"\")","v":0},null,{"$f":"IF($P$85<>\"\",$BF$85/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$85<>\"\",$BG$85/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$85<>\"\",$BH$85/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$85<>\"\",$BI$85/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$85<>\"\",$BJ$85/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$85<>\"\",$BK$85/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$85<>\"\",$BL$85/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$85<>\"\",$BM$85/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$85<>\"\",$BN$85/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$85<>\"\",$BO$85/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$85<>\"\",$BP$85/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$85<>\"\",$BQ$85/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$85<>\"\",$BR$85/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$85<>\"\",$BS$85/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$85<>\"\",$BT$85/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$85<>\"\",$BU$85/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$85<>\"\",$BV$85/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$85<>\"\",$BW$85/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$85<>\"\",$BX$85/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$85<>\"\",$BY$85/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$85<>\"\",$BZ$85/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$85<>\"\",$CA$85/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$85<>\"\",$CB$85/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$85<>\"\",$CC$85/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$85<>\"\",$CD$85/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$85<>\"\",$CE$85/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$85<>\"\",$CF$85/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$85<>\"\",$CG$85/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$85<>\"\",$CH$85/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$85<>\"\",$CI$85/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$85<>\"\",$CJ$85/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$85<>\"\",$CK$85/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$85<>\"\",$CL$85/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$85<>\"\",$CM$85/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$85<>\"\",$CN$85/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$85<>\"\",$CO$85/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$85<>\"\",$CP$85/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$85<>\"\",$CQ$85/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$85<>\"\",$CR$85/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$85<>\"\",$CS$85/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$85<>\"\",$CT$85/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Traffic Calming","Rubber Remove and Install (yearly)",300,"each",null,"each",null,{"$f":"IF($A86<>\"\",IF($B86<>\"\",ItemQuantity(A86,B86,D86,E86,F86,G86),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A86<>\"\",IF($B86<>\"\",SUM(OFFSET($P86,0,AnalysisPeriod*2+4):OFFSET($P86,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,P$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,Q$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,R$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,S$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,T$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,U$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,V$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,W$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,X$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,Y$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,Z$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AA$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AB$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AC$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AD$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AE$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AF$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AG$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AH$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AI$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AJ$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AK$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AL$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AM$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AN$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AO$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AP$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AQ$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AR$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AS$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AT$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AU$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AV$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AW$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AX$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AY$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AZ$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BA$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BB$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BC$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BD$21),\"\")","v":0},null,{"$f":"IF($P$86<>\"\", $C86*$P$86,\"\")","v":0},{"$f":"IF($Q$86<>\"\", $C86*$Q$86,\"\")","v":0},{"$f":"IF($R$86<>\"\", $C86*$R$86,\"\")","v":0},{"$f":"IF($S$86<>\"\", $C86*$S$86,\"\")","v":0},{"$f":"IF($T$86<>\"\", $C86*$T$86,\"\")","v":0},{"$f":"IF($U$86<>\"\", $C86*$U$86,\"\")","v":0},{"$f":"IF($V$86<>\"\", $C86*$V$86,\"\")","v":0},{"$f":"IF($W$86<>\"\", $C86*$W$86,\"\")","v":0},{"$f":"IF($X$86<>\"\", $C86*$X$86,\"\")","v":0},{"$f":"IF($Y$86<>\"\", $C86*$Y$86,\"\")","v":0},{"$f":"IF($Z$86<>\"\", $C86*$Z$86,\"\")","v":0},{"$f":"IF($AA$86<>\"\", $C86*$AA$86,\"\")","v":0},{"$f":"IF($AB$86<>\"\", $C86*$AB$86,\"\")","v":0},{"$f":"IF($AC$86<>\"\", $C86*$AC$86,\"\")","v":0},{"$f":"IF($AD$86<>\"\", $C86*$AD$86,\"\")","v":0},{"$f":"IF($AE$86<>\"\", $C86*$AE$86,\"\")","v":0},{"$f":"IF($AF$86<>\"\", $C86*$AF$86,\"\")","v":0},{"$f":"IF($AG$86<>\"\", $C86*$AG$86,\"\")","v":0},{"$f":"IF($AH$86<>\"\", $C86*$AH$86,\"\")","v":0},{"$f":"IF($AI$86<>\"\", $C86*$AI$86,\"\")","v":0},{"$f":"IF($AJ$86<>\"\", $C86*$AJ$86,\"\")","v":0},{"$f":"IF($AK$86<>\"\", $C86*$AK$86,\"\")","v":0},{"$f":"IF($AL$86<>\"\", $C86*$AL$86,\"\")","v":0},{"$f":"IF($AM$86<>\"\", $C86*$AM$86,\"\")","v":0},{"$f":"IF($AN$86<>\"\", $C86*$AN$86,\"\")","v":0},{"$f":"IF($AO$86<>\"\", $C86*$AO$86,\"\")","v":0},{"$f":"IF($AP$86<>\"\", $C86*$AP$86,\"\")","v":0},{"$f":"IF($AQ$86<>\"\", $C86*$AQ$86,\"\")","v":0},{"$f":"IF($AR$86<>\"\", $C86*$AR$86,\"\")","v":0},{"$f":"IF($AS$86<>\"\", $C86*$AS$86,\"\")","v":0},{"$f":"IF($AT$86<>\"\", $C86*$AT$86,\"\")","v":0},{"$f":"IF($AU$86<>\"\", $C86*$AU$86,\"\")","v":0},{"$f":"IF($AV$86<>\"\", $C86*$AV$86,\"\")","v":0},{"$f":"IF($AW$86<>\"\", $C86*$AW$86,\"\")","v":0},{"$f":"IF($AX$86<>\"\", $C86*$AX$86,\"\")","v":0},{"$f":"IF($AY$86<>\"\", $C86*$AY$86,\"\")","v":0},{"$f":"IF($AZ$86<>\"\", $C86*$AZ$86,\"\")","v":0},{"$f":"IF($BA$86<>\"\", $C86*$BA$86,\"\")","v":0},{"$f":"IF($BB$86<>\"\", $C86*$BB$86,\"\")","v":0},{"$f":"IF($BC$86<>\"\", $C86*$BC$86,\"\")","v":0},{"$f":"IF($BD$86<>\"\", $C86*$BD$86,\"\")","v":0},null,{"$f":"IF($P$86<>\"\",$BF$86/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$86<>\"\",$BG$86/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$86<>\"\",$BH$86/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$86<>\"\",$BI$86/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$86<>\"\",$BJ$86/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$86<>\"\",$BK$86/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$86<>\"\",$BL$86/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$86<>\"\",$BM$86/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$86<>\"\",$BN$86/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$86<>\"\",$BO$86/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$86<>\"\",$BP$86/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$86<>\"\",$BQ$86/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$86<>\"\",$BR$86/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$86<>\"\",$BS$86/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$86<>\"\",$BT$86/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$86<>\"\",$BU$86/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$86<>\"\",$BV$86/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$86<>\"\",$BW$86/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$86<>\"\",$BX$86/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$86<>\"\",$BY$86/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$86<>\"\",$BZ$86/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$86<>\"\",$CA$86/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$86<>\"\",$CB$86/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$86<>\"\",$CC$86/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$86<>\"\",$CD$86/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$86<>\"\",$CE$86/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$86<>\"\",$CF$86/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$86<>\"\",$CG$86/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$86<>\"\",$CH$86/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$86<>\"\",$CI$86/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$86<>\"\",$CJ$86/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$86<>\"\",$CK$86/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$86<>\"\",$CL$86/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$86<>\"\",$CM$86/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$86<>\"\",$CN$86/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$86<>\"\",$CO$86/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$86<>\"\",$CP$86/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$86<>\"\",$CQ$86/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$86<>\"\",$CR$86/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$86<>\"\",$CS$86/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$86<>\"\",$CT$86/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Traffic Calming","Traffic Calming for Pavers (25 years)",0,"each",null,"each",null,{"$f":"IF($A87<>\"\",IF($B87<>\"\",ItemQuantity(A87,B87,D87,E87,F87,G87),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A87<>\"\",IF($B87<>\"\",SUM(OFFSET($P87,0,AnalysisPeriod*2+4):OFFSET($P87,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,P$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,Q$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,R$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,S$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,T$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,U$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,V$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,W$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,X$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,Y$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,Z$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AA$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AB$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AC$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AD$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AE$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AF$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AG$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AH$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AI$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AJ$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AK$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AL$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AM$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AN$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AO$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AP$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AQ$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AR$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AS$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AT$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AU$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AV$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AW$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AX$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AY$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AZ$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BA$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BB$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BC$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BD$21),\"\")","v":0},null,{"$f":"IF($P$87<>\"\", $C87*$P$87,\"\")","v":0},{"$f":"IF($Q$87<>\"\", $C87*$Q$87,\"\")","v":0},{"$f":"IF($R$87<>\"\", $C87*$R$87,\"\")","v":0},{"$f":"IF($S$87<>\"\", $C87*$S$87,\"\")","v":0},{"$f":"IF($T$87<>\"\", $C87*$T$87,\"\")","v":0},{"$f":"IF($U$87<>\"\", $C87*$U$87,\"\")","v":0},{"$f":"IF($V$87<>\"\", $C87*$V$87,\"\")","v":0},{"$f":"IF($W$87<>\"\", $C87*$W$87,\"\")","v":0},{"$f":"IF($X$87<>\"\", $C87*$X$87,\"\")","v":0},{"$f":"IF($Y$87<>\"\", $C87*$Y$87,\"\")","v":0},{"$f":"IF($Z$87<>\"\", $C87*$Z$87,\"\")","v":0},{"$f":"IF($AA$87<>\"\", $C87*$AA$87,\"\")","v":0},{"$f":"IF($AB$87<>\"\", $C87*$AB$87,\"\")","v":0},{"$f":"IF($AC$87<>\"\", $C87*$AC$87,\"\")","v":0},{"$f":"IF($AD$87<>\"\", $C87*$AD$87,\"\")","v":0},{"$f":"IF($AE$87<>\"\", $C87*$AE$87,\"\")","v":0},{"$f":"IF($AF$87<>\"\", $C87*$AF$87,\"\")","v":0},{"$f":"IF($AG$87<>\"\", $C87*$AG$87,\"\")","v":0},{"$f":"IF($AH$87<>\"\", $C87*$AH$87,\"\")","v":0},{"$f":"IF($AI$87<>\"\", $C87*$AI$87,\"\")","v":0},{"$f":"IF($AJ$87<>\"\", $C87*$AJ$87,\"\")","v":0},{"$f":"IF($AK$87<>\"\", $C87*$AK$87,\"\")","v":0},{"$f":"IF($AL$87<>\"\", $C87*$AL$87,\"\")","v":0},{"$f":"IF($AM$87<>\"\", $C87*$AM$87,\"\")","v":0},{"$f":"IF($AN$87<>\"\", $C87*$AN$87,\"\")","v":0},{"$f":"IF($AO$87<>\"\", $C87*$AO$87,\"\")","v":0},{"$f":"IF($AP$87<>\"\", $C87*$AP$87,\"\")","v":0},{"$f":"IF($AQ$87<>\"\", $C87*$AQ$87,\"\")","v":0},{"$f":"IF($AR$87<>\"\", $C87*$AR$87,\"\")","v":0},{"$f":"IF($AS$87<>\"\", $C87*$AS$87,\"\")","v":0},{"$f":"IF($AT$87<>\"\", $C87*$AT$87,\"\")","v":0},{"$f":"IF($AU$87<>\"\", $C87*$AU$87,\"\")","v":0},{"$f":"IF($AV$87<>\"\", $C87*$AV$87,\"\")","v":0},{"$f":"IF($AW$87<>\"\", $C87*$AW$87,\"\")","v":0},{"$f":"IF($AX$87<>\"\", $C87*$AX$87,\"\")","v":0},{"$f":"IF($AY$87<>\"\", $C87*$AY$87,\"\")","v":0},{"$f":"IF($AZ$87<>\"\", $C87*$AZ$87,\"\")","v":0},{"$f":"IF($BA$87<>\"\", $C87*$BA$87,\"\")","v":0},{"$f":"IF($BB$87<>\"\", $C87*$BB$87,\"\")","v":0},{"$f":"IF($BC$87<>\"\", $C87*$BC$87,\"\")","v":0},{"$f":"IF($BD$87<>\"\", $C87*$BD$87,\"\")","v":0},null,{"$f":"IF($P$87<>\"\",$BF$87/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$87<>\"\",$BG$87/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$87<>\"\",$BH$87/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$87<>\"\",$BI$87/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$87<>\"\",$BJ$87/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$87<>\"\",$BK$87/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$87<>\"\",$BL$87/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$87<>\"\",$BM$87/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$87<>\"\",$BN$87/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$87<>\"\",$BO$87/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$87<>\"\",$BP$87/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$87<>\"\",$BQ$87/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$87<>\"\",$BR$87/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$87<>\"\",$BS$87/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$87<>\"\",$BT$87/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$87<>\"\",$BU$87/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$87<>\"\",$BV$87/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$87<>\"\",$BW$87/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$87<>\"\",$BX$87/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$87<>\"\",$BY$87/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$87<>\"\",$BZ$87/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$87<>\"\",$CA$87/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$87<>\"\",$CB$87/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$87<>\"\",$CC$87/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$87<>\"\",$CD$87/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$87<>\"\",$CE$87/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$87<>\"\",$CF$87/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$87<>\"\",$CG$87/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$87<>\"\",$CH$87/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$87<>\"\",$CI$87/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$87<>\"\",$CJ$87/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$87<>\"\",$CK$87/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$87<>\"\",$CL$87/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$87<>\"\",$CM$87/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$87<>\"\",$CN$87/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$87<>\"\",$CO$87/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$87<>\"\",$CP$87/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$87<>\"\",$CQ$87/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$87<>\"\",$CR$87/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$87<>\"\",$CS$87/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$87<>\"\",$CT$87/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Impervious Surface Fees","Annual Fee per 1,000 ft2",526.91999999999996,{"$f":"IF($A88<>\"\",IF($B88<>\"\",VLOOKUP(CONCATENATE($A88,\"_\",$B88),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"each"},null,"each",null,{"$f":"IF($A88<>\"\",IF($B88<>\"\",ItemQuantity(A88,B88,D88,E88,F88,G88),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A88<>\"\",IF($B88<>\"\",SUM(OFFSET($P88,0,AnalysisPeriod*2+4):OFFSET($P88,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,P$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,Q$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,R$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,S$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,T$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,U$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,V$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,W$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,X$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,Y$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,Z$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AA$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AB$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AC$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AD$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AE$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AF$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AG$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AH$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AI$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AJ$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AK$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AL$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AM$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AN$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AO$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AP$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AQ$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AR$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AS$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AT$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AU$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AV$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AW$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AX$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AY$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AZ$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BA$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BB$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BC$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BD$21),\"\")","v":0},null,{"$f":"IF($P$88<>\"\", $C88*$P$88,\"\")","v":0},{"$f":"IF($Q$88<>\"\", $C88*$Q$88,\"\")","v":0},{"$f":"IF($R$88<>\"\", $C88*$R$88,\"\")","v":0},{"$f":"IF($S$88<>\"\", $C88*$S$88,\"\")","v":0},{"$f":"IF($T$88<>\"\", $C88*$T$88,\"\")","v":0},{"$f":"IF($U$88<>\"\", $C88*$U$88,\"\")","v":0},{"$f":"IF($V$88<>\"\", $C88*$V$88,\"\")","v":0},{"$f":"IF($W$88<>\"\", $C88*$W$88,\"\")","v":0},{"$f":"IF($X$88<>\"\", $C88*$X$88,\"\")","v":0},{"$f":"IF($Y$88<>\"\", $C88*$Y$88,\"\")","v":0},{"$f":"IF($Z$88<>\"\", $C88*$Z$88,\"\")","v":0},{"$f":"IF($AA$88<>\"\", $C88*$AA$88,\"\")","v":0},{"$f":"IF($AB$88<>\"\", $C88*$AB$88,\"\")","v":0},{"$f":"IF($AC$88<>\"\", $C88*$AC$88,\"\")","v":0},{"$f":"IF($AD$88<>\"\", $C88*$AD$88,\"\")","v":0},{"$f":"IF($AE$88<>\"\", $C88*$AE$88,\"\")","v":0},{"$f":"IF($AF$88<>\"\", $C88*$AF$88,\"\")","v":0},{"$f":"IF($AG$88<>\"\", $C88*$AG$88,\"\")","v":0},{"$f":"IF($AH$88<>\"\", $C88*$AH$88,\"\")","v":0},{"$f":"IF($AI$88<>\"\", $C88*$AI$88,\"\")","v":0},{"$f":"IF($AJ$88<>\"\", $C88*$AJ$88,\"\")","v":0},{"$f":"IF($AK$88<>\"\", $C88*$AK$88,\"\")","v":0},{"$f":"IF($AL$88<>\"\", $C88*$AL$88,\"\")","v":0},{"$f":"IF($AM$88<>\"\", $C88*$AM$88,\"\")","v":0},{"$f":"IF($AN$88<>\"\", $C88*$AN$88,\"\")","v":0},{"$f":"IF($AO$88<>\"\", $C88*$AO$88,\"\")","v":0},{"$f":"IF($AP$88<>\"\", $C88*$AP$88,\"\")","v":0},{"$f":"IF($AQ$88<>\"\", $C88*$AQ$88,\"\")","v":0},{"$f":"IF($AR$88<>\"\", $C88*$AR$88,\"\")","v":0},{"$f":"IF($AS$88<>\"\", $C88*$AS$88,\"\")","v":0},{"$f":"IF($AT$88<>\"\", $C88*$AT$88,\"\")","v":0},{"$f":"IF($AU$88<>\"\", $C88*$AU$88,\"\")","v":0},{"$f":"IF($AV$88<>\"\", $C88*$AV$88,\"\")","v":0},{"$f":"IF($AW$88<>\"\", $C88*$AW$88,\"\")","v":0},{"$f":"IF($AX$88<>\"\", $C88*$AX$88,\"\")","v":0},{"$f":"IF($AY$88<>\"\", $C88*$AY$88,\"\")","v":0},{"$f":"IF($AZ$88<>\"\", $C88*$AZ$88,\"\")","v":0},{"$f":"IF($BA$88<>\"\", $C88*$BA$88,\"\")","v":0},{"$f":"IF($BB$88<>\"\", $C88*$BB$88,\"\")","v":0},{"$f":"IF($BC$88<>\"\", $C88*$BC$88,\"\")","v":0},{"$f":"IF($BD$88<>\"\", $C88*$BD$88,\"\")","v":0},null,{"$f":"IF($P$88<>\"\",$BF$88/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$88<>\"\",$BG$88/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$88<>\"\",$BH$88/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$88<>\"\",$BI$88/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$88<>\"\",$BJ$88/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$88<>\"\",$BK$88/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$88<>\"\",$BL$88/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$88<>\"\",$BM$88/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$88<>\"\",$BN$88/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$88<>\"\",$BO$88/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$88<>\"\",$BP$88/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$88<>\"\",$BQ$88/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$88<>\"\",$BR$88/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$88<>\"\",$BS$88/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$88<>\"\",$BT$88/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$88<>\"\",$BU$88/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$88<>\"\",$BV$88/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$88<>\"\",$BW$88/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$88<>\"\",$BX$88/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$88<>\"\",$BY$88/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$88<>\"\",$BZ$88/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$88<>\"\",$CA$88/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$88<>\"\",$CB$88/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$88<>\"\",$CC$88/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$88<>\"\",$CD$88/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$88<>\"\",$CE$88/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$88<>\"\",$CF$88/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$88<>\"\",$CG$88/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$88<>\"\",$CH$88/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$88<>\"\",$CI$88/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$88<>\"\",$CJ$88/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$88<>\"\",$CK$88/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$88<>\"\",$CL$88/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$88<>\"\",$CM$88/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$88<>\"\",$CN$88/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$88<>\"\",$CO$88/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$88<>\"\",$CP$88/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$88<>\"\",$CQ$88/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$88<>\"\",$CR$88/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$88<>\"\",$CS$88/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$88<>\"\",$CT$88/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Remove and Replace Asphalt",4.5,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A89<>\"\",IF($B89<>\"\",ItemQuantity(A89,B89,D89,E89,F89,G89),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A89<>\"\",IF($B89<>\"\",SUM(OFFSET($P89,0,AnalysisPeriod*2+4):OFFSET($P89,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,P$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,Q$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,R$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,S$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,T$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,U$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,V$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,W$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,X$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,Y$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,Z$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AA$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AB$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AC$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AD$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AE$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AF$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AG$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AH$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AI$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AJ$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AK$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AL$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AM$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AN$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AO$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AP$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AQ$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AR$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AS$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AT$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AU$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AV$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AW$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AX$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AY$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AZ$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BA$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BB$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BC$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BD$21),\"\")","v":0},null,{"$f":"IF($P$89<>\"\", $C89*$P$89,\"\")","v":0},{"$f":"IF($Q$89<>\"\", $C89*$Q$89,\"\")","v":0},{"$f":"IF($R$89<>\"\", $C89*$R$89,\"\")","v":0},{"$f":"IF($S$89<>\"\", $C89*$S$89,\"\")","v":0},{"$f":"IF($T$89<>\"\", $C89*$T$89,\"\")","v":0},{"$f":"IF($U$89<>\"\", $C89*$U$89,\"\")","v":0},{"$f":"IF($V$89<>\"\", $C89*$V$89,\"\")","v":0},{"$f":"IF($W$89<>\"\", $C89*$W$89,\"\")","v":0},{"$f":"IF($X$89<>\"\", $C89*$X$89,\"\")","v":0},{"$f":"IF($Y$89<>\"\", $C89*$Y$89,\"\")","v":0},{"$f":"IF($Z$89<>\"\", $C89*$Z$89,\"\")","v":0},{"$f":"IF($AA$89<>\"\", $C89*$AA$89,\"\")","v":0},{"$f":"IF($AB$89<>\"\", $C89*$AB$89,\"\")","v":0},{"$f":"IF($AC$89<>\"\", $C89*$AC$89,\"\")","v":0},{"$f":"IF($AD$89<>\"\", $C89*$AD$89,\"\")","v":0},{"$f":"IF($AE$89<>\"\", $C89*$AE$89,\"\")","v":0},{"$f":"IF($AF$89<>\"\", $C89*$AF$89,\"\")","v":0},{"$f":"IF($AG$89<>\"\", $C89*$AG$89,\"\")","v":0},{"$f":"IF($AH$89<>\"\", $C89*$AH$89,\"\")","v":0},{"$f":"IF($AI$89<>\"\", $C89*$AI$89,\"\")","v":0},{"$f":"IF($AJ$89<>\"\", $C89*$AJ$89,\"\")","v":0},{"$f":"IF($AK$89<>\"\", $C89*$AK$89,\"\")","v":0},{"$f":"IF($AL$89<>\"\", $C89*$AL$89,\"\")","v":0},{"$f":"IF($AM$89<>\"\", $C89*$AM$89,\"\")","v":0},{"$f":"IF($AN$89<>\"\", $C89*$AN$89,\"\")","v":0},{"$f":"IF($AO$89<>\"\", $C89*$AO$89,\"\")","v":0},{"$f":"IF($AP$89<>\"\", $C89*$AP$89,\"\")","v":0},{"$f":"IF($AQ$89<>\"\", $C89*$AQ$89,\"\")","v":0},{"$f":"IF($AR$89<>\"\", $C89*$AR$89,\"\")","v":0},{"$f":"IF($AS$89<>\"\", $C89*$AS$89,\"\")","v":0},{"$f":"IF($AT$89<>\"\", $C89*$AT$89,\"\")","v":0},{"$f":"IF($AU$89<>\"\", $C89*$AU$89,\"\")","v":0},{"$f":"IF($AV$89<>\"\", $C89*$AV$89,\"\")","v":0},{"$f":"IF($AW$89<>\"\", $C89*$AW$89,\"\")","v":0},{"$f":"IF($AX$89<>\"\", $C89*$AX$89,\"\")","v":0},{"$f":"IF($AY$89<>\"\", $C89*$AY$89,\"\")","v":0},{"$f":"IF($AZ$89<>\"\", $C89*$AZ$89,\"\")","v":0},{"$f":"IF($BA$89<>\"\", $C89*$BA$89,\"\")","v":0},{"$f":"IF($BB$89<>\"\", $C89*$BB$89,\"\")","v":0},{"$f":"IF($BC$89<>\"\", $C89*$BC$89,\"\")","v":0},{"$f":"IF($BD$89<>\"\", $C89*$BD$89,\"\")","v":0},null,{"$f":"IF($P$89<>\"\",$BF$89/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$89<>\"\",$BG$89/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$89<>\"\",$BH$89/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$89<>\"\",$BI$89/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$89<>\"\",$BJ$89/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$89<>\"\",$BK$89/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$89<>\"\",$BL$89/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$89<>\"\",$BM$89/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$89<>\"\",$BN$89/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$89<>\"\",$BO$89/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$89<>\"\",$BP$89/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$89<>\"\",$BQ$89/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$89<>\"\",$BR$89/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$89<>\"\",$BS$89/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$89<>\"\",$BT$89/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$89<>\"\",$BU$89/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$89<>\"\",$BV$89/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$89<>\"\",$BW$89/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$89<>\"\",$BX$89/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$89<>\"\",$BY$89/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$89<>\"\",$BZ$89/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$89<>\"\",$CA$89/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$89<>\"\",$CB$89/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$89<>\"\",$CC$89/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$89<>\"\",$CD$89/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$89<>\"\",$CE$89/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$89<>\"\",$CF$89/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$89<>\"\",$CG$89/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$89<>\"\",$CH$89/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$89<>\"\",$CI$89/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$89<>\"\",$CJ$89/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$89<>\"\",$CK$89/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$89<>\"\",$CL$89/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$89<>\"\",$CM$89/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$89<>\"\",$CN$89/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$89<>\"\",$CO$89/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$89<>\"\",$CP$89/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$89<>\"\",$CQ$89/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$89<>\"\",$CR$89/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$89<>\"\",$CS$89/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$89<>\"\",$CT$89/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Remove and Replace Concrete",8,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A90<>\"\",IF($B90<>\"\",ItemQuantity(A90,B90,D90,E90,F90,G90),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A90<>\"\",IF($B90<>\"\",SUM(OFFSET($P90,0,AnalysisPeriod*2+4):OFFSET($P90,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,P$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,Q$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,R$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,S$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,T$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,U$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,V$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,W$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,X$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,Y$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,Z$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AA$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AB$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AC$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AD$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AE$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AF$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AG$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AH$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AI$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AJ$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AK$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AL$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AM$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AN$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AO$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AP$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AQ$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AR$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AS$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AT$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AU$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AV$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AW$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AX$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AY$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AZ$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BA$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BB$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BC$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BD$21),\"\")","v":0},null,{"$f":"IF($P$90<>\"\", $C90*$P$90,\"\")","v":0},{"$f":"IF($Q$90<>\"\", $C90*$Q$90,\"\")","v":0},{"$f":"IF($R$90<>\"\", $C90*$R$90,\"\")","v":0},{"$f":"IF($S$90<>\"\", $C90*$S$90,\"\")","v":0},{"$f":"IF($T$90<>\"\", $C90*$T$90,\"\")","v":0},{"$f":"IF($U$90<>\"\", $C90*$U$90,\"\")","v":0},{"$f":"IF($V$90<>\"\", $C90*$V$90,\"\")","v":0},{"$f":"IF($W$90<>\"\", $C90*$W$90,\"\")","v":0},{"$f":"IF($X$90<>\"\", $C90*$X$90,\"\")","v":0},{"$f":"IF($Y$90<>\"\", $C90*$Y$90,\"\")","v":0},{"$f":"IF($Z$90<>\"\", $C90*$Z$90,\"\")","v":0},{"$f":"IF($AA$90<>\"\", $C90*$AA$90,\"\")","v":0},{"$f":"IF($AB$90<>\"\", $C90*$AB$90,\"\")","v":0},{"$f":"IF($AC$90<>\"\", $C90*$AC$90,\"\")","v":0},{"$f":"IF($AD$90<>\"\", $C90*$AD$90,\"\")","v":0},{"$f":"IF($AE$90<>\"\", $C90*$AE$90,\"\")","v":0},{"$f":"IF($AF$90<>\"\", $C90*$AF$90,\"\")","v":0},{"$f":"IF($AG$90<>\"\", $C90*$AG$90,\"\")","v":0},{"$f":"IF($AH$90<>\"\", $C90*$AH$90,\"\")","v":0},{"$f":"IF($AI$90<>\"\", $C90*$AI$90,\"\")","v":0},{"$f":"IF($AJ$90<>\"\", $C90*$AJ$90,\"\")","v":0},{"$f":"IF($AK$90<>\"\", $C90*$AK$90,\"\")","v":0},{"$f":"IF($AL$90<>\"\", $C90*$AL$90,\"\")","v":0},{"$f":"IF($AM$90<>\"\", $C90*$AM$90,\"\")","v":0},{"$f":"IF($AN$90<>\"\", $C90*$AN$90,\"\")","v":0},{"$f":"IF($AO$90<>\"\", $C90*$AO$90,\"\")","v":0},{"$f":"IF($AP$90<>\"\", $C90*$AP$90,\"\")","v":0},{"$f":"IF($AQ$90<>\"\", $C90*$AQ$90,\"\")","v":0},{"$f":"IF($AR$90<>\"\", $C90*$AR$90,\"\")","v":0},{"$f":"IF($AS$90<>\"\", $C90*$AS$90,\"\")","v":0},{"$f":"IF($AT$90<>\"\", $C90*$AT$90,\"\")","v":0},{"$f":"IF($AU$90<>\"\", $C90*$AU$90,\"\")","v":0},{"$f":"IF($AV$90<>\"\", $C90*$AV$90,\"\")","v":0},{"$f":"IF($AW$90<>\"\", $C90*$AW$90,\"\")","v":0},{"$f":"IF($AX$90<>\"\", $C90*$AX$90,\"\")","v":0},{"$f":"IF($AY$90<>\"\", $C90*$AY$90,\"\")","v":0},{"$f":"IF($AZ$90<>\"\", $C90*$AZ$90,\"\")","v":0},{"$f":"IF($BA$90<>\"\", $C90*$BA$90,\"\")","v":0},{"$f":"IF($BB$90<>\"\", $C90*$BB$90,\"\")","v":0},{"$f":"IF($BC$90<>\"\", $C90*$BC$90,\"\")","v":0},{"$f":"IF($BD$90<>\"\", $C90*$BD$90,\"\")","v":0},null,{"$f":"IF($P$90<>\"\",$BF$90/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$90<>\"\",$BG$90/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$90<>\"\",$BH$90/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$90<>\"\",$BI$90/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$90<>\"\",$BJ$90/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$90<>\"\",$BK$90/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$90<>\"\",$BL$90/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$90<>\"\",$BM$90/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$90<>\"\",$BN$90/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$90<>\"\",$BO$90/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$90<>\"\",$BP$90/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$90<>\"\",$BQ$90/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$90<>\"\",$BR$90/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$90<>\"\",$BS$90/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$90<>\"\",$BT$90/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$90<>\"\",$BU$90/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$90<>\"\",$BV$90/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$90<>\"\",$BW$90/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$90<>\"\",$BX$90/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$90<>\"\",$BY$90/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$90<>\"\",$BZ$90/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$90<>\"\",$CA$90/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$90<>\"\",$CB$90/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$90<>\"\",$CC$90/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$90<>\"\",$CD$90/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$90<>\"\",$CE$90/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$90<>\"\",$CF$90/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$90<>\"\",$CG$90/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$90<>\"\",$CH$90/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$90<>\"\",$CI$90/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$90<>\"\",$CJ$90/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$90<>\"\",$CK$90/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$90<>\"\",$CL$90/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$90<>\"\",$CM$90/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$90<>\"\",$CN$90/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$90<>\"\",$CO$90/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$90<>\"\",$CP$90/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$90<>\"\",$CQ$90/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$90<>\"\",$CR$90/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$90<>\"\",$CS$90/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$90<>\"\",$CT$90/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Remove and Replace Pavers",5,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A91<>\"\",IF($B91<>\"\",ItemQuantity(A91,B91,D91,E91,F91,G91),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A91<>\"\",IF($B91<>\"\",SUM(OFFSET($P91,0,AnalysisPeriod*2+4):OFFSET($P91,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,P$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,Q$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,R$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,S$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,T$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,U$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,V$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,W$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,X$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,Y$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,Z$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AA$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AB$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AC$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AD$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AE$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AF$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AG$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AH$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AI$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AJ$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AK$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AL$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AM$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AN$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AO$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AP$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AQ$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AR$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AS$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AT$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AU$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AV$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AW$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AX$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AY$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AZ$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BA$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BB$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BC$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BD$21),\"\")","v":0},null,{"$f":"IF($P$91<>\"\", $C91*$P$91,\"\")","v":0},{"$f":"IF($Q$91<>\"\", $C91*$Q$91,\"\")","v":0},{"$f":"IF($R$91<>\"\", $C91*$R$91,\"\")","v":0},{"$f":"IF($S$91<>\"\", $C91*$S$91,\"\")","v":0},{"$f":"IF($T$91<>\"\", $C91*$T$91,\"\")","v":0},{"$f":"IF($U$91<>\"\", $C91*$U$91,\"\")","v":0},{"$f":"IF($V$91<>\"\", $C91*$V$91,\"\")","v":0},{"$f":"IF($W$91<>\"\", $C91*$W$91,\"\")","v":0},{"$f":"IF($X$91<>\"\", $C91*$X$91,\"\")","v":0},{"$f":"IF($Y$91<>\"\", $C91*$Y$91,\"\")","v":0},{"$f":"IF($Z$91<>\"\", $C91*$Z$91,\"\")","v":0},{"$f":"IF($AA$91<>\"\", $C91*$AA$91,\"\")","v":0},{"$f":"IF($AB$91<>\"\", $C91*$AB$91,\"\")","v":0},{"$f":"IF($AC$91<>\"\", $C91*$AC$91,\"\")","v":0},{"$f":"IF($AD$91<>\"\", $C91*$AD$91,\"\")","v":0},{"$f":"IF($AE$91<>\"\", $C91*$AE$91,\"\")","v":0},{"$f":"IF($AF$91<>\"\", $C91*$AF$91,\"\")","v":0},{"$f":"IF($AG$91<>\"\", $C91*$AG$91,\"\")","v":0},{"$f":"IF($AH$91<>\"\", $C91*$AH$91,\"\")","v":0},{"$f":"IF($AI$91<>\"\", $C91*$AI$91,\"\")","v":0},{"$f":"IF($AJ$91<>\"\", $C91*$AJ$91,\"\")","v":0},{"$f":"IF($AK$91<>\"\", $C91*$AK$91,\"\")","v":0},{"$f":"IF($AL$91<>\"\", $C91*$AL$91,\"\")","v":0},{"$f":"IF($AM$91<>\"\", $C91*$AM$91,\"\")","v":0},{"$f":"IF($AN$91<>\"\", $C91*$AN$91,\"\")","v":0},{"$f":"IF($AO$91<>\"\", $C91*$AO$91,\"\")","v":0},{"$f":"IF($AP$91<>\"\", $C91*$AP$91,\"\")","v":0},{"$f":"IF($AQ$91<>\"\", $C91*$AQ$91,\"\")","v":0},{"$f":"IF($AR$91<>\"\", $C91*$AR$91,\"\")","v":0},{"$f":"IF($AS$91<>\"\", $C91*$AS$91,\"\")","v":0},{"$f":"IF($AT$91<>\"\", $C91*$AT$91,\"\")","v":0},{"$f":"IF($AU$91<>\"\", $C91*$AU$91,\"\")","v":0},{"$f":"IF($AV$91<>\"\", $C91*$AV$91,\"\")","v":0},{"$f":"IF($AW$91<>\"\", $C91*$AW$91,\"\")","v":0},{"$f":"IF($AX$91<>\"\", $C91*$AX$91,\"\")","v":0},{"$f":"IF($AY$91<>\"\", $C91*$AY$91,\"\")","v":0},{"$f":"IF($AZ$91<>\"\", $C91*$AZ$91,\"\")","v":0},{"$f":"IF($BA$91<>\"\", $C91*$BA$91,\"\")","v":0},{"$f":"IF($BB$91<>\"\", $C91*$BB$91,\"\")","v":0},{"$f":"IF($BC$91<>\"\", $C91*$BC$91,\"\")","v":0},{"$f":"IF($BD$91<>\"\", $C91*$BD$91,\"\")","v":0},null,{"$f":"IF($P$91<>\"\",$BF$91/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$91<>\"\",$BG$91/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$91<>\"\",$BH$91/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$91<>\"\",$BI$91/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$91<>\"\",$BJ$91/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$91<>\"\",$BK$91/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$91<>\"\",$BL$91/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$91<>\"\",$BM$91/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$91<>\"\",$BN$91/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$91<>\"\",$BO$91/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$91<>\"\",$BP$91/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$91<>\"\",$BQ$91/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$91<>\"\",$BR$91/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$91<>\"\",$BS$91/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$91<>\"\",$BT$91/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$91<>\"\",$BU$91/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$91<>\"\",$BV$91/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$91<>\"\",$BW$91/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$91<>\"\",$BX$91/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$91<>\"\",$BY$91/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$91<>\"\",$BZ$91/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$91<>\"\",$CA$91/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$91<>\"\",$CB$91/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$91<>\"\",$CC$91/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$91<>\"\",$CD$91/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$91<>\"\",$CE$91/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$91<>\"\",$CF$91/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$91<>\"\",$CG$91/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$91<>\"\",$CH$91/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$91<>\"\",$CI$91/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$91<>\"\",$CJ$91/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$91<>\"\",$CK$91/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$91<>\"\",$CL$91/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$91<>\"\",$CM$91/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$91<>\"\",$CN$91/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$91<>\"\",$CO$91/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$91<>\"\",$CP$91/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$91<>\"\",$CQ$91/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$91<>\"\",$CR$91/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$91<>\"\",$CS$91/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$91<>\"\",$CT$91/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Remove and Replace Asphalt",4.5,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A92<>\"\",IF($B92<>\"\",ItemQuantity(A92,B92,D92,E92,F92,G92),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A92<>\"\",IF($B92<>\"\",SUM(OFFSET($P92,0,AnalysisPeriod*2+4):OFFSET($P92,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,P$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,Q$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,R$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,S$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,T$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,U$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,V$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,W$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,X$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,Y$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,Z$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AA$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AB$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AC$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AD$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AE$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AF$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AG$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AH$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AI$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AJ$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AK$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AL$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AM$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AN$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AO$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AP$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AQ$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AR$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AS$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AT$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AU$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AV$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AW$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AX$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AY$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AZ$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BA$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BB$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BC$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BD$21),\"\")","v":0},null,{"$f":"IF($P$92<>\"\", $C92*$P$92,\"\")","v":0},{"$f":"IF($Q$92<>\"\", $C92*$Q$92,\"\")","v":0},{"$f":"IF($R$92<>\"\", $C92*$R$92,\"\")","v":0},{"$f":"IF($S$92<>\"\", $C92*$S$92,\"\")","v":0},{"$f":"IF($T$92<>\"\", $C92*$T$92,\"\")","v":0},{"$f":"IF($U$92<>\"\", $C92*$U$92,\"\")","v":0},{"$f":"IF($V$92<>\"\", $C92*$V$92,\"\")","v":0},{"$f":"IF($W$92<>\"\", $C92*$W$92,\"\")","v":0},{"$f":"IF($X$92<>\"\", $C92*$X$92,\"\")","v":0},{"$f":"IF($Y$92<>\"\", $C92*$Y$92,\"\")","v":0},{"$f":"IF($Z$92<>\"\", $C92*$Z$92,\"\")","v":0},{"$f":"IF($AA$92<>\"\", $C92*$AA$92,\"\")","v":0},{"$f":"IF($AB$92<>\"\", $C92*$AB$92,\"\")","v":0},{"$f":"IF($AC$92<>\"\", $C92*$AC$92,\"\")","v":0},{"$f":"IF($AD$92<>\"\", $C92*$AD$92,\"\")","v":0},{"$f":"IF($AE$92<>\"\", $C92*$AE$92,\"\")","v":0},{"$f":"IF($AF$92<>\"\", $C92*$AF$92,\"\")","v":0},{"$f":"IF($AG$92<>\"\", $C92*$AG$92,\"\")","v":0},{"$f":"IF($AH$92<>\"\", $C92*$AH$92,\"\")","v":0},{"$f":"IF($AI$92<>\"\", $C92*$AI$92,\"\")","v":0},{"$f":"IF($AJ$92<>\"\", $C92*$AJ$92,\"\")","v":0},{"$f":"IF($AK$92<>\"\", $C92*$AK$92,\"\")","v":0},{"$f":"IF($AL$92<>\"\", $C92*$AL$92,\"\")","v":0},{"$f":"IF($AM$92<>\"\", $C92*$AM$92,\"\")","v":0},{"$f":"IF($AN$92<>\"\", $C92*$AN$92,\"\")","v":0},{"$f":"IF($AO$92<>\"\", $C92*$AO$92,\"\")","v":0},{"$f":"IF($AP$92<>\"\", $C92*$AP$92,\"\")","v":0},{"$f":"IF($AQ$92<>\"\", $C92*$AQ$92,\"\")","v":0},{"$f":"IF($AR$92<>\"\", $C92*$AR$92,\"\")","v":0},{"$f":"IF($AS$92<>\"\", $C92*$AS$92,\"\")","v":0},{"$f":"IF($AT$92<>\"\", $C92*$AT$92,\"\")","v":0},{"$f":"IF($AU$92<>\"\", $C92*$AU$92,\"\")","v":0},{"$f":"IF($AV$92<>\"\", $C92*$AV$92,\"\")","v":0},{"$f":"IF($AW$92<>\"\", $C92*$AW$92,\"\")","v":0},{"$f":"IF($AX$92<>\"\", $C92*$AX$92,\"\")","v":0},{"$f":"IF($AY$92<>\"\", $C92*$AY$92,\"\")","v":0},{"$f":"IF($AZ$92<>\"\", $C92*$AZ$92,\"\")","v":0},{"$f":"IF($BA$92<>\"\", $C92*$BA$92,\"\")","v":0},{"$f":"IF($BB$92<>\"\", $C92*$BB$92,\"\")","v":0},{"$f":"IF($BC$92<>\"\", $C92*$BC$92,\"\")","v":0},{"$f":"IF($BD$92<>\"\", $C92*$BD$92,\"\")","v":0},null,{"$f":"IF($P$92<>\"\",$BF$92/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$92<>\"\",$BG$92/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$92<>\"\",$BH$92/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$92<>\"\",$BI$92/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$92<>\"\",$BJ$92/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$92<>\"\",$BK$92/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$92<>\"\",$BL$92/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$92<>\"\",$BM$92/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$92<>\"\",$BN$92/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$92<>\"\",$BO$92/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$92<>\"\",$BP$92/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$92<>\"\",$BQ$92/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$92<>\"\",$BR$92/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$92<>\"\",$BS$92/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$92<>\"\",$BT$92/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$92<>\"\",$BU$92/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$92<>\"\",$BV$92/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$92<>\"\",$BW$92/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$92<>\"\",$BX$92/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$92<>\"\",$BY$92/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$92<>\"\",$BZ$92/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$92<>\"\",$CA$92/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$92<>\"\",$CB$92/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$92<>\"\",$CC$92/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$92<>\"\",$CD$92/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$92<>\"\",$CE$92/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$92<>\"\",$CF$92/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$92<>\"\",$CG$92/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$92<>\"\",$CH$92/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$92<>\"\",$CI$92/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$92<>\"\",$CJ$92/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$92<>\"\",$CK$92/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$92<>\"\",$CL$92/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$92<>\"\",$CM$92/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$92<>\"\",$CN$92/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$92<>\"\",$CO$92/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$92<>\"\",$CP$92/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$92<>\"\",$CQ$92/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$92<>\"\",$CR$92/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$92<>\"\",$CS$92/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$92<>\"\",$CT$92/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Pavement Degradation Fee",2,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A93<>\"\",IF($B93<>\"\",ItemQuantity(A93,B93,D93,E93,F93,G93),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A93<>\"\",IF($B93<>\"\",SUM(OFFSET($P93,0,AnalysisPeriod*2+4):OFFSET($P93,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,P$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,Q$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,R$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,S$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,T$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,U$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,V$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,W$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,X$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,Y$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,Z$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AA$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AB$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AC$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AD$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AE$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AF$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AG$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AH$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AI$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AJ$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AK$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AL$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AM$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AN$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AO$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AP$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AQ$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AR$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AS$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AT$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AU$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AV$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AW$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AX$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AY$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AZ$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BA$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BB$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BC$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BD$21),\"\")","v":0},null,{"$f":"IF($P$93<>\"\", $C93*$P$93,\"\")","v":0},{"$f":"IF($Q$93<>\"\", $C93*$Q$93,\"\")","v":0},{"$f":"IF($R$93<>\"\", $C93*$R$93,\"\")","v":0},{"$f":"IF($S$93<>\"\", $C93*$S$93,\"\")","v":0},{"$f":"IF($T$93<>\"\", $C93*$T$93,\"\")","v":0},{"$f":"IF($U$93<>\"\", $C93*$U$93,\"\")","v":0},{"$f":"IF($V$93<>\"\", $C93*$V$93,\"\")","v":0},{"$f":"IF($W$93<>\"\", $C93*$W$93,\"\")","v":0},{"$f":"IF($X$93<>\"\", $C93*$X$93,\"\")","v":0},{"$f":"IF($Y$93<>\"\", $C93*$Y$93,\"\")","v":0},{"$f":"IF($Z$93<>\"\", $C93*$Z$93,\"\")","v":0},{"$f":"IF($AA$93<>\"\", $C93*$AA$93,\"\")","v":0},{"$f":"IF($AB$93<>\"\", $C93*$AB$93,\"\")","v":0},{"$f":"IF($AC$93<>\"\", $C93*$AC$93,\"\")","v":0},{"$f":"IF($AD$93<>\"\", $C93*$AD$93,\"\")","v":0},{"$f":"IF($AE$93<>\"\", $C93*$AE$93,\"\")","v":0},{"$f":"IF($AF$93<>\"\", $C93*$AF$93,\"\")","v":0},{"$f":"IF($AG$93<>\"\", $C93*$AG$93,\"\")","v":0},{"$f":"IF($AH$93<>\"\", $C93*$AH$93,\"\")","v":0},{"$f":"IF($AI$93<>\"\", $C93*$AI$93,\"\")","v":0},{"$f":"IF($AJ$93<>\"\", $C93*$AJ$93,\"\")","v":0},{"$f":"IF($AK$93<>\"\", $C93*$AK$93,\"\")","v":0},{"$f":"IF($AL$93<>\"\", $C93*$AL$93,\"\")","v":0},{"$f":"IF($AM$93<>\"\", $C93*$AM$93,\"\")","v":0},{"$f":"IF($AN$93<>\"\", $C93*$AN$93,\"\")","v":0},{"$f":"IF($AO$93<>\"\", $C93*$AO$93,\"\")","v":0},{"$f":"IF($AP$93<>\"\", $C93*$AP$93,\"\")","v":0},{"$f":"IF($AQ$93<>\"\", $C93*$AQ$93,\"\")","v":0},{"$f":"IF($AR$93<>\"\", $C93*$AR$93,\"\")","v":0},{"$f":"IF($AS$93<>\"\", $C93*$AS$93,\"\")","v":0},{"$f":"IF($AT$93<>\"\", $C93*$AT$93,\"\")","v":0},{"$f":"IF($AU$93<>\"\", $C93*$AU$93,\"\")","v":0},{"$f":"IF($AV$93<>\"\", $C93*$AV$93,\"\")","v":0},{"$f":"IF($AW$93<>\"\", $C93*$AW$93,\"\")","v":0},{"$f":"IF($AX$93<>\"\", $C93*$AX$93,\"\")","v":0},{"$f":"IF($AY$93<>\"\", $C93*$AY$93,\"\")","v":0},{"$f":"IF($AZ$93<>\"\", $C93*$AZ$93,\"\")","v":0},{"$f":"IF($BA$93<>\"\", $C93*$BA$93,\"\")","v":0},{"$f":"IF($BB$93<>\"\", $C93*$BB$93,\"\")","v":0},{"$f":"IF($BC$93<>\"\", $C93*$BC$93,\"\")","v":0},{"$f":"IF($BD$93<>\"\", $C93*$BD$93,\"\")","v":0},null,{"$f":"IF($P$93<>\"\",$BF$93/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$93<>\"\",$BG$93/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$93<>\"\",$BH$93/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$93<>\"\",$BI$93/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$93<>\"\",$BJ$93/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$93<>\"\",$BK$93/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$93<>\"\",$BL$93/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$93<>\"\",$BM$93/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$93<>\"\",$BN$93/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$93<>\"\",$BO$93/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$93<>\"\",$BP$93/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$93<>\"\",$BQ$93/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$93<>\"\",$BR$93/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$93<>\"\",$BS$93/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$93<>\"\",$BT$93/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$93<>\"\",$BU$93/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$93<>\"\",$BV$93/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$93<>\"\",$BW$93/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$93<>\"\",$BX$93/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$93<>\"\",$BY$93/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$93<>\"\",$BZ$93/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$93<>\"\",$CA$93/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$93<>\"\",$CB$93/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$93<>\"\",$CC$93/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$93<>\"\",$CD$93/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$93<>\"\",$CE$93/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$93<>\"\",$CF$93/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$93<>\"\",$CG$93/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$93<>\"\",$CH$93/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$93<>\"\",$CI$93/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$93<>\"\",$CJ$93/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$93<>\"\",$CK$93/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$93<>\"\",$CL$93/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$93<>\"\",$CM$93/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$93<>\"\",$CN$93/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$93<>\"\",$CO$93/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$93<>\"\",$CP$93/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$93<>\"\",$CQ$93/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$93<>\"\",$CR$93/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$93<>\"\",$CS$93/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$93<>\"\",$CT$93/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
[null,null,"","",null,null,null,{"$f":"IF($A94<>\"\",IF($B94<>\"\",ItemQuantity(A94,B94,D94,E94,F94,G94),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A94<>\"\",IF($B94<>\"\",SUM(OFFSET($P94,0,AnalysisPeriod*2+4):OFFSET($P94,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,P$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,Q$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,R$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,S$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,T$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,U$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,V$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,W$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,X$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,Y$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,Z$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AA$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AB$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AC$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AD$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AE$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AF$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AG$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AH$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AI$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AJ$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AK$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AL$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AM$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AN$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AO$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AP$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AQ$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AR$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AS$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AT$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AU$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AV$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AW$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AX$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AY$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,AZ$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,BA$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,BB$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,BC$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($J94,$H94,$E94,IF($K94<100,$K94,$K94-ConstYear),$L94,$M94,BD$21),\"\")","v":""},null,{"$f":"IF($P$94<>\"\", $C94*$P$94,\"\")","v":""},{"$f":"IF($Q$94<>\"\", $C94*$Q$94,\"\")","v":""},{"$f":"IF($R$94<>\"\", $C94*$R$94,\"\")","v":""},{"$f":"IF($S$94<>\"\", $C94*$S$94,\"\")","v":""},{"$f":"IF($T$94<>\"\", $C94*$T$94,\"\")","v":""},{"$f":"IF($U$94<>\"\", $C94*$U$94,\"\")","v":""},{"$f":"IF($V$94<>\"\", $C94*$V$94,\"\")","v":""},{"$f":"IF($W$94<>\"\", $C94*$W$94,\"\")","v":""},{"$f":"IF($X$94<>\"\", $C94*$X$94,\"\")","v":""},{"$f":"IF($Y$94<>\"\", $C94*$Y$94,\"\")","v":""},{"$f":"IF($Z$94<>\"\", $C94*$Z$94,\"\")","v":""},{"$f":"IF($AA$94<>\"\", $C94*$AA$94,\"\")","v":""},{"$f":"IF($AB$94<>\"\", $C94*$AB$94,\"\")","v":""},{"$f":"IF($AC$94<>\"\", $C94*$AC$94,\"\")","v":""},{"$f":"IF($AD$94<>\"\", $C94*$AD$94,\"\")","v":""},{"$f":"IF($AE$94<>\"\", $C94*$AE$94,\"\")","v":""},{"$f":"IF($AF$94<>\"\", $C94*$AF$94,\"\")","v":""},{"$f":"IF($AG$94<>\"\", $C94*$AG$94,\"\")","v":""},{"$f":"IF($AH$94<>\"\", $C94*$AH$94,\"\")","v":""},{"$f":"IF($AI$94<>\"\", $C94*$AI$94,\"\")","v":""},{"$f":"IF($AJ$94<>\"\", $C94*$AJ$94,\"\")","v":""},{"$f":"IF($AK$94<>\"\", $C94*$AK$94,\"\")","v":""},{"$f":"IF($AL$94<>\"\", $C94*$AL$94,\"\")","v":""},{"$f":"IF($AM$94<>\"\", $C94*$AM$94,\"\")","v":""},{"$f":"IF($AN$94<>\"\", $C94*$AN$94,\"\")","v":""},{"$f":"IF($AO$94<>\"\", $C94*$AO$94,\"\")","v":""},{"$f":"IF($AP$94<>\"\", $C94*$AP$94,\"\")","v":""},{"$f":"IF($AQ$94<>\"\", $C94*$AQ$94,\"\")","v":""},{"$f":"IF($AR$94<>\"\", $C94*$AR$94,\"\")","v":""},{"$f":"IF($AS$94<>\"\", $C94*$AS$94,\"\")","v":""},{"$f":"IF($AT$94<>\"\", $C94*$AT$94,\"\")","v":""},{"$f":"IF($AU$94<>\"\", $C94*$AU$94,\"\")","v":""},{"$f":"IF($AV$94<>\"\", $C94*$AV$94,\"\")","v":""},{"$f":"IF($AW$94<>\"\", $C94*$AW$94,\"\")","v":""},{"$f":"IF($AX$94<>\"\", $C94*$AX$94,\"\")","v":""},{"$f":"IF($AY$94<>\"\", $C94*$AY$94,\"\")","v":""},{"$f":"IF($AZ$94<>\"\", $C94*$AZ$94,\"\")","v":""},{"$f":"IF($BA$94<>\"\", $C94*$BA$94,\"\")","v":""},{"$f":"IF($BB$94<>\"\", $C94*$BB$94,\"\")","v":""},{"$f":"IF($BC$94<>\"\", $C94*$BC$94,\"\")","v":""},{"$f":"IF($BD$94<>\"\", $C94*$BD$94,\"\")","v":""},null,{"$f":"IF($P$94<>\"\",$BF$94/(1 + DiscountRate) ^ $CV$64,\"\")","v":""},{"$f":"IF($Q$94<>\"\",$BG$94/(1 + DiscountRate) ^ $CW$64,\"\")","v":""},{"$f":"IF($R$94<>\"\",$BH$94/(1 + DiscountRate) ^ $CX$64,\"\")","v":""},{"$f":"IF($S$94<>\"\",$BI$94/(1 + DiscountRate) ^ $CY$64,\"\")","v":""},{"$f":"IF($T$94<>\"\",$BJ$94/(1 + DiscountRate) ^ $CZ$64,\"\")","v":""},{"$f":"IF($U$94<>\"\",$BK$94/(1 + DiscountRate) ^ $DA$64,\"\")","v":""},{"$f":"IF($V$94<>\"\",$BL$94/(1 + DiscountRate) ^ $DB$64,\"\")","v":""},{"$f":"IF($W$94<>\"\",$BM$94/(1 + DiscountRate) ^ $DC$64,\"\")","v":""},{"$f":"IF($X$94<>\"\",$BN$94/(1 + DiscountRate) ^ $DD$64,\"\")","v":""},{"$f":"IF($Y$94<>\"\",$BO$94/(1 + DiscountRate) ^ $DE$64,\"\")","v":""},{"$f":"IF($Z$94<>\"\",$BP$94/(1 + DiscountRate) ^ $DF$64,\"\")","v":""},{"$f":"IF($AA$94<>\"\",$BQ$94/(1 + DiscountRate) ^ $DG$64,\"\")","v":""},{"$f":"IF($AB$94<>\"\",$BR$94/(1 + DiscountRate) ^ $DH$64,\"\")","v":""},{"$f":"IF($AC$94<>\"\",$BS$94/(1 + DiscountRate) ^ $DI$64,\"\")","v":""},{"$f":"IF($AD$94<>\"\",$BT$94/(1 + DiscountRate) ^ $DJ$64,\"\")","v":""},{"$f":"IF($AE$94<>\"\",$BU$94/(1 + DiscountRate) ^ $DK$64,\"\")","v":""},{"$f":"IF($AF$94<>\"\",$BV$94/(1 + DiscountRate) ^ $DL$64,\"\")","v":""},{"$f":"IF($AG$94<>\"\",$BW$94/(1 + DiscountRate) ^ $DM$64,\"\")","v":""},{"$f":"IF($AH$94<>\"\",$BX$94/(1 + DiscountRate) ^ $DN$64,\"\")","v":""},{"$f":"IF($AI$94<>\"\",$BY$94/(1 + DiscountRate) ^ $DO$64,\"\")","v":""},{"$f":"IF($AJ$94<>\"\",$BZ$94/(1 + DiscountRate) ^ $DP$64,\"\")","v":""},{"$f":"IF($AK$94<>\"\",$CA$94/(1 + DiscountRate) ^ $DQ$64,\"\")","v":""},{"$f":"IF($AL$94<>\"\",$CB$94/(1 + DiscountRate) ^ $DR$64,\"\")","v":""},{"$f":"IF($AM$94<>\"\",$CC$94/(1 + DiscountRate) ^ $DS$64,\"\")","v":""},{"$f":"IF($AN$94<>\"\",$CD$94/(1 + DiscountRate) ^ $DT$64,\"\")","v":""},{"$f":"IF($AO$94<>\"\",$CE$94/(1 + DiscountRate) ^ $DU$64,\"\")","v":""},{"$f":"IF($AP$94<>\"\",$CF$94/(1 + DiscountRate) ^ $DV$64,\"\")","v":""},{"$f":"IF($AQ$94<>\"\",$CG$94/(1 + DiscountRate) ^ $DW$64,\"\")","v":""},{"$f":"IF($AR$94<>\"\",$CH$94/(1 + DiscountRate) ^ $DX$64,\"\")","v":""},{"$f":"IF($AS$94<>\"\",$CI$94/(1 + DiscountRate) ^ $DY$64,\"\")","v":""},{"$f":"IF($AT$94<>\"\",$CJ$94/(1 + DiscountRate) ^ $DZ$64,\"\")","v":""},{"$f":"IF($AU$94<>\"\",$CK$94/(1 + DiscountRate) ^ $EA$64,\"\")","v":""},{"$f":"IF($AV$94<>\"\",$CL$94/(1 + DiscountRate) ^ $EB$64,\"\")","v":""},{"$f":"IF($AW$94<>\"\",$CM$94/(1 + DiscountRate) ^ $EC$64,\"\")","v":""},{"$f":"IF($AX$94<>\"\",$CN$94/(1 + DiscountRate) ^ $ED$64,\"\")","v":""},{"$f":"IF($AY$94<>\"\",$CO$94/(1 + DiscountRate) ^ $EE$64,\"\")","v":""},{"$f":"IF($AZ$94<>\"\",$CP$94/(1 + DiscountRate) ^ $EF$64,\"\")","v":""},{"$f":"IF($BA$94<>\"\",$CQ$94/(1 + DiscountRate) ^ $EG$64,\"\")","v":""},{"$f":"IF($BB$94<>\"\",$CR$94/(1 + DiscountRate) ^ $EH$64,\"\")","v":""},{"$f":"IF($BC$94<>\"\",$CS$94/(1 + DiscountRate) ^ $EI$64,\"\")","v":""},{"$f":"IF($BD$94<>\"\",$CT$94/(1 + DiscountRate) ^ $EJ$64,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(N66:N94)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BF$66:$BF$94)","v":0},{"$f":"SUM($BG$66:$BG$94)","v":0},{"$f":"SUM($BH$66:$BH$94)","v":0},{"$f":"SUM($BI$66:$BI$94)","v":0},{"$f":"SUM($BJ$66:$BJ$94)","v":0},{"$f":"SUM($BK$66:$BK$94)","v":0},{"$f":"SUM($BL$66:$BL$94)","v":0},{"$f":"SUM($BM$66:$BM$94)","v":0},{"$f":"SUM($BN$66:$BN$94)","v":0},{"$f":"SUM($BO$66:$BO$94)","v":0},{"$f":"SUM($BP$66:$BP$94)","v":0},{"$f":"SUM($BQ$66:$BQ$94)","v":0},{"$f":"SUM($BR$66:$BR$94)","v":0},{"$f":"SUM($BS$66:$BS$94)","v":0},{"$f":"SUM($BT$66:$BT$94)","v":0},{"$f":"SUM($BU$66:$BU$94)","v":0},{"$f":"SUM($BV$66:$BV$94)","v":0},{"$f":"SUM($BW$66:$BW$94)","v":0},{"$f":"SUM($BX$66:$BX$94)","v":0},{"$f":"SUM($BY$66:$BY$94)","v":0},{"$f":"SUM($BZ$66:$BZ$94)","v":0},{"$f":"SUM($CA$66:$CA$94)","v":0},{"$f":"SUM($CB$66:$CB$94)","v":0},{"$f":"SUM($CC$66:$CC$94)","v":0},{"$f":"SUM($CD$66:$CD$94)","v":0},{"$f":"SUM($CE$66:$CE$94)","v":0},{"$f":"SUM($CF$66:$CF$94)","v":0},{"$f":"SUM($CG$66:$CG$94)","v":0},{"$f":"SUM($CH$66:$CH$94)","v":0},{"$f":"SUM($CI$66:$CI$94)","v":0},{"$f":"SUM($CJ$66:$CJ$94)","v":0},{"$f":"SUM($CK$66:$CK$94)","v":0},{"$f":"SUM($CL$66:$CL$94)","v":0},{"$f":"SUM($CM$66:$CM$94)","v":0},{"$f":"SUM($CN$66:$CN$94)","v":0},{"$f":"SUM($CO$66:$CO$94)","v":0},{"$f":"SUM($CP$66:$CP$94)","v":0},{"$f":"SUM($CQ$66:$CQ$94)","v":0},{"$f":"SUM($CR$66:$CR$94)","v":0},{"$f":"SUM($CS$66:$CS$94)","v":0},{"$f":"SUM($CT$66:$CT$94)","v":0},null,{"$f":"SUM($CV$66:$CV$94)","v":0},{"$f":"SUM($CW$66:$CW$94)","v":0},{"$f":"SUM($CX$66:$CX$94)","v":0},{"$f":"SUM($CY$66:$CY$94)","v":0},{"$f":"SUM($CZ$66:$CZ$94)","v":0},{"$f":"SUM($DA$66:$DA$94)","v":0},{"$f":"SUM($DB$66:$DB$94)","v":0},{"$f":"SUM($DC$66:$DC$94)","v":0},{"$f":"SUM($DD$66:$DD$94)","v":0},{"$f":"SUM($DE$66:$DE$94)","v":0},{"$f":"SUM($DF$66:$DF$94)","v":0},{"$f":"SUM($DG$66:$DG$94)","v":0},{"$f":"SUM($DH$66:$DH$94)","v":0},{"$f":"SUM($DI$66:$DI$94)","v":0},{"$f":"SUM($DJ$66:$DJ$94)","v":0},{"$f":"SUM($DK$66:$DK$94)","v":0},{"$f":"SUM($DL$66:$DL$94)","v":0},{"$f":"SUM($DM$66:$DM$94)","v":0},{"$f":"SUM($DN$66:$DN$94)","v":0},{"$f":"SUM($DO$66:$DO$94)","v":0},{"$f":"SUM($DP$66:$DP$94)","v":0},{"$f":"SUM($DQ$66:$DQ$94)","v":0},{"$f":"SUM($DR$66:$DR$94)","v":0},{"$f":"SUM($DS$66:$DS$94)","v":0},{"$f":"SUM($DT$66:$DT$94)","v":0},{"$f":"SUM($DU$66:$DU$94)","v":0},{"$f":"SUM($DV$66:$DV$94)","v":0},{"$f":"SUM($DW$66:$DW$94)","v":0},{"$f":"SUM($DX$66:$DX$94)","v":0},{"$f":"SUM($DY$66:$DY$94)","v":0},{"$f":"SUM($DZ$66:$DZ$94)","v":0},{"$f":"SUM($EA$66:$EA$94)","v":0},{"$f":"SUM($EB$66:$EB$94)","v":0},{"$f":"SUM($EC$66:$EC$94)","v":0},{"$f":"SUM($ED$66:$ED$94)","v":0},{"$f":"SUM($EE$66:$EE$94)","v":0},{"$f":"SUM($EF$66:$EF$94)","v":0},{"$f":"SUM($EG$66:$EG$94)","v":0},{"$f":"SUM($EH$66:$EH$94)","v":0},{"$f":"SUM($EI$66:$EI$94)","v":0},{"$f":"SUM($EJ$66:$EJ$94)","v":0}]
[]
[]
["LIFECYCLE COST SUMMARY"]
[]
[]
["Pavement Considerations","Total Capital Costs",{"$f":"J19","v":413333.33333333337},{"$f":"PavtCapCost/E101","v":0.89799374074887939},{"$f":"SUM(C101:C102)","v":460285.31667563203},{"$f":"E101/G101","v":1},{"$f":"SUM(E101:E104)","v":460285.31667563203}]
[null,"Total Maintenance and Rehabiltation Costs",{"$f":"N41","v":46951.983342298641},{"$f":"PavtMRCost/E101","v":0.10200625925112054}]
["Off-Road Considerations","Total Capital Costs",{"$f":"J62","v":0},{"$f":"NonPavtCapCost/E103","v":{"$error":"#DIV/0!"}},{"$f":"SUM(C103:C104)","v":0},{"$f":"E103/G101","v":0}]
[null,"Total Operations, Maintenance and Rehabiltation Costs",{"$f":"$N$95","v":0},{"$f":"NonPavtMRCost/E103","v":{"$error":"#DIV/0!"}}]
[]
[null,"Off-Road Consideration","Total Capital Costs","Total Operations, Maintenance and Rehabiltation Costs","Total Lifecycle Cost"]
[null,"Stormwater Management Pond",{"$f":"SUMIF($A46:$A62,$B$107,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$107,$N66:$N94)","v":0},{"$f":"SUM($C$107:$D$107)","v":0}]
[null,"Combined Sewer Overflow (CSO)",{"$f":"SUMIF($A46:$A62,$B$108,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$108,$N66:$N94)","v":0},{"$f":"SUM($C$108:$D$108)","v":0}]
[null,"Pollutant Removal",{"$f":"SUMIF($A46:$A62,$B$109,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$109,$N66:$N94)","v":0},{"$f":"SUM($C$109:$D$109)","v":0}]
[null,"Winter Maintenance",{"$f":"SUMIF($A46:$A62,$B$110,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$110,$N66:$N94)","v":0},{"$f":"SUM($C$110:$D$110)","v":0}]
[null,"Paint Striping",{"$f":"SUMIF($A46:$A62,$B$111,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$111,$N66:$N94)","v":0},{"$f":"SUM($C$111:$D$111)","v":0}]
[null,"Traffic Calming",{"$f":"SUMIF($A46:$A62,$B$112,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$112,$N66:$N94)","v":0},{"$f":"SUM($C$112:$D$112)","v":0}]
[null,"Impervious Surface Fees",{"$f":"SUMIF($A46:$A62,$B$113,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$113,$N66:$N94)","v":0},{"$f":"SUM($C$113:$D$113)","v":0}]
[null,"Utility Cut Restoration",{"$f":"SUMIF($A46:$A62,$B$114,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$114,$N66:$N94)","v":0},{"$f":"SUM($C$114:$D$114)","v":0}]
[null,null,{"$f":"SUM($C$107:$C$114)","v":0},{"$f":"SUM($D$107:$D$114)","v":0},{"$f":"SUM($C$115:$D$115)","v":0}]

{"sheet":"ICP","index":6,"n_rows":115,"n_cols":140,"rows_kept":115,"cut":false,"hidden":false,"merged":[[1,7,1,8],[4,0,4,1],[100,0,101,0],[100,4,101,4],[100,5,101,5],[100,6,103,7],[102,0,103,0],[102,4,103,4],[102,5,103,5]]}
["Interlocking Concrete Pavement Institute"]
["Lifecycle Cost Analysis Tool"]
[]
["Lifecycle Cost Analysis"]
["Conventional Interlocking Concrete Pavement"]
[]
[]
[{"$f":"$A$5&\" Considerations\"","v":"Conventional Interlocking Concrete Pavement Considerations"}]
["INITIAL CONSTRUCTION COSTS"]
["Category","Construction Item Description","Unit Cost","Unit","Quantity / Layer Thickness","Quantity / Layer Thickness Unit","Related Quantity","Total Quantity","Quantity Units","Extended Cost"]
["Interlocking Concrete Pavement","Interlocking Concrete Paving Stones and Bedding",{"$f":"IF($A11<>\"\",IF($B11<>\"\",VLOOKUP(CONCATENATE($A11,\"_\",$B11),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":6.5},{"$f":"IF($A11<>\"\",IF($B11<>\"\",VLOOKUP(CONCATENATE($A11,\"_\",$B11),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. ft."},null,null,"Pavement Area",{"$f":"IF($A11<>\"\",IF($B11<>\"\",ItemQuantity(A11,B11,D11,E11,F11,G11),\"\"),\"\")","v":48000},{"$f":"IF($A11<>\"\",IF($B11<>\"\",IF($G11<>\"\",$D11,\"\"),\"\"),\"\")","v":"sq. ft."},{"$f":"IF(AND(ISNUMBER($C11),ISNUMBER($H11)),PRODUCT($C11,$H11),\"\")","v":312000}]
["Granular Base/Subbase","Granular Base",{"$f":"IF($A12<>\"\",IF($B12<>\"\",VLOOKUP(CONCATENATE($A12,\"_\",$B12),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":34.200000000000003},{"$f":"IF($A12<>\"\",IF($B12<>\"\",VLOOKUP(CONCATENATE($A12,\"_\",$B12),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"cu. yd."},4,"in.","Pavement Area",{"$f":"IF($A12<>\"\",IF($B12<>\"\",ItemQuantity(A12,B12,D12,E12,F12,G12),\"\"),\"\")","v":592.59259259259261},{"$f":"IF($A12<>\"\",IF($B12<>\"\",IF($G12<>\"\",$D12,\"\"),\"\"),\"\")","v":"cu. yd."},{"$f":"IF(AND(ISNUMBER($C12),ISNUMBER($H12)),PRODUCT($C12,$H12),\"\")","v":20266.666666666668}]
["Granular Base/Subbase","Granular Subbase",34.200000000000003,"cu. yd.",16,"in.","Pavement Area",{"$f":"IF($A13<>\"\",IF($B13<>\"\",ItemQuantity(A13,B13,D13,E13,F13,G13),\"\"),\"\")","v":2370.3703703703704},{"$f":"IF($A13<>\"\",IF($B13<>\"\",IF($G13<>\"\",$D13,\"\"),\"\"),\"\")","v":"cu. yd."},81066.666666666672]
[null,null,"","",null,null,null,{"$f":"IF($A14<>\"\",IF($B14<>\"\",ItemQuantity(A14,B14,D14,E14,F14,G14),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A15<>\"\",IF($B15<>\"\",ItemQuantity(A15,B15,D15,E15,F15,G15),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A16<>\"\",IF($B16<>\"\",ItemQuantity(A16,B16,D16,E16,F16,G16),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A17<>\"\",IF($B17<>\"\",ItemQuantity(A17,B17,D17,E17,F17,G17),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A18<>\"\",IF($B18<>\"\",ItemQuantity(A18,B18,D18,E18,F18,G18),\"\"),\"\")","v":""},"",""]
[null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(J11:J18)","v":413333.33333333337}]
[]
["MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,{"$f":"ConstYear","v":2019},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
["Interlocking Concrete Pavement","Replace Cracked Pavers",{"$f":"IF($A23<>\"\",IF($B23<>\"\",VLOOKUP(CONCATENATE($A23,\"_\",$B23),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":6},{"$f":"IF($A23<>\"\",IF($B23<>\"\",VLOOKUP(CONCATENATE($A23,\"_\",$B23),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. ft."},2,"percent","Pavement Area",{"$f":"IF($A23<>\"\",IF($B23<>\"\",ItemQuantity(A23,B23,D23,E23,F23,G23),\"\"),\"\")","v":960},{"$f":"IF($A23<>\"\",IF($B23<>\"\",IF($F23<>\"\",$D23,\"\"),\"\"),\"\")","v":"sq. ft."},"One Time",8,null,null,{"$f":"IF($A23<>\"\",IF($B23<>\"\",SUM(OFFSET($P23,0,AnalysisPeriod*2+4):OFFSET($P23,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":4208.7755808114262},null,{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,P$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,Q$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,R$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,S$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,T$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,U$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,V$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,W$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,X$21),\"\")","v":960},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,Y$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,Z$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AA$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AB$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AC$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AD$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AE$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AF$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AG$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AH$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AI$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AJ$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AK$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AL$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AM$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AN$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AO$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AP$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AQ$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AR$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AS$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AT$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AU$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AV$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AW$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AX$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AY$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AZ$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BA$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BB$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BC$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BD$21),\"\")","v":0},null,{"$f":"IF($P$23<>\"\", $C23*$P$23,\"\")","v":0},{"$f":"IF($Q$23<>\"\", $C23*$Q$23,\"\")","v":0},{"$f":"IF($R$23<>\"\", $C23*$R$23,\"\")","v":0},{"$f":"IF($S$23<>\"\", $C23*$S$23,\"\")","v":0},{"$f":"IF($T$23<>\"\", $C23*$T$23,\"\")","v":0},{"$f":"IF($U$23<>\"\", $C23*$U$23,\"\")","v":0},{"$f":"IF($V$23<>\"\", $C23*$V$23,\"\")","v":0},{"$f":"IF($W$23<>\"\", $C23*$W$23,\"\")","v":0},{"$f":"IF($X$23<>\"\", $C23*$X$23,\"\")","v":5760},{"$f":"IF($Y$23<>\"\", $C23*$Y$23,\"\")","v":0},{"$f":"IF($Z$23<>\"\", $C23*$Z$23,\"\")","v":0},{"$f":"IF($AA$23<>\"\", $C23*$AA$23,\"\")","v":0},{"$f":"IF($AB$23<>\"\", $C23*$AB$23,\"\")","v":0},{"$f":"IF($AC$23<>\"\", $C23*$AC$23,\"\")","v":0},{"$f":"IF($AD$23<>\"\", $C23*$AD$23,\"\")","v":0},{"$f":"IF($AE$23<>\"\", $C23*$AE$23,\"\")","v":0},{"$f":"IF($AF$23<>\"\", $C23*$AF$23,\"\")","v":0},{"$f":"IF($AG$23<>\"\", $C23*$AG$23,\"\")","v":0},{"$f":"IF($AH$23<>\"\", $C23*$AH$23,\"\")","v":0},{"$f":"IF($AI$23<>\"\", $C23*$AI$23,\"\")","v":0},{"$f":"IF($AJ$23<>\"\", $C23*$AJ$23,\"\")","v":0},{"$f":"IF($AK$23<>\"\", $C23*$AK$23,\"\")","v":0},{"$f":"IF($AL$23<>\"\", $C23*$AL$23,\"\")","v":0},{"$f":"IF($AM$23<>\"\", $C23*$AM$23,\"\")","v":0},{"$f":"IF($AN$23<>\"\", $C23*$AN$23,\"\")","v":0},{"$f":"IF($AO$23<>\"\", $C23*$AO$23,\"\")","v":0},{"$f":"IF($AP$23<>\"\", $C23*$AP$23,\"\")","v":0},{"$f":"IF($AQ$23<>\"\", $C23*$AQ$23,\"\")","v":0},{"$f":"IF($AR$23<>\"\", $C23*$AR$23,\"\")","v":0},{"$f":"IF($AS$23<>\"\", $C23*$AS$23,\"\")","v":0},{"$f":"IF($AT$23<>\"\", $C23*$AT$23,\"\")","v":0},{"$f":"IF($AU$23<>\"\", $C23*$AU$23,\"\")","v":0},{"$f":"IF($AV$23<>\"\", $C23*$AV$23,\"\")","v":0},{"$f":"IF($AW$23<>\"\", $C23*$AW$23,\"\")","v":0},{"$f":"IF($AX$23<>\"\", $C23*$AX$23,\"\")","v":0},{"$f":"IF($AY$23<>\"\", $C23*$AY$23,\"\")","v":0},{"$f":"IF($AZ$23<>\"\", $C23*$AZ$23,\"\")","v":0},{"$f":"IF($BA$23<>\"\", $C23*$BA$23,\"\")","v":0},{"$f":"IF($BB$23<>\"\", $C23*$BB$23,\"\")","v":0},{"$f":"IF($BC$23<>\"\", $C23*$BC$23,\"\")","v":0},{"$f":"IF($BD$23<>\"\", $C23*$BD$23,\"\")","v":0},null,{"$f":"IF($P$23<>\"\",$BF$23/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$23<>\"\",$BG$23/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$23<>\"\",$BH$23/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$23<>\"\",$BI$23/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$23<>\"\",$BJ$23/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$23<>\"\",$BK$23/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$23<>\"\",$BL$23/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$23<>\"\",$BM$23/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$23<>\"\",$BN$23/(1 + DiscountRate) ^ $DD$21,\"\")","v":4208.7755808114262},{"$f":"IF($Y$23<>\"\",$BO$23/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$23<>\"\",$BP$23/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$23<>\"\",$BQ$23/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$23<>\"\",$BR$23/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$23<>\"\",$BS$23/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$23<>\"\",$BT$23/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$23<>\"\",$BU$23/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$23<>\"\",$BV$23/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$23<>\"\",$BW$23/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$23<>\"\",$BX$23/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$23<>\"\",$BY$23/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$23<>\"\",$BZ$23/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$23<>\"\",$CA$23/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$23<>\"\",$CB$23/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$23<>\"\",$CC$23/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$23<>\"\",$CD$23/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$23<>\"\",$CE$23/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$23<>\"\",$CF$23/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$23<>\"\",$CG$23/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$23<>\"\",$CH$23/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$23<>\"\",$CI$23/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$23<>\"\",$CJ$23/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$23<>\"\",$CK$23/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$23<>\"\",$CL$23/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$23<>\"\",$CM$23/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$23<>\"\",$CN$23/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$23<>\"\",$CO$23/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$23<>\"\",$CP$23/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$23<>\"\",$CQ$23/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$23<>\"\",$CR$23/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$23<>\"\",$CS$23/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$23<>\"\",$CT$23/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Interlocking Concrete Pavement","Replace Worn/Rutted Pavers (wheelpath)",{"$f":"IF($A24<>\"\",IF($B24<>\"\",VLOOKUP(CONCATENATE($A24,\"_\",$B24),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":12},{"$f":"IF($A24<>\"\",IF($B24<>\"\",VLOOKUP(CONCATENATE($A24,\"_\",$B24),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. ft."},5,"percent","Pavement Area",{"$f":"IF($A24<>\"\",IF($B24<>\"\",ItemQuantity(A24,B24,D24,E24,F24,G24),\"\"),\"\")","v":2400},"sq. ft.","One Time",20,null,null,{"$f":"IF($A24<>\"\",IF($B24<>\"\",SUM(OFFSET($P24,0,AnalysisPeriod*2+4):OFFSET($P24,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":13143.944050597211},null,{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,P$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,Q$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,R$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,S$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,T$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,U$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,V$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,W$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,X$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,Y$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,Z$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AA$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AB$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AC$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AD$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AE$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AF$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AG$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AH$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AI$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AJ$21),\"\")","v":2400},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AK$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AL$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AM$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AN$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AO$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AP$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AQ$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AR$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AS$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AT$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AU$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AV$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AW$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AX$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AY$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AZ$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BA$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BB$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BC$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BD$21),\"\")","v":0},null,{"$f":"IF($P$24<>\"\", $C24*$P$24,\"\")","v":0},{"$f":"IF($Q$24<>\"\", $C24*$Q$24,\"\")","v":0},{"$f":"IF($R$24<>\"\", $C24*$R$24,\"\")","v":0},{"$f":"IF($S$24<>\"\", $C24*$S$24,\"\")","v":0},{"$f":"IF($T$24<>\"\", $C24*$T$24,\"\")","v":0},{"$f":"IF($U$24<>\"\", $C24*$U$24,\"\")","v":0},{"$f":"IF($V$24<>\"\", $C24*$V$24,\"\")","v":0},{"$f":"IF($W$24<>\"\", $C24*$W$24,\"\")","v":0},{"$f":"IF($X$24<>\"\", $C24*$X$24,\"\")","v":0},{"$f":"IF($Y$24<>\"\", $C24*$Y$24,\"\")","v":0},{"$f":"IF($Z$24<>\"\", $C24*$Z$24,\"\")","v":0},{"$f":"IF($AA$24<>\"\", $C24*$AA$24,\"\")","v":0},{"$f":"IF($AB$24<>\"\", $C24*$AB$24,\"\")","v":0},{"$f":"IF($AC$24<>\"\", $C24*$AC$24,\"\")","v":0},{"$f":"IF($AD$24<>\"\", $C24*$AD$24,\"\")","v":0},{"$f":"IF($AE$24<>\"\", $C24*$AE$24,\"\")","v":0},{"$f":"IF($AF$24<>\"\", $C24*$AF$24,\"\")","v":0},{"$f":"IF($AG$24<>\"\", $C24*$AG$24,\"\")","v":0},{"$f":"IF($AH$24<>\"\", $C24*$AH$24,\"\")","v":0},{"$f":"IF($AI$24<>\"\", $C24*$AI$24,\"\")","v":0},{"$f":"IF($AJ$24<>\"\", $C24*$AJ$24,\"\")","v":28800},{"$f":"IF($AK$24<>\"\", $C24*$AK$24,\"\")","v":0},{"$f":"IF($AL$24<>\"\", $C24*$AL$24,\"\")","v":0},{"$f":"IF($AM$24<>\"\", $C24*$AM$24,\"\")","v":0},{"$f":"IF($AN$24<>\"\", $C24*$AN$24,\"\")","v":0},{"$f":"IF($AO$24<>\"\", $C24*$AO$24,\"\")","v":0},{"$f":"IF($AP$24<>\"\", $C24*$AP$24,\"\")","v":0},{"$f":"IF($AQ$24<>\"\", $C24*$AQ$24,\"\")","v":0},{"$f":"IF($AR$24<>\"\", $C24*$AR$24,\"\")","v":0},{"$f":"IF($AS$24<>\"\", $C24*$AS$24,\"\")","v":0},{"$f":"IF($AT$24<>\"\", $C24*$AT$24,\"\")","v":0},{"$f":"IF($AU$24<>\"\", $C24*$AU$24,\"\")","v":0},{"$f":"IF($AV$24<>\"\", $C24*$AV$24,\"\")","v":0},{"$f":"IF($AW$24<>\"\", $C24*$AW$24,\"\")","v":0},{"$f":"IF($AX$24<>\"\", $C24*$AX$24,\"\")","v":0},{"$f":"IF($AY$24<>\"\", $C24*$AY$24,\"\")","v":0},{"$f":"IF($AZ$24<>\"\", $C24*$AZ$24,\"\")","v":0},{"$f":"IF($BA$24<>\"\", $C24*$BA$24,\"\")","v":0},{"$f":"IF($BB$24<>\"\", $C24*$BB$24,\"\")","v":0},{"$f":"IF($BC$24<>\"\", $C24*$BC$24,\"\")","v":0},{"$f":"IF($BD$24<>\"\", $C24*$BD$24,\"\")","v":0},null,{"$f":"IF($P$24<>\"\",$BF$24/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$24<>\"\",$BG$24/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$24<>\"\",$BH$24/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$24<>\"\",$BI$24/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$24<>\"\",$BJ$24/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$24<>\"\",$BK$24/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$24<>\"\",$BL$24/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$24<>\"\",$BM$24/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$24<>\"\",$BN$24/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$24<>\"\",$BO$24/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$24<>\"\",$BP$24/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$24<>\"\",$BQ$24/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$24<>\"\",$BR$24/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$24<>\"\",$BS$24/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$24<>\"\",$BT$24/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$24<>\"\",$BU$24/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$24<>\"\",$BV$24/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$24<>\"\",$BW$24/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$24<>\"\",$BX$24/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$24<>\"\",$BY$24/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$24<>\"\",$BZ$24/(1 + DiscountRate) ^ $DP$21,\"\")","v":13143.944050597211},{"$f":"IF($AK$24<>\"\",$CA$24/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$24<>\"\",$CB$24/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$24<>\"\",$CC$24/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$24<>\"\",$CD$24/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$24<>\"\",$CE$24/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$24<>\"\",$CF$24/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$24<>\"\",$CG$24/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$24<>\"\",$CH$24/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$24<>\"\",$CI$24/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$24<>\"\",$CJ$24/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$24<>\"\",$CK$24/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$24<>\"\",$CL$24/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$24<>\"\",$CM$24/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$24<>\"\",$CN$24/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$24<>\"\",$CO$24/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$24<>\"\",$CP$24/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$24<>\"\",$CQ$24/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$24<>\"\",$CR$24/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$24<>\"\",$CS$24/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$24<>\"\",$CT$24/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Interlocking Concrete Pavement","Replace Cracked Pavers",6,{"$f":"IF($A25<>\"\",IF($B25<>\"\",VLOOKUP(CONCATENATE($A25,\"_\",$B25),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. ft."},2,"percent","Pavement Area",{"$f":"IF($A25<>\"\",IF($B25<>\"\",ItemQuantity(A25,B25,D25,E25,F25,G25),\"\"),\"\")","v":960},"sq. ft.","One Time",28,null,null,{"$f":"IF($A25<>\"\",IF($B25<>\"\",SUM(OFFSET($P25,0,AnalysisPeriod*2+4):OFFSET($P25,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":1920.830234573096},null,{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,P$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,Q$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,R$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,S$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,T$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,U$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,V$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,W$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,X$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,Y$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,Z$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AA$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AB$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AC$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AD$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AE$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AF$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AG$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AH$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AI$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AJ$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AK$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AL$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AM$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AN$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AO$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AP$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AQ$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AR$21),\"\")","v":960},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AS$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AT$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AU$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AV$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AW$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AX$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AY$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AZ$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BA$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BB$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BC$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BD$21),\"\")","v":0},null,{"$f":"IF($P$25<>\"\", $C25*$P$25,\"\")","v":0},{"$f":"IF($Q$25<>\"\", $C25*$Q$25,\"\")","v":0},{"$f":"IF($R$25<>\"\", $C25*$R$25,\"\")","v":0},{"$f":"IF($S$25<>\"\", $C25*$S$25,\"\")","v":0},{"$f":"IF($T$25<>\"\", $C25*$T$25,\"\")","v":0},{"$f":"IF($U$25<>\"\", $C25*$U$25,\"\")","v":0},{"$f":"IF($V$25<>\"\", $C25*$V$25,\"\")","v":0},{"$f":"IF($W$25<>\"\", $C25*$W$25,\"\")","v":0},{"$f":"IF($X$25<>\"\", $C25*$X$25,\"\")","v":0},{"$f":"IF($Y$25<>\"\", $C25*$Y$25,\"\")","v":0},{"$f":"IF($Z$25<>\"\", $C25*$Z$25,\"\")","v":0},{"$f":"IF($AA$25<>\"\", $C25*$AA$25,\"\")","v":0},{"$f":"IF($AB$25<>\"\", $C25*$AB$25,\"\")","v":0},{"$f":"IF($AC$25<>\"\", $C25*$AC$25,\"\")","v":0},{"$f":"IF($AD$25<>\"\", $C25*$AD$25,\"\")","v":0},{"$f":"IF($AE$25<>\"\", $C25*$AE$25,\"\")","v":0},{"$f":"IF($AF$25<>\"\", $C25*$AF$25,\"\")","v":0},{"$f":"IF($AG$25<>\"\", $C25*$AG$25,\"\")","v":0},{"$f":"IF($AH$25<>\"\", $C25*$AH$25,\"\")","v":0},{"$f":"IF($AI$25<>\"\", $C25*$AI$25,\"\")","v":0},{"$f":"IF($AJ$25<>\"\", $C25*$AJ$25,\"\")","v":0},{"$f":"IF($AK$25<>\"\", $C25*$AK$25,\"\")","v":0},{"$f":"IF($AL$25<>\"\", $C25*$AL$25,\"\")","v":0},{"$f":"IF($AM$25<>\"\", $C25*$AM$25,\"\")","v":0},{"$f":"IF($AN$25<>\"\", $C25*$AN$25,\"\")","v":0},{"$f":"IF($AO$25<>\"\", $C25*$AO$25,\"\")","v":0},{"$f":"IF($AP$25<>\"\", $C25*$AP$25,\"\")","v":0},{"$f":"IF($AQ$25<>\"\", $C25*$AQ$25,\"\")","v":0},{"$f":"IF($AR$25<>\"\", $C25*$AR$25,\"\")","v":5760},{"$f":"IF($AS$25<>\"\", $C25*$AS$25,\"\")","v":0},{"$f":"IF($AT$25<>\"\", $C25*$AT$25,\"\")","v":0},{"$f":"IF($AU$25<>\"\", $C25*$AU$25,\"\")","v":0},{"$f":"IF($AV$25<>\"\", $C25*$AV$25,\"\")","v":0},{"$f":"IF($AW$25<>\"\", $C25*$AW$25,\"\")","v":0},{"$f":"IF($AX$25<>\"\", $C25*$AX$25,\"\")","v":0},{"$f":"IF($AY$25<>\"\", $C25*$AY$25,\"\")","v":0},{"$f":"IF($AZ$25<>\"\", $C25*$AZ$25,\"\")","v":0},{"$f":"IF($BA$25<>\"\", $C25*$BA$25,\"\")","v":0},{"$f":"IF($BB$25<>\"\", $C25*$BB$25,\"\")","v":0},{"$f":"IF($BC$25<>\"\", $C25*$BC$25,\"\")","v":0},{"$f":"IF($BD$25<>\"\", $C25*$BD$25,\"\")","v":0},null,{"$f":"IF($P$25<>\"\",$BF$25/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$25<>\"\",$BG$25/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$25<>\"\",$BH$25/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$25<>\"\",$BI$25/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$25<>\"\",$BJ$25/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$25<>\"\",$BK$25/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$25<>\"\",$BL$25/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$25<>\"\",$BM$25/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$25<>\"\",$BN$25/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$25<>\"\",$BO$25/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$25<>\"\",$BP$25/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$25<>\"\",$BQ$25/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$25<>\"\",$BR$25/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$25<>\"\",$BS$25/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$25<>\"\",$BT$25/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$25<>\"\",$BU$25/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$25<>\"\",$BV$25/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$25<>\"\",$BW$25/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$25<>\"\",$BX$25/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$25<>\"\",$BY$25/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$25<>\"\",$BZ$25/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$25<>\"\",$CA$25/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$25<>\"\",$CB$25/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$25<>\"\",$CC$25/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$25<>\"\",$CD$25/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$25<>\"\",$CE$25/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$25<>\"\",$CF$25/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$25<>\"\",$CG$25/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$25<>\"\",$CH$25/(1 + DiscountRate) ^ $DX$21,\"\")","v":1920.830234573096},{"$f":"IF($AS$25<>\"\",$CI$25/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$25<>\"\",$CJ$25/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$25<>\"\",$CK$25/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$25<>\"\",$CL$25/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$25<>\"\",$CM$25/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$25<>\"\",$CN$25/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$25<>\"\",$CO$25/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$25<>\"\",$CP$25/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$25<>\"\",$CQ$25/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$25<>\"\",$CR$25/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$25<>\"\",$CS$25/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$25<>\"\",$CT$25/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Interlocking Concrete Pavement","Replace Worn/Rutted Pavers (wheelpath)",12,{"$f":"IF($A26<>\"\",IF($B26<>\"\",VLOOKUP(CONCATENATE($A26,\"_\",$B26),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. ft."},5,"percent","Pavement Area",{"$f":"IF($A26<>\"\",IF($B26<>\"\",ItemQuantity(A26,B26,D26,E26,F26,G26),\"\"),\"\")","v":2400},"sq. ft.","One Time",35,null,null,{"$f":"IF($A26<>\"\",IF($B26<>\"\",SUM(OFFSET($P26,0,AnalysisPeriod*2+4):OFFSET($P26,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":7298.365556945967},null,{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,P$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,Q$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,R$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,S$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,T$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,U$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,V$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,W$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,X$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,Y$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,Z$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AA$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AB$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AC$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AD$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AE$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AF$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AG$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AH$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AI$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AJ$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AK$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AL$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AM$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AN$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AO$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AP$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AQ$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AR$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AS$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AT$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AU$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AV$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AW$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AX$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AY$21),\"\")","v":2400},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AZ$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BA$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BB$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BC$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BD$21),\"\")","v":0},null,{"$f":"IF($P$26<>\"\", $C26*$P$26,\"\")","v":0},{"$f":"IF($Q$26<>\"\", $C26*$Q$26,\"\")","v":0},{"$f":"IF($R$26<>\"\", $C26*$R$26,\"\")","v":0},{"$f":"IF($S$26<>\"\", $C26*$S$26,\"\")","v":0},{"$f":"IF($T$26<>\"\", $C26*$T$26,\"\")","v":0},{"$f":"IF($U$26<>\"\", $C26*$U$26,\"\")","v":0},{"$f":"IF($V$26<>\"\", $C26*$V$26,\"\")","v":0},{"$f":"IF($W$26<>\"\", $C26*$W$26,\"\")","v":0},{"$f":"IF($X$26<>\"\", $C26*$X$26,\"\")","v":0},{"$f":"IF($Y$26<>\"\", $C26*$Y$26,\"\")","v":0},{"$f":"IF($Z$26<>\"\", $C26*$Z$26,\"\")","v":0},{"$f":"IF($AA$26<>\"\", $C26*$AA$26,\"\")","v":0},{"$f":"IF($AB$26<>\"\", $C26*$AB$26,\"\")","v":0},{"$f":"IF($AC$26<>\"\", $C26*$AC$26,\"\")","v":0},{"$f":"IF($AD$26<>\"\", $C26*$AD$26,\"\")","v":0},{"$f":"IF($AE$26<>\"\", $C26*$AE$26,\"\")","v":0},{"$f":"IF($AF$26<>\"\", $C26*$AF$26,\"\")","v":0},{"$f":"IF($AG$26<>\"\", $C26*$AG$26,\"\")","v":0},{"$f":"IF($AH$26<>\"\", $C26*$AH$26,\"\")","v":0},{"$f":"IF($AI$26<>\"\", $C26*$AI$26,\"\")","v":0},{"$f":"IF($AJ$26<>\"\", $C26*$AJ$26,\"\")","v":0},{"$f":"IF($AK$26<>\"\", $C26*$AK$26,\"\")","v":0},{"$f":"IF($AL$26<>\"\", $C26*$AL$26,\"\")","v":0},{"$f":"IF($AM$26<>\"\", $C26*$AM$26,\"\")","v":0},{"$f":"IF($AN$26<>\"\", $C26*$AN$26,\"\")","v":0},{"$f":"IF($AO$26<>\"\", $C26*$AO$26,\"\")","v":0},{"$f":"IF($AP$26<>\"\", $C26*$AP$26,\"\")","v":0},{"$f":"IF($AQ$26<>\"\", $C26*$AQ$26,\"\")","v":0},{"$f":"IF($AR$26<>\"\", $C26*$AR$26,\"\")","v":0},{"$f":"IF($AS$26<>\"\", $C26*$AS$26,\"\")","v":0},{"$f":"IF($AT$26<>\"\", $C26*$AT$26,\"\")","v":0},{"$f":"IF($AU$26<>\"\", $C26*$AU$26,\"\")","v":0},{"$f":"IF($AV$26<>\"\", $C26*$AV$26,\"\")","v":0},{"$f":"IF($AW$26<>\"\", $C26*$AW$26,\"\")","v":0},{"$f":"IF($AX$26<>\"\", $C26*$AX$26,\"\")","v":0},{"$f":"IF($AY$26<>\"\", $C26*$AY$26,\"\")","v":28800},{"$f":"IF($AZ$26<>\"\", $C26*$AZ$26,\"\")","v":0},{"$f":"IF($BA$26<>\"\", $C26*$BA$26,\"\")","v":0},{"$f":"IF($BB$26<>\"\", $C26*$BB$26,\"\")","v":0},{"$f":"IF($BC$26<>\"\", $C26*$BC$26,\"\")","v":0},{"$f":"IF($BD$26<>\"\", $C26*$BD$26,\"\")","v":0},null,{"$f":"IF($P$26<>\"\",$BF$26/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$26<>\"\",$BG$26/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$26<>\"\",$BH$26/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$26<>\"\",$BI$26/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$26<>\"\",$BJ$26/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$26<>\"\",$BK$26/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$26<>\"\",$BL$26/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$26<>\"\",$BM$26/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$26<>\"\",$BN$26/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$26<>\"\",$BO$26/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$26<>\"\",$BP$26/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$26<>\"\",$BQ$26/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$26<>\"\",$BR$26/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$26<>\"\",$BS$26/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$26<>\"\",$BT$26/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$26<>\"\",$BU$26/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$26<>\"\",$BV$26/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$26<>\"\",$BW$26/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$26<>\"\",$BX$26/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$26<>\"\",$BY$26/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$26<>\"\",$BZ$26/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$26<>\"\",$CA$26/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$26<>\"\",$CB$26/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$26<>\"\",$CC$26/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$26<>\"\",$CD$26/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$26<>\"\",$CE$26/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$26<>\"\",$CF$26/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$26<>\"\",$CG$26/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$26<>\"\",$CH$26/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$26<>\"\",$CI$26/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$26<>\"\",$CJ$26/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$26<>\"\",$CK$26/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$26<>\"\",$CL$26/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$26<>\"\",$CM$26/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$26<>\"\",$CN$26/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$26<>\"\",$CO$26/(1 + DiscountRate) ^ $EE$21,\"\")","v":7298.365556945967},{"$f":"IF($AZ$26<>\"\",$CP$26/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$26<>\"\",$CQ$26/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$26<>\"\",$CR$26/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$26<>\"\",$CS$26/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$26<>\"\",$CT$26/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
[null,null,"",{"$f":"IF($A27<>\"\",IF($B27<>\"\",VLOOKUP(CONCATENATE($A27,\"_\",$B27),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":""},null,null,null,{"$f":"IF($A27<>\"\",IF($B27<>\"\",ItemQuantity(A27,B27,D27,E27,F27,G27),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A27<>\"\",IF($B27<>\"\",SUM(OFFSET($P27,0,AnalysisPeriod*2+4):OFFSET($P27,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,P$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,Q$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,R$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,S$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,T$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,U$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,V$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,W$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,X$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,Y$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,Z$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AA$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AB$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AC$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AD$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AE$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AF$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AG$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AH$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AI$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AJ$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AK$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AL$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AM$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AN$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AO$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AP$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AQ$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AR$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AS$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AT$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AU$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AV$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AW$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AX$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AY$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AZ$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BA$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BB$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BC$21),\"\")","v":""},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BD$21),\"\")","v":""},null,{"$f":"IF($P$27<>\"\", $C27*$P$27,\"\")","v":""},{"$f":"IF($Q$27<>\"\", $C27*$Q$27,\"\")","v":""},{"$f":"IF($R$27<>\"\", $C27*$R$27,\"\")","v":""},{"$f":"IF($S$27<>\"\", $C27*$S$27,\"\")","v":""},{"$f":"IF($T$27<>\"\", $C27*$T$27,\"\")","v":""},{"$f":"IF($U$27<>\"\", $C27*$U$27,\"\")","v":""},{"$f":"IF($V$27<>\"\", $C27*$V$27,\"\")","v":""},{"$f":"IF($W$27<>\"\", $C27*$W$27,\"\")","v":""},{"$f":"IF($X$27<>\"\", $C27*$X$27,\"\")","v":""},{"$f":"IF($Y$27<>\"\", $C27*$Y$27,\"\")","v":""},{"$f":"IF($Z$27<>\"\", $C27*$Z$27,\"\")","v":""},{"$f":"IF($AA$27<>\"\", $C27*$AA$27,\"\")","v":""},{"$f":"IF($AB$27<>\"\", $C27*$AB$27,\"\")","v":""},{"$f":"IF($AC$27<>\"\", $C27*$AC$27,\"\")","v":""},{"$f":"IF($AD$27<>\"\", $C27*$AD$27,\"\")","v":""},{"$f":"IF($AE$27<>\"\", $C27*$AE$27,\"\")","v":""},{"$f":"IF($AF$27<>\"\", $C27*$AF$27,\"\")","v":""},{"$f":"IF($AG$27<>\"\", $C27*$AG$27,\"\")","v":""},{"$f":"IF($AH$27<>\"\", $C27*$AH$27,\"\")","v":""},{"$f":"IF($AI$27<>\"\", $C27*$AI$27,\"\")","v":""},{"$f":"IF($AJ$27<>\"\", $C27*$AJ$27,\"\")","v":""},{"$f":"IF($AK$27<>\"\", $C27*$AK$27,\"\")","v":""},{"$f":"IF($AL$27<>\"\", $C27*$AL$27,\"\")","v":""},{"$f":"IF($AM$27<>\"\", $C27*$AM$27,\"\")","v":""},{"$f":"IF($AN$27<>\"\", $C27*$AN$27,\"\")","v":""},{"$f":"IF($AO$27<>\"\", $C27*$AO$27,\"\")","v":""},{"$f":"IF($AP$27<>\"\", $C27*$AP$27,\"\")","v":""},{"$f":"IF($AQ$27<>\"\", $C27*$AQ$27,\"\")","v":""},{"$f":"IF($AR$27<>\"\", $C27*$AR$27,\"\")","v":""},{"$f":"IF($AS$27<>\"\", $C27*$AS$27,\"\")","v":""},{"$f":"IF($AT$27<>\"\", $C27*$AT$27,\"\")","v":""},{"$f":"IF($AU$27<>\"\", $C27*$AU$27,\"\")","v":""},{"$f":"IF($AV$27<>\"\", $C27*$AV$27,\"\")","v":""},{"$f":"IF($AW$27<>\"\", $C27*$AW$27,\"\")","v":""},{"$f":"IF($AX$27<>\"\", $C27*$AX$27,\"\")","v":""},{"$f":"IF($AY$27<>\"\", $C27*$AY$27,\"\")","v":""},{"$f":"IF($AZ$27<>\"\", $C27*$AZ$27,\"\")","v":""},{"$f":"IF($BA$27<>\"\", $C27*$BA$27,\"\")","v":""},{"$f":"IF($BB$27<>\"\", $C27*$BB$27,\"\")","v":""},{"$f":"IF($BC$27<>\"\", $C27*$BC$27,\"\")","v":""},{"$f":"IF($BD$27<>\"\", $C27*$BD$27,\"\")","v":""},null,{"$f":"IF($P$27<>\"\",$BF$27/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$27<>\"\",$BG$27/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$27<>\"\",$BH$27/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$27<>\"\",$BI$27/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$27<>\"\",$BJ$27/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$27<>\"\",$BK$27/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$27<>\"\",$BL$27/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$27<>\"\",$BM$27/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$27<>\"\",$BN$27/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$27<>\"\",$BO$27/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$27<>\"\",$BP$27/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$27<>\"\",$BQ$27/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$27<>\"\",$BR$27/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$27<>\"\",$BS$27/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$27<>\"\",$BT$27/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$27<>\"\",$BU$27/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$27<>\"\",$BV$27/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$27<>\"\",$BW$27/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$27<>\"\",$BX$27/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$27<>\"\",$BY$27/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$27<>\"\",$BZ$27/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$27<>\"\",$CA$27/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$27<>\"\",$CB$27/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$27<>\"\",$CC$27/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$27<>\"\",$CD$27/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$27<>\"\",$CE$27/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$27<>\"\",$CF$27/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$27<>\"\",$CG$27/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$27<>\"\",$CH$27/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$27<>\"\",$CI$27/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$27<>\"\",$CJ$27/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$27<>\"\",$CK$27/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$27<>\"\",$CL$27/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$27<>\"\",$CM$27/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$27<>\"\",$CN$27/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$27<>\"\",$CO$27/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$27<>\"\",$CP$27/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$27<>\"\",$CQ$27/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$27<>\"\",$CR$27/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$27<>\"\",$CS$27/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$27<>\"\",$CT$27/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A28<>\"\",IF($B28<>\"\",ItemQuantity(A28,B28,D28,E28,F28,G28),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A28<>\"\",IF($B28<>\"\",SUM(OFFSET($P28,0,AnalysisPeriod*2+4):OFFSET($P28,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,P$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,Q$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,R$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,S$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,T$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,U$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,V$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,W$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,X$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,Y$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,Z$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AA$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AB$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AC$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AD$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AE$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AF$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AG$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AH$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AI$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AJ$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AK$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AL$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AM$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AN$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AO$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AP$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AQ$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AR$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AS$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AT$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AU$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AV$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AW$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AX$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AY$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AZ$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BA$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BB$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BC$21),\"\")","v":""},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BD$21),\"\")","v":""},null,{"$f":"IF($P$28<>\"\", $C28*$P$28,\"\")","v":""},{"$f":"IF($Q$28<>\"\", $C28*$Q$28,\"\")","v":""},{"$f":"IF($R$28<>\"\", $C28*$R$28,\"\")","v":""},{"$f":"IF($S$28<>\"\", $C28*$S$28,\"\")","v":""},{"$f":"IF($T$28<>\"\", $C28*$T$28,\"\")","v":""},{"$f":"IF($U$28<>\"\", $C28*$U$28,\"\")","v":""},{"$f":"IF($V$28<>\"\", $C28*$V$28,\"\")","v":""},{"$f":"IF($W$28<>\"\", $C28*$W$28,\"\")","v":""},{"$f":"IF($X$28<>\"\", $C28*$X$28,\"\")","v":""},{"$f":"IF($Y$28<>\"\", $C28*$Y$28,\"\")","v":""},{"$f":"IF($Z$28<>\"\", $C28*$Z$28,\"\")","v":""},{"$f":"IF($AA$28<>\"\", $C28*$AA$28,\"\")","v":""},{"$f":"IF($AB$28<>\"\", $C28*$AB$28,\"\")","v":""},{"$f":"IF($AC$28<>\"\", $C28*$AC$28,\"\")","v":""},{"$f":"IF($AD$28<>\"\", $C28*$AD$28,\"\")","v":""},{"$f":"IF($AE$28<>\"\", $C28*$AE$28,\"\")","v":""},{"$f":"IF($AF$28<>\"\", $C28*$AF$28,\"\")","v":""},{"$f":"IF($AG$28<>\"\", $C28*$AG$28,\"\")","v":""},{"$f":"IF($AH$28<>\"\", $C28*$AH$28,\"\")","v":""},{"$f":"IF($AI$28<>\"\", $C28*$AI$28,\"\")","v":""},{"$f":"IF($AJ$28<>\"\", $C28*$AJ$28,\"\")","v":""},{"$f":"IF($AK$28<>\"\", $C28*$AK$28,\"\")","v":""},{"$f":"IF($AL$28<>\"\", $C28*$AL$28,\"\")","v":""},{"$f":"IF($AM$28<>\"\", $C28*$AM$28,\"\")","v":""},{"$f":"IF($AN$28<>\"\", $C28*$AN$28,\"\")","v":""},{"$f":"IF($AO$28<>\"\", $C28*$AO$28,\"\")","v":""},{"$f":"IF($AP$28<>\"\", $C28*$AP$28,\"\")","v":""},{"$f":"IF($AQ$28<>\"\", $C28*$AQ$28,\"\")","v":""},{"$f":"IF($AR$28<>\"\", $C28*$AR$28,\"\")","v":""},{"$f":"IF($AS$28<>\"\", $C28*$AS$28,\"\")","v":""},{"$f":"IF($AT$28<>\"\", $C28*$AT$28,\"\")","v":""},{"$f":"IF($AU$28<>\"\", $C28*$AU$28,\"\")","v":""},{"$f":"IF($AV$28<>\"\", $C28*$AV$28,\"\")","v":""},{"$f":"IF($AW$28<>\"\", $C28*$AW$28,\"\")","v":""},{"$f":"IF($AX$28<>\"\", $C28*$AX$28,\"\")","v":""},{"$f":"IF($AY$28<>\"\", $C28*$AY$28,\"\")","v":""},{"$f":"IF($AZ$28<>\"\", $C28*$AZ$28,\"\")","v":""},{"$f":"IF($BA$28<>\"\", $C28*$BA$28,\"\")","v":""},{"$f":"IF($BB$28<>\"\", $C28*$BB$28,\"\")","v":""},{"$f":"IF($BC$28<>\"\", $C28*$BC$28,\"\")","v":""},{"$f":"IF($BD$28<>\"\", $C28*$BD$28,\"\")","v":""},null,{"$f":"IF($P$28<>\"\",$BF$28/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$28<>\"\",$BG$28/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$28<>\"\",$BH$28/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$28<>\"\",$BI$28/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$28<>\"\",$BJ$28/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$28<>\"\",$BK$28/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$28<>\"\",$BL$28/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$28<>\"\",$BM$28/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$28<>\"\",$BN$28/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$28<>\"\",$BO$28/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$28<>\"\",$BP$28/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$28<>\"\",$BQ$28/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$28<>\"\",$BR$28/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$28<>\"\",$BS$28/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$28<>\"\",$BT$28/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$28<>\"\",$BU$28/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$28<>\"\",$BV$28/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$28<>\"\",$BW$28/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$28<>\"\",$BX$28/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$28<>\"\",$BY$28/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$28<>\"\",$BZ$28/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$28<>\"\",$CA$28/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$28<>\"\",$CB$28/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$28<>\"\",$CC$28/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$28<>\"\",$CD$28/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$28<>\"\",$CE$28/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$28<>\"\",$CF$28/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$28<>\"\",$CG$28/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$28<>\"\",$CH$28/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$28<>\"\",$CI$28/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$28<>\"\",$CJ$28/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$28<>\"\",$CK$28/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$28<>\"\",$CL$28/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$28<>\"\",$CM$28/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$28<>\"\",$CN$28/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$28<>\"\",$CO$28/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$28<>\"\",$CP$28/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$28<>\"\",$CQ$28/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$28<>\"\",$CR$28/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$28<>\"\",$CS$28/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$28<>\"\",$CT$28/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A29<>\"\",IF($B29<>\"\",ItemQuantity(A29,B29,D29,E29,F29,G29),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A29<>\"\",IF($B29<>\"\",SUM(OFFSET($P29,0,AnalysisPeriod*2+4):OFFSET($P29,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,P$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,Q$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,R$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,S$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,T$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,U$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,V$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,W$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,X$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,Y$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,Z$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AA$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AB$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AC$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AD$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AE$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AF$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AG$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AH$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AI$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AJ$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AK$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AL$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AM$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AN$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AO$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AP$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AQ$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AR$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AS$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AT$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AU$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AV$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AW$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AX$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AY$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AZ$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BA$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BB$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BC$21),\"\")","v":""},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BD$21),\"\")","v":""},null,{"$f":"IF($P$29<>\"\", $C29*$P$29,\"\")","v":""},{"$f":"IF($Q$29<>\"\", $C29*$Q$29,\"\")","v":""},{"$f":"IF($R$29<>\"\", $C29*$R$29,\"\")","v":""},{"$f":"IF($S$29<>\"\", $C29*$S$29,\"\")","v":""},{"$f":"IF($T$29<>\"\", $C29*$T$29,\"\")","v":""},{"$f":"IF($U$29<>\"\", $C29*$U$29,\"\")","v":""},{"$f":"IF($V$29<>\"\", $C29*$V$29,\"\")","v":""},{"$f":"IF($W$29<>\"\", $C29*$W$29,\"\")","v":""},{"$f":"IF($X$29<>\"\", $C29*$X$29,\"\")","v":""},{"$f":"IF($Y$29<>\"\", $C29*$Y$29,\"\")","v":""},{"$f":"IF($Z$29<>\"\", $C29*$Z$29,\"\")","v":""},{"$f":"IF($AA$29<>\"\", $C29*$AA$29,\"\")","v":""},{"$f":"IF($AB$29<>\"\", $C29*$AB$29,\"\")","v":""},{"$f":"IF($AC$29<>\"\", $C29*$AC$29,\"\")","v":""},{"$f":"IF($AD$29<>\"\", $C29*$AD$29,\"\")","v":""},{"$f":"IF($AE$29<>\"\", $C29*$AE$29,\"\")","v":""},{"$f":"IF($AF$29<>\"\", $C29*$AF$29,\"\")","v":""},{"$f":"IF($AG$29<>\"\", $C29*$AG$29,\"\")","v":""},{"$f":"IF($AH$29<>\"\", $C29*$AH$29,\"\")","v":""},{"$f":"IF($AI$29<>\"\", $C29*$AI$29,\"\")","v":""},{"$f":"IF($AJ$29<>\"\", $C29*$AJ$29,\"\")","v":""},{"$f":"IF($AK$29<>\"\", $C29*$AK$29,\"\")","v":""},{"$f":"IF($AL$29<>\"\", $C29*$AL$29,\"\")","v":""},{"$f":"IF($AM$29<>\"\", $C29*$AM$29,\"\")","v":""},{"$f":"IF($AN$29<>\"\", $C29*$AN$29,\"\")","v":""},{"$f":"IF($AO$29<>\"\", $C29*$AO$29,\"\")","v":""},{"$f":"IF($AP$29<>\"\", $C29*$AP$29,\"\")","v":""},{"$f":"IF($AQ$29<>\"\", $C29*$AQ$29,\"\")","v":""},{"$f":"IF($AR$29<>\"\", $C29*$AR$29,\"\")","v":""},{"$f":"IF($AS$29<>\"\", $C29*$AS$29,\"\")","v":""},{"$f":"IF($AT$29<>\"\", $C29*$AT$29,\"\")","v":""},{"$f":"IF($AU$29<>\"\", $C29*$AU$29,\"\")","v":""},{"$f":"IF($AV$29<>\"\", $C29*$AV$29,\"\")","v":""},{"$f":"IF($AW$29<>\"\", $C29*$AW$29,\"\")","v":""},{"$f":"IF($AX$29<>\"\", $C29*$AX$29,\"\")","v":""},{"$f":"IF($AY$29<>\"\", $C29*$AY$29,\"\")","v":""},{"$f":"IF($AZ$29<>\"\", $C29*$AZ$29,\"\")","v":""},{"$f":"IF($BA$29<>\"\", $C29*$BA$29,\"\")","v":""},{"$f":"IF($BB$29<>\"\", $C29*$BB$29,\"\")","v":""},{"$f":"IF($BC$29<>\"\", $C29*$BC$29,\"\")","v":""},{"$f":"IF($BD$29<>\"\", $C29*$BD$29,\"\")","v":""},null,{"$f":"IF($P$29<>\"\",$BF$29/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$29<>\"\",$BG$29/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$29<>\"\",$BH$29/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$29<>\"\",$BI$29/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$29<>\"\",$BJ$29/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$29<>\"\",$BK$29/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$29<>\"\",$BL$29/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$29<>\"\",$BM$29/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$29<>\"\",$BN$29/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$29<>\"\",$BO$29/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$29<>\"\",$BP$29/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$29<>\"\",$BQ$29/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$29<>\"\",$BR$29/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$29<>\"\",$BS$29/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$29<>\"\",$BT$29/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$29<>\"\",$BU$29/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$29<>\"\",$BV$29/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$29<>\"\",$BW$29/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$29<>\"\",$BX$29/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$29<>\"\",$BY$29/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$29<>\"\",$BZ$29/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$29<>\"\",$CA$29/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$29<>\"\",$CB$29/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$29<>\"\",$CC$29/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$29<>\"\",$CD$29/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$29<>\"\",$CE$29/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$29<>\"\",$CF$29/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$29<>\"\",$CG$29/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$29<>\"\",$CH$29/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$29<>\"\",$CI$29/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$29<>\"\",$CJ$29/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$29<>\"\",$CK$29/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$29<>\"\",$CL$29/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$29<>\"\",$CM$29/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$29<>\"\",$CN$29/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$29<>\"\",$CO$29/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$29<>\"\",$CP$29/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$29<>\"\",$CQ$29/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$29<>\"\",$CR$29/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$29<>\"\",$CS$29/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$29<>\"\",$CT$29/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A30<>\"\",IF($B30<>\"\",ItemQuantity(A30,B30,D30,E30,F30,G30),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A30<>\"\",IF($B30<>\"\",SUM(OFFSET($P30,0,AnalysisPeriod*2+4):OFFSET($P30,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,P$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,Q$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,R$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,S$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,T$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,U$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,V$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,W$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,X$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,Y$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,Z$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AA$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AB$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AC$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AD$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AE$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AF$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AG$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AH$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AI$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AJ$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AK$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AL$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AM$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AN$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AO$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AP$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AQ$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AR$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AS$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AT$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AU$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AV$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AW$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AX$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AY$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AZ$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BA$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BB$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BC$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BD$21),\"\")","v":""},null,{"$f":"IF($P$30<>\"\", $C30*$P$30,\"\")","v":""},{"$f":"IF($Q$30<>\"\", $C30*$Q$30,\"\")","v":""},{"$f":"IF($R$30<>\"\", $C30*$R$30,\"\")","v":""},{"$f":"IF($S$30<>\"\", $C30*$S$30,\"\")","v":""},{"$f":"IF($T$30<>\"\", $C30*$T$30,\"\")","v":""},{"$f":"IF($U$30<>\"\", $C30*$U$30,\"\")","v":""},{"$f":"IF($V$30<>\"\", $C30*$V$30,\"\")","v":""},{"$f":"IF($W$30<>\"\", $C30*$W$30,\"\")","v":""},{"$f":"IF($X$30<>\"\", $C30*$X$30,\"\")","v":""},{"$f":"IF($Y$30<>\"\", $C30*$Y$30,\"\")","v":""},{"$f":"IF($Z$30<>\"\", $C30*$Z$30,\"\")","v":""},{"$f":"IF($AA$30<>\"\", $C30*$AA$30,\"\")","v":""},{"$f":"IF($AB$30<>\"\", $C30*$AB$30,\"\")","v":""},{"$f":"IF($AC$30<>\"\", $C30*$AC$30,\"\")","v":""},{"$f":"IF($AD$30<>\"\", $C30*$AD$30,\"\")","v":""},{"$f":"IF($AE$30<>\"\", $C30*$AE$30,\"\")","v":""},{"$f":"IF($AF$30<>\"\", $C30*$AF$30,\"\")","v":""},{"$f":"IF($AG$30<>\"\", $C30*$AG$30,\"\")","v":""},{"$f":"IF($AH$30<>\"\", $C30*$AH$30,\"\")","v":""},{"$f":"IF($AI$30<>\"\", $C30*$AI$30,\"\")","v":""},{"$f":"IF($AJ$30<>\"\", $C30*$AJ$30,\"\")","v":""},{"$f":"IF($AK$30<>\"\", $C30*$AK$30,\"\")","v":""},{"$f":"IF($AL$30<>\"\", $C30*$AL$30,\"\")","v":""},{"$f":"IF($AM$30<>\"\", $C30*$AM$30,\"\")","v":""},{"$f":"IF($AN$30<>\"\", $C30*$AN$30,\"\")","v":""},{"$f":"IF($AO$30<>\"\", $C30*$AO$30,\"\")","v":""},{"$f":"IF($AP$30<>\"\", $C30*$AP$30,\"\")","v":""},{"$f":"IF($AQ$30<>\"\", $C30*$AQ$30,\"\")","v":""},{"$f":"IF($AR$30<>\"\", $C30*$AR$30,\"\")","v":""},{"$f":"IF($AS$30<>\"\", $C30*$AS$30,\"\")","v":""},{"$f":"IF($AT$30<>\"\", $C30*$AT$30,\"\")","v":""},{"$f":"IF($AU$30<>\"\", $C30*$AU$30,\"\")","v":""},{"$f":"IF($AV$30<>\"\", $C30*$AV$30,\"\")","v":""},{"$f":"IF($AW$30<>\"\", $C30*$AW$30,\"\")","v":""},{"$f":"IF($AX$30<>\"\", $C30*$AX$30,\"\")","v":""},{"$f":"IF($AY$30<>\"\", $C30*$AY$30,\"\")","v":""},{"$f":"IF($AZ$30<>\"\", $C30*$AZ$30,\"\")","v":""},{"$f":"IF($BA$30<>\"\", $C30*$BA$30,\"\")","v":""},{"$f":"IF($BB$30<>\"\", $C30*$BB$30,\"\")","v":""},{"$f":"IF($BC$30<>\"\", $C30*$BC$30,\"\")","v":""},{"$f":"IF($BD$30<>\"\", $C30*$BD$30,\"\")","v":""},null,{"$f":"IF($P$30<>\"\",$BF$30/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$30<>\"\",$BG$30/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$30<>\"\",$BH$30/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$30<>\"\",$BI$30/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$30<>\"\",$BJ$30/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$30<>\"\",$BK$30/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$30<>\"\",$BL$30/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$30<>\"\",$BM$30/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$30<>\"\",$BN$30/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$30<>\"\",$BO$30/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$30<>\"\",$BP$30/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$30<>\"\",$BQ$30/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$30<>\"\",$BR$30/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$30<>\"\",$BS$30/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$30<>\"\",$BT$30/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$30<>\"\",$BU$30/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$30<>\"\",$BV$30/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$30<>\"\",$BW$30/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$30<>\"\",$BX$30/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$30<>\"\",$BY$30/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$30<>\"\",$BZ$30/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$30<>\"\",$CA$30/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$30<>\"\",$CB$30/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$30<>\"\",$CC$30/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$30<>\"\",$CD$30/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$30<>\"\",$CE$30/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$30<>\"\",$CF$30/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$30<>\"\",$CG$30/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$30<>\"\",$CH$30/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$30<>\"\",$CI$30/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$30<>\"\",$CJ$30/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$30<>\"\",$CK$30/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$30<>\"\",$CL$30/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$30<>\"\",$CM$30/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$30<>\"\",$CN$30/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$30<>\"\",$CO$30/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$30<>\"\",$CP$30/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$30<>\"\",$CQ$30/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$30<>\"\",$CR$30/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$30<>\"\",$CS$30/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$30<>\"\",$CT$30/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A31<>\"\",IF($B31<>\"\",ItemQuantity(A31,B31,D31,E31,F31,G31),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A31<>\"\",IF($B31<>\"\",SUM(OFFSET($P31,0,AnalysisPeriod*2+4):OFFSET($P31,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,P$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,Q$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,R$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,S$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,T$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,U$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,V$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,W$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,X$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,Y$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,Z$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AA$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AB$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AC$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AD$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AE$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AF$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AG$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AH$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AI$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AJ$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AK$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AL$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AM$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AN$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AO$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AP$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AQ$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AR$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AS$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AT$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AU$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AV$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AW$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AX$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AY$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AZ$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BA$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BB$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BC$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BD$21),\"\")","v":""},null,{"$f":"IF($P$31<>\"\", $C31*$P$31,\"\")","v":""},{"$f":"IF($Q$31<>\"\", $C31*$Q$31,\"\")","v":""},{"$f":"IF($R$31<>\"\", $C31*$R$31,\"\")","v":""},{"$f":"IF($S$31<>\"\", $C31*$S$31,\"\")","v":""},{"$f":"IF($T$31<>\"\", $C31*$T$31,\"\")","v":""},{"$f":"IF($U$31<>\"\", $C31*$U$31,\"\")","v":""},{"$f":"IF($V$31<>\"\", $C31*$V$31,\"\")","v":""},{"$f":"IF($W$31<>\"\", $C31*$W$31,\"\")","v":""},{"$f":"IF($X$31<>\"\", $C31*$X$31,\"\")","v":""},{"$f":"IF($Y$31<>\"\", $C31*$Y$31,\"\")","v":""},{"$f":"IF($Z$31<>\"\", $C31*$Z$31,\"\")","v":""},{"$f":"IF($AA$31<>\"\", $C31*$AA$31,\"\")","v":""},{"$f":"IF($AB$31<>\"\", $C31*$AB$31,\"\")","v":""},{"$f":"IF($AC$31<>\"\", $C31*$AC$31,\"\")","v":""},{"$f":"IF($AD$31<>\"\", $C31*$AD$31,\"\")","v":""},{"$f":"IF($AE$31<>\"\", $C31*$AE$31,\"\")","v":""},{"$f":"IF($AF$31<>\"\", $C31*$AF$31,\"\")","v":""},{"$f":"IF($AG$31<>\"\", $C31*$AG$31,\"\")","v":""},{"$f":"IF($AH$31<>\"\", $C31*$AH$31,\"\")","v":""},{"$f":"IF($AI$31<>\"\", $C31*$AI$31,\"\")","v":""},{"$f":"IF($AJ$31<>\"\", $C31*$AJ$31,\"\")","v":""},{"$f":"IF($AK$31<>\"\", $C31*$AK$31,\"\")","v":""},{"$f":"IF($AL$31<>\"\", $C31*$AL$31,\"\")","v":""},{"$f":"IF($AM$31<>\"\", $C31*$AM$31,\"\")","v":""},{"$f":"IF($AN$31<>\"\", $C31*$AN$31,\"\")","v":""},{"$f":"IF($AO$31<>\"\", $C31*$AO$31,\"\")","v":""},{"$f":"IF($AP$31<>\"\", $C31*$AP$31,\"\")","v":""},{"$f":"IF($AQ$31<>\"\", $C31*$AQ$31,\"\")","v":""},{"$f":"IF($AR$31<>\"\", $C31*$AR$31,\"\")","v":""},{"$f":"IF($AS$31<>\"\", $C31*$AS$31,\"\")","v":""},{"$f":"IF($AT$31<>\"\", $C31*$AT$31,\"\")","v":""},{"$f":"IF($AU$31<>\"\", $C31*$AU$31,\"\")","v":""},{"$f":"IF($AV$31<>\"\", $C31*$AV$31,\"\")","v":""},{"$f":"IF($AW$31<>\"\", $C31*$AW$31,\"\")","v":""},{"$f":"IF($AX$31<>\"\", $C31*$AX$31,\"\")","v":""},{"$f":"IF($AY$31<>\"\", $C31*$AY$31,\"\")","v":""},{"$f":"IF($AZ$31<>\"\", $C31*$AZ$31,\"\")","v":""},{"$f":"IF($BA$31<>\"\", $C31*$BA$31,\"\")","v":""},{"$f":"IF($BB$31<>\"\", $C31*$BB$31,\"\")","v":""},{"$f":"IF($BC$31<>\"\", $C31*$BC$31,\"\")","v":""},{"$f":"IF($BD$31<>\"\", $C31*$BD$31,\"\")","v":""},null,{"$f":"IF($P$31<>\"\",$BF$31/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$31<>\"\",$BG$31/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$31<>\"\",$BH$31/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$31<>\"\",$BI$31/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$31<>\"\",$BJ$31/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$31<>\"\",$BK$31/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$31<>\"\",$BL$31/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$31<>\"\",$BM$31/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$31<>\"\",$BN$31/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$31<>\"\",$BO$31/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$31<>\"\",$BP$31/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$31<>\"\",$BQ$31/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$31<>\"\",$BR$31/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$31<>\"\",$BS$31/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$31<>\"\",$BT$31/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$31<>\"\",$BU$31/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$31<>\"\",$BV$31/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$31<>\"\",$BW$31/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$31<>\"\",$BX$31/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$31<>\"\",$BY$31/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$31<>\"\",$BZ$31/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$31<>\"\",$CA$31/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$31<>\"\",$CB$31/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$31<>\"\",$CC$31/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$31<>\"\",$CD$31/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$31<>\"\",$CE$31/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$31<>\"\",$CF$31/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$31<>\"\",$CG$31/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$31<>\"\",$CH$31/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$31<>\"\",$CI$31/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$31<>\"\",$CJ$31/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$31<>\"\",$CK$31/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$31<>\"\",$CL$31/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$31<>\"\",$CM$31/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$31<>\"\",$CN$31/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$31<>\"\",$CO$31/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$31<>\"\",$CP$31/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$31<>\"\",$CQ$31/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$31<>\"\",$CR$31/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$31<>\"\",$CS$31/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$31<>\"\",$CT$31/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A32<>\"\",IF($B32<>\"\",ItemQuantity(A32,B32,D32,E32,F32,G32),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A32<>\"\",IF($B32<>\"\",SUM(OFFSET($P32,0,AnalysisPeriod*2+4):OFFSET($P32,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,P$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,Q$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,R$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,S$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,T$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,U$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,V$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,W$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,X$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,Y$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,Z$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AA$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AB$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AC$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AD$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AE$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AF$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AG$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AH$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AI$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AJ$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AK$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AL$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AM$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AN$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AO$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AP$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AQ$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AR$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AS$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AT$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AU$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AV$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AW$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AX$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AY$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AZ$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BA$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BB$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BC$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BD$21),\"\")","v":""},null,{"$f":"IF($P$32<>\"\", $C32*$P$32,\"\")","v":""},{"$f":"IF($Q$32<>\"\", $C32*$Q$32,\"\")","v":""},{"$f":"IF($R$32<>\"\", $C32*$R$32,\"\")","v":""},{"$f":"IF($S$32<>\"\", $C32*$S$32,\"\")","v":""},{"$f":"IF($T$32<>\"\", $C32*$T$32,\"\")","v":""},{"$f":"IF($U$32<>\"\", $C32*$U$32,\"\")","v":""},{"$f":"IF($V$32<>\"\", $C32*$V$32,\"\")","v":""},{"$f":"IF($W$32<>\"\", $C32*$W$32,\"\")","v":""},{"$f":"IF($X$32<>\"\", $C32*$X$32,\"\")","v":""},{"$f":"IF($Y$32<>\"\", $C32*$Y$32,\"\")","v":""},{"$f":"IF($Z$32<>\"\", $C32*$Z$32,\"\")","v":""},{"$f":"IF($AA$32<>\"\", $C32*$AA$32,\"\")","v":""},{"$f":"IF($AB$32<>\"\", $C32*$AB$32,\"\")","v":""},{"$f":"IF($AC$32<>\"\", $C32*$AC$32,\"\")","v":""},{"$f":"IF($AD$32<>\"\", $C32*$AD$32,\"\")","v":""},{"$f":"IF($AE$32<>\"\", $C32*$AE$32,\"\")","v":""},{"$f":"IF($AF$32<>\"\", $C32*$AF$32,\"\")","v":""},{"$f":"IF($AG$32<>\"\", $C32*$AG$32,\"\")","v":""},{"$f":"IF($AH$32<>\"\", $C32*$AH$32,\"\")","v":""},{"$f":"IF($AI$32<>\"\", $C32*$AI$32,\"\")","v":""},{"$f":"IF($AJ$32<>\"\", $C32*$AJ$32,\"\")","v":""},{"$f":"IF($AK$32<>\"\", $C32*$AK$32,\"\")","v":""},{"$f":"IF($AL$32<>\"\", $C32*$AL$32,\"\")","v":""},{"$f":"IF($AM$32<>\"\", $C32*$AM$32,\"\")","v":""},{"$f":"IF($AN$32<>\"\", $C32*$AN$32,\"\")","v":""},{"$f":"IF($AO$32<>\"\", $C32*$AO$32,\"\")","v":""},{"$f":"IF($AP$32<>\"\", $C32*$AP$32,\"\")","v":""},{"$f":"IF($AQ$32<>\"\", $C32*$AQ$32,\"\")","v":""},{"$f":"IF($AR$32<>\"\", $C32*$AR$32,\"\")","v":""},{"$f":"IF($AS$32<>\"\", $C32*$AS$32,\"\")","v":""},{"$f":"IF($AT$32<>\"\", $C32*$AT$32,\"\")","v":""},{"$f":"IF($AU$32<>\"\", $C32*$AU$32,\"\")","v":""},{"$f":"IF($AV$32<>\"\", $C32*$AV$32,\"\")","v":""},{"$f":"IF($AW$32<>\"\", $C32*$AW$32,\"\")","v":""},{"$f":"IF($AX$32<>\"\", $C32*$AX$32,\"\")","v":""},{"$f":"IF($AY$32<>\"\", $C32*$AY$32,\"\")","v":""},{"$f":"IF($AZ$32<>\"\", $C32*$AZ$32,\"\")","v":""},{"$f":"IF($BA$32<>\"\", $C32*$BA$32,\"\")","v":""},{"$f":"IF($BB$32<>\"\", $C32*$BB$32,\"\")","v":""},{"$f":"IF($BC$32<>\"\", $C32*$BC$32,\"\")","v":""},{"$f":"IF($BD$32<>\"\", $C32*$BD$32,\"\")","v":""},null,{"$f":"IF($P$32<>\"\",$BF$32/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$32<>\"\",$BG$32/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$32<>\"\",$BH$32/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$32<>\"\",$BI$32/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$32<>\"\",$BJ$32/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$32<>\"\",$BK$32/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$32<>\"\",$BL$32/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$32<>\"\",$BM$32/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$32<>\"\",$BN$32/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$32<>\"\",$BO$32/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$32<>\"\",$BP$32/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$32<>\"\",$BQ$32/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$32<>\"\",$BR$32/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$32<>\"\",$BS$32/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$32<>\"\",$BT$32/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$32<>\"\",$BU$32/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$32<>\"\",$BV$32/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$32<>\"\",$BW$32/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$32<>\"\",$BX$32/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$32<>\"\",$BY$32/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$32<>\"\",$BZ$32/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$32<>\"\",$CA$32/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$32<>\"\",$CB$32/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$32<>\"\",$CC$32/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$32<>\"\",$CD$32/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$32<>\"\",$CE$32/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$32<>\"\",$CF$32/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$32<>\"\",$CG$32/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$32<>\"\",$CH$32/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$32<>\"\",$CI$32/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$32<>\"\",$CJ$32/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$32<>\"\",$CK$32/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$32<>\"\",$CL$32/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$32<>\"\",$CM$32/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$32<>\"\",$CN$32/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$32<>\"\",$CO$32/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$32<>\"\",$CP$32/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$32<>\"\",$CQ$32/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$32<>\"\",$CR$32/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$32<>\"\",$CS$32/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$32<>\"\",$CT$32/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A33<>\"\",IF($B33<>\"\",ItemQuantity(A33,B33,D33,E33,F33,G33),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A33<>\"\",IF($B33<>\"\",SUM(OFFSET($P33,0,AnalysisPeriod*2+4):OFFSET($P33,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,P$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,Q$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,R$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,S$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,T$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,U$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,V$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,W$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,X$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,Y$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,Z$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AA$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AB$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AC$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AD$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AE$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AF$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AG$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AH$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AI$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AJ$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AK$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AL$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AM$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AN$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AO$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AP$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AQ$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AR$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AS$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AT$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AU$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AV$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AW$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AX$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AY$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AZ$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BA$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BB$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BC$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BD$21),\"\")","v":""},null,{"$f":"IF($P$33<>\"\", $C33*$P$33,\"\")","v":""},{"$f":"IF($Q$33<>\"\", $C33*$Q$33,\"\")","v":""},{"$f":"IF($R$33<>\"\", $C33*$R$33,\"\")","v":""},{"$f":"IF($S$33<>\"\", $C33*$S$33,\"\")","v":""},{"$f":"IF($T$33<>\"\", $C33*$T$33,\"\")","v":""},{"$f":"IF($U$33<>\"\", $C33*$U$33,\"\")","v":""},{"$f":"IF($V$33<>\"\", $C33*$V$33,\"\")","v":""},{"$f":"IF($W$33<>\"\", $C33*$W$33,\"\")","v":""},{"$f":"IF($X$33<>\"\", $C33*$X$33,\"\")","v":""},{"$f":"IF($Y$33<>\"\", $C33*$Y$33,\"\")","v":""},{"$f":"IF($Z$33<>\"\", $C33*$Z$33,\"\")","v":""},{"$f":"IF($AA$33<>\"\", $C33*$AA$33,\"\")","v":""},{"$f":"IF($AB$33<>\"\", $C33*$AB$33,\"\")","v":""},{"$f":"IF($AC$33<>\"\", $C33*$AC$33,\"\")","v":""},{"$f":"IF($AD$33<>\"\", $C33*$AD$33,\"\")","v":""},{"$f":"IF($AE$33<>\"\", $C33*$AE$33,\"\")","v":""},{"$f":"IF($AF$33<>\"\", $C33*$AF$33,\"\")","v":""},{"$f":"IF($AG$33<>\"\", $C33*$AG$33,\"\")","v":""},{"$f":"IF($AH$33<>\"\", $C33*$AH$33,\"\")","v":""},{"$f":"IF($AI$33<>\"\", $C33*$AI$33,\"\")","v":""},{"$f":"IF($AJ$33<>\"\", $C33*$AJ$33,\"\")","v":""},{"$f":"IF($AK$33<>\"\", $C33*$AK$33,\"\")","v":""},{"$f":"IF($AL$33<>\"\", $C33*$AL$33,\"\")","v":""},{"$f":"IF($AM$33<>\"\", $C33*$AM$33,\"\")","v":""},{"$f":"IF($AN$33<>\"\", $C33*$AN$33,\"\")","v":""},{"$f":"IF($AO$33<>\"\", $C33*$AO$33,\"\")","v":""},{"$f":"IF($AP$33<>\"\", $C33*$AP$33,\"\")","v":""},{"$f":"IF($AQ$33<>\"\", $C33*$AQ$33,\"\")","v":""},{"$f":"IF($AR$33<>\"\", $C33*$AR$33,\"\")","v":""},{"$f":"IF($AS$33<>\"\", $C33*$AS$33,\"\")","v":""},{"$f":"IF($AT$33<>\"\", $C33*$AT$33,\"\")","v":""},{"$f":"IF($AU$33<>\"\", $C33*$AU$33,\"\")","v":""},{"$f":"IF($AV$33<>\"\", $C33*$AV$33,\"\")","v":""},{"$f":"IF($AW$33<>\"\", $C33*$AW$33,\"\")","v":""},{"$f":"IF($AX$33<>\"\", $C33*$AX$33,\"\")","v":""},{"$f":"IF($AY$33<>\"\", $C33*$AY$33,\"\")","v":""},{"$f":"IF($AZ$33<>\"\", $C33*$AZ$33,\"\")","v":""},{"$f":"IF($BA$33<>\"\", $C33*$BA$33,\"\")","v":""},{"$f":"IF($BB$33<>\"\", $C33*$BB$33,\"\")","v":""},{"$f":"IF($BC$33<>\"\", $C33*$BC$33,\"\")","v":""},{"$f":"IF($BD$33<>\"\", $C33*$BD$33,\"\")","v":""},null,{"$f":"IF($P$33<>\"\",$BF$33/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$33<>\"\",$BG$33/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$33<>\"\",$BH$33/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$33<>\"\",$BI$33/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$33<>\"\",$BJ$33/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$33<>\"\",$BK$33/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$33<>\"\",$BL$33/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$33<>\"\",$BM$33/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$33<>\"\",$BN$33/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$33<>\"\",$BO$33/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$33<>\"\",$BP$33/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$33<>\"\",$BQ$33/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$33<>\"\",$BR$33/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$33<>\"\",$BS$33/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$33<>\"\",$BT$33/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$33<>\"\",$BU$33/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$33<>\"\",$BV$33/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$33<>\"\",$BW$33/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$33<>\"\",$BX$33/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$33<>\"\",$BY$33/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$33<>\"\",$BZ$33/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$33<>\"\",$CA$33/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$33<>\"\",$CB$33/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$33<>\"\",$CC$33/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$33<>\"\",$CD$33/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$33<>\"\",$CE$33/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$33<>\"\",$CF$33/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$33<>\"\",$CG$33/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$33<>\"\",$CH$33/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$33<>\"\",$CI$33/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$33<>\"\",$CJ$33/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$33<>\"\",$CK$33/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$33<>\"\",$CL$33/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$33<>\"\",$CM$33/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$33<>\"\",$CN$33/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$33<>\"\",$CO$33/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$33<>\"\",$CP$33/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$33<>\"\",$CQ$33/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$33<>\"\",$CR$33/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$33<>\"\",$CS$33/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$33<>\"\",$CT$33/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A34<>\"\",IF($B34<>\"\",ItemQuantity(A34,B34,D34,E34,F34,G34),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A34<>\"\",IF($B34<>\"\",SUM(OFFSET($P34,0,AnalysisPeriod*2+4):OFFSET($P34,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,P$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,Q$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,R$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,S$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,T$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,U$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,V$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,W$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,X$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,Y$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,Z$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AA$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AB$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AC$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AD$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AE$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AF$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AG$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AH$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AI$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AJ$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AK$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AL$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AM$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AN$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AO$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AP$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AQ$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AR$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AS$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AT$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AU$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AV$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AW$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AX$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AY$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AZ$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BA$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BB$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BC$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BD$21),\"\")","v":""},null,{"$f":"IF($P$34<>\"\", $C34*$P$34,\"\")","v":""},{"$f":"IF($Q$34<>\"\", $C34*$Q$34,\"\")","v":""},{"$f":"IF($R$34<>\"\", $C34*$R$34,\"\")","v":""},{"$f":"IF($S$34<>\"\", $C34*$S$34,\"\")","v":""},{"$f":"IF($T$34<>\"\", $C34*$T$34,\"\")","v":""},{"$f":"IF($U$34<>\"\", $C34*$U$34,\"\")","v":""},{"$f":"IF($V$34<>\"\", $C34*$V$34,\"\")","v":""},{"$f":"IF($W$34<>\"\", $C34*$W$34,\"\")","v":""},{"$f":"IF($X$34<>\"\", $C34*$X$34,\"\")","v":""},{"$f":"IF($Y$34<>\"\", $C34*$Y$34,\"\")","v":""},{"$f":"IF($Z$34<>\"\", $C34*$Z$34,\"\")","v":""},{"$f":"IF($AA$34<>\"\", $C34*$AA$34,\"\")","v":""},{"$f":"IF($AB$34<>\"\", $C34*$AB$34,\"\")","v":""},{"$f":"IF($AC$34<>\"\", $C34*$AC$34,\"\")","v":""},{"$f":"IF($AD$34<>\"\", $C34*$AD$34,\"\")","v":""},{"$f":"IF($AE$34<>\"\", $C34*$AE$34,\"\")","v":""},{"$f":"IF($AF$34<>\"\", $C34*$AF$34,\"\")","v":""},{"$f":"IF($AG$34<>\"\", $C34*$AG$34,\"\")","v":""},{"$f":"IF($AH$34<>\"\", $C34*$AH$34,\"\")","v":""},{"$f":"IF($AI$34<>\"\", $C34*$AI$34,\"\")","v":""},{"$f":"IF($AJ$34<>\"\", $C34*$AJ$34,\"\")","v":""},{"$f":"IF($AK$34<>\"\", $C34*$AK$34,\"\")","v":""},{"$f":"IF($AL$34<>\"\", $C34*$AL$34,\"\")","v":""},{"$f":"IF($AM$34<>\"\", $C34*$AM$34,\"\")","v":""},{"$f":"IF($AN$34<>\"\", $C34*$AN$34,\"\")","v":""},{"$f":"IF($AO$34<>\"\", $C34*$AO$34,\"\")","v":""},{"$f":"IF($AP$34<>\"\", $C34*$AP$34,\"\")","v":""},{"$f":"IF($AQ$34<>\"\", $C34*$AQ$34,\"\")","v":""},{"$f":"IF($AR$34<>\"\", $C34*$AR$34,\"\")","v":""},{"$f":"IF($AS$34<>\"\", $C34*$AS$34,\"\")","v":""},{"$f":"IF($AT$34<>\"\", $C34*$AT$34,\"\")","v":""},{"$f":"IF($AU$34<>\"\", $C34*$AU$34,\"\")","v":""},{"$f":"IF($AV$34<>\"\", $C34*$AV$34,\"\")","v":""},{"$f":"IF($AW$34<>\"\", $C34*$AW$34,\"\")","v":""},{"$f":"IF($AX$34<>\"\", $C34*$AX$34,\"\")","v":""},{"$f":"IF($AY$34<>\"\", $C34*$AY$34,\"\")","v":""},{"$f":"IF($AZ$34<>\"\", $C34*$AZ$34,\"\")","v":""},{"$f":"IF($BA$34<>\"\", $C34*$BA$34,\"\")","v":""},{"$f":"IF($BB$34<>\"\", $C34*$BB$34,\"\")","v":""},{"$f":"IF($BC$34<>\"\", $C34*$BC$34,\"\")","v":""},{"$f":"IF($BD$34<>\"\", $C34*$BD$34,\"\")","v":""},null,{"$f":"IF($P$34<>\"\",$BF$34/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$34<>\"\",$BG$34/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$34<>\"\",$BH$34/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$34<>\"\",$BI$34/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$34<>\"\",$BJ$34/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$34<>\"\",$BK$34/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$34<>\"\",$BL$34/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$34<>\"\",$BM$34/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$34<>\"\",$BN$34/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$34<>\"\",$BO$34/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$34<>\"\",$BP$34/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$34<>\"\",$BQ$34/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$34<>\"\",$BR$34/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$34<>\"\",$BS$34/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$34<>\"\",$BT$34/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$34<>\"\",$BU$34/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$34<>\"\",$BV$34/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$34<>\"\",$BW$34/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$34<>\"\",$BX$34/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$34<>\"\",$BY$34/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$34<>\"\",$BZ$34/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$34<>\"\",$CA$34/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$34<>\"\",$CB$34/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$34<>\"\",$CC$34/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$34<>\"\",$CD$34/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$34<>\"\",$CE$34/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$34<>\"\",$CF$34/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$34<>\"\",$CG$34/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$34<>\"\",$CH$34/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$34<>\"\",$CI$34/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$34<>\"\",$CJ$34/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$34<>\"\",$CK$34/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$34<>\"\",$CL$34/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$34<>\"\",$CM$34/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$34<>\"\",$CN$34/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$34<>\"\",$CO$34/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$34<>\"\",$CP$34/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$34<>\"\",$CQ$34/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$34<>\"\",$CR$34/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$34<>\"\",$CS$34/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$34<>\"\",$CT$34/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A35<>\"\",IF($B35<>\"\",ItemQuantity(A35,B35,D35,E35,F35,G35),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A35<>\"\",IF($B35<>\"\",SUM(OFFSET($P35,0,AnalysisPeriod*2+4):OFFSET($P35,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,P$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,Q$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,R$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,S$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,T$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,U$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,V$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,W$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,X$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,Y$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,Z$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AA$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AB$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AC$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AD$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AE$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AF$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AG$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AH$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AI$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AJ$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AK$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AL$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AM$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AN$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AO$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AP$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AQ$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AR$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AS$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AT$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AU$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AV$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AW$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AX$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AY$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AZ$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BA$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BB$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BC$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BD$21),\"\")","v":""},null,{"$f":"IF($P$35<>\"\", $C35*$P$35,\"\")","v":""},{"$f":"IF($Q$35<>\"\", $C35*$Q$35,\"\")","v":""},{"$f":"IF($R$35<>\"\", $C35*$R$35,\"\")","v":""},{"$f":"IF($S$35<>\"\", $C35*$S$35,\"\")","v":""},{"$f":"IF($T$35<>\"\", $C35*$T$35,\"\")","v":""},{"$f":"IF($U$35<>\"\", $C35*$U$35,\"\")","v":""},{"$f":"IF($V$35<>\"\", $C35*$V$35,\"\")","v":""},{"$f":"IF($W$35<>\"\", $C35*$W$35,\"\")","v":""},{"$f":"IF($X$35<>\"\", $C35*$X$35,\"\")","v":""},{"$f":"IF($Y$35<>\"\", $C35*$Y$35,\"\")","v":""},{"$f":"IF($Z$35<>\"\", $C35*$Z$35,\"\")","v":""},{"$f":"IF($AA$35<>\"\", $C35*$AA$35,\"\")","v":""},{"$f":"IF($AB$35<>\"\", $C35*$AB$35,\"\")","v":""},{"$f":"IF($AC$35<>\"\", $C35*$AC$35,\"\")","v":""},{"$f":"IF($AD$35<>\"\", $C35*$AD$35,\"\")","v":""},{"$f":"IF($AE$35<>\"\", $C35*$AE$35,\"\")","v":""},{"$f":"IF($AF$35<>\"\", $C35*$AF$35,\"\")","v":""},{"$f":"IF($AG$35<>\"\", $C35*$AG$35,\"\")","v":""},{"$f":"IF($AH$35<>\"\", $C35*$AH$35,\"\")","v":""},{"$f":"IF($AI$35<>\"\", $C35*$AI$35,\"\")","v":""},{"$f":"IF($AJ$35<>\"\", $C35*$AJ$35,\"\")","v":""},{"$f":"IF($AK$35<>\"\", $C35*$AK$35,\"\")","v":""},{"$f":"IF($AL$35<>\"\", $C35*$AL$35,\"\")","v":""},{"$f":"IF($AM$35<>\"\", $C35*$AM$35,\"\")","v":""},{"$f":"IF($AN$35<>\"\", $C35*$AN$35,\"\")","v":""},{"$f":"IF($AO$35<>\"\", $C35*$AO$35,\"\")","v":""},{"$f":"IF($AP$35<>\"\", $C35*$AP$35,\"\")","v":""},{"$f":"IF($AQ$35<>\"\", $C35*$AQ$35,\"\")","v":""},{"$f":"IF($AR$35<>\"\", $C35*$AR$35,\"\")","v":""},{"$f":"IF($AS$35<>\"\", $C35*$AS$35,\"\")","v":""},{"$f":"IF($AT$35<>\"\", $C35*$AT$35,\"\")","v":""},{"$f":"IF($AU$35<>\"\", $C35*$AU$35,\"\")","v":""},{"$f":"IF($AV$35<>\"\", $C35*$AV$35,\"\")","v":""},{"$f":"IF($AW$35<>\"\", $C35*$AW$35,\"\")","v":""},{"$f":"IF($AX$35<>\"\", $C35*$AX$35,\"\")","v":""},{"$f":"IF($AY$35<>\"\", $C35*$AY$35,\"\")","v":""},{"$f":"IF($AZ$35<>\"\", $C35*$AZ$35,\"\")","v":""},{"$f":"IF($BA$35<>\"\", $C35*$BA$35,\"\")","v":""},{"$f":"IF($BB$35<>\"\", $C35*$BB$35,\"\")","v":""},{"$f":"IF($BC$35<>\"\", $C35*$BC$35,\"\")","v":""},{"$f":"IF($BD$35<>\"\", $C35*$BD$35,\"\")","v":""},null,{"$f":"IF($P$35<>\"\",$BF$35/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$35<>\"\",$BG$35/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$35<>\"\",$BH$35/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$35<>\"\",$BI$35/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$35<>\"\",$BJ$35/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$35<>\"\",$BK$35/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$35<>\"\",$BL$35/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$35<>\"\",$BM$35/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$35<>\"\",$BN$35/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$35<>\"\",$BO$35/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$35<>\"\",$BP$35/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$35<>\"\",$BQ$35/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$35<>\"\",$BR$35/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$35<>\"\",$BS$35/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$35<>\"\",$BT$35/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$35<>\"\",$BU$35/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$35<>\"\",$BV$35/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$35<>\"\",$BW$35/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$35<>\"\",$BX$35/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$35<>\"\",$BY$35/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$35<>\"\",$BZ$35/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$35<>\"\",$CA$35/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$35<>\"\",$CB$35/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$35<>\"\",$CC$35/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$35<>\"\",$CD$35/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$35<>\"\",$CE$35/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$35<>\"\",$CF$35/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$35<>\"\",$CG$35/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$35<>\"\",$CH$35/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$35<>\"\",$CI$35/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$35<>\"\",$CJ$35/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$35<>\"\",$CK$35/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$35<>\"\",$CL$35/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$35<>\"\",$CM$35/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$35<>\"\",$CN$35/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$35<>\"\",$CO$35/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$35<>\"\",$CP$35/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$35<>\"\",$CQ$35/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$35<>\"\",$CR$35/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$35<>\"\",$CS$35/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$35<>\"\",$CT$35/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A36<>\"\",IF($B36<>\"\",ItemQuantity(A36,B36,D36,E36,F36,G36),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A36<>\"\",IF($B36<>\"\",SUM(OFFSET($P36,0,AnalysisPeriod*2+4):OFFSET($P36,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,P$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,Q$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,R$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,S$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,T$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,U$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,V$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,W$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,X$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,Y$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,Z$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AA$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AB$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AC$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AD$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AE$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AF$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AG$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AH$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AI$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AJ$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AK$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AL$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AM$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AN$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AO$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AP$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AQ$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AR$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AS$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AT$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AU$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AV$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AW$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AX$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AY$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AZ$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BA$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BB$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BC$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BD$21),\"\")","v":""},null,{"$f":"IF($P$36<>\"\", $C36*$P$36,\"\")","v":""},{"$f":"IF($Q$36<>\"\", $C36*$Q$36,\"\")","v":""},{"$f":"IF($R$36<>\"\", $C36*$R$36,\"\")","v":""},{"$f":"IF($S$36<>\"\", $C36*$S$36,\"\")","v":""},{"$f":"IF($T$36<>\"\", $C36*$T$36,\"\")","v":""},{"$f":"IF($U$36<>\"\", $C36*$U$36,\"\")","v":""},{"$f":"IF($V$36<>\"\", $C36*$V$36,\"\")","v":""},{"$f":"IF($W$36<>\"\", $C36*$W$36,\"\")","v":""},{"$f":"IF($X$36<>\"\", $C36*$X$36,\"\")","v":""},{"$f":"IF($Y$36<>\"\", $C36*$Y$36,\"\")","v":""},{"$f":"IF($Z$36<>\"\", $C36*$Z$36,\"\")","v":""},{"$f":"IF($AA$36<>\"\", $C36*$AA$36,\"\")","v":""},{"$f":"IF($AB$36<>\"\", $C36*$AB$36,\"\")","v":""},{"$f":"IF($AC$36<>\"\", $C36*$AC$36,\"\")","v":""},{"$f":"IF($AD$36<>\"\", $C36*$AD$36,\"\")","v":""},{"$f":"IF($AE$36<>\"\", $C36*$AE$36,\"\")","v":""},{"$f":"IF($AF$36<>\"\", $C36*$AF$36,\"\")","v":""},{"$f":"IF($AG$36<>\"\", $C36*$AG$36,\"\")","v":""},{"$f":"IF($AH$36<>\"\", $C36*$AH$36,\"\")","v":""},{"$f":"IF($AI$36<>\"\", $C36*$AI$36,\"\")","v":""},{"$f":"IF($AJ$36<>\"\", $C36*$AJ$36,\"\")","v":""},{"$f":"IF($AK$36<>\"\", $C36*$AK$36,\"\")","v":""},{"$f":"IF($AL$36<>\"\", $C36*$AL$36,\"\")","v":""},{"$f":"IF($AM$36<>\"\", $C36*$AM$36,\"\")","v":""},{"$f":"IF($AN$36<>\"\", $C36*$AN$36,\"\")","v":""},{"$f":"IF($AO$36<>\"\", $C36*$AO$36,\"\")","v":""},{"$f":"IF($AP$36<>\"\", $C36*$AP$36,\"\")","v":""},{"$f":"IF($AQ$36<>\"\", $C36*$AQ$36,\"\")","v":""},{"$f":"IF($AR$36<>\"\", $C36*$AR$36,\"\")","v":""},{"$f":"IF($AS$36<>\"\", $C36*$AS$36,\"\")","v":""},{"$f":"IF($AT$36<>\"\", $C36*$AT$36,\"\")","v":""},{"$f":"IF($AU$36<>\"\", $C36*$AU$36,\"\")","v":""},{"$f":"IF($AV$36<>\"\", $C36*$AV$36,\"\")","v":""},{"$f":"IF($AW$36<>\"\", $C36*$AW$36,\"\")","v":""},{"$f":"IF($AX$36<>\"\", $C36*$AX$36,\"\")","v":""},{"$f":"IF($AY$36<>\"\", $C36*$AY$36,\"\")","v":""},{"$f":"IF($AZ$36<>\"\", $C36*$AZ$36,\"\")","v":""},{"$f":"IF($BA$36<>\"\", $C36*$BA$36,\"\")","v":""},{"$f":"IF($BB$36<>\"\", $C36*$BB$36,\"\")","v":""},{"$f":"IF($BC$36<>\"\", $C36*$BC$36,\"\")","v":""},{"$f":"IF($BD$36<>\"\", $C36*$BD$36,\"\")","v":""},null,{"$f":"IF($P$36<>\"\",$BF$36/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$36<>\"\",$BG$36/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$36<>\"\",$BH$36/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$36<>\"\",$BI$36/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$36<>\"\",$BJ$36/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$36<>\"\",$BK$36/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$36<>\"\",$BL$36/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$36<>\"\",$BM$36/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$36<>\"\",$BN$36/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$36<>\"\",$BO$36/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$36<>\"\",$BP$36/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$36<>\"\",$BQ$36/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$36<>\"\",$BR$36/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$36<>\"\",$BS$36/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$36<>\"\",$BT$36/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$36<>\"\",$BU$36/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$36<>\"\",$BV$36/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$36<>\"\",$BW$36/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$36<>\"\",$BX$36/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$36<>\"\",$BY$36/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$36<>\"\",$BZ$36/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$36<>\"\",$CA$36/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$36<>\"\",$CB$36/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$36<>\"\",$CC$36/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$36<>\"\",$CD$36/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$36<>\"\",$CE$36/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$36<>\"\",$CF$36/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$36<>\"\",$CG$36/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$36<>\"\",$CH$36/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$36<>\"\",$CI$36/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$36<>\"\",$CJ$36/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$36<>\"\",$CK$36/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$36<>\"\",$CL$36/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$36<>\"\",$CM$36/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$36<>\"\",$CN$36/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$36<>\"\",$CO$36/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$36<>\"\",$CP$36/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$36<>\"\",$CQ$36/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$36<>\"\",$CR$36/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$36<>\"\",$CS$36/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$36<>\"\",$CT$36/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A37<>\"\",IF($B37<>\"\",ItemQuantity(A37,B37,D37,E37,F37,G37),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A37<>\"\",IF($B37<>\"\",SUM(OFFSET($P37,0,AnalysisPeriod*2+4):OFFSET($P37,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,P$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,Q$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,R$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,S$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,T$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,U$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,V$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,W$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,X$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,Y$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,Z$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AA$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AB$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AC$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AD$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AE$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AF$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AG$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AH$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AI$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AJ$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AK$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AL$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AM$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AN$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AO$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AP$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AQ$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AR$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AS$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AT$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AU$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AV$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AW$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AX$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AY$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AZ$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BA$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BB$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BC$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BD$21),\"\")","v":""},null,{"$f":"IF($P$37<>\"\", $C37*$P$37,\"\")","v":""},{"$f":"IF($Q$37<>\"\", $C37*$Q$37,\"\")","v":""},{"$f":"IF($R$37<>\"\", $C37*$R$37,\"\")","v":""},{"$f":"IF($S$37<>\"\", $C37*$S$37,\"\")","v":""},{"$f":"IF($T$37<>\"\", $C37*$T$37,\"\")","v":""},{"$f":"IF($U$37<>\"\", $C37*$U$37,\"\")","v":""},{"$f":"IF($V$37<>\"\", $C37*$V$37,\"\")","v":""},{"$f":"IF($W$37<>\"\", $C37*$W$37,\"\")","v":""},{"$f":"IF($X$37<>\"\", $C37*$X$37,\"\")","v":""},{"$f":"IF($Y$37<>\"\", $C37*$Y$37,\"\")","v":""},{"$f":"IF($Z$37<>\"\", $C37*$Z$37,\"\")","v":""},{"$f":"IF($AA$37<>\"\", $C37*$AA$37,\"\")","v":""},{"$f":"IF($AB$37<>\"\", $C37*$AB$37,\"\")","v":""},{"$f":"IF($AC$37<>\"\", $C37*$AC$37,\"\")","v":""},{"$f":"IF($AD$37<>\"\", $C37*$AD$37,\"\")","v":""},{"$f":"IF($AE$37<>\"\", $C37*$AE$37,\"\")","v":""},{"$f":"IF($AF$37<>\"\", $C37*$AF$37,\"\")","v":""},{"$f":"IF($AG$37<>\"\", $C37*$AG$37,\"\")","v":""},{"$f":"IF($AH$37<>\"\", $C37*$AH$37,\"\")","v":""},{"$f":"IF($AI$37<>\"\", $C37*$AI$37,\"\")","v":""},{"$f":"IF($AJ$37<>\"\", $C37*$AJ$37,\"\")","v":""},{"$f":"IF($AK$37<>\"\", $C37*$AK$37,\"\")","v":""},{"$f":"IF($AL$37<>\"\", $C37*$AL$37,\"\")","v":""},{"$f":"IF($AM$37<>\"\", $C37*$AM$37,\"\")","v":""},{"$f":"IF($AN$37<>\"\", $C37*$AN$37,\"\")","v":""},{"$f":"IF($AO$37<>\"\", $C37*$AO$37,\"\")","v":""},{"$f":"IF($AP$37<>\"\", $C37*$AP$37,\"\")","v":""},{"$f":"IF($AQ$37<>\"\", $C37*$AQ$37,\"\")","v":""},{"$f":"IF($AR$37<>\"\", $C37*$AR$37,\"\")","v":""},{"$f":"IF($AS$37<>\"\", $C37*$AS$37,\"\")","v":""},{"$f":"IF($AT$37<>\"\", $C37*$AT$37,\"\")","v":""},{"$f":"IF($AU$37<>\"\", $C37*$AU$37,\"\")","v":""},{"$f":"IF($AV$37<>\"\", $C37*$AV$37,\"\")","v":""},{"$f":"IF($AW$37<>\"\", $C37*$AW$37,\"\")","v":""},{"$f":"IF($AX$37<>\"\", $C37*$AX$37,\"\")","v":""},{"$f":"IF($AY$37<>\"\", $C37*$AY$37,\"\")","v":""},{"$f":"IF($AZ$37<>\"\", $C37*$AZ$37,\"\")","v":""},{"$f":"IF($BA$37<>\"\", $C37*$BA$37,\"\")","v":""},{"$f":"IF($BB$37<>\"\", $C37*$BB$37,\"\")","v":""},{"$f":"IF($BC$37<>\"\", $C37*$BC$37,\"\")","v":""},{"$f":"IF($BD$37<>\"\", $C37*$BD$37,\"\")","v":""},null,{"$f":"IF($P$37<>\"\",$BF$37/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$37<>\"\",$BG$37/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$37<>\"\",$BH$37/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$37<>\"\",$BI$37/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$37<>\"\",$BJ$37/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$37<>\"\",$BK$37/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$37<>\"\",$BL$37/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$37<>\"\",$BM$37/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$37<>\"\",$BN$37/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$37<>\"\",$BO$37/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$37<>\"\",$BP$37/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$37<>\"\",$BQ$37/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$37<>\"\",$BR$37/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$37<>\"\",$BS$37/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$37<>\"\",$BT$37/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$37<>\"\",$BU$37/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$37<>\"\",$BV$37/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$37<>\"\",$BW$37/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$37<>\"\",$BX$37/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$37<>\"\",$BY$37/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$37<>\"\",$BZ$37/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$37<>\"\",$CA$37/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$37<>\"\",$CB$37/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$37<>\"\",$CC$37/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$37<>\"\",$CD$37/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$37<>\"\",$CE$37/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$37<>\"\",$CF$37/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$37<>\"\",$CG$37/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$37<>\"\",$CH$37/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$37<>\"\",$CI$37/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$37<>\"\",$CJ$37/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$37<>\"\",$CK$37/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$37<>\"\",$CL$37/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$37<>\"\",$CM$37/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$37<>\"\",$CN$37/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$37<>\"\",$CO$37/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$37<>\"\",$CP$37/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$37<>\"\",$CQ$37/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$37<>\"\",$CR$37/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$37<>\"\",$CS$37/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$37<>\"\",$CT$37/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A38<>\"\",IF($B38<>\"\",ItemQuantity(A38,B38,D38,E38,F38,G38),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A38<>\"\",IF($B38<>\"\",SUM(OFFSET($P38,0,AnalysisPeriod*2+4):OFFSET($P38,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,P$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,Q$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,R$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,S$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,T$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,U$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,V$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,W$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,X$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,Y$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,Z$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AA$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AB$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AC$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AD$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AE$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AF$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AG$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AH$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AI$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AJ$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AK$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AL$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AM$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AN$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AO$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AP$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AQ$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AR$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AS$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AT$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AU$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AV$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AW$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AX$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AY$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AZ$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BA$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BB$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BC$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BD$21),\"\")","v":""},null,{"$f":"IF($P$38<>\"\", $C38*$P$38,\"\")","v":""},{"$f":"IF($Q$38<>\"\", $C38*$Q$38,\"\")","v":""},{"$f":"IF($R$38<>\"\", $C38*$R$38,\"\")","v":""},{"$f":"IF($S$38<>\"\", $C38*$S$38,\"\")","v":""},{"$f":"IF($T$38<>\"\", $C38*$T$38,\"\")","v":""},{"$f":"IF($U$38<>\"\", $C38*$U$38,\"\")","v":""},{"$f":"IF($V$38<>\"\", $C38*$V$38,\"\")","v":""},{"$f":"IF($W$38<>\"\", $C38*$W$38,\"\")","v":""},{"$f":"IF($X$38<>\"\", $C38*$X$38,\"\")","v":""},{"$f":"IF($Y$38<>\"\", $C38*$Y$38,\"\")","v":""},{"$f":"IF($Z$38<>\"\", $C38*$Z$38,\"\")","v":""},{"$f":"IF($AA$38<>\"\", $C38*$AA$38,\"\")","v":""},{"$f":"IF($AB$38<>\"\", $C38*$AB$38,\"\")","v":""},{"$f":"IF($AC$38<>\"\", $C38*$AC$38,\"\")","v":""},{"$f":"IF($AD$38<>\"\", $C38*$AD$38,\"\")","v":""},{"$f":"IF($AE$38<>\"\", $C38*$AE$38,\"\")","v":""},{"$f":"IF($AF$38<>\"\", $C38*$AF$38,\"\")","v":""},{"$f":"IF($AG$38<>\"\", $C38*$AG$38,\"\")","v":""},{"$f":"IF($AH$38<>\"\", $C38*$AH$38,\"\")","v":""},{"$f":"IF($AI$38<>\"\", $C38*$AI$38,\"\")","v":""},{"$f":"IF($AJ$38<>\"\", $C38*$AJ$38,\"\")","v":""},{"$f":"IF($AK$38<>\"\", $C38*$AK$38,\"\")","v":""},{"$f":"IF($AL$38<>\"\", $C38*$AL$38,\"\")","v":""},{"$f":"IF($AM$38<>\"\", $C38*$AM$38,\"\")","v":""},{"$f":"IF($AN$38<>\"\", $C38*$AN$38,\"\")","v":""},{"$f":"IF($AO$38<>\"\", $C38*$AO$38,\"\")","v":""},{"$f":"IF($AP$38<>\"\", $C38*$AP$38,\"\")","v":""},{"$f":"IF($AQ$38<>\"\", $C38*$AQ$38,\"\")","v":""},{"$f":"IF($AR$38<>\"\", $C38*$AR$38,\"\")","v":""},{"$f":"IF($AS$38<>\"\", $C38*$AS$38,\"\")","v":""},{"$f":"IF($AT$38<>\"\", $C38*$AT$38,\"\")","v":""},{"$f":"IF($AU$38<>\"\", $C38*$AU$38,\"\")","v":""},{"$f":"IF($AV$38<>\"\", $C38*$AV$38,\"\")","v":""},{"$f":"IF($AW$38<>\"\", $C38*$AW$38,\"\")","v":""},{"$f":"IF($AX$38<>\"\", $C38*$AX$38,\"\")","v":""},{"$f":"IF($AY$38<>\"\", $C38*$AY$38,\"\")","v":""},{"$f":"IF($AZ$38<>\"\", $C38*$AZ$38,\"\")","v":""},{"$f":"IF($BA$38<>\"\", $C38*$BA$38,\"\")","v":""},{"$f":"IF($BB$38<>\"\", $C38*$BB$38,\"\")","v":""},{"$f":"IF($BC$38<>\"\", $C38*$BC$38,\"\")","v":""},{"$f":"IF($BD$38<>\"\", $C38*$BD$38,\"\")","v":""},null,{"$f":"IF($P$38<>\"\",$BF$38/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$38<>\"\",$BG$38/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$38<>\"\",$BH$38/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$38<>\"\",$BI$38/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$38<>\"\",$BJ$38/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$38<>\"\",$BK$38/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$38<>\"\",$BL$38/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$38<>\"\",$BM$38/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$38<>\"\",$BN$38/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$38<>\"\",$BO$38/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$38<>\"\",$BP$38/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$38<>\"\",$BQ$38/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$38<>\"\",$BR$38/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$38<>\"\",$BS$38/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$38<>\"\",$BT$38/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$38<>\"\",$BU$38/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$38<>\"\",$BV$38/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$38<>\"\",$BW$38/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$38<>\"\",$BX$38/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$38<>\"\",$BY$38/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$38<>\"\",$BZ$38/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$38<>\"\",$CA$38/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$38<>\"\",$CB$38/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$38<>\"\",$CC$38/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$38<>\"\",$CD$38/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$38<>\"\",$CE$38/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$38<>\"\",$CF$38/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$38<>\"\",$CG$38/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$38<>\"\",$CH$38/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$38<>\"\",$CI$38/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$38<>\"\",$CJ$38/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$38<>\"\",$CK$38/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$38<>\"\",$CL$38/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$38<>\"\",$CM$38/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$38<>\"\",$CN$38/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$38<>\"\",$CO$38/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$38<>\"\",$CP$38/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$38<>\"\",$CQ$38/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$38<>\"\",$CR$38/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$38<>\"\",$CS$38/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$38<>\"\",$CT$38/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A39<>\"\",IF($B39<>\"\",ItemQuantity(A39,B39,D39,E39,F39,G39),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A39<>\"\",IF($B39<>\"\",SUM(OFFSET($P39,0,AnalysisPeriod*2+4):OFFSET($P39,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,P$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,Q$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,R$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,S$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,T$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,U$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,V$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,W$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,X$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,Y$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,Z$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AA$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AB$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AC$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AD$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AE$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AF$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AG$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AH$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AI$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AJ$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AK$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AL$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AM$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AN$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AO$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AP$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AQ$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AR$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AS$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AT$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AU$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AV$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AW$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AX$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AY$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AZ$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BA$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BB$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BC$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BD$21),\"\")","v":""},null,{"$f":"IF($P$39<>\"\", $C39*$P$39,\"\")","v":""},{"$f":"IF($Q$39<>\"\", $C39*$Q$39,\"\")","v":""},{"$f":"IF($R$39<>\"\", $C39*$R$39,\"\")","v":""},{"$f":"IF($S$39<>\"\", $C39*$S$39,\"\")","v":""},{"$f":"IF($T$39<>\"\", $C39*$T$39,\"\")","v":""},{"$f":"IF($U$39<>\"\", $C39*$U$39,\"\")","v":""},{"$f":"IF($V$39<>\"\", $C39*$V$39,\"\")","v":""},{"$f":"IF($W$39<>\"\", $C39*$W$39,\"\")","v":""},{"$f":"IF($X$39<>\"\", $C39*$X$39,\"\")","v":""},{"$f":"IF($Y$39<>\"\", $C39*$Y$39,\"\")","v":""},{"$f":"IF($Z$39<>\"\", $C39*$Z$39,\"\")","v":""},{"$f":"IF($AA$39<>\"\", $C39*$AA$39,\"\")","v":""},{"$f":"IF($AB$39<>\"\", $C39*$AB$39,\"\")","v":""},{"$f":"IF($AC$39<>\"\", $C39*$AC$39,\"\")","v":""},{"$f":"IF($AD$39<>\"\", $C39*$AD$39,\"\")","v":""},{"$f":"IF($AE$39<>\"\", $C39*$AE$39,\"\")","v":""},{"$f":"IF($AF$39<>\"\", $C39*$AF$39,\"\")","v":""},{"$f":"IF($AG$39<>\"\", $C39*$AG$39,\"\")","v":""},{"$f":"IF($AH$39<>\"\", $C39*$AH$39,\"\")","v":""},{"$f":"IF($AI$39<>\"\", $C39*$AI$39,\"\")","v":""},{"$f":"IF($AJ$39<>\"\", $C39*$AJ$39,\"\")","v":""},{"$f":"IF($AK$39<>\"\", $C39*$AK$39,\"\")","v":""},{"$f":"IF($AL$39<>\"\", $C39*$AL$39,\"\")","v":""},{"$f":"IF($AM$39<>\"\", $C39*$AM$39,\"\")","v":""},{"$f":"IF($AN$39<>\"\", $C39*$AN$39,\"\")","v":""},{"$f":"IF($AO$39<>\"\", $C39*$AO$39,\"\")","v":""},{"$f":"IF($AP$39<>\"\", $C39*$AP$39,\"\")","v":""},{"$f":"IF($AQ$39<>\"\", $C39*$AQ$39,\"\")","v":""},{"$f":"IF($AR$39<>\"\", $C39*$AR$39,\"\")","v":""},{"$f":"IF($AS$39<>\"\", $C39*$AS$39,\"\")","v":""},{"$f":"IF($AT$39<>\"\", $C39*$AT$39,\"\")","v":""},{"$f":"IF($AU$39<>\"\", $C39*$AU$39,\"\")","v":""},{"$f":"IF($AV$39<>\"\", $C39*$AV$39,\"\")","v":""},{"$f":"IF($AW$39<>\"\", $C39*$AW$39,\"\")","v":""},{"$f":"IF($AX$39<>\"\", $C39*$AX$39,\"\")","v":""},{"$f":"IF($AY$39<>\"\", $C39*$AY$39,\"\")","v":""},{"$f":"IF($AZ$39<>\"\", $C39*$AZ$39,\"\")","v":""},{"$f":"IF($BA$39<>\"\", $C39*$BA$39,\"\")","v":""},{"$f":"IF($BB$39<>\"\", $C39*$BB$39,\"\")","v":""},{"$f":"IF($BC$39<>\"\", $C39*$BC$39,\"\")","v":""},{"$f":"IF($BD$39<>\"\", $C39*$BD$39,\"\")","v":""},null,{"$f":"IF($P$39<>\"\",$BF$39/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$39<>\"\",$BG$39/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$39<>\"\",$BH$39/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$39<>\"\",$BI$39/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$39<>\"\",$BJ$39/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$39<>\"\",$BK$39/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$39<>\"\",$BL$39/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$39<>\"\",$BM$39/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$39<>\"\",$BN$39/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$39<>\"\",$BO$39/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$39<>\"\",$BP$39/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$39<>\"\",$BQ$39/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$39<>\"\",$BR$39/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$39<>\"\",$BS$39/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$39<>\"\",$BT$39/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$39<>\"\",$BU$39/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$39<>\"\",$BV$39/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$39<>\"\",$BW$39/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$39<>\"\",$BX$39/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$39<>\"\",$BY$39/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$39<>\"\",$BZ$39/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$39<>\"\",$CA$39/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$39<>\"\",$CB$39/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$39<>\"\",$CC$39/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$39<>\"\",$CD$39/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$39<>\"\",$CE$39/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$39<>\"\",$CF$39/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$39<>\"\",$CG$39/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$39<>\"\",$CH$39/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$39<>\"\",$CI$39/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$39<>\"\",$CJ$39/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$39<>\"\",$CK$39/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$39<>\"\",$CL$39/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$39<>\"\",$CM$39/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$39<>\"\",$CN$39/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$39<>\"\",$CO$39/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$39<>\"\",$CP$39/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$39<>\"\",$CQ$39/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$39<>\"\",$CR$39/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$39<>\"\",$CS$39/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$39<>\"\",$CT$39/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A40<>\"\",IF($B40<>\"\",ItemQuantity(A40,B40,D40,E40,F40,G40),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A40<>\"\",IF($B40<>\"\",SUM(OFFSET($P40,0,AnalysisPeriod*2+4):OFFSET($P40,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,P$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,Q$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,R$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,S$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,T$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,U$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,V$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,W$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,X$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,Y$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,Z$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AA$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AB$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AC$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AD$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AE$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AF$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AG$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AH$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AI$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AJ$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AK$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AL$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AM$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AN$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AO$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AP$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AQ$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AR$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AS$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AT$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AU$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AV$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AW$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AX$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AY$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AZ$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BA$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BB$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BC$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BD$21),\"\")","v":""},null,{"$f":"IF($P$40<>\"\", $C40*$P$40,\"\")","v":""},{"$f":"IF($Q$40<>\"\", $C40*$Q$40,\"\")","v":""},{"$f":"IF($R$40<>\"\", $C40*$R$40,\"\")","v":""},{"$f":"IF($S$40<>\"\", $C40*$S$40,\"\")","v":""},{"$f":"IF($T$40<>\"\", $C40*$T$40,\"\")","v":""},{"$f":"IF($U$40<>\"\", $C40*$U$40,\"\")","v":""},{"$f":"IF($V$40<>\"\", $C40*$V$40,\"\")","v":""},{"$f":"IF($W$40<>\"\", $C40*$W$40,\"\")","v":""},{"$f":"IF($X$40<>\"\", $C40*$X$40,\"\")","v":""},{"$f":"IF($Y$40<>\"\", $C40*$Y$40,\"\")","v":""},{"$f":"IF($Z$40<>\"\", $C40*$Z$40,\"\")","v":""},{"$f":"IF($AA$40<>\"\", $C40*$AA$40,\"\")","v":""},{"$f":"IF($AB$40<>\"\", $C40*$AB$40,\"\")","v":""},{"$f":"IF($AC$40<>\"\", $C40*$AC$40,\"\")","v":""},{"$f":"IF($AD$40<>\"\", $C40*$AD$40,\"\")","v":""},{"$f":"IF($AE$40<>\"\", $C40*$AE$40,\"\")","v":""},{"$f":"IF($AF$40<>\"\", $C40*$AF$40,\"\")","v":""},{"$f":"IF($AG$40<>\"\", $C40*$AG$40,\"\")","v":""},{"$f":"IF($AH$40<>\"\", $C40*$AH$40,\"\")","v":""},{"$f":"IF($AI$40<>\"\", $C40*$AI$40,\"\")","v":""},{"$f":"IF($AJ$40<>\"\", $C40*$AJ$40,\"\")","v":""},{"$f":"IF($AK$40<>\"\", $C40*$AK$40,\"\")","v":""},{"$f":"IF($AL$40<>\"\", $C40*$AL$40,\"\")","v":""},{"$f":"IF($AM$40<>\"\", $C40*$AM$40,\"\")","v":""},{"$f":"IF($AN$40<>\"\", $C40*$AN$40,\"\")","v":""},{"$f":"IF($AO$40<>\"\", $C40*$AO$40,\"\")","v":""},{"$f":"IF($AP$40<>\"\", $C40*$AP$40,\"\")","v":""},{"$f":"IF($AQ$40<>\"\", $C40*$AQ$40,\"\")","v":""},{"$f":"IF($AR$40<>\"\", $C40*$AR$40,\"\")","v":""},{"$f":"IF($AS$40<>\"\", $C40*$AS$40,\"\")","v":""},{"$f":"IF($AT$40<>\"\", $C40*$AT$40,\"\")","v":""},{"$f":"IF($AU$40<>\"\", $C40*$AU$40,\"\")","v":""},{"$f":"IF($AV$40<>\"\", $C40*$AV$40,\"\")","v":""},{"$f":"IF($AW$40<>\"\", $C40*$AW$40,\"\")","v":""},{"$f":"IF($AX$40<>\"\", $C40*$AX$40,\"\")","v":""},{"$f":"IF($AY$40<>\"\", $C40*$AY$40,\"\")","v":""},{"$f":"IF($AZ$40<>\"\", $C40*$AZ$40,\"\")","v":""},{"$f":"IF($BA$40<>\"\", $C40*$BA$40,\"\")","v":""},{"$f":"IF($BB$40<>\"\", $C40*$BB$40,\"\")","v":""},{"$f":"IF($BC$40<>\"\", $C40*$BC$40,\"\")","v":""},{"$f":"IF($BD$40<>\"\", $C40*$BD$40,\"\")","v":""},null,{"$f":"IF($P$40<>\"\",$BF$40/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$40<>\"\",$BG$40/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$40<>\"\",$BH$40/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$40<>\"\",$BI$40/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$40<>\"\",$BJ$40/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$40<>\"\",$BK$40/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$40<>\"\",$BL$40/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$40<>\"\",$BM$40/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$40<>\"\",$BN$40/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$40<>\"\",$BO$40/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$40<>\"\",$BP$40/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$40<>\"\",$BQ$40/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$40<>\"\",$BR$40/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$40<>\"\",$BS$40/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$40<>\"\",$BT$40/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$40<>\"\",$BU$40/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$40<>\"\",$BV$40/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$40<>\"\",$BW$40/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$40<>\"\",$BX$40/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$40<>\"\",$BY$40/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$40<>\"\",$BZ$40/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$40<>\"\",$CA$40/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$40<>\"\",$CB$40/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$40<>\"\",$CC$40/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$40<>\"\",$CD$40/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$40<>\"\",$CE$40/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$40<>\"\",$CF$40/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$40<>\"\",$CG$40/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$40<>\"\",$CH$40/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$40<>\"\",$CI$40/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$40<>\"\",$CJ$40/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$40<>\"\",$CK$40/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$40<>\"\",$CL$40/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$40<>\"\",$CM$40/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$40<>\"\",$CN$40/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$40<>\"\",$CO$40/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$40<>\"\",$CP$40/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$40<>\"\",$CQ$40/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$40<>\"\",$CR$40/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$40<>\"\",$CS$40/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$40<>\"\",$CT$40/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(N23:N40)","v":26571.915422927697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BF$23:$BF$40)","v":0},{"$f":"SUM($BG$23:$BG$40)","v":0},{"$f":"SUM($BH$23:$BH$40)","v":0},{"$f":"SUM($BI$23:$BI$40)","v":0},{"$f":"SUM($BJ$23:$BJ$40)","v":0},{"$f":"SUM($BK$23:$BK$40)","v":0},{"$f":"SUM($BL$23:$BL$40)","v":0},{"$f":"SUM($BM$23:$BM$40)","v":0},{"$f":"SUM($BN$23:$BN$40)","v":5760},{"$f":"SUM($BO$23:$BO$40)","v":0},{"$f":"SUM($BP$23:$BP$40)","v":0},{"$f":"SUM($BQ$23:$BQ$40)","v":0},{"$f":"SUM($BR$23:$BR$40)","v":0},{"$f":"SUM($BS$23:$BS$40)","v":0},{"$f":"SUM($BT$23:$BT$40)","v":0},{"$f":"SUM($BU$23:$BU$40)","v":0},{"$f":"SUM($BV$23:$BV$40)","v":0},{"$f":"SUM($BW$23:$BW$40)","v":0},{"$f":"SUM($BX$23:$BX$40)","v":0},{"$f":"SUM($BY$23:$BY$40)","v":0},{"$f":"SUM($BZ$23:$BZ$40)","v":28800},{"$f":"SUM($CA$23:$CA$40)","v":0},{"$f":"SUM($CB$23:$CB$40)","v":0},{"$f":"SUM($CC$23:$CC$40)","v":0},{"$f":"SUM($CD$23:$CD$40)","v":0},{"$f":"SUM($CE$23:$CE$40)","v":0},{"$f":"SUM($CF$23:$CF$40)","v":0},{"$f":"SUM($CG$23:$CG$40)","v":0},{"$f":"SUM($CH$23:$CH$40)","v":5760},{"$f":"SUM($CI$23:$CI$40)","v":0},{"$f":"SUM($CJ$23:$CJ$40)","v":0},{"$f":"SUM($CK$23:$CK$40)","v":0},{"$f":"SUM($CL$23:$CL$40)","v":0},{"$f":"SUM($CM$23:$CM$40)","v":0},{"$f":"SUM($CN$23:$CN$40)","v":0},{"$f":"SUM($CO$23:$CO$40)","v":28800},{"$f":"SUM($CP$23:$CP$40)","v":0},{"$f":"SUM($CQ$23:$CQ$40)","v":0},{"$f":"SUM($CR$23:$CR$40)","v":0},{"$f":"SUM($CS$23:$CS$40)","v":0},{"$f":"SUM($CT$23:$CT$40)","v":0},null,{"$f":"SUM($CV$23:$CV$40)","v":0},{"$f":"SUM($CW$23:$CW$40)","v":0},{"$f":"SUM($CX$23:$CX$40)","v":0},{"$f":"SUM($CY$23:$CY$40)","v":0},{"$f":"SUM($CZ$23:$CZ$40)","v":0},{"$f":"SUM($DA$23:$DA$40)","v":0},{"$f":"SUM($DB$23:$DB$40)","v":0},{"$f":"SUM($DC$23:$DC$40)","v":0},{"$f":"SUM($DD$23:$DD$40)","v":4208.7755808114262},{"$f":"SUM($DE$23:$DE$40)","v":0},{"$f":"SUM($DF$23:$DF$40)","v":0},{"$f":"SUM($DG$23:$DG$40)","v":0},{"$f":"SUM($DH$23:$DH$40)","v":0},{"$f":"SUM($DI$23:$DI$40)","v":0},{"$f":"SUM($DJ$23:$DJ$40)","v":0},{"$f":"SUM($DK$23:$DK$40)","v":0},{"$f":"SUM($DL$23:$DL$40)","v":0},{"$f":"SUM($DM$23:$DM$40)","v":0},{"$f":"SUM($DN$23:$DN$40)","v":0},{"$f":"SUM($DO$23:$DO$40)","v":0},{"$f":"SUM($DP$23:$DP$40)","v":13143.944050597211},{"$f":"SUM($DQ$23:$DQ$40)","v":0},{"$f":"SUM($DR$23:$DR$40)","v":0},{"$f":"SUM($DS$23:$DS$40)","v":0},{"$f":"SUM($DT$23:$DT$40)","v":0},{"$f":"SUM($DU$23:$DU$40)","v":0},{"$f":"SUM($DV$23:$DV$40)","v":0},{"$f":"SUM($DW$23:$DW$40)","v":0},{"$f":"SUM($DX$23:$DX$40)","v":1920.830234573096},{"$f":"SUM($DY$23:$DY$40)","v":0},{"$f":"SUM($DZ$23:$DZ$40)","v":0},{"$f":"SUM($EA$23:$EA$40)","v":0},{"$f":"SUM($EB$23:$EB$40)","v":0},{"$f":"SUM($EC$23:$EC$40)","v":0},{"$f":"SUM($ED$23:$ED$40)","v":0},{"$f":"SUM($EE$23:$EE$40)","v":7298.365556945967},{"$f":"SUM($EF$23:$EF$40)","v":0},{"$f":"SUM($EG$23:$EG$40)","v":0},{"$f":"SUM($EH$23:$EH$40)","v":0},{"$f":"SUM($EI$23:$EI$40)","v":0},{"$f":"SUM($EJ$23:$EJ$40)","v":0}]
[]
[{"$f":"$A$5&\" Off-Road Considerations\"","v":"Conventional Interlocking Concrete Pavement Off-Road Considerations"}]
["INITIAL CONSTRUCTION COSTS"]
["Category","Construction Item Description","Unit Cost","Unit","Project Quantity","Quantity Units","Related Quantity Item","Total Quantity","Quantity Units","Extended Cost"]
["Stormwater Management Pond","Land Value",{"$f":"IF($A46<>\"\",IF($B46<>\"\",VLOOKUP(CONCATENATE($A46,\"_\",$B46),List_OffRoadUnitCosts,5,FALSE),\"\"),\"\")","v":75000},{"$f":"IF($A46<>\"\",IF($B46<>\"\",VLOOKUP(CONCATENATE($A46,\"_\",$B46),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"acre"},4,"acre",null,{"$f":"IF($A46<>\"\",IF($B46<>\"\",ItemQuantity(A46,B46,D46,E46,F46,G46),\"\"),\"\")","v":4},{"$f":"IF($A46<>\"\",IF($B46<>\"\",IF($F46<>\"\",$D46,\"\"),\"\"),\"\")","v":"acre"},{"$f":"IF(AND(ISNUMBER(C46),ISNUMBER(H46)),PRODUCT(C46,H46),\"\")","v":300000}]
["Stormwater Management Pond","Excavation",10,"sq. yd.",19360,"sq. yd.",null,{"$f":"IF($A47<>\"\",IF($B47<>\"\",ItemQuantity(A47,B47,D47,E47,F47,G47),\"\"),\"\")","v":19360},{"$f":"IF($A47<>\"\",IF($B47<>\"\",IF($F47<>\"\",$D47,\"\"),\"\"),\"\")","v":"sq. yd."},193600]
["Stormwater Management Pond","Hauling and Disposal",10,"sq. yd.",19360,"sq. yd.",null,{"$f":"IF($A48<>\"\",IF($B48<>\"\",ItemQuantity(A48,B48,D48,E48,F48,G48),\"\"),\"\")","v":19360},"sq. yd.",193600]
["Stormwater Management Pond","Grading",1.5,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A49<>\"\",IF($B49<>\"\",ItemQuantity(A49,B49,D49,E49,F49,G49),\"\"),\"\")","v":0},"sq. yd.",0]
["Stormwater Management Pond","Inlet Structure",2000,"each",230,"each",null,{"$f":"IF($A50<>\"\",IF($B50<>\"\",ItemQuantity(A50,B50,D50,E50,F50,G50),\"\"),\"\")","v":230},"each",460000]
["Stormwater Management Pond","Overflow Structure",3500,"each",1,"each",null,{"$f":"IF($A51<>\"\",IF($B51<>\"\",ItemQuantity(A51,B51,D51,E51,F51,G51),\"\"),\"\")","v":1},"each",3500]
["Stormwater Management Pond","Corrugated Pipe",17.55,"ft.",null,"ft.",null,{"$f":"IF($A52<>\"\",IF($B52<>\"\",ItemQuantity(A52,B52,D52,E52,F52,G52),\"\"),\"\")","v":0},"ft.",0]
["Stormwater Management Pond","Concrete Pipe",30,"ft.",60000,"ft.",null,{"$f":"IF($A53<>\"\",IF($B53<>\"\",ItemQuantity(A53,B53,D53,E53,F53,G53),\"\"),\"\")","v":60000},"ft.",1800000]
["Stormwater Management Pond","Sod",4.5,"sq. yd.",null,"sq. ft.",null,{"$f":"IF($A54<>\"\",IF($B54<>\"\",ItemQuantity(A54,B54,D54,E54,F54,G54),\"\"),\"\")","v":0},"sq. yd.",0]
["Combined Sewer Overflow (CSO)","Plant Capital Cost/gallon/annually",4.5,{"$f":"IF($A55<>\"\",IF($B55<>\"\",VLOOKUP(CONCATENATE($A55,\"_\",$B55),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"gal."},null,"gal.",null,{"$f":"IF($A55<>\"\",IF($B55<>\"\",ItemQuantity(A55,B55,D55,E55,F55,G55),\"\"),\"\")","v":0},"gal.",0]
["Traffic Calming","Rubber Speed Bumps (25 years)",1500,"each",null,"each",null,{"$f":"IF($A56<>\"\",IF($B56<>\"\",ItemQuantity(A56,B56,D56,E56,F56,G56),\"\"),\"\")","v":0},"each",0]
["Traffic Calming","Asphalt Speed Bump (25 years)",3000,"each",null,"each",null,{"$f":"IF($A57<>\"\",IF($B57<>\"\",ItemQuantity(A57,B57,D57,E57,F57,G57),\"\"),\"\")","v":0},"each",0]
[null,null,"","",null,null,null,{"$f":"IF($A58<>\"\",IF($B58<>\"\",ItemQuantity(A58,B58,D58,E58,F58,G58),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A59<>\"\",IF($B59<>\"\",ItemQuantity(A59,B59,D59,E59,F59,G59),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A60<>\"\",IF($B60<>\"\",ItemQuantity(A60,B60,D60,E60,F60,G60),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A61<>\"\",IF($B61<>\"\",ItemQuantity(A61,B61,D61,E61,F61,G61),\"\"),\"\")","v":""},"",""]
[null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(J46:J61)","v":2950700}]
[]
["OPERATIONS, MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,{"$f":"ConstYear","v":2019},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
["Stormwater Management Pond","Erosion",{"$f":"IF($A66<>\"\",IF($B66<>\"\",VLOOKUP(CONCATENATE($A66,\"_\",$B66),List_OffRoadUnitCosts,5,FALSE),\"\"),\"\")","v":75},{"$f":"IF($A66<>\"\",IF($B66<>\"\",VLOOKUP(CONCATENATE($A66,\"_\",$B66),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. yd."},500,"sq. yd.",null,{"$f":"IF($A66<>\"\",IF($B66<>\"\",ItemQuantity(A66,B66,D66,E66,F66,G66),\"\"),\"\")","v":500},{"$f":"IF($A66<>\"\",IF($B66<>\"\",IF($F66<>\"\",$D66,\"\"),\"\"),\"\")","v":"sq. yd."},"Periodic",10,null,5,{"$f":"IF($A66<>\"\",IF($B66<>\"\",SUM(OFFSET($P66,0,AnalysisPeriod*2+4):OFFSET($P66,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":106213.33512592431},null,{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,P$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,Q$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,R$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,S$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,T$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,U$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,V$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,W$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,X$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,Y$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,Z$21),\"\")","v":500},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AA$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AB$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AC$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AD$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AE$21),\"\")","v":500},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AF$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AG$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AH$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AI$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AJ$21),\"\")","v":500},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AK$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AL$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AM$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AN$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AO$21),\"\")","v":500},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AP$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AQ$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AR$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AS$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AT$21),\"\")","v":500},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AU$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AV$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AW$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AX$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AY$21),\"\")","v":500},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AZ$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BA$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BB$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BC$21),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BD$21),\"\")","v":500},null,{"$f":"IF($P$66<>\"\", $C66*$P$66,\"\")","v":0},{"$f":"IF($Q$66<>\"\", $C66*$Q$66,\"\")","v":0},{"$f":"IF($R$66<>\"\", $C66*$R$66,\"\")","v":0},{"$f":"IF($S$66<>\"\", $C66*$S$66,\"\")","v":0},{"$f":"IF($T$66<>\"\", $C66*$T$66,\"\")","v":0},{"$f":"IF($U$66<>\"\", $C66*$U$66,\"\")","v":0},{"$f":"IF($V$66<>\"\", $C66*$V$66,\"\")","v":0},{"$f":"IF($W$66<>\"\", $C66*$W$66,\"\")","v":0},{"$f":"IF($X$66<>\"\", $C66*$X$66,\"\")","v":0},{"$f":"IF($Y$66<>\"\", $C66*$Y$66,\"\")","v":0},{"$f":"IF($Z$66<>\"\", $C66*$Z$66,\"\")","v":37500},{"$f":"IF($AA$66<>\"\", $C66*$AA$66,\"\")","v":0},{"$f":"IF($AB$66<>\"\", $C66*$AB$66,\"\")","v":0},{"$f":"IF($AC$66<>\"\", $C66*$AC$66,\"\")","v":0},{"$f":"IF($AD$66<>\"\", $C66*$AD$66,\"\")","v":0},{"$f":"IF($AE$66<>\"\", $C66*$AE$66,\"\")","v":37500},{"$f":"IF($AF$66<>\"\", $C66*$AF$66,\"\")","v":0},{"$f":"IF($AG$66<>\"\", $C66*$AG$66,\"\")","v":0},{"$f":"IF($AH$66<>\"\", $C66*$AH$66,\"\")","v":0},{"$f":"IF($AI$66<>\"\", $C66*$AI$66,\"\")","v":0},{"$f":"IF($AJ$66<>\"\", $C66*$AJ$66,\"\")","v":37500},{"$f":"IF($AK$66<>\"\", $C66*$AK$66,\"\")","v":0},{"$f":"IF($AL$66<>\"\", $C66*$AL$66,\"\")","v":0},{"$f":"IF($AM$66<>\"\", $C66*$AM$66,\"\")","v":0},{"$f":"IF($AN$66<>\"\", $C66*$AN$66,\"\")","v":0},{"$f":"IF($AO$66<>\"\", $C66*$AO$66,\"\")","v":37500},{"$f":"IF($AP$66<>\"\", $C66*$AP$66,\"\")","v":0},{"$f":"IF($AQ$66<>\"\", $C66*$AQ$66,\"\")","v":0},{"$f":"IF($AR$66<>\"\", $C66*$AR$66,\"\")","v":0},{"$f":"IF($AS$66<>\"\", $C66*$AS$66,\"\")","v":0},{"$f":"IF($AT$66<>\"\", $C66*$AT$66,\"\")","v":37500},{"$f":"IF($AU$66<>\"\", $C66*$AU$66,\"\")","v":0},{"$f":"IF($AV$66<>\"\", $C66*$AV$66,\"\")","v":0},{"$f":"IF($AW$66<>\"\", $C66*$AW$66,\"\")","v":0},{"$f":"IF($AX$66<>\"\", $C66*$AX$66,\"\")","v":0},{"$f":"IF($AY$66<>\"\", $C66*$AY$66,\"\")","v":37500},{"$f":"IF($AZ$66<>\"\", $C66*$AZ$66,\"\")","v":0},{"$f":"IF($BA$66<>\"\", $C66*$BA$66,\"\")","v":0},{"$f":"IF($BB$66<>\"\", $C66*$BB$66,\"\")","v":0},{"$f":"IF($BC$66<>\"\", $C66*$BC$66,\"\")","v":0},{"$f":"IF($BD$66<>\"\", $C66*$BD$66,\"\")","v":37500},null,{"$f":"IF($P$66<>\"\",$BF$66/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$66<>\"\",$BG$66/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$66<>\"\",$BH$66/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$66<>\"\",$BI$66/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$66<>\"\",$BJ$66/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$66<>\"\",$BK$66/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$66<>\"\",$BL$66/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$66<>\"\",$BM$66/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$66<>\"\",$BN$66/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$66<>\"\",$BO$66/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$66<>\"\",$BP$66/(1 + DiscountRate) ^ $DF$64,\"\")","v":25333.656330967446},{"$f":"IF($AA$66<>\"\",$BQ$66/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$66<>\"\",$BR$66/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$66<>\"\",$BS$66/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$66<>\"\",$BT$66/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$66<>\"\",$BU$66/(1 + DiscountRate) ^ $DK$64,\"\")","v":20822.418851747807},{"$f":"IF($AF$66<>\"\",$BV$66/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$66<>\"\",$BW$66/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$66<>\"\",$BX$66/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$66<>\"\",$BY$66/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$66<>\"\",$BZ$66/(1 + DiscountRate) ^ $DP$64,\"\")","v":17114.510482548452},{"$f":"IF($AK$66<>\"\",$CA$66/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$66<>\"\",$CB$66/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$66<>\"\",$CC$66/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$66<>\"\",$CD$66/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$66<>\"\",$CE$66/(1 + DiscountRate) ^ $DU$64,\"\")","v":14066.880084523642},{"$f":"IF($AP$66<>\"\",$CF$66/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$66<>\"\",$CG$66/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$66<>\"\",$CH$66/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$66<>\"\",$CI$66/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$66<>\"\",$CJ$66/(1 + DiscountRate) ^ $DZ$64,\"\")","v":11561.950049003262},{"$f":"IF($AU$66<>\"\",$CK$66/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$66<>\"\",$CL$66/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$66<>\"\",$CM$66/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$66<>\"\",$CN$66/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$66<>\"\",$CO$66/(1 + DiscountRate) ^ $EE$64,\"\")","v":9503.0801522733946},{"$f":"IF($AZ$66<>\"\",$CP$66/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$66<>\"\",$CQ$66/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$66<>\"\",$CR$66/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$66<>\"\",$CS$66/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$66<>\"\",$CT$66/(1 + DiscountRate) ^ $EJ$64,\"\")","v":7810.839174860288}]
["Stormwater Management Pond","Site Protection/Sediment Control",125,"each",null,"each",null,{"$f":"IF($A67<>\"\",IF($B67<>\"\",ItemQuantity(A67,B67,D67,E67,F67,G67),\"\"),\"\")","v":0},{"$f":"IF($A67<>\"\",IF($B67<>\"\",IF($F67<>\"\",$D67,\"\"),\"\"),\"\")","v":"each"},"Periodic",1,null,1,{"$f":"IF($A67<>\"\",IF($B67<>\"\",SUM(OFFSET($P67,0,AnalysisPeriod*2+4):OFFSET($P67,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,P$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,Q$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,R$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,S$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,T$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,U$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,V$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,W$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,X$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,Y$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,Z$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AA$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AB$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AC$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AD$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AE$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AF$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AG$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AH$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AI$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AJ$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AK$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AL$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AM$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AN$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AO$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AP$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AQ$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AR$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AS$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AT$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AU$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AV$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AW$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AX$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AY$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AZ$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BA$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BB$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BC$21),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BD$21),\"\")","v":0},null,{"$f":"IF($P$67<>\"\", $C67*$P$67,\"\")","v":0},{"$f":"IF($Q$67<>\"\", $C67*$Q$67,\"\")","v":0},{"$f":"IF($R$67<>\"\", $C67*$R$67,\"\")","v":0},{"$f":"IF($S$67<>\"\", $C67*$S$67,\"\")","v":0},{"$f":"IF($T$67<>\"\", $C67*$T$67,\"\")","v":0},{"$f":"IF($U$67<>\"\", $C67*$U$67,\"\")","v":0},{"$f":"IF($V$67<>\"\", $C67*$V$67,\"\")","v":0},{"$f":"IF($W$67<>\"\", $C67*$W$67,\"\")","v":0},{"$f":"IF($X$67<>\"\", $C67*$X$67,\"\")","v":0},{"$f":"IF($Y$67<>\"\", $C67*$Y$67,\"\")","v":0},{"$f":"IF($Z$67<>\"\", $C67*$Z$67,\"\")","v":0},{"$f":"IF($AA$67<>\"\", $C67*$AA$67,\"\")","v":0},{"$f":"IF($AB$67<>\"\", $C67*$AB$67,\"\")","v":0},{"$f":"IF($AC$67<>\"\", $C67*$AC$67,\"\")","v":0},{"$f":"IF($AD$67<>\"\", $C67*$AD$67,\"\")","v":0},{"$f":"IF($AE$67<>\"\", $C67*$AE$67,\"\")","v":0},{"$f":"IF($AF$67<>\"\", $C67*$AF$67,\"\")","v":0},{"$f":"IF($AG$67<>\"\", $C67*$AG$67,\"\")","v":0},{"$f":"IF($AH$67<>\"\", $C67*$AH$67,\"\")","v":0},{"$f":"IF($AI$67<>\"\", $C67*$AI$67,\"\")","v":0},{"$f":"IF($AJ$67<>\"\", $C67*$AJ$67,\"\")","v":0},{"$f":"IF($AK$67<>\"\", $C67*$AK$67,\"\")","v":0},{"$f":"IF($AL$67<>\"\", $C67*$AL$67,\"\")","v":0},{"$f":"IF($AM$67<>\"\", $C67*$AM$67,\"\")","v":0},{"$f":"IF($AN$67<>\"\", $C67*$AN$67,\"\")","v":0},{"$f":"IF($AO$67<>\"\", $C67*$AO$67,\"\")","v":0},{"$f":"IF($AP$67<>\"\", $C67*$AP$67,\"\")","v":0},{"$f":"IF($AQ$67<>\"\", $C67*$AQ$67,\"\")","v":0},{"$f":"IF($AR$67<>\"\", $C67*$AR$67,\"\")","v":0},{"$f":"IF($AS$67<>\"\", $C67*$AS$67,\"\")","v":0},{"$f":"IF($AT$67<>\"\", $C67*$AT$67,\"\")","v":0},{"$f":"IF($AU$67<>\"\", $C67*$AU$67,\"\")","v":0},{"$f":"IF($AV$67<>\"\", $C67*$AV$67,\"\")","v":0},{"$f":"IF($AW$67<>\"\", $C67*$AW$67,\"\")","v":0},{"$f":"IF($AX$67<>\"\", $C67*$AX$67,\"\")","v":0},{"$f":"IF($AY$67<>\"\", $C67*$AY$67,\"\")","v":0},{"$f":"IF($AZ$67<>\"\", $C67*$AZ$67,\"\")","v":0},{"$f":"IF($BA$67<>\"\", $C67*$BA$67,\"\")","v":0},{"$f":"IF($BB$67<>\"\", $C67*$BB$67,\"\")","v":0},{"$f":"IF($BC$67<>\"\", $C67*$BC$67,\"\")","v":0},{"$f":"IF($BD$67<>\"\", $C67*$BD$67,\"\")","v":0},null,{"$f":"IF($P$67<>\"\",$BF$67/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$67<>\"\",$BG$67/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$67<>\"\",$BH$67/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$67<>\"\",$BI$67/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$67<>\"\",$BJ$67/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$67<>\"\",$BK$67/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$67<>\"\",$BL$67/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$67<>\"\",$BM$67/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$67<>\"\",$BN$67/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$67<>\"\",$BO$67/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$67<>\"\",$BP$67/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$67<>\"\",$BQ$67/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$67<>\"\",$BR$67/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$67<>\"\",$BS$67/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$67<>\"\",$BT$67/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$67<>\"\",$BU$67/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$67<>\"\",$BV$67/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$67<>\"\",$BW$67/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$67<>\"\",$BX$67/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$67<>\"\",$BY$67/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$67<>\"\",$BZ$67/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$67<>\"\",$CA$67/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$67<>\"\",$CB$67/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$67<>\"\",$CC$67/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$67<>\"\",$CD$67/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$67<>\"\",$CE$67/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$67<>\"\",$CF$67/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$67<>\"\",$CG$67/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$67<>\"\",$CH$67/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$67<>\"\",$CI$67/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$67<>\"\",$CJ$67/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$67<>\"\",$CK$67/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$67<>\"\",$CL$67/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$67<>\"\",$CM$67/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$67<>\"\",$CN$67/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$67<>\"\",$CO$67/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$67<>\"\",$CP$67/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$67<>\"\",$CQ$67/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$67<>\"\",$CR$67/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$67<>\"\",$CS$67/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$67<>\"\",$CT$67/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Soil Preparation",5,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A68<>\"\",IF($B68<>\"\",ItemQuantity(A68,B68,D68,E68,F68,G68),\"\"),\"\")","v":0},{"$f":"IF($A68<>\"\",IF($B68<>\"\",IF($F68<>\"\",$D68,\"\"),\"\"),\"\")","v":"sq. yd."},"Periodic",1,null,1,{"$f":"IF($A68<>\"\",IF($B68<>\"\",SUM(OFFSET($P68,0,AnalysisPeriod*2+4):OFFSET($P68,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,P$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,Q$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,R$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,S$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,T$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,U$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,V$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,W$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,X$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,Y$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,Z$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AA$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AB$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AC$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AD$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AE$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AF$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AG$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AH$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AI$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AJ$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AK$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AL$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AM$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AN$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AO$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AP$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AQ$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AR$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AS$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AT$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AU$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AV$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AW$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AX$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AY$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AZ$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BA$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BB$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BC$21),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BD$21),\"\")","v":0},null,{"$f":"IF($P$68<>\"\", $C68*$P$68,\"\")","v":0},{"$f":"IF($Q$68<>\"\", $C68*$Q$68,\"\")","v":0},{"$f":"IF($R$68<>\"\", $C68*$R$68,\"\")","v":0},{"$f":"IF($S$68<>\"\", $C68*$S$68,\"\")","v":0},{"$f":"IF($T$68<>\"\", $C68*$T$68,\"\")","v":0},{"$f":"IF($U$68<>\"\", $C68*$U$68,\"\")","v":0},{"$f":"IF($V$68<>\"\", $C68*$V$68,\"\")","v":0},{"$f":"IF($W$68<>\"\", $C68*$W$68,\"\")","v":0},{"$f":"IF($X$68<>\"\", $C68*$X$68,\"\")","v":0},{"$f":"IF($Y$68<>\"\", $C68*$Y$68,\"\")","v":0},{"$f":"IF($Z$68<>\"\", $C68*$Z$68,\"\")","v":0},{"$f":"IF($AA$68<>\"\", $C68*$AA$68,\"\")","v":0},{"$f":"IF($AB$68<>\"\", $C68*$AB$68,\"\")","v":0},{"$f":"IF($AC$68<>\"\", $C68*$AC$68,\"\")","v":0},{"$f":"IF($AD$68<>\"\", $C68*$AD$68,\"\")","v":0},{"$f":"IF($AE$68<>\"\", $C68*$AE$68,\"\")","v":0},{"$f":"IF($AF$68<>\"\", $C68*$AF$68,\"\")","v":0},{"$f":"IF($AG$68<>\"\", $C68*$AG$68,\"\")","v":0},{"$f":"IF($AH$68<>\"\", $C68*$AH$68,\"\")","v":0},{"$f":"IF($AI$68<>\"\", $C68*$AI$68,\"\")","v":0},{"$f":"IF($AJ$68<>\"\", $C68*$AJ$68,\"\")","v":0},{"$f":"IF($AK$68<>\"\", $C68*$AK$68,\"\")","v":0},{"$f":"IF($AL$68<>\"\", $C68*$AL$68,\"\")","v":0},{"$f":"IF($AM$68<>\"\", $C68*$AM$68,\"\")","v":0},{"$f":"IF($AN$68<>\"\", $C68*$AN$68,\"\")","v":0},{"$f":"IF($AO$68<>\"\", $C68*$AO$68,\"\")","v":0},{"$f":"IF($AP$68<>\"\", $C68*$AP$68,\"\")","v":0},{"$f":"IF($AQ$68<>\"\", $C68*$AQ$68,\"\")","v":0},{"$f":"IF($AR$68<>\"\", $C68*$AR$68,\"\")","v":0},{"$f":"IF($AS$68<>\"\", $C68*$AS$68,\"\")","v":0},{"$f":"IF($AT$68<>\"\", $C68*$AT$68,\"\")","v":0},{"$f":"IF($AU$68<>\"\", $C68*$AU$68,\"\")","v":0},{"$f":"IF($AV$68<>\"\", $C68*$AV$68,\"\")","v":0},{"$f":"IF($AW$68<>\"\", $C68*$AW$68,\"\")","v":0},{"$f":"IF($AX$68<>\"\", $C68*$AX$68,\"\")","v":0},{"$f":"IF($AY$68<>\"\", $C68*$AY$68,\"\")","v":0},{"$f":"IF($AZ$68<>\"\", $C68*$AZ$68,\"\")","v":0},{"$f":"IF($BA$68<>\"\", $C68*$BA$68,\"\")","v":0},{"$f":"IF($BB$68<>\"\", $C68*$BB$68,\"\")","v":0},{"$f":"IF($BC$68<>\"\", $C68*$BC$68,\"\")","v":0},{"$f":"IF($BD$68<>\"\", $C68*$BD$68,\"\")","v":0},null,{"$f":"IF($P$68<>\"\",$BF$68/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$68<>\"\",$BG$68/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$68<>\"\",$BH$68/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$68<>\"\",$BI$68/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$68<>\"\",$BJ$68/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$68<>\"\",$BK$68/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$68<>\"\",$BL$68/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$68<>\"\",$BM$68/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$68<>\"\",$BN$68/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$68<>\"\",$BO$68/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$68<>\"\",$BP$68/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$68<>\"\",$BQ$68/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$68<>\"\",$BR$68/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$68<>\"\",$BS$68/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$68<>\"\",$BT$68/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$68<>\"\",$BU$68/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$68<>\"\",$BV$68/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$68<>\"\",$BW$68/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$68<>\"\",$BX$68/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$68<>\"\",$BY$68/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$68<>\"\",$BZ$68/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$68<>\"\",$CA$68/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$68<>\"\",$CB$68/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$68<>\"\",$CC$68/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$68<>\"\",$CD$68/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$68<>\"\",$CE$68/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$68<>\"\",$CF$68/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$68<>\"\",$CG$68/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$68<>\"\",$CH$68/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$68<>\"\",$CI$68/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$68<>\"\",$CJ$68/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$68<>\"\",$CK$68/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$68<>\"\",$CL$68/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$68<>\"\",$CM$68/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$68<>\"\",$CN$68/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$68<>\"\",$CO$68/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$68<>\"\",$CP$68/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$68<>\"\",$CQ$68/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$68<>\"\",$CR$68/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$68<>\"\",$CS$68/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$68<>\"\",$CT$68/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Inspection",125,"each",1,"each",null,{"$f":"IF($A69<>\"\",IF($B69<>\"\",ItemQuantity(A69,B69,D69,E69,F69,G69),\"\"),\"\")","v":1},{"$f":"IF($A69<>\"\",IF($B69<>\"\",IF($F69<>\"\",$D69,\"\"),\"\"),\"\")","v":"each"},"Periodic",1,null,1,{"$f":"IF($A69<>\"\",IF($B69<>\"\",SUM(OFFSET($P69,0,AnalysisPeriod*2+4):OFFSET($P69,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":2474.0967354283061},null,{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,P$21),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,Q$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,R$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,S$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,T$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,U$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,V$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,W$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,X$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,Y$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,Z$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AA$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AB$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AC$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AD$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AE$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AF$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AG$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AH$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AI$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AJ$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AK$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AL$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AM$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AN$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AO$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AP$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AQ$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AR$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AS$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AT$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AU$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AV$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AW$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AX$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AY$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AZ$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BA$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BB$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BC$21),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BD$21),\"\")","v":1},null,{"$f":"IF($P$69<>\"\", $C69*$P$69,\"\")","v":0},{"$f":"IF($Q$69<>\"\", $C69*$Q$69,\"\")","v":125},{"$f":"IF($R$69<>\"\", $C69*$R$69,\"\")","v":125},{"$f":"IF($S$69<>\"\", $C69*$S$69,\"\")","v":125},{"$f":"IF($T$69<>\"\", $C69*$T$69,\"\")","v":125},{"$f":"IF($U$69<>\"\", $C69*$U$69,\"\")","v":125},{"$f":"IF($V$69<>\"\", $C69*$V$69,\"\")","v":125},{"$f":"IF($W$69<>\"\", $C69*$W$69,\"\")","v":125},{"$f":"IF($X$69<>\"\", $C69*$X$69,\"\")","v":125},{"$f":"IF($Y$69<>\"\", $C69*$Y$69,\"\")","v":125},{"$f":"IF($Z$69<>\"\", $C69*$Z$69,\"\")","v":125},{"$f":"IF($AA$69<>\"\", $C69*$AA$69,\"\")","v":125},{"$f":"IF($AB$69<>\"\", $C69*$AB$69,\"\")","v":125},{"$f":"IF($AC$69<>\"\", $C69*$AC$69,\"\")","v":125},{"$f":"IF($AD$69<>\"\", $C69*$AD$69,\"\")","v":125},{"$f":"IF($AE$69<>\"\", $C69*$AE$69,\"\")","v":125},{"$f":"IF($AF$69<>\"\", $C69*$AF$69,\"\")","v":125},{"$f":"IF($AG$69<>\"\", $C69*$AG$69,\"\")","v":125},{"$f":"IF($AH$69<>\"\", $C69*$AH$69,\"\")","v":125},{"$f":"IF($AI$69<>\"\", $C69*$AI$69,\"\")","v":125},{"$f":"IF($AJ$69<>\"\", $C69*$AJ$69,\"\")","v":125},{"$f":"IF($AK$69<>\"\", $C69*$AK$69,\"\")","v":125},{"$f":"IF($AL$69<>\"\", $C69*$AL$69,\"\")","v":125},{"$f":"IF($AM$69<>\"\", $C69*$AM$69,\"\")","v":125},{"$f":"IF($AN$69<>\"\", $C69*$AN$69,\"\")","v":125},{"$f":"IF($AO$69<>\"\", $C69*$AO$69,\"\")","v":125},{"$f":"IF($AP$69<>\"\", $C69*$AP$69,\"\")","v":125},{"$f":"IF($AQ$69<>\"\", $C69*$AQ$69,\"\")","v":125},{"$f":"IF($AR$69<>\"\", $C69*$AR$69,\"\")","v":125},{"$f":"IF($AS$69<>\"\", $C69*$AS$69,\"\")","v":125},{"$f":"IF($AT$69<>\"\", $C69*$AT$69,\"\")","v":125},{"$f":"IF($AU$69<>\"\", $C69*$AU$69,\"\")","v":125},{"$f":"IF($AV$69<>\"\", $C69*$AV$69,\"\")","v":125},{"$f":"IF($AW$69<>\"\", $C69*$AW$69,\"\")","v":125},{"$f":"IF($AX$69<>\"\", $C69*$AX$69,\"\")","v":125},{"$f":"IF($AY$69<>\"\", $C69*$AY$69,\"\")","v":125},{"$f":"IF($AZ$69<>\"\", $C69*$AZ$69,\"\")","v":125},{"$f":"IF($BA$69<>\"\", $C69*$BA$69,\"\")","v":125},{"$f":"IF($BB$69<>\"\", $C69*$BB$69,\"\")","v":125},{"$f":"IF($BC$69<>\"\", $C69*$BC$69,\"\")","v":125},{"$f":"IF($BD$69<>\"\", $C69*$BD$69,\"\")","v":125},null,{"$f":"IF($P$69<>\"\",$BF$69/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$69<>\"\",$BG$69/(1 + DiscountRate) ^ $CW$64,\"\")","v":120.19230769230769},{"$f":"IF($R$69<>\"\",$BH$69/(1 + DiscountRate) ^ $CX$64,\"\")","v":115.56952662721892},{"$f":"IF($S$69<>\"\",$BI$69/(1 + DiscountRate) ^ $CY$64,\"\")","v":111.12454483386435},{"$f":"IF($T$69<>\"\",$BJ$69/(1 + DiscountRate) ^ $CZ$64,\"\")","v":106.85052387871571},{"$f":"IF($U$69<>\"\",$BK$69/(1 + DiscountRate) ^ $DA$64,\"\")","v":102.74088834491894},{"$f":"IF($V$69<>\"\",$BL$69/(1 + DiscountRate) ^ $DB$64,\"\")","v":98.78931571626822},{"$f":"IF($W$69<>\"\",$BM$69/(1 + DiscountRate) ^ $DC$64,\"\")","v":94.989726650257907},{"$f":"IF($X$69<>\"\",$BN$69/(1 + DiscountRate) ^ $DD$64,\"\")","v":91.336275625247978},{"$f":"IF($Y$69<>\"\",$BO$69/(1 + DiscountRate) ^ $DE$64,\"\")","v":87.823341947353811},{"$f":"IF($Z$69<>\"\",$BP$69/(1 + DiscountRate) ^ $DF$64,\"\")","v":84.44552110322482},{"$f":"IF($AA$69<>\"\",$BQ$69/(1 + DiscountRate) ^ $DG$64,\"\")","v":81.197616445408485},{"$f":"IF($AB$69<>\"\",$BR$69/(1 + DiscountRate) ^ $DH$64,\"\")","v":78.07463119750814},{"$f":"IF($AC$69<>\"\",$BS$69/(1 + DiscountRate) ^ $DI$64,\"\")","v":75.071760766834757},{"$f":"IF($AD$69<>\"\",$BT$69/(1 + DiscountRate) ^ $DJ$64,\"\")","v":72.184385352725727},{"$f":"IF($AE$69<>\"\",$BU$69/(1 + DiscountRate) ^ $DK$64,\"\")","v":69.408062839159356},{"$f":"IF($AF$69<>\"\",$BV$69/(1 + DiscountRate) ^ $DL$64,\"\")","v":66.738521960730139},{"$f":"IF($AG$69<>\"\",$BW$69/(1 + DiscountRate) ^ $DM$64,\"\")","v":64.171655731471276},{"$f":"IF($AH$69<>\"\",$BX$69/(1 + DiscountRate) ^ $DN$64,\"\")","v":61.703515126414686},{"$f":"IF($AI$69<>\"\",$BY$69/(1 + DiscountRate) ^ $DO$64,\"\")","v":59.330303006167966},{"$f":"IF($AJ$69<>\"\",$BZ$69/(1 + DiscountRate) ^ $DP$64,\"\")","v":57.048368275161508},{"$f":"IF($AK$69<>\"\",$CA$69/(1 + DiscountRate) ^ $DQ$64,\"\")","v":54.85420026457836},{"$f":"IF($AL$69<>\"\",$CB$69/(1 + DiscountRate) ^ $DR$64,\"\")","v":52.744423331325351},{"$f":"IF($AM$69<>\"\",$CC$69/(1 + DiscountRate) ^ $DS$64,\"\")","v":50.715791664735917},{"$f":"IF($AN$69<>\"\",$CD$69/(1 + DiscountRate) ^ $DT$64,\"\")","v":48.765184293015302},{"$f":"IF($AO$69<>\"\",$CE$69/(1 + DiscountRate) ^ $DU$64,\"\")","v":46.889600281745473},{"$f":"IF($AP$69<>\"\",$CF$69/(1 + DiscountRate) ^ $DV$64,\"\")","v":45.086154117062961},{"$f":"IF($AQ$69<>\"\",$CG$69/(1 + DiscountRate) ^ $DW$64,\"\")","v":43.352071266406689},{"$f":"IF($AR$69<>\"\",$CH$69/(1 + DiscountRate) ^ $DX$64,\"\")","v":41.68468391000642},{"$f":"IF($AS$69<>\"\",$CI$69/(1 + DiscountRate) ^ $DY$64,\"\")","v":40.081426836544637},{"$f":"IF($AT$69<>\"\",$CJ$69/(1 + DiscountRate) ^ $DZ$64,\"\")","v":38.539833496677538},{"$f":"IF($AU$69<>\"\",$CK$69/(1 + DiscountRate) ^ $EA$64,\"\")","v":37.057532208343787},{"$f":"IF($AV$69<>\"\",$CL$69/(1 + DiscountRate) ^ $EB$64,\"\")","v":35.63224250802287},{"$f":"IF($AW$69<>\"\",$CM$69/(1 + DiscountRate) ^ $EC$64,\"\")","v":34.261771642329684},{"$f":"IF($AX$69<>\"\",$CN$69/(1 + DiscountRate) ^ $ED$64,\"\")","v":32.94401119454777},{"$f":"IF($AY$69<>\"\",$CO$69/(1 + DiscountRate) ^ $EE$64,\"\")","v":31.676933840911314},{"$f":"IF($AZ$69<>\"\",$CP$69/(1 + DiscountRate) ^ $EF$64,\"\")","v":30.458590231645495},{"$f":"IF($BA$69<>\"\",$CQ$69/(1 + DiscountRate) ^ $EG$64,\"\")","v":29.287105991966815},{"$f":"IF($BB$69<>\"\",$CR$69/(1 + DiscountRate) ^ $EH$64,\"\")","v":28.160678838429632},{"$f":"IF($BC$69<>\"\",$CS$69/(1 + DiscountRate) ^ $EI$64,\"\")","v":27.077575806182342},{"$f":"IF($BD$69<>\"\",$CT$69/(1 + DiscountRate) ^ $EJ$64,\"\")","v":26.036130582867628}]
["Stormwater Management Pond","Sod",4.5,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A70<>\"\",IF($B70<>\"\",ItemQuantity(A70,B70,D70,E70,F70,G70),\"\"),\"\")","v":0},"sq. yd.","Periodic",1,null,1,{"$f":"IF($A70<>\"\",IF($B70<>\"\",SUM(OFFSET($P70,0,AnalysisPeriod*2+4):OFFSET($P70,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,P$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,Q$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,R$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,S$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,T$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,U$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,V$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,W$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,X$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,Y$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,Z$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AA$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AB$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AC$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AD$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AE$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AF$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AG$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AH$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AI$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AJ$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AK$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AL$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AM$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AN$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AO$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AP$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AQ$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AR$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AS$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AT$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AU$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AV$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AW$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AX$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AY$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AZ$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BA$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BB$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BC$21),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BD$21),\"\")","v":0},null,{"$f":"IF($P$70<>\"\", $C70*$P$70,\"\")","v":0},{"$f":"IF($Q$70<>\"\", $C70*$Q$70,\"\")","v":0},{"$f":"IF($R$70<>\"\", $C70*$R$70,\"\")","v":0},{"$f":"IF($S$70<>\"\", $C70*$S$70,\"\")","v":0},{"$f":"IF($T$70<>\"\", $C70*$T$70,\"\")","v":0},{"$f":"IF($U$70<>\"\", $C70*$U$70,\"\")","v":0},{"$f":"IF($V$70<>\"\", $C70*$V$70,\"\")","v":0},{"$f":"IF($W$70<>\"\", $C70*$W$70,\"\")","v":0},{"$f":"IF($X$70<>\"\", $C70*$X$70,\"\")","v":0},{"$f":"IF($Y$70<>\"\", $C70*$Y$70,\"\")","v":0},{"$f":"IF($Z$70<>\"\", $C70*$Z$70,\"\")","v":0},{"$f":"IF($AA$70<>\"\", $C70*$AA$70,\"\")","v":0},{"$f":"IF($AB$70<>\"\", $C70*$AB$70,\"\")","v":0},{"$f":"IF($AC$70<>\"\", $C70*$AC$70,\"\")","v":0},{"$f":"IF($AD$70<>\"\", $C70*$AD$70,\"\")","v":0},{"$f":"IF($AE$70<>\"\", $C70*$AE$70,\"\")","v":0},{"$f":"IF($AF$70<>\"\", $C70*$AF$70,\"\")","v":0},{"$f":"IF($AG$70<>\"\", $C70*$AG$70,\"\")","v":0},{"$f":"IF($AH$70<>\"\", $C70*$AH$70,\"\")","v":0},{"$f":"IF($AI$70<>\"\", $C70*$AI$70,\"\")","v":0},{"$f":"IF($AJ$70<>\"\", $C70*$AJ$70,\"\")","v":0},{"$f":"IF($AK$70<>\"\", $C70*$AK$70,\"\")","v":0},{"$f":"IF($AL$70<>\"\", $C70*$AL$70,\"\")","v":0},{"$f":"IF($AM$70<>\"\", $C70*$AM$70,\"\")","v":0},{"$f":"IF($AN$70<>\"\", $C70*$AN$70,\"\")","v":0},{"$f":"IF($AO$70<>\"\", $C70*$AO$70,\"\")","v":0},{"$f":"IF($AP$70<>\"\", $C70*$AP$70,\"\")","v":0},{"$f":"IF($AQ$70<>\"\", $C70*$AQ$70,\"\")","v":0},{"$f":"IF($AR$70<>\"\", $C70*$AR$70,\"\")","v":0},{"$f":"IF($AS$70<>\"\", $C70*$AS$70,\"\")","v":0},{"$f":"IF($AT$70<>\"\", $C70*$AT$70,\"\")","v":0},{"$f":"IF($AU$70<>\"\", $C70*$AU$70,\"\")","v":0},{"$f":"IF($AV$70<>\"\", $C70*$AV$70,\"\")","v":0},{"$f":"IF($AW$70<>\"\", $C70*$AW$70,\"\")","v":0},{"$f":"IF($AX$70<>\"\", $C70*$AX$70,\"\")","v":0},{"$f":"IF($AY$70<>\"\", $C70*$AY$70,\"\")","v":0},{"$f":"IF($AZ$70<>\"\", $C70*$AZ$70,\"\")","v":0},{"$f":"IF($BA$70<>\"\", $C70*$BA$70,\"\")","v":0},{"$f":"IF($BB$70<>\"\", $C70*$BB$70,\"\")","v":0},{"$f":"IF($BC$70<>\"\", $C70*$BC$70,\"\")","v":0},{"$f":"IF($BD$70<>\"\", $C70*$BD$70,\"\")","v":0},null,{"$f":"IF($P$70<>\"\",$BF$70/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$70<>\"\",$BG$70/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$70<>\"\",$BH$70/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$70<>\"\",$BI$70/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$70<>\"\",$BJ$70/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$70<>\"\",$BK$70/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$70<>\"\",$BL$70/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$70<>\"\",$BM$70/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$70<>\"\",$BN$70/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$70<>\"\",$BO$70/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$70<>\"\",$BP$70/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$70<>\"\",$BQ$70/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$70<>\"\",$BR$70/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$70<>\"\",$BS$70/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$70<>\"\",$BT$70/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$70<>\"\",$BU$70/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$70<>\"\",$BV$70/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$70<>\"\",$BW$70/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$70<>\"\",$BX$70/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$70<>\"\",$BY$70/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$70<>\"\",$BZ$70/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$70<>\"\",$CA$70/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$70<>\"\",$CB$70/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$70<>\"\",$CC$70/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$70<>\"\",$CD$70/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$70<>\"\",$CE$70/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$70<>\"\",$CF$70/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$70<>\"\",$CG$70/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$70<>\"\",$CH$70/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$70<>\"\",$CI$70/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$70<>\"\",$CJ$70/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$70<>\"\",$CK$70/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$70<>\"\",$CL$70/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$70<>\"\",$CM$70/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$70<>\"\",$CN$70/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$70<>\"\",$CO$70/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$70<>\"\",$CP$70/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$70<>\"\",$CQ$70/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$70<>\"\",$CR$70/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$70<>\"\",$CS$70/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$70<>\"\",$CT$70/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Debris Removal",100,"each",null,"each",null,{"$f":"IF($A71<>\"\",IF($B71<>\"\",ItemQuantity(A71,B71,D71,E71,F71,G71),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A71<>\"\",IF($B71<>\"\",SUM(OFFSET($P71,0,AnalysisPeriod*2+4):OFFSET($P71,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,P$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,Q$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,R$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,S$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,T$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,U$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,V$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,W$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,X$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,Y$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,Z$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AA$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AB$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AC$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AD$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AE$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AF$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AG$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AH$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AI$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AJ$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AK$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AL$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AM$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AN$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AO$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AP$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AQ$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AR$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AS$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AT$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AU$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AV$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AW$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AX$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AY$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AZ$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BA$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BB$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BC$21),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BD$21),\"\")","v":0},null,{"$f":"IF($P$71<>\"\", $C71*$P$71,\"\")","v":0},{"$f":"IF($Q$71<>\"\", $C71*$Q$71,\"\")","v":0},{"$f":"IF($R$71<>\"\", $C71*$R$71,\"\")","v":0},{"$f":"IF($S$71<>\"\", $C71*$S$71,\"\")","v":0},{"$f":"IF($T$71<>\"\", $C71*$T$71,\"\")","v":0},{"$f":"IF($U$71<>\"\", $C71*$U$71,\"\")","v":0},{"$f":"IF($V$71<>\"\", $C71*$V$71,\"\")","v":0},{"$f":"IF($W$71<>\"\", $C71*$W$71,\"\")","v":0},{"$f":"IF($X$71<>\"\", $C71*$X$71,\"\")","v":0},{"$f":"IF($Y$71<>\"\", $C71*$Y$71,\"\")","v":0},{"$f":"IF($Z$71<>\"\", $C71*$Z$71,\"\")","v":0},{"$f":"IF($AA$71<>\"\", $C71*$AA$71,\"\")","v":0},{"$f":"IF($AB$71<>\"\", $C71*$AB$71,\"\")","v":0},{"$f":"IF($AC$71<>\"\", $C71*$AC$71,\"\")","v":0},{"$f":"IF($AD$71<>\"\", $C71*$AD$71,\"\")","v":0},{"$f":"IF($AE$71<>\"\", $C71*$AE$71,\"\")","v":0},{"$f":"IF($AF$71<>\"\", $C71*$AF$71,\"\")","v":0},{"$f":"IF($AG$71<>\"\", $C71*$AG$71,\"\")","v":0},{"$f":"IF($AH$71<>\"\", $C71*$AH$71,\"\")","v":0},{"$f":"IF($AI$71<>\"\", $C71*$AI$71,\"\")","v":0},{"$f":"IF($AJ$71<>\"\", $C71*$AJ$71,\"\")","v":0},{"$f":"IF($AK$71<>\"\", $C71*$AK$71,\"\")","v":0},{"$f":"IF($AL$71<>\"\", $C71*$AL$71,\"\")","v":0},{"$f":"IF($AM$71<>\"\", $C71*$AM$71,\"\")","v":0},{"$f":"IF($AN$71<>\"\", $C71*$AN$71,\"\")","v":0},{"$f":"IF($AO$71<>\"\", $C71*$AO$71,\"\")","v":0},{"$f":"IF($AP$71<>\"\", $C71*$AP$71,\"\")","v":0},{"$f":"IF($AQ$71<>\"\", $C71*$AQ$71,\"\")","v":0},{"$f":"IF($AR$71<>\"\", $C71*$AR$71,\"\")","v":0},{"$f":"IF($AS$71<>\"\", $C71*$AS$71,\"\")","v":0},{"$f":"IF($AT$71<>\"\", $C71*$AT$71,\"\")","v":0},{"$f":"IF($AU$71<>\"\", $C71*$AU$71,\"\")","v":0},{"$f":"IF($AV$71<>\"\", $C71*$AV$71,\"\")","v":0},{"$f":"IF($AW$71<>\"\", $C71*$AW$71,\"\")","v":0},{"$f":"IF($AX$71<>\"\", $C71*$AX$71,\"\")","v":0},{"$f":"IF($AY$71<>\"\", $C71*$AY$71,\"\")","v":0},{"$f":"IF($AZ$71<>\"\", $C71*$AZ$71,\"\")","v":0},{"$f":"IF($BA$71<>\"\", $C71*$BA$71,\"\")","v":0},{"$f":"IF($BB$71<>\"\", $C71*$BB$71,\"\")","v":0},{"$f":"IF($BC$71<>\"\", $C71*$BC$71,\"\")","v":0},{"$f":"IF($BD$71<>\"\", $C71*$BD$71,\"\")","v":0},null,{"$f":"IF($P$71<>\"\",$BF$71/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$71<>\"\",$BG$71/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$71<>\"\",$BH$71/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$71<>\"\",$BI$71/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$71<>\"\",$BJ$71/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$71<>\"\",$BK$71/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$71<>\"\",$BL$71/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$71<>\"\",$BM$71/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$71<>\"\",$BN$71/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$71<>\"\",$BO$71/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$71<>\"\",$BP$71/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$71<>\"\",$BQ$71/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$71<>\"\",$BR$71/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$71<>\"\",$BS$71/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$71<>\"\",$BT$71/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$71<>\"\",$BU$71/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$71<>\"\",$BV$71/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$71<>\"\",$BW$71/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$71<>\"\",$BX$71/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$71<>\"\",$BY$71/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$71<>\"\",$BZ$71/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$71<>\"\",$CA$71/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$71<>\"\",$CB$71/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$71<>\"\",$CC$71/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$71<>\"\",$CD$71/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$71<>\"\",$CE$71/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$71<>\"\",$CF$71/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$71<>\"\",$CG$71/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$71<>\"\",$CH$71/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$71<>\"\",$CI$71/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$71<>\"\",$CJ$71/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$71<>\"\",$CK$71/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$71<>\"\",$CL$71/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$71<>\"\",$CM$71/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$71<>\"\",$CN$71/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$71<>\"\",$CO$71/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$71<>\"\",$CP$71/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$71<>\"\",$CQ$71/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$71<>\"\",$CR$71/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$71<>\"\",$CS$71/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$71<>\"\",$CT$71/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Remove Invasive Plants",500,"each",null,"each",null,{"$f":"IF($A72<>\"\",IF($B72<>\"\",ItemQuantity(A72,B72,D72,E72,F72,G72),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A72<>\"\",IF($B72<>\"\",SUM(OFFSET($P72,0,AnalysisPeriod*2+4):OFFSET($P72,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,P$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,Q$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,R$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,S$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,T$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,U$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,V$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,W$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,X$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,Y$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,Z$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AA$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AB$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AC$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AD$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AE$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AF$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AG$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AH$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AI$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AJ$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AK$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AL$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AM$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AN$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AO$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AP$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AQ$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AR$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AS$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AT$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AU$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AV$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AW$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AX$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AY$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AZ$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BA$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BB$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BC$21),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BD$21),\"\")","v":0},null,{"$f":"IF($P$72<>\"\", $C72*$P$72,\"\")","v":0},{"$f":"IF($Q$72<>\"\", $C72*$Q$72,\"\")","v":0},{"$f":"IF($R$72<>\"\", $C72*$R$72,\"\")","v":0},{"$f":"IF($S$72<>\"\", $C72*$S$72,\"\")","v":0},{"$f":"IF($T$72<>\"\", $C72*$T$72,\"\")","v":0},{"$f":"IF($U$72<>\"\", $C72*$U$72,\"\")","v":0},{"$f":"IF($V$72<>\"\", $C72*$V$72,\"\")","v":0},{"$f":"IF($W$72<>\"\", $C72*$W$72,\"\")","v":0},{"$f":"IF($X$72<>\"\", $C72*$X$72,\"\")","v":0},{"$f":"IF($Y$72<>\"\", $C72*$Y$72,\"\")","v":0},{"$f":"IF($Z$72<>\"\", $C72*$Z$72,\"\")","v":0},{"$f":"IF($AA$72<>\"\", $C72*$AA$72,\"\")","v":0},{"$f":"IF($AB$72<>\"\", $C72*$AB$72,\"\")","v":0},{"$f":"IF($AC$72<>\"\", $C72*$AC$72,\"\")","v":0},{"$f":"IF($AD$72<>\"\", $C72*$AD$72,\"\")","v":0},{"$f":"IF($AE$72<>\"\", $C72*$AE$72,\"\")","v":0},{"$f":"IF($AF$72<>\"\", $C72*$AF$72,\"\")","v":0},{"$f":"IF($AG$72<>\"\", $C72*$AG$72,\"\")","v":0},{"$f":"IF($AH$72<>\"\", $C72*$AH$72,\"\")","v":0},{"$f":"IF($AI$72<>\"\", $C72*$AI$72,\"\")","v":0},{"$f":"IF($AJ$72<>\"\", $C72*$AJ$72,\"\")","v":0},{"$f":"IF($AK$72<>\"\", $C72*$AK$72,\"\")","v":0},{"$f":"IF($AL$72<>\"\", $C72*$AL$72,\"\")","v":0},{"$f":"IF($AM$72<>\"\", $C72*$AM$72,\"\")","v":0},{"$f":"IF($AN$72<>\"\", $C72*$AN$72,\"\")","v":0},{"$f":"IF($AO$72<>\"\", $C72*$AO$72,\"\")","v":0},{"$f":"IF($AP$72<>\"\", $C72*$AP$72,\"\")","v":0},{"$f":"IF($AQ$72<>\"\", $C72*$AQ$72,\"\")","v":0},{"$f":"IF($AR$72<>\"\", $C72*$AR$72,\"\")","v":0},{"$f":"IF($AS$72<>\"\", $C72*$AS$72,\"\")","v":0},{"$f":"IF($AT$72<>\"\", $C72*$AT$72,\"\")","v":0},{"$f":"IF($AU$72<>\"\", $C72*$AU$72,\"\")","v":0},{"$f":"IF($AV$72<>\"\", $C72*$AV$72,\"\")","v":0},{"$f":"IF($AW$72<>\"\", $C72*$AW$72,\"\")","v":0},{"$f":"IF($AX$72<>\"\", $C72*$AX$72,\"\")","v":0},{"$f":"IF($AY$72<>\"\", $C72*$AY$72,\"\")","v":0},{"$f":"IF($AZ$72<>\"\", $C72*$AZ$72,\"\")","v":0},{"$f":"IF($BA$72<>\"\", $C72*$BA$72,\"\")","v":0},{"$f":"IF($BB$72<>\"\", $C72*$BB$72,\"\")","v":0},{"$f":"IF($BC$72<>\"\", $C72*$BC$72,\"\")","v":0},{"$f":"IF($BD$72<>\"\", $C72*$BD$72,\"\")","v":0},null,{"$f":"IF($P$72<>\"\",$BF$72/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$72<>\"\",$BG$72/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$72<>\"\",$BH$72/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$72<>\"\",$BI$72/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$72<>\"\",$BJ$72/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$72<>\"\",$BK$72/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$72<>\"\",$BL$72/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$72<>\"\",$BM$72/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$72<>\"\",$BN$72/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$72<>\"\",$BO$72/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$72<>\"\",$BP$72/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$72<>\"\",$BQ$72/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$72<>\"\",$BR$72/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$72<>\"\",$BS$72/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$72<>\"\",$BT$72/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$72<>\"\",$BU$72/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$72<>\"\",$BV$72/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$72<>\"\",$BW$72/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$72<>\"\",$BX$72/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$72<>\"\",$BY$72/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$72<>\"\",$BZ$72/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$72<>\"\",$CA$72/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$72<>\"\",$CB$72/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$72<>\"\",$CC$72/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$72<>\"\",$CD$72/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$72<>\"\",$CE$72/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$72<>\"\",$CF$72/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$72<>\"\",$CG$72/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$72<>\"\",$CH$72/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$72<>\"\",$CI$72/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$72<>\"\",$CJ$72/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$72<>\"\",$CK$72/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$72<>\"\",$CL$72/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$72<>\"\",$CM$72/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$72<>\"\",$CN$72/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$72<>\"\",$CO$72/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$72<>\"\",$CP$72/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$72<>\"\",$CQ$72/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$72<>\"\",$CR$72/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$72<>\"\",$CS$72/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$72<>\"\",$CT$72/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Mowing",150,"each",null,"each",null,{"$f":"IF($A73<>\"\",IF($B73<>\"\",ItemQuantity(A73,B73,D73,E73,F73,G73),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A73<>\"\",IF($B73<>\"\",SUM(OFFSET($P73,0,AnalysisPeriod*2+4):OFFSET($P73,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,P$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,Q$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,R$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,S$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,T$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,U$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,V$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,W$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,X$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,Y$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,Z$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AA$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AB$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AC$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AD$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AE$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AF$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AG$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AH$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AI$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AJ$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AK$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AL$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AM$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AN$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AO$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AP$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AQ$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AR$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AS$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AT$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AU$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AV$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AW$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AX$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AY$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AZ$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BA$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BB$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BC$21),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BD$21),\"\")","v":0},null,{"$f":"IF($P$73<>\"\", $C73*$P$73,\"\")","v":0},{"$f":"IF($Q$73<>\"\", $C73*$Q$73,\"\")","v":0},{"$f":"IF($R$73<>\"\", $C73*$R$73,\"\")","v":0},{"$f":"IF($S$73<>\"\", $C73*$S$73,\"\")","v":0},{"$f":"IF($T$73<>\"\", $C73*$T$73,\"\")","v":0},{"$f":"IF($U$73<>\"\", $C73*$U$73,\"\")","v":0},{"$f":"IF($V$73<>\"\", $C73*$V$73,\"\")","v":0},{"$f":"IF($W$73<>\"\", $C73*$W$73,\"\")","v":0},{"$f":"IF($X$73<>\"\", $C73*$X$73,\"\")","v":0},{"$f":"IF($Y$73<>\"\", $C73*$Y$73,\"\")","v":0},{"$f":"IF($Z$73<>\"\", $C73*$Z$73,\"\")","v":0},{"$f":"IF($AA$73<>\"\", $C73*$AA$73,\"\")","v":0},{"$f":"IF($AB$73<>\"\", $C73*$AB$73,\"\")","v":0},{"$f":"IF($AC$73<>\"\", $C73*$AC$73,\"\")","v":0},{"$f":"IF($AD$73<>\"\", $C73*$AD$73,\"\")","v":0},{"$f":"IF($AE$73<>\"\", $C73*$AE$73,\"\")","v":0},{"$f":"IF($AF$73<>\"\", $C73*$AF$73,\"\")","v":0},{"$f":"IF($AG$73<>\"\", $C73*$AG$73,\"\")","v":0},{"$f":"IF($AH$73<>\"\", $C73*$AH$73,\"\")","v":0},{"$f":"IF($AI$73<>\"\", $C73*$AI$73,\"\")","v":0},{"$f":"IF($AJ$73<>\"\", $C73*$AJ$73,\"\")","v":0},{"$f":"IF($AK$73<>\"\", $C73*$AK$73,\"\")","v":0},{"$f":"IF($AL$73<>\"\", $C73*$AL$73,\"\")","v":0},{"$f":"IF($AM$73<>\"\", $C73*$AM$73,\"\")","v":0},{"$f":"IF($AN$73<>\"\", $C73*$AN$73,\"\")","v":0},{"$f":"IF($AO$73<>\"\", $C73*$AO$73,\"\")","v":0},{"$f":"IF($AP$73<>\"\", $C73*$AP$73,\"\")","v":0},{"$f":"IF($AQ$73<>\"\", $C73*$AQ$73,\"\")","v":0},{"$f":"IF($AR$73<>\"\", $C73*$AR$73,\"\")","v":0},{"$f":"IF($AS$73<>\"\", $C73*$AS$73,\"\")","v":0},{"$f":"IF($AT$73<>\"\", $C73*$AT$73,\"\")","v":0},{"$f":"IF($AU$73<>\"\", $C73*$AU$73,\"\")","v":0},{"$f":"IF($AV$73<>\"\", $C73*$AV$73,\"\")","v":0},{"$f":"IF($AW$73<>\"\", $C73*$AW$73,\"\")","v":0},{"$f":"IF($AX$73<>\"\", $C73*$AX$73,\"\")","v":0},{"$f":"IF($AY$73<>\"\", $C73*$AY$73,\"\")","v":0},{"$f":"IF($AZ$73<>\"\", $C73*$AZ$73,\"\")","v":0},{"$f":"IF($BA$73<>\"\", $C73*$BA$73,\"\")","v":0},{"$f":"IF($BB$73<>\"\", $C73*$BB$73,\"\")","v":0},{"$f":"IF($BC$73<>\"\", $C73*$BC$73,\"\")","v":0},{"$f":"IF($BD$73<>\"\", $C73*$BD$73,\"\")","v":0},null,{"$f":"IF($P$73<>\"\",$BF$73/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$73<>\"\",$BG$73/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$73<>\"\",$BH$73/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$73<>\"\",$BI$73/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$73<>\"\",$BJ$73/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$73<>\"\",$BK$73/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$73<>\"\",$BL$73/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$73<>\"\",$BM$73/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$73<>\"\",$BN$73/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$73<>\"\",$BO$73/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$73<>\"\",$BP$73/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$73<>\"\",$BQ$73/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$73<>\"\",$BR$73/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$73<>\"\",$BS$73/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$73<>\"\",$BT$73/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$73<>\"\",$BU$73/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$73<>\"\",$BV$73/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$73<>\"\",$BW$73/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$73<>\"\",$BX$73/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$73<>\"\",$BY$73/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$73<>\"\",$BZ$73/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$73<>\"\",$CA$73/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$73<>\"\",$CB$73/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$73<>\"\",$CC$73/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$73<>\"\",$CD$73/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$73<>\"\",$CE$73/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$73<>\"\",$CF$73/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$73<>\"\",$CG$73/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$73<>\"\",$CH$73/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$73<>\"\",$CI$73/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$73<>\"\",$CJ$73/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$73<>\"\",$CK$73/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$73<>\"\",$CL$73/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$73<>\"\",$CM$73/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$73<>\"\",$CN$73/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$73<>\"\",$CO$73/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$73<>\"\",$CP$73/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$73<>\"\",$CQ$73/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$73<>\"\",$CR$73/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$73<>\"\",$CS$73/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$73<>\"\",$CT$73/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Sediment Removal from Pond",390,"cu. yd.",500,"cu. yd.",null,{"$f":"IF($A74<>\"\",IF($B74<>\"\",ItemQuantity(A74,B74,D74,E74,F74,G74),\"\"),\"\")","v":500},"cu. yd.","Periodic",5,null,5,{"$f":"IF($A74<>\"\",IF($B74<>\"\",SUM(OFFSET($P74,0,AnalysisPeriod*2+4):OFFSET($P74,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":712585.12847287999},null,{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,P$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,Q$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,R$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,S$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,T$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,U$21),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,V$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,W$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,X$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,Y$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,Z$21),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AA$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AB$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AC$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AD$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AE$21),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AF$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AG$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AH$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AI$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AJ$21),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AK$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AL$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AM$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AN$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AO$21),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AP$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AQ$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AR$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AS$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AT$21),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AU$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AV$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AW$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AX$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AY$21),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AZ$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BA$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BB$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BC$21),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BD$21),\"\")","v":500},null,{"$f":"IF($P$74<>\"\", $C74*$P$74,\"\")","v":0},{"$f":"IF($Q$74<>\"\", $C74*$Q$74,\"\")","v":0},{"$f":"IF($R$74<>\"\", $C74*$R$74,\"\")","v":0},{"$f":"IF($S$74<>\"\", $C74*$S$74,\"\")","v":0},{"$f":"IF($T$74<>\"\", $C74*$T$74,\"\")","v":0},{"$f":"IF($U$74<>\"\", $C74*$U$74,\"\")","v":195000},{"$f":"IF($V$74<>\"\", $C74*$V$74,\"\")","v":0},{"$f":"IF($W$74<>\"\", $C74*$W$74,\"\")","v":0},{"$f":"IF($X$74<>\"\", $C74*$X$74,\"\")","v":0},{"$f":"IF($Y$74<>\"\", $C74*$Y$74,\"\")","v":0},{"$f":"IF($Z$74<>\"\", $C74*$Z$74,\"\")","v":195000},{"$f":"IF($AA$74<>\"\", $C74*$AA$74,\"\")","v":0},{"$f":"IF($AB$74<>\"\", $C74*$AB$74,\"\")","v":0},{"$f":"IF($AC$74<>\"\", $C74*$AC$74,\"\")","v":0},{"$f":"IF($AD$74<>\"\", $C74*$AD$74,\"\")","v":0},{"$f":"IF($AE$74<>\"\", $C74*$AE$74,\"\")","v":195000},{"$f":"IF($AF$74<>\"\", $C74*$AF$74,\"\")","v":0},{"$f":"IF($AG$74<>\"\", $C74*$AG$74,\"\")","v":0},{"$f":"IF($AH$74<>\"\", $C74*$AH$74,\"\")","v":0},{"$f":"IF($AI$74<>\"\", $C74*$AI$74,\"\")","v":0},{"$f":"IF($AJ$74<>\"\", $C74*$AJ$74,\"\")","v":195000},{"$f":"IF($AK$74<>\"\", $C74*$AK$74,\"\")","v":0},{"$f":"IF($AL$74<>\"\", $C74*$AL$74,\"\")","v":0},{"$f":"IF($AM$74<>\"\", $C74*$AM$74,\"\")","v":0},{"$f":"IF($AN$74<>\"\", $C74*$AN$74,\"\")","v":0},{"$f":"IF($AO$74<>\"\", $C74*$AO$74,\"\")","v":195000},{"$f":"IF($AP$74<>\"\", $C74*$AP$74,\"\")","v":0},{"$f":"IF($AQ$74<>\"\", $C74*$AQ$74,\"\")","v":0},{"$f":"IF($AR$74<>\"\", $C74*$AR$74,\"\")","v":0},{"$f":"IF($AS$74<>\"\", $C74*$AS$74,\"\")","v":0},{"$f":"IF($AT$74<>\"\", $C74*$AT$74,\"\")","v":195000},{"$f":"IF($AU$74<>\"\", $C74*$AU$74,\"\")","v":0},{"$f":"IF($AV$74<>\"\", $C74*$AV$74,\"\")","v":0},{"$f":"IF($AW$74<>\"\", $C74*$AW$74,\"\")","v":0},{"$f":"IF($AX$74<>\"\", $C74*$AX$74,\"\")","v":0},{"$f":"IF($AY$74<>\"\", $C74*$AY$74,\"\")","v":195000},{"$f":"IF($AZ$74<>\"\", $C74*$AZ$74,\"\")","v":0},{"$f":"IF($BA$74<>\"\", $C74*$BA$74,\"\")","v":0},{"$f":"IF($BB$74<>\"\", $C74*$BB$74,\"\")","v":0},{"$f":"IF($BC$74<>\"\", $C74*$BC$74,\"\")","v":0},{"$f":"IF($BD$74<>\"\", $C74*$BD$74,\"\")","v":195000},null,{"$f":"IF($P$74<>\"\",$BF$74/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$74<>\"\",$BG$74/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$74<>\"\",$BH$74/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$74<>\"\",$BI$74/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$74<>\"\",$BJ$74/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$74<>\"\",$BK$74/(1 + DiscountRate) ^ $DA$64,\"\")","v":160275.78581807355},{"$f":"IF($V$74<>\"\",$BL$74/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$74<>\"\",$BM$74/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$74<>\"\",$BN$74/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$74<>\"\",$BO$74/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$74<>\"\",$BP$74/(1 + DiscountRate) ^ $DF$64,\"\")","v":131735.01292103072},{"$f":"IF($AA$74<>\"\",$BQ$74/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$74<>\"\",$BR$74/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$74<>\"\",$BS$74/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$74<>\"\",$BT$74/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$74<>\"\",$BU$74/(1 + DiscountRate) ^ $DK$64,\"\")","v":108276.57802908859},{"$f":"IF($AF$74<>\"\",$BV$74/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$74<>\"\",$BW$74/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$74<>\"\",$BX$74/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$74<>\"\",$BY$74/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$74<>\"\",$BZ$74/(1 + DiscountRate) ^ $DP$64,\"\")","v":88995.454509251955},{"$f":"IF($AK$74<>\"\",$CA$74/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$74<>\"\",$CB$74/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$74<>\"\",$CC$74/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$74<>\"\",$CD$74/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$74<>\"\",$CE$74/(1 + DiscountRate) ^ $DU$64,\"\")","v":73147.776439522931},{"$f":"IF($AP$74<>\"\",$CF$74/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$74<>\"\",$CG$74/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$74<>\"\",$CH$74/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$74<>\"\",$CI$74/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$74<>\"\",$CJ$74/(1 + DiscountRate) ^ $DZ$64,\"\")","v":60122.140254816964},{"$f":"IF($AU$74<>\"\",$CK$74/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$74<>\"\",$CL$74/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$74<>\"\",$CM$74/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$74<>\"\",$CN$74/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$74<>\"\",$CO$74/(1 + DiscountRate) ^ $EE$64,\"\")","v":49416.016791821647},{"$f":"IF($AZ$74<>\"\",$CP$74/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$74<>\"\",$CQ$74/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$74<>\"\",$CR$74/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$74<>\"\",$CS$74/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$74<>\"\",$CT$74/(1 + DiscountRate) ^ $EJ$64,\"\")","v":40616.363709273501}]
["Stormwater Management Pond","Sediment Removal Setup",7600,"each",1,"each",null,{"$f":"IF($A75<>\"\",IF($B75<>\"\",ItemQuantity(A75,B75,D75,E75,F75,G75),\"\"),\"\")","v":1},"each","Periodic",5,null,5,{"$f":"IF($A75<>\"\",IF($B75<>\"\",SUM(OFFSET($P75,0,AnalysisPeriod*2+4):OFFSET($P75,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":27772.548596891724},null,{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,P$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,Q$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,R$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,S$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,T$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,U$21),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,V$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,W$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,X$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,Y$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,Z$21),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AA$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AB$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AC$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AD$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AE$21),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AF$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AG$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AH$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AI$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AJ$21),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AK$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AL$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AM$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AN$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AO$21),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AP$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AQ$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AR$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AS$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AT$21),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AU$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AV$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AW$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AX$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AY$21),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AZ$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BA$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BB$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BC$21),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BD$21),\"\")","v":1},null,{"$f":"IF($P$75<>\"\", $C75*$P$75,\"\")","v":0},{"$f":"IF($Q$75<>\"\", $C75*$Q$75,\"\")","v":0},{"$f":"IF($R$75<>\"\", $C75*$R$75,\"\")","v":0},{"$f":"IF($S$75<>\"\", $C75*$S$75,\"\")","v":0},{"$f":"IF($T$75<>\"\", $C75*$T$75,\"\")","v":0},{"$f":"IF($U$75<>\"\", $C75*$U$75,\"\")","v":7600},{"$f":"IF($V$75<>\"\", $C75*$V$75,\"\")","v":0},{"$f":"IF($W$75<>\"\", $C75*$W$75,\"\")","v":0},{"$f":"IF($X$75<>\"\", $C75*$X$75,\"\")","v":0},{"$f":"IF($Y$75<>\"\", $C75*$Y$75,\"\")","v":0},{"$f":"IF($Z$75<>\"\", $C75*$Z$75,\"\")","v":7600},{"$f":"IF($AA$75<>\"\", $C75*$AA$75,\"\")","v":0},{"$f":"IF($AB$75<>\"\", $C75*$AB$75,\"\")","v":0},{"$f":"IF($AC$75<>\"\", $C75*$AC$75,\"\")","v":0},{"$f":"IF($AD$75<>\"\", $C75*$AD$75,\"\")","v":0},{"$f":"IF($AE$75<>\"\", $C75*$AE$75,\"\")","v":7600},{"$f":"IF($AF$75<>\"\", $C75*$AF$75,\"\")","v":0},{"$f":"IF($AG$75<>\"\", $C75*$AG$75,\"\")","v":0},{"$f":"IF($AH$75<>\"\", $C75*$AH$75,\"\")","v":0},{"$f":"IF($AI$75<>\"\", $C75*$AI$75,\"\")","v":0},{"$f":"IF($AJ$75<>\"\", $C75*$AJ$75,\"\")","v":7600},{"$f":"IF($AK$75<>\"\", $C75*$AK$75,\"\")","v":0},{"$f":"IF($AL$75<>\"\", $C75*$AL$75,\"\")","v":0},{"$f":"IF($AM$75<>\"\", $C75*$AM$75,\"\")","v":0},{"$f":"IF($AN$75<>\"\", $C75*$AN$75,\"\")","v":0},{"$f":"IF($AO$75<>\"\", $C75*$AO$75,\"\")","v":7600},{"$f":"IF($AP$75<>\"\", $C75*$AP$75,\"\")","v":0},{"$f":"IF($AQ$75<>\"\", $C75*$AQ$75,\"\")","v":0},{"$f":"IF($AR$75<>\"\", $C75*$AR$75,\"\")","v":0},{"$f":"IF($AS$75<>\"\", $C75*$AS$75,\"\")","v":0},{"$f":"IF($AT$75<>\"\", $C75*$AT$75,\"\")","v":7600},{"$f":"IF($AU$75<>\"\", $C75*$AU$75,\"\")","v":0},{"$f":"IF($AV$75<>\"\", $C75*$AV$75,\"\")","v":0},{"$f":"IF($AW$75<>\"\", $C75*$AW$75,\"\")","v":0},{"$f":"IF($AX$75<>\"\", $C75*$AX$75,\"\")","v":0},{"$f":"IF($AY$75<>\"\", $C75*$AY$75,\"\")","v":7600},{"$f":"IF($AZ$75<>\"\", $C75*$AZ$75,\"\")","v":0},{"$f":"IF($BA$75<>\"\", $C75*$BA$75,\"\")","v":0},{"$f":"IF($BB$75<>\"\", $C75*$BB$75,\"\")","v":0},{"$f":"IF($BC$75<>\"\", $C75*$BC$75,\"\")","v":0},{"$f":"IF($BD$75<>\"\", $C75*$BD$75,\"\")","v":7600},null,{"$f":"IF($P$75<>\"\",$BF$75/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$75<>\"\",$BG$75/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$75<>\"\",$BH$75/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$75<>\"\",$BI$75/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$75<>\"\",$BJ$75/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$75<>\"\",$BK$75/(1 + DiscountRate) ^ $DA$64,\"\")","v":6246.6460113710718},{"$f":"IF($V$75<>\"\",$BL$75/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$75<>\"\",$BM$75/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$75<>\"\",$BN$75/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$75<>\"\",$BO$75/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$75<>\"\",$BP$75/(1 + DiscountRate) ^ $DF$64,\"\")","v":5134.2876830760688},{"$f":"IF($AA$75<>\"\",$BQ$75/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$75<>\"\",$BR$75/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$75<>\"\",$BS$75/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$75<>\"\",$BT$75/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$75<>\"\",$BU$75/(1 + DiscountRate) ^ $DK$64,\"\")","v":4220.0102206208885},{"$f":"IF($AF$75<>\"\",$BV$75/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$75<>\"\",$BW$75/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$75<>\"\",$BX$75/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$75<>\"\",$BY$75/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$75<>\"\",$BZ$75/(1 + DiscountRate) ^ $DP$64,\"\")","v":3468.5407911298198},{"$f":"IF($AK$75<>\"\",$CA$75/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$75<>\"\",$CB$75/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$75<>\"\",$CC$75/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$75<>\"\",$CD$75/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$75<>\"\",$CE$75/(1 + DiscountRate) ^ $DU$64,\"\")","v":2850.8876971301247},{"$f":"IF($AP$75<>\"\",$CF$75/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$75<>\"\",$CG$75/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$75<>\"\",$CH$75/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$75<>\"\",$CI$75/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$75<>\"\",$CJ$75/(1 + DiscountRate) ^ $DZ$64,\"\")","v":2343.2218765979942},{"$f":"IF($AU$75<>\"\",$CK$75/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$75<>\"\",$CL$75/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$75<>\"\",$CM$75/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$75<>\"\",$CN$75/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$75<>\"\",$CO$75/(1 + DiscountRate) ^ $EE$64,\"\")","v":1925.9575775274079},{"$f":"IF($AZ$75<>\"\",$CP$75/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$75<>\"\",$CQ$75/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$75<>\"\",$CR$75/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$75<>\"\",$CS$75/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$75<>\"\",$CT$75/(1 + DiscountRate) ^ $EJ$64,\"\")","v":1582.9967394383518}]
["Combined Sewer Overflow (CSO)","Plant Operating Cost/annually",1.5,"gal.",3650000,"gal.",null,{"$f":"IF($A76<>\"\",IF($B76<>\"\",ItemQuantity(A76,B76,D76,E76,F76,G76),\"\"),\"\")","v":3650000},"gal.","Periodic",1,null,1,{"$f":"IF($A76<>\"\",IF($B76<>\"\",SUM(OFFSET($P76,0,AnalysisPeriod*2+4):OFFSET($P76,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":108365437.01175985},null,{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,P$21),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,Q$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,R$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,S$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,T$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,U$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,V$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,W$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,X$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,Y$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,Z$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AA$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AB$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AC$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AD$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AE$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AF$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AG$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AH$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AI$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AJ$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AK$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AL$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AM$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AN$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AO$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AP$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AQ$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AR$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AS$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AT$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AU$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AV$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AW$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AX$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AY$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AZ$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BA$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BB$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BC$21),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BD$21),\"\")","v":3650000},null,{"$f":"IF($P$76<>\"\", $C76*$P$76,\"\")","v":0},{"$f":"IF($Q$76<>\"\", $C76*$Q$76,\"\")","v":5475000},{"$f":"IF($R$76<>\"\", $C76*$R$76,\"\")","v":5475000},{"$f":"IF($S$76<>\"\", $C76*$S$76,\"\")","v":5475000},{"$f":"IF($T$76<>\"\", $C76*$T$76,\"\")","v":5475000},{"$f":"IF($U$76<>\"\", $C76*$U$76,\"\")","v":5475000},{"$f":"IF($V$76<>\"\", $C76*$V$76,\"\")","v":5475000},{"$f":"IF($W$76<>\"\", $C76*$W$76,\"\")","v":5475000},{"$f":"IF($X$76<>\"\", $C76*$X$76,\"\")","v":5475000},{"$f":"IF($Y$76<>\"\", $C76*$Y$76,\"\")","v":5475000},{"$f":"IF($Z$76<>\"\", $C76*$Z$76,\"\")","v":5475000},{"$f":"IF($AA$76<>\"\", $C76*$AA$76,\"\")","v":5475000},{"$f":"IF($AB$76<>\"\", $C76*$AB$76,\"\")","v":5475000},{"$f":"IF($AC$76<>\"\", $C76*$AC$76,\"\")","v":5475000},{"$f":"IF($AD$76<>\"\", $C76*$AD$76,\"\")","v":5475000},{"$f":"IF($AE$76<>\"\", $C76*$AE$76,\"\")","v":5475000},{"$f":"IF($AF$76<>\"\", $C76*$AF$76,\"\")","v":5475000},{"$f":"IF($AG$76<>\"\", $C76*$AG$76,\"\")","v":5475000},{"$f":"IF($AH$76<>\"\", $C76*$AH$76,\"\")","v":5475000},{"$f":"IF($AI$76<>\"\", $C76*$AI$76,\"\")","v":5475000},{"$f":"IF($AJ$76<>\"\", $C76*$AJ$76,\"\")","v":5475000},{"$f":"IF($AK$76<>\"\", $C76*$AK$76,\"\")","v":5475000},{"$f":"IF($AL$76<>\"\", $C76*$AL$76,\"\")","v":5475000},{"$f":"IF($AM$76<>\"\", $C76*$AM$76,\"\")","v":5475000},{"$f":"IF($AN$76<>\"\", $C76*$AN$76,\"\")","v":5475000},{"$f":"IF($AO$76<>\"\", $C76*$AO$76,\"\")","v":5475000},{"$f":"IF($AP$76<>\"\", $C76*$AP$76,\"\")","v":5475000},{"$f":"IF($AQ$76<>\"\", $C76*$AQ$76,\"\")","v":5475000},{"$f":"IF($AR$76<>\"\", $C76*$AR$76,\"\")","v":5475000},{"$f":"IF($AS$76<>\"\", $C76*$AS$76,\"\")","v":5475000},{"$f":"IF($AT$76<>\"\", $C76*$AT$76,\"\")","v":5475000},{"$f":"IF($AU$76<>\"\", $C76*$AU$76,\"\")","v":5475000},{"$f":"IF($AV$76<>\"\", $C76*$AV$76,\"\")","v":5475000},{"$f":"IF($AW$76<>\"\", $C76*$AW$76,\"\")","v":5475000},{"$f":"IF($AX$76<>\"\", $C76*$AX$76,\"\")","v":5475000},{"$f":"IF($AY$76<>\"\", $C76*$AY$76,\"\")","v":5475000},{"$f":"IF($AZ$76<>\"\", $C76*$AZ$76,\"\")","v":5475000},{"$f":"IF($BA$76<>\"\", $C76*$BA$76,\"\")","v":5475000},{"$f":"IF($BB$76<>\"\", $C76*$BB$76,\"\")","v":5475000},{"$f":"IF($BC$76<>\"\", $C76*$BC$76,\"\")","v":5475000},{"$f":"IF($BD$76<>\"\", $C76*$BD$76,\"\")","v":5475000},null,{"$f":"IF($P$76<>\"\",$BF$76/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$76<>\"\",$BG$76/(1 + DiscountRate) ^ $CW$64,\"\")","v":5264423.076923077},{"$f":"IF($R$76<>\"\",$BH$76/(1 + DiscountRate) ^ $CX$64,\"\")","v":5061945.2662721891},{"$f":"IF($S$76<>\"\",$BI$76/(1 + DiscountRate) ^ $CY$64,\"\")","v":4867255.0637232587},{"$f":"IF($T$76<>\"\",$BJ$76/(1 + DiscountRate) ^ $CZ$64,\"\")","v":4680052.9458877482},{"$f":"IF($U$76<>\"\",$BK$76/(1 + DiscountRate) ^ $DA$64,\"\")","v":4500050.9095074497},{"$f":"IF($V$76<>\"\",$BL$76/(1 + DiscountRate) ^ $DB$64,\"\")","v":4326972.0283725476},{"$f":"IF($W$76<>\"\",$BM$76/(1 + DiscountRate) ^ $DC$64,\"\")","v":4160550.0272812964},{"$f":"IF($X$76<>\"\",$BN$76/(1 + DiscountRate) ^ $DD$64,\"\")","v":4000528.8723858614},{"$f":"IF($Y$76<>\"\",$BO$76/(1 + DiscountRate) ^ $DE$64,\"\")","v":3846662.3772940971},{"$f":"IF($Z$76<>\"\",$BP$76/(1 + DiscountRate) ^ $DF$64,\"\")","v":3698713.8243212472},{"$f":"IF($AA$76<>\"\",$BQ$76/(1 + DiscountRate) ^ $DG$64,\"\")","v":3556455.6003088919},{"$f":"IF($AB$76<>\"\",$BR$76/(1 + DiscountRate) ^ $DH$64,\"\")","v":3419668.8464508564},{"$f":"IF($AC$76<>\"\",$BS$76/(1 + DiscountRate) ^ $DI$64,\"\")","v":3288143.1215873621},{"$f":"IF($AD$76<>\"\",$BT$76/(1 + DiscountRate) ^ $DJ$64,\"\")","v":3161676.0784493866},{"$f":"IF($AE$76<>\"\",$BU$76/(1 + DiscountRate) ^ $DK$64,\"\")","v":3040073.1523551797},{"$f":"IF($AF$76<>\"\",$BV$76/(1 + DiscountRate) ^ $DL$64,\"\")","v":2923147.2618799796},{"$f":"IF($AG$76<>\"\",$BW$76/(1 + DiscountRate) ^ $DM$64,\"\")","v":2810718.5210384419},{"$f":"IF($AH$76<>\"\",$BX$76/(1 + DiscountRate) ^ $DN$64,\"\")","v":2702613.9625369632},{"$f":"IF($AI$76<>\"\",$BY$76/(1 + DiscountRate) ^ $DO$64,\"\")","v":2598667.2716701571},{"$f":"IF($AJ$76<>\"\",$BZ$76/(1 + DiscountRate) ^ $DP$64,\"\")","v":2498718.530452074},{"$f":"IF($AK$76<>\"\",$CA$76/(1 + DiscountRate) ^ $DQ$64,\"\")","v":2402613.971588532},{"$f":"IF($AL$76<>\"\",$CB$76/(1 + DiscountRate) ^ $DR$64,\"\")","v":2310205.7419120502},{"$f":"IF($AM$76<>\"\",$CC$76/(1 + DiscountRate) ^ $DS$64,\"\")","v":2221351.6749154329},{"$f":"IF($AN$76<>\"\",$CD$76/(1 + DiscountRate) ^ $DT$64,\"\")","v":2135915.0720340703},{"$f":"IF($AO$76<>\"\",$CE$76/(1 + DiscountRate) ^ $DU$64,\"\")","v":2053764.4923404516},{"$f":"IF($AP$76<>\"\",$CF$76/(1 + DiscountRate) ^ $DV$64,\"\")","v":1974773.5503273576},{"$f":"IF($AQ$76<>\"\",$CG$76/(1 + DiscountRate) ^ $DW$64,\"\")","v":1898820.721468613},{"$f":"IF($AR$76<>\"\",$CH$76/(1 + DiscountRate) ^ $DX$64,\"\")","v":1825789.1552582814},{"$f":"IF($AS$76<>\"\",$CI$76/(1 + DiscountRate) ^ $DY$64,\"\")","v":1755566.4954406552},{"$f":"IF($AT$76<>\"\",$CJ$76/(1 + DiscountRate) ^ $DZ$64,\"\")","v":1688044.7071544763},{"$f":"IF($AU$76<>\"\",$CK$76/(1 + DiscountRate) ^ $EA$64,\"\")","v":1623119.9107254578},{"$f":"IF($AV$76<>\"\",$CL$76/(1 + DiscountRate) ^ $EB$64,\"\")","v":1560692.2218514017},{"$f":"IF($AW$76<>\"\",$CM$76/(1 + DiscountRate) ^ $EC$64,\"\")","v":1500665.59793404},{"$f":"IF($AX$76<>\"\",$CN$76/(1 + DiscountRate) ^ $ED$64,\"\")","v":1442947.6903211921},{"$f":"IF($AY$76<>\"\",$CO$76/(1 + DiscountRate) ^ $EE$64,\"\")","v":1387449.7022319154},{"$f":"IF($AZ$76<>\"\",$CP$76/(1 + DiscountRate) ^ $EF$64,\"\")","v":1334086.2521460727},{"$f":"IF($BA$76<>\"\",$CQ$76/(1 + DiscountRate) ^ $EG$64,\"\")","v":1282775.2424481465},{"$f":"IF($BB$76<>\"\",$CR$76/(1 + DiscountRate) ^ $EH$64,\"\")","v":1233437.7331232179},{"$f":"IF($BC$76<>\"\",$CS$76/(1 + DiscountRate) ^ $EI$64,\"\")","v":1185997.8203107866},{"$f":"IF($BD$76<>\"\",$CT$76/(1 + DiscountRate) ^ $EJ$64,\"\")","v":1140382.519529602}]
["Pollutant Removal","Tier 1 Pollutant Level Target (M.G. per day)",5850,"each",null,"each",null,{"$f":"IF($A77<>\"\",IF($B77<>\"\",ItemQuantity(A77,B77,D77,E77,F77,G77),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A77<>\"\",IF($B77<>\"\",SUM(OFFSET($P77,0,AnalysisPeriod*2+4):OFFSET($P77,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,P$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,Q$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,R$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,S$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,T$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,U$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,V$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,W$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,X$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,Y$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,Z$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AA$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AB$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AC$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AD$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AE$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AF$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AG$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AH$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AI$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AJ$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AK$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AL$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AM$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AN$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AO$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AP$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AQ$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AR$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AS$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AT$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AU$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AV$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AW$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AX$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AY$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AZ$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BA$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BB$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BC$21),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BD$21),\"\")","v":0},null,{"$f":"IF($P$77<>\"\", $C77*$P$77,\"\")","v":0},{"$f":"IF($Q$77<>\"\", $C77*$Q$77,\"\")","v":0},{"$f":"IF($R$77<>\"\", $C77*$R$77,\"\")","v":0},{"$f":"IF($S$77<>\"\", $C77*$S$77,\"\")","v":0},{"$f":"IF($T$77<>\"\", $C77*$T$77,\"\")","v":0},{"$f":"IF($U$77<>\"\", $C77*$U$77,\"\")","v":0},{"$f":"IF($V$77<>\"\", $C77*$V$77,\"\")","v":0},{"$f":"IF($W$77<>\"\", $C77*$W$77,\"\")","v":0},{"$f":"IF($X$77<>\"\", $C77*$X$77,\"\")","v":0},{"$f":"IF($Y$77<>\"\", $C77*$Y$77,\"\")","v":0},{"$f":"IF($Z$77<>\"\", $C77*$Z$77,\"\")","v":0},{"$f":"IF($AA$77<>\"\", $C77*$AA$77,\"\")","v":0},{"$f":"IF($AB$77<>\"\", $C77*$AB$77,\"\")","v":0},{"$f":"IF($AC$77<>\"\", $C77*$AC$77,\"\")","v":0},{"$f":"IF($AD$77<>\"\", $C77*$AD$77,\"\")","v":0},{"$f":"IF($AE$77<>\"\", $C77*$AE$77,\"\")","v":0},{"$f":"IF($AF$77<>\"\", $C77*$AF$77,\"\")","v":0},{"$f":"IF($AG$77<>\"\", $C77*$AG$77,\"\")","v":0},{"$f":"IF($AH$77<>\"\", $C77*$AH$77,\"\")","v":0},{"$f":"IF($AI$77<>\"\", $C77*$AI$77,\"\")","v":0},{"$f":"IF($AJ$77<>\"\", $C77*$AJ$77,\"\")","v":0},{"$f":"IF($AK$77<>\"\", $C77*$AK$77,\"\")","v":0},{"$f":"IF($AL$77<>\"\", $C77*$AL$77,\"\")","v":0},{"$f":"IF($AM$77<>\"\", $C77*$AM$77,\"\")","v":0},{"$f":"IF($AN$77<>\"\", $C77*$AN$77,\"\")","v":0},{"$f":"IF($AO$77<>\"\", $C77*$AO$77,\"\")","v":0},{"$f":"IF($AP$77<>\"\", $C77*$AP$77,\"\")","v":0},{"$f":"IF($AQ$77<>\"\", $C77*$AQ$77,\"\")","v":0},{"$f":"IF($AR$77<>\"\", $C77*$AR$77,\"\")","v":0},{"$f":"IF($AS$77<>\"\", $C77*$AS$77,\"\")","v":0},{"$f":"IF($AT$77<>\"\", $C77*$AT$77,\"\")","v":0},{"$f":"IF($AU$77<>\"\", $C77*$AU$77,\"\")","v":0},{"$f":"IF($AV$77<>\"\", $C77*$AV$77,\"\")","v":0},{"$f":"IF($AW$77<>\"\", $C77*$AW$77,\"\")","v":0},{"$f":"IF($AX$77<>\"\", $C77*$AX$77,\"\")","v":0},{"$f":"IF($AY$77<>\"\", $C77*$AY$77,\"\")","v":0},{"$f":"IF($AZ$77<>\"\", $C77*$AZ$77,\"\")","v":0},{"$f":"IF($BA$77<>\"\", $C77*$BA$77,\"\")","v":0},{"$f":"IF($BB$77<>\"\", $C77*$BB$77,\"\")","v":0},{"$f":"IF($BC$77<>\"\", $C77*$BC$77,\"\")","v":0},{"$f":"IF($BD$77<>\"\", $C77*$BD$77,\"\")","v":0},null,{"$f":"IF($P$77<>\"\",$BF$77/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$77<>\"\",$BG$77/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$77<>\"\",$BH$77/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$77<>\"\",$BI$77/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$77<>\"\",$BJ$77/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$77<>\"\",$BK$77/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$77<>\"\",$BL$77/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$77<>\"\",$BM$77/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$77<>\"\",$BN$77/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$77<>\"\",$BO$77/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$77<>\"\",$BP$77/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$77<>\"\",$BQ$77/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$77<>\"\",$BR$77/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$77<>\"\",$BS$77/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$77<>\"\",$BT$77/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$77<>\"\",$BU$77/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$77<>\"\",$BV$77/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$77<>\"\",$BW$77/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$77<>\"\",$BX$77/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$77<>\"\",$BY$77/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$77<>\"\",$BZ$77/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$77<>\"\",$CA$77/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$77<>\"\",$CB$77/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$77<>\"\",$CC$77/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$77<>\"\",$CD$77/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$77<>\"\",$CE$77/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$77<>\"\",$CF$77/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$77<>\"\",$CG$77/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$77<>\"\",$CH$77/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$77<>\"\",$CI$77/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$77<>\"\",$CJ$77/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$77<>\"\",$CK$77/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$77<>\"\",$CL$77/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$77<>\"\",$CM$77/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$77<>\"\",$CN$77/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$77<>\"\",$CO$77/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$77<>\"\",$CP$77/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$77<>\"\",$CQ$77/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$77<>\"\",$CR$77/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$77<>\"\",$CS$77/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$77<>\"\",$CT$77/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Pollutant Removal","Tier 2 Pollutant Level Target (M.G. per day)",1350,"each",3650,"each",null,{"$f":"IF($A78<>\"\",IF($B78<>\"\",ItemQuantity(A78,B78,D78,E78,F78,G78),\"\"),\"\")","v":3650},"each","Periodic",1,null,1,{"$f":"IF($A78<>\"\",IF($B78<>\"\",SUM(OFFSET($P78,0,AnalysisPeriod*2+4):OFFSET($P78,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":97528893.31058383},null,{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,P$21),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,Q$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,R$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,S$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,T$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,U$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,V$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,W$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,X$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,Y$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,Z$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AA$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AB$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AC$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AD$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AE$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AF$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AG$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AH$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AI$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AJ$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AK$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AL$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AM$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AN$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AO$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AP$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AQ$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AR$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AS$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AT$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AU$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AV$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AW$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AX$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AY$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AZ$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BA$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BB$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BC$21),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BD$21),\"\")","v":3650},null,{"$f":"IF($P$78<>\"\", $C78*$P$78,\"\")","v":0},{"$f":"IF($Q$78<>\"\", $C78*$Q$78,\"\")","v":4927500},{"$f":"IF($R$78<>\"\", $C78*$R$78,\"\")","v":4927500},{"$f":"IF($S$78<>\"\", $C78*$S$78,\"\")","v":4927500},{"$f":"IF($T$78<>\"\", $C78*$T$78,\"\")","v":4927500},{"$f":"IF($U$78<>\"\", $C78*$U$78,\"\")","v":4927500},{"$f":"IF($V$78<>\"\", $C78*$V$78,\"\")","v":4927500},{"$f":"IF($W$78<>\"\", $C78*$W$78,\"\")","v":4927500},{"$f":"IF($X$78<>\"\", $C78*$X$78,\"\")","v":4927500},{"$f":"IF($Y$78<>\"\", $C78*$Y$78,\"\")","v":4927500},{"$f":"IF($Z$78<>\"\", $C78*$Z$78,\"\")","v":4927500},{"$f":"IF($AA$78<>\"\", $C78*$AA$78,\"\")","v":4927500},{"$f":"IF($AB$78<>\"\", $C78*$AB$78,\"\")","v":4927500},{"$f":"IF($AC$78<>\"\", $C78*$AC$78,\"\")","v":4927500},{"$f":"IF($AD$78<>\"\", $C78*$AD$78,\"\")","v":4927500},{"$f":"IF($AE$78<>\"\", $C78*$AE$78,\"\")","v":4927500},{"$f":"IF($AF$78<>\"\", $C78*$AF$78,\"\")","v":4927500},{"$f":"IF($AG$78<>\"\", $C78*$AG$78,\"\")","v":4927500},{"$f":"IF($AH$78<>\"\", $C78*$AH$78,\"\")","v":4927500},{"$f":"IF($AI$78<>\"\", $C78*$AI$78,\"\")","v":4927500},{"$f":"IF($AJ$78<>\"\", $C78*$AJ$78,\"\")","v":4927500},{"$f":"IF($AK$78<>\"\", $C78*$AK$78,\"\")","v":4927500},{"$f":"IF($AL$78<>\"\", $C78*$AL$78,\"\")","v":4927500},{"$f":"IF($AM$78<>\"\", $C78*$AM$78,\"\")","v":4927500},{"$f":"IF($AN$78<>\"\", $C78*$AN$78,\"\")","v":4927500},{"$f":"IF($AO$78<>\"\", $C78*$AO$78,\"\")","v":4927500},{"$f":"IF($AP$78<>\"\", $C78*$AP$78,\"\")","v":4927500},{"$f":"IF($AQ$78<>\"\", $C78*$AQ$78,\"\")","v":4927500},{"$f":"IF($AR$78<>\"\", $C78*$AR$78,\"\")","v":4927500},{"$f":"IF($AS$78<>\"\", $C78*$AS$78,\"\")","v":4927500},{"$f":"IF($AT$78<>\"\", $C78*$AT$78,\"\")","v":4927500},{"$f":"IF($AU$78<>\"\", $C78*$AU$78,\"\")","v":4927500},{"$f":"IF($AV$78<>\"\", $C78*$AV$78,\"\")","v":4927500},{"$f":"IF($AW$78<>\"\", $C78*$AW$78,\"\")","v":4927500},{"$f":"IF($AX$78<>\"\", $C78*$AX$78,\"\")","v":4927500},{"$f":"IF($AY$78<>\"\", $C78*$AY$78,\"\")","v":4927500},{"$f":"IF($AZ$78<>\"\", $C78*$AZ$78,\"\")","v":4927500},{"$f":"IF($BA$78<>\"\", $C78*$BA$78,\"\")","v":4927500},{"$f":"IF($BB$78<>\"\", $C78*$BB$78,\"\")","v":4927500},{"$f":"IF($BC$78<>\"\", $C78*$BC$78,\"\")","v":4927500},{"$f":"IF($BD$78<>\"\", $C78*$BD$78,\"\")","v":4927500},null,{"$f":"IF($P$78<>\"\",$BF$78/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$78<>\"\",$BG$78/(1 + DiscountRate) ^ $CW$64,\"\")","v":4737980.769230769},{"$f":"IF($R$78<>\"\",$BH$78/(1 + DiscountRate) ^ $CX$64,\"\")","v":4555750.7396449698},{"$f":"IF($S$78<>\"\",$BI$78/(1 + DiscountRate) ^ $CY$64,\"\")","v":4380529.5573509326},{"$f":"IF($T$78<>\"\",$BJ$78/(1 + DiscountRate) ^ $CZ$64,\"\")","v":4212047.6512989737},{"$f":"IF($U$78<>\"\",$BK$78/(1 + DiscountRate) ^ $DA$64,\"\")","v":4050045.8185567046},{"$f":"IF($V$78<>\"\",$BL$78/(1 + DiscountRate) ^ $DB$64,\"\")","v":3894274.8255352932},{"$f":"IF($W$78<>\"\",$BM$78/(1 + DiscountRate) ^ $DC$64,\"\")","v":3744495.0245531667},{"$f":"IF($X$78<>\"\",$BN$78/(1 + DiscountRate) ^ $DD$64,\"\")","v":3600475.985147275},{"$f":"IF($Y$78<>\"\",$BO$78/(1 + DiscountRate) ^ $DE$64,\"\")","v":3461996.1395646874},{"$f":"IF($Z$78<>\"\",$BP$78/(1 + DiscountRate) ^ $DF$64,\"\")","v":3328842.4418891226},{"$f":"IF($AA$78<>\"\",$BQ$78/(1 + DiscountRate) ^ $DG$64,\"\")","v":3200810.0402780026},{"$f":"IF($AB$78<>\"\",$BR$78/(1 + DiscountRate) ^ $DH$64,\"\")","v":3077701.9618057711},{"$f":"IF($AC$78<>\"\",$BS$78/(1 + DiscountRate) ^ $DI$64,\"\")","v":2959328.8094286257},{"$f":"IF($AD$78<>\"\",$BT$78/(1 + DiscountRate) ^ $DJ$64,\"\")","v":2845508.4706044481},{"$f":"IF($AE$78<>\"\",$BU$78/(1 + DiscountRate) ^ $DK$64,\"\")","v":2736065.8371196617},{"$f":"IF($AF$78<>\"\",$BV$78/(1 + DiscountRate) ^ $DL$64,\"\")","v":2630832.5356919817},{"$f":"IF($AG$78<>\"\",$BW$78/(1 + DiscountRate) ^ $DM$64,\"\")","v":2529646.6689345976},{"$f":"IF($AH$78<>\"\",$BX$78/(1 + DiscountRate) ^ $DN$64,\"\")","v":2432352.566283267},{"$f":"IF($AI$78<>\"\",$BY$78/(1 + DiscountRate) ^ $DO$64,\"\")","v":2338800.5445031412},{"$f":"IF($AJ$78<>\"\",$BZ$78/(1 + DiscountRate) ^ $DP$64,\"\")","v":2248846.6774068666},{"$f":"IF($AK$78<>\"\",$CA$78/(1 + DiscountRate) ^ $DQ$64,\"\")","v":2162352.5744296787},{"$f":"IF($AL$78<>\"\",$CB$78/(1 + DiscountRate) ^ $DR$64,\"\")","v":2079185.1677208452},{"$f":"IF($AM$78<>\"\",$CC$78/(1 + DiscountRate) ^ $DS$64,\"\")","v":1999216.5074238898},{"$f":"IF($AN$78<>\"\",$CD$78/(1 + DiscountRate) ^ $DT$64,\"\")","v":1922323.5648306631},{"$f":"IF($AO$78<>\"\",$CE$78/(1 + DiscountRate) ^ $DU$64,\"\")","v":1848388.0431064065},{"$f":"IF($AP$78<>\"\",$CF$78/(1 + DiscountRate) ^ $DV$64,\"\")","v":1777296.1952946219},{"$f":"IF($AQ$78<>\"\",$CG$78/(1 + DiscountRate) ^ $DW$64,\"\")","v":1708938.6493217517},{"$f":"IF($AR$78<>\"\",$CH$78/(1 + DiscountRate) ^ $DX$64,\"\")","v":1643210.2397324531},{"$f":"IF($AS$78<>\"\",$CI$78/(1 + DiscountRate) ^ $DY$64,\"\")","v":1580009.8458965896},{"$f":"IF($AT$78<>\"\",$CJ$78/(1 + DiscountRate) ^ $DZ$64,\"\")","v":1519240.2364390285},{"$f":"IF($AU$78<>\"\",$CK$78/(1 + DiscountRate) ^ $EA$64,\"\")","v":1460807.9196529121},{"$f":"IF($AV$78<>\"\",$CL$78/(1 + DiscountRate) ^ $EB$64,\"\")","v":1404622.9996662615},{"$f":"IF($AW$78<>\"\",$CM$78/(1 + DiscountRate) ^ $EC$64,\"\")","v":1350599.0381406362},{"$f":"IF($AX$78<>\"\",$CN$78/(1 + DiscountRate) ^ $ED$64,\"\")","v":1298652.9212890731},{"$f":"IF($AY$78<>\"\",$CO$78/(1 + DiscountRate) ^ $EE$64,\"\")","v":1248704.732008724},{"$f":"IF($AZ$78<>\"\",$CP$78/(1 + DiscountRate) ^ $EF$64,\"\")","v":1200677.6269314655},{"$f":"IF($BA$78<>\"\",$CQ$78/(1 + DiscountRate) ^ $EG$64,\"\")","v":1154497.7182033318},{"$f":"IF($BB$78<>\"\",$CR$78/(1 + DiscountRate) ^ $EH$64,\"\")","v":1110093.9598108961},{"$f":"IF($BC$78<>\"\",$CS$78/(1 + DiscountRate) ^ $EI$64,\"\")","v":1067398.038279708},{"$f":"IF($BD$78<>\"\",$CT$78/(1 + DiscountRate) ^ $EJ$64,\"\")","v":1026344.2675766419}]
["Winter Maintenance","Conventional Annual Snow Clearing/Salting/Sanding (per lane-mile)",4715,"each",10.5,"each",null,{"$f":"IF($A79<>\"\",IF($B79<>\"\",ItemQuantity(A79,B79,D79,E79,F79,G79),\"\"),\"\")","v":10.5},"each","Periodic",1,null,1,{"$f":"IF($A79<>\"\",IF($B79<>\"\",SUM(OFFSET($P79,0,AnalysisPeriod*2+4):OFFSET($P79,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":979890.75303373509},null,{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,P$21),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,Q$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,R$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,S$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,T$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,U$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,V$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,W$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,X$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,Y$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,Z$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AA$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AB$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AC$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AD$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AE$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AF$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AG$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AH$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AI$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AJ$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AK$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AL$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AM$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AN$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AO$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AP$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AQ$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AR$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AS$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AT$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AU$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AV$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AW$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AX$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AY$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AZ$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BA$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BB$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BC$21),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BD$21),\"\")","v":10.5},null,{"$f":"IF($P$79<>\"\", $C79*$P$79,\"\")","v":0},{"$f":"IF($Q$79<>\"\", $C79*$Q$79,\"\")","v":49507.5},{"$f":"IF($R$79<>\"\", $C79*$R$79,\"\")","v":49507.5},{"$f":"IF($S$79<>\"\", $C79*$S$79,\"\")","v":49507.5},{"$f":"IF($T$79<>\"\", $C79*$T$79,\"\")","v":49507.5},{"$f":"IF($U$79<>\"\", $C79*$U$79,\"\")","v":49507.5},{"$f":"IF($V$79<>\"\", $C79*$V$79,\"\")","v":49507.5},{"$f":"IF($W$79<>\"\", $C79*$W$79,\"\")","v":49507.5},{"$f":"IF($X$79<>\"\", $C79*$X$79,\"\")","v":49507.5},{"$f":"IF($Y$79<>\"\", $C79*$Y$79,\"\")","v":49507.5},{"$f":"IF($Z$79<>\"\", $C79*$Z$79,\"\")","v":49507.5},{"$f":"IF($AA$79<>\"\", $C79*$AA$79,\"\")","v":49507.5},{"$f":"IF($AB$79<>\"\", $C79*$AB$79,\"\")","v":49507.5},{"$f":"IF($AC$79<>\"\", $C79*$AC$79,\"\")","v":49507.5},{"$f":"IF($AD$79<>\"\", $C79*$AD$79,\"\")","v":49507.5},{"$f":"IF($AE$79<>\"\", $C79*$AE$79,\"\")","v":49507.5},{"$f":"IF($AF$79<>\"\", $C79*$AF$79,\"\")","v":49507.5},{"$f":"IF($AG$79<>\"\", $C79*$AG$79,\"\")","v":49507.5},{"$f":"IF($AH$79<>\"\", $C79*$AH$79,\"\")","v":49507.5},{"$f":"IF($AI$79<>\"\", $C79*$AI$79,\"\")","v":49507.5},{"$f":"IF($AJ$79<>\"\", $C79*$AJ$79,\"\")","v":49507.5},{"$f":"IF($AK$79<>\"\", $C79*$AK$79,\"\")","v":49507.5},{"$f":"IF($AL$79<>\"\", $C79*$AL$79,\"\")","v":49507.5},{"$f":"IF($AM$79<>\"\", $C79*$AM$79,\"\")","v":49507.5},{"$f":"IF($AN$79<>\"\", $C79*$AN$79,\"\")","v":49507.5},{"$f":"IF($AO$79<>\"\", $C79*$AO$79,\"\")","v":49507.5},{"$f":"IF($AP$79<>\"\", $C79*$AP$79,\"\")","v":49507.5},{"$f":"IF($AQ$79<>\"\", $C79*$AQ$79,\"\")","v":49507.5},{"$f":"IF($AR$79<>\"\", $C79*$AR$79,\"\")","v":49507.5},{"$f":"IF($AS$79<>\"\", $C79*$AS$79,\"\")","v":49507.5},{"$f":"IF($AT$79<>\"\", $C79*$AT$79,\"\")","v":49507.5},{"$f":"IF($AU$79<>\"\", $C79*$AU$79,\"\")","v":49507.5},{"$f":"IF($AV$79<>\"\", $C79*$AV$79,\"\")","v":49507.5},{"$f":"IF($AW$79<>\"\", $C79*$AW$79,\"\")","v":49507.5},{"$f":"IF($AX$79<>\"\", $C79*$AX$79,\"\")","v":49507.5},{"$f":"IF($AY$79<>\"\", $C79*$AY$79,\"\")","v":49507.5},{"$f":"IF($AZ$79<>\"\", $C79*$AZ$79,\"\")","v":49507.5},{"$f":"IF($BA$79<>\"\", $C79*$BA$79,\"\")","v":49507.5},{"$f":"IF($BB$79<>\"\", $C79*$BB$79,\"\")","v":49507.5},{"$f":"IF($BC$79<>\"\", $C79*$BC$79,\"\")","v":49507.5},{"$f":"IF($BD$79<>\"\", $C79*$BD$79,\"\")","v":49507.5},null,{"$f":"IF($P$79<>\"\",$BF$79/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$79<>\"\",$BG$79/(1 + DiscountRate) ^ $CW$64,\"\")","v":47603.365384615383},{"$f":"IF($R$79<>\"\",$BH$79/(1 + DiscountRate) ^ $CX$64,\"\")","v":45772.466715976327},{"$f":"IF($S$79<>\"\",$BI$79/(1 + DiscountRate) ^ $CY$64,\"\")","v":44011.987226900317},{"$f":"IF($T$79<>\"\",$BJ$79/(1 + DiscountRate) ^ $CZ$64,\"\")","v":42319.218487404141},{"$f":"IF($U$79<>\"\",$BK$79/(1 + DiscountRate) ^ $DA$64,\"\")","v":40691.556237888595},{"$f":"IF($V$79<>\"\",$BL$79/(1 + DiscountRate) ^ $DB$64,\"\")","v":39126.496382585188},{"$f":"IF($W$79<>\"\",$BM$79/(1 + DiscountRate) ^ $DC$64,\"\")","v":37621.631137101147},{"$f":"IF($X$79<>\"\",$BN$79/(1 + DiscountRate) ^ $DD$64,\"\")","v":36174.645324135709},{"$f":"IF($Y$79<>\"\",$BO$79/(1 + DiscountRate) ^ $DE$64,\"\")","v":34783.312811668948},{"$f":"IF($Z$79<>\"\",$BP$79/(1 + DiscountRate) ^ $DF$64,\"\")","v":33445.493088143223},{"$f":"IF($AA$79<>\"\",$BQ$79/(1 + DiscountRate) ^ $DG$64,\"\")","v":32159.127969368485},{"$f":"IF($AB$79<>\"\",$BR$79/(1 + DiscountRate) ^ $DH$64,\"\")","v":30922.238432085076},{"$f":"IF($AC$79<>\"\",$BS$79/(1 + DiscountRate) ^ $DI$64,\"\")","v":29732.92156931257},{"$f":"IF($AD$79<>\"\",$BT$79/(1 + DiscountRate) ^ $DJ$64,\"\")","v":28589.347662800548},{"$f":"IF($AE$79<>\"\",$BU$79/(1 + DiscountRate) ^ $DK$64,\"\")","v":27489.757368077451},{"$f":"IF($AF$79<>\"\",$BV$79/(1 + DiscountRate) ^ $DL$64,\"\")","v":26432.459007766778},{"$f":"IF($AG$79<>\"\",$BW$79/(1 + DiscountRate) ^ $DM$64,\"\")","v":25415.825969006513},{"$f":"IF($AH$79<>\"\",$BX$79/(1 + DiscountRate) ^ $DN$64,\"\")","v":24438.294200967801},{"$f":"IF($AI$79<>\"\",$BY$79/(1 + DiscountRate) ^ $DO$64,\"\")","v":23498.359808622885},{"$f":"IF($AJ$79<>\"\",$BZ$79/(1 + DiscountRate) ^ $DP$64,\"\")","v":22594.576739060467},{"$f":"IF($AK$79<>\"\",$CA$79/(1 + DiscountRate) ^ $DQ$64,\"\")","v":21725.554556788906},{"$f":"IF($AL$79<>\"\",$CB$79/(1 + DiscountRate) ^ $DR$64,\"\")","v":20889.956304604719},{"$f":"IF($AM$79<>\"\",$CC$79/(1 + DiscountRate) ^ $DS$64,\"\")","v":20086.496446735306},{"$f":"IF($AN$79<>\"\",$CD$79/(1 + DiscountRate) ^ $DT$64,\"\")","v":19313.938891091639},{"$f":"IF($AO$79<>\"\",$CE$79/(1 + DiscountRate) ^ $DU$64,\"\")","v":18571.09508758811},{"$f":"IF($AP$79<>\"\",$CF$79/(1 + DiscountRate) ^ $DV$64,\"\")","v":17856.822199603954},{"$f":"IF($AQ$79<>\"\",$CG$79/(1 + DiscountRate) ^ $DW$64,\"\")","v":17170.021345773035},{"$f":"IF($AR$79<>\"\",$CH$79/(1 + DiscountRate) ^ $DX$64,\"\")","v":16509.635909397144},{"$f":"IF($AS$79<>\"\",$CI$79/(1 + DiscountRate) ^ $DY$64,\"\")","v":15874.649912881869},{"$f":"IF($AT$79<>\"\",$CJ$79/(1 + DiscountRate) ^ $DZ$64,\"\")","v":15264.086454694107},{"$f":"IF($AU$79<>\"\",$CK$79/(1 + DiscountRate) ^ $EA$64,\"\")","v":14677.006206436639},{"$f":"IF($AV$79<>\"\",$CL$79/(1 + DiscountRate) ^ $EB$64,\"\")","v":14112.505967727537},{"$f":"IF($AW$79<>\"\",$CM$79/(1 + DiscountRate) ^ $EC$64,\"\")","v":13569.717276661093},{"$f":"IF($AX$79<>\"\",$CN$79/(1 + DiscountRate) ^ $ED$64,\"\")","v":13047.805073712589},{"$f":"IF($AY$79<>\"\",$CO$79/(1 + DiscountRate) ^ $EE$64,\"\")","v":12545.966417031335},{"$f":"IF($AZ$79<>\"\",$CP$79/(1 + DiscountRate) ^ $EF$64,\"\")","v":12063.429247145516},{"$f":"IF($BA$79<>\"\",$CQ$79/(1 + DiscountRate) ^ $EG$64,\"\")","v":11599.451199178377},{"$f":"IF($BB$79<>\"\",$CR$79/(1 + DiscountRate) ^ $EH$64,\"\")","v":11153.31846074844},{"$f":"IF($BC$79<>\"\",$CS$79/(1 + DiscountRate) ^ $EI$64,\"\")","v":10724.344673796579},{"$f":"IF($BD$79<>\"\",$CT$79/(1 + DiscountRate) ^ $EJ$64,\"\")","v":10311.869878650552}]
["Winter Maintenance","Permeable Pavers Annual Snow Clearing/Salting/Sanding (per lane-mile)",3160,"each",null,"each",null,{"$f":"IF($A80<>\"\",IF($B80<>\"\",ItemQuantity(A80,B80,D80,E80,F80,G80),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A80<>\"\",IF($B80<>\"\",SUM(OFFSET($P80,0,AnalysisPeriod*2+4):OFFSET($P80,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,P$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,Q$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,R$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,S$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,T$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,U$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,V$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,W$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,X$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,Y$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,Z$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AA$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AB$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AC$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AD$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AE$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AF$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AG$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AH$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AI$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AJ$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AK$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AL$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AM$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AN$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AO$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AP$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AQ$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AR$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AS$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AT$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AU$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AV$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AW$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AX$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AY$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AZ$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BA$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BB$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BC$21),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BD$21),\"\")","v":0},null,{"$f":"IF($P$80<>\"\", $C80*$P$80,\"\")","v":0},{"$f":"IF($Q$80<>\"\", $C80*$Q$80,\"\")","v":0},{"$f":"IF($R$80<>\"\", $C80*$R$80,\"\")","v":0},{"$f":"IF($S$80<>\"\", $C80*$S$80,\"\")","v":0},{"$f":"IF($T$80<>\"\", $C80*$T$80,\"\")","v":0},{"$f":"IF($U$80<>\"\", $C80*$U$80,\"\")","v":0},{"$f":"IF($V$80<>\"\", $C80*$V$80,\"\")","v":0},{"$f":"IF($W$80<>\"\", $C80*$W$80,\"\")","v":0},{"$f":"IF($X$80<>\"\", $C80*$X$80,\"\")","v":0},{"$f":"IF($Y$80<>\"\", $C80*$Y$80,\"\")","v":0},{"$f":"IF($Z$80<>\"\", $C80*$Z$80,\"\")","v":0},{"$f":"IF($AA$80<>\"\", $C80*$AA$80,\"\")","v":0},{"$f":"IF($AB$80<>\"\", $C80*$AB$80,\"\")","v":0},{"$f":"IF($AC$80<>\"\", $C80*$AC$80,\"\")","v":0},{"$f":"IF($AD$80<>\"\", $C80*$AD$80,\"\")","v":0},{"$f":"IF($AE$80<>\"\", $C80*$AE$80,\"\")","v":0},{"$f":"IF($AF$80<>\"\", $C80*$AF$80,\"\")","v":0},{"$f":"IF($AG$80<>\"\", $C80*$AG$80,\"\")","v":0},{"$f":"IF($AH$80<>\"\", $C80*$AH$80,\"\")","v":0},{"$f":"IF($AI$80<>\"\", $C80*$AI$80,\"\")","v":0},{"$f":"IF($AJ$80<>\"\", $C80*$AJ$80,\"\")","v":0},{"$f":"IF($AK$80<>\"\", $C80*$AK$80,\"\")","v":0},{"$f":"IF($AL$80<>\"\", $C80*$AL$80,\"\")","v":0},{"$f":"IF($AM$80<>\"\", $C80*$AM$80,\"\")","v":0},{"$f":"IF($AN$80<>\"\", $C80*$AN$80,\"\")","v":0},{"$f":"IF($AO$80<>\"\", $C80*$AO$80,\"\")","v":0},{"$f":"IF($AP$80<>\"\", $C80*$AP$80,\"\")","v":0},{"$f":"IF($AQ$80<>\"\", $C80*$AQ$80,\"\")","v":0},{"$f":"IF($AR$80<>\"\", $C80*$AR$80,\"\")","v":0},{"$f":"IF($AS$80<>\"\", $C80*$AS$80,\"\")","v":0},{"$f":"IF($AT$80<>\"\", $C80*$AT$80,\"\")","v":0},{"$f":"IF($AU$80<>\"\", $C80*$AU$80,\"\")","v":0},{"$f":"IF($AV$80<>\"\", $C80*$AV$80,\"\")","v":0},{"$f":"IF($AW$80<>\"\", $C80*$AW$80,\"\")","v":0},{"$f":"IF($AX$80<>\"\", $C80*$AX$80,\"\")","v":0},{"$f":"IF($AY$80<>\"\", $C80*$AY$80,\"\")","v":0},{"$f":"IF($AZ$80<>\"\", $C80*$AZ$80,\"\")","v":0},{"$f":"IF($BA$80<>\"\", $C80*$BA$80,\"\")","v":0},{"$f":"IF($BB$80<>\"\", $C80*$BB$80,\"\")","v":0},{"$f":"IF($BC$80<>\"\", $C80*$BC$80,\"\")","v":0},{"$f":"IF($BD$80<>\"\", $C80*$BD$80,\"\")","v":0},null,{"$f":"IF($P$80<>\"\",$BF$80/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$80<>\"\",$BG$80/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$80<>\"\",$BH$80/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$80<>\"\",$BI$80/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$80<>\"\",$BJ$80/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$80<>\"\",$BK$80/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$80<>\"\",$BL$80/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$80<>\"\",$BM$80/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$80<>\"\",$BN$80/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$80<>\"\",$BO$80/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$80<>\"\",$BP$80/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$80<>\"\",$BQ$80/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$80<>\"\",$BR$80/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$80<>\"\",$BS$80/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$80<>\"\",$BT$80/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$80<>\"\",$BU$80/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$80<>\"\",$BV$80/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$80<>\"\",$BW$80/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$80<>\"\",$BX$80/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$80<>\"\",$BY$80/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$80<>\"\",$BZ$80/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$80<>\"\",$CA$80/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$80<>\"\",$CB$80/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$80<>\"\",$CC$80/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$80<>\"\",$CD$80/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$80<>\"\",$CE$80/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$80<>\"\",$CF$80/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$80<>\"\",$CG$80/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$80<>\"\",$CH$80/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$80<>\"\",$CI$80/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$80<>\"\",$CJ$80/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$80<>\"\",$CK$80/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$80<>\"\",$CL$80/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$80<>\"\",$CM$80/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$80<>\"\",$CN$80/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$80<>\"\",$CO$80/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$80<>\"\",$CP$80/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$80<>\"\",$CQ$80/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$80<>\"\",$CR$80/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$80<>\"\",$CS$80/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$80<>\"\",$CT$80/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Paint (yearly)",0.04,"ft.",null,"ft.",null,{"$f":"IF($A81<>\"\",IF($B81<>\"\",ItemQuantity(A81,B81,D81,E81,F81,G81),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A81<>\"\",IF($B81<>\"\",SUM(OFFSET($P81,0,AnalysisPeriod*2+4):OFFSET($P81,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,P$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,Q$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,R$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,S$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,T$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,U$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,V$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,W$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,X$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,Y$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,Z$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AA$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AB$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AC$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AD$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AE$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AF$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AG$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AH$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AI$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AJ$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AK$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AL$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AM$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AN$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AO$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AP$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AQ$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AR$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AS$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AT$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AU$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AV$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AW$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AX$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AY$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AZ$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BA$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BB$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BC$21),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BD$21),\"\")","v":0},null,{"$f":"IF($P$81<>\"\", $C81*$P$81,\"\")","v":0},{"$f":"IF($Q$81<>\"\", $C81*$Q$81,\"\")","v":0},{"$f":"IF($R$81<>\"\", $C81*$R$81,\"\")","v":0},{"$f":"IF($S$81<>\"\", $C81*$S$81,\"\")","v":0},{"$f":"IF($T$81<>\"\", $C81*$T$81,\"\")","v":0},{"$f":"IF($U$81<>\"\", $C81*$U$81,\"\")","v":0},{"$f":"IF($V$81<>\"\", $C81*$V$81,\"\")","v":0},{"$f":"IF($W$81<>\"\", $C81*$W$81,\"\")","v":0},{"$f":"IF($X$81<>\"\", $C81*$X$81,\"\")","v":0},{"$f":"IF($Y$81<>\"\", $C81*$Y$81,\"\")","v":0},{"$f":"IF($Z$81<>\"\", $C81*$Z$81,\"\")","v":0},{"$f":"IF($AA$81<>\"\", $C81*$AA$81,\"\")","v":0},{"$f":"IF($AB$81<>\"\", $C81*$AB$81,\"\")","v":0},{"$f":"IF($AC$81<>\"\", $C81*$AC$81,\"\")","v":0},{"$f":"IF($AD$81<>\"\", $C81*$AD$81,\"\")","v":0},{"$f":"IF($AE$81<>\"\", $C81*$AE$81,\"\")","v":0},{"$f":"IF($AF$81<>\"\", $C81*$AF$81,\"\")","v":0},{"$f":"IF($AG$81<>\"\", $C81*$AG$81,\"\")","v":0},{"$f":"IF($AH$81<>\"\", $C81*$AH$81,\"\")","v":0},{"$f":"IF($AI$81<>\"\", $C81*$AI$81,\"\")","v":0},{"$f":"IF($AJ$81<>\"\", $C81*$AJ$81,\"\")","v":0},{"$f":"IF($AK$81<>\"\", $C81*$AK$81,\"\")","v":0},{"$f":"IF($AL$81<>\"\", $C81*$AL$81,\"\")","v":0},{"$f":"IF($AM$81<>\"\", $C81*$AM$81,\"\")","v":0},{"$f":"IF($AN$81<>\"\", $C81*$AN$81,\"\")","v":0},{"$f":"IF($AO$81<>\"\", $C81*$AO$81,\"\")","v":0},{"$f":"IF($AP$81<>\"\", $C81*$AP$81,\"\")","v":0},{"$f":"IF($AQ$81<>\"\", $C81*$AQ$81,\"\")","v":0},{"$f":"IF($AR$81<>\"\", $C81*$AR$81,\"\")","v":0},{"$f":"IF($AS$81<>\"\", $C81*$AS$81,\"\")","v":0},{"$f":"IF($AT$81<>\"\", $C81*$AT$81,\"\")","v":0},{"$f":"IF($AU$81<>\"\", $C81*$AU$81,\"\")","v":0},{"$f":"IF($AV$81<>\"\", $C81*$AV$81,\"\")","v":0},{"$f":"IF($AW$81<>\"\", $C81*$AW$81,\"\")","v":0},{"$f":"IF($AX$81<>\"\", $C81*$AX$81,\"\")","v":0},{"$f":"IF($AY$81<>\"\", $C81*$AY$81,\"\")","v":0},{"$f":"IF($AZ$81<>\"\", $C81*$AZ$81,\"\")","v":0},{"$f":"IF($BA$81<>\"\", $C81*$BA$81,\"\")","v":0},{"$f":"IF($BB$81<>\"\", $C81*$BB$81,\"\")","v":0},{"$f":"IF($BC$81<>\"\", $C81*$BC$81,\"\")","v":0},{"$f":"IF($BD$81<>\"\", $C81*$BD$81,\"\")","v":0},null,{"$f":"IF($P$81<>\"\",$BF$81/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$81<>\"\",$BG$81/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$81<>\"\",$BH$81/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$81<>\"\",$BI$81/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$81<>\"\",$BJ$81/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$81<>\"\",$BK$81/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$81<>\"\",$BL$81/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$81<>\"\",$BM$81/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$81<>\"\",$BN$81/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$81<>\"\",$BO$81/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$81<>\"\",$BP$81/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$81<>\"\",$BQ$81/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$81<>\"\",$BR$81/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$81<>\"\",$BS$81/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$81<>\"\",$BT$81/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$81<>\"\",$BU$81/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$81<>\"\",$BV$81/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$81<>\"\",$BW$81/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$81<>\"\",$BX$81/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$81<>\"\",$BY$81/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$81<>\"\",$BZ$81/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$81<>\"\",$CA$81/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$81<>\"\",$CB$81/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$81<>\"\",$CC$81/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$81<>\"\",$CD$81/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$81<>\"\",$CE$81/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$81<>\"\",$CF$81/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$81<>\"\",$CG$81/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$81<>\"\",$CH$81/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$81<>\"\",$CI$81/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$81<>\"\",$CJ$81/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$81<>\"\",$CK$81/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$81<>\"\",$CL$81/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$81<>\"\",$CM$81/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$81<>\"\",$CN$81/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$81<>\"\",$CO$81/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$81<>\"\",$CP$81/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$81<>\"\",$CQ$81/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$81<>\"\",$CR$81/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$81<>\"\",$CS$81/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$81<>\"\",$CT$81/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Epoxy Paint (every 4 years)",0.25,"ft.",null,"ft.",null,{"$f":"IF($A82<>\"\",IF($B82<>\"\",ItemQuantity(A82,B82,D82,E82,F82,G82),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A82<>\"\",IF($B82<>\"\",SUM(OFFSET($P82,0,AnalysisPeriod*2+4):OFFSET($P82,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,P$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,Q$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,R$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,S$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,T$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,U$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,V$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,W$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,X$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,Y$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,Z$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AA$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AB$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AC$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AD$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AE$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AF$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AG$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AH$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AI$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AJ$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AK$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AL$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AM$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AN$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AO$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AP$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AQ$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AR$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AS$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AT$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AU$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AV$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AW$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AX$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AY$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AZ$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BA$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BB$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BC$21),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BD$21),\"\")","v":0},null,{"$f":"IF($P$82<>\"\", $C82*$P$82,\"\")","v":0},{"$f":"IF($Q$82<>\"\", $C82*$Q$82,\"\")","v":0},{"$f":"IF($R$82<>\"\", $C82*$R$82,\"\")","v":0},{"$f":"IF($S$82<>\"\", $C82*$S$82,\"\")","v":0},{"$f":"IF($T$82<>\"\", $C82*$T$82,\"\")","v":0},{"$f":"IF($U$82<>\"\", $C82*$U$82,\"\")","v":0},{"$f":"IF($V$82<>\"\", $C82*$V$82,\"\")","v":0},{"$f":"IF($W$82<>\"\", $C82*$W$82,\"\")","v":0},{"$f":"IF($X$82<>\"\", $C82*$X$82,\"\")","v":0},{"$f":"IF($Y$82<>\"\", $C82*$Y$82,\"\")","v":0},{"$f":"IF($Z$82<>\"\", $C82*$Z$82,\"\")","v":0},{"$f":"IF($AA$82<>\"\", $C82*$AA$82,\"\")","v":0},{"$f":"IF($AB$82<>\"\", $C82*$AB$82,\"\")","v":0},{"$f":"IF($AC$82<>\"\", $C82*$AC$82,\"\")","v":0},{"$f":"IF($AD$82<>\"\", $C82*$AD$82,\"\")","v":0},{"$f":"IF($AE$82<>\"\", $C82*$AE$82,\"\")","v":0},{"$f":"IF($AF$82<>\"\", $C82*$AF$82,\"\")","v":0},{"$f":"IF($AG$82<>\"\", $C82*$AG$82,\"\")","v":0},{"$f":"IF($AH$82<>\"\", $C82*$AH$82,\"\")","v":0},{"$f":"IF($AI$82<>\"\", $C82*$AI$82,\"\")","v":0},{"$f":"IF($AJ$82<>\"\", $C82*$AJ$82,\"\")","v":0},{"$f":"IF($AK$82<>\"\", $C82*$AK$82,\"\")","v":0},{"$f":"IF($AL$82<>\"\", $C82*$AL$82,\"\")","v":0},{"$f":"IF($AM$82<>\"\", $C82*$AM$82,\"\")","v":0},{"$f":"IF($AN$82<>\"\", $C82*$AN$82,\"\")","v":0},{"$f":"IF($AO$82<>\"\", $C82*$AO$82,\"\")","v":0},{"$f":"IF($AP$82<>\"\", $C82*$AP$82,\"\")","v":0},{"$f":"IF($AQ$82<>\"\", $C82*$AQ$82,\"\")","v":0},{"$f":"IF($AR$82<>\"\", $C82*$AR$82,\"\")","v":0},{"$f":"IF($AS$82<>\"\", $C82*$AS$82,\"\")","v":0},{"$f":"IF($AT$82<>\"\", $C82*$AT$82,\"\")","v":0},{"$f":"IF($AU$82<>\"\", $C82*$AU$82,\"\")","v":0},{"$f":"IF($AV$82<>\"\", $C82*$AV$82,\"\")","v":0},{"$f":"IF($AW$82<>\"\", $C82*$AW$82,\"\")","v":0},{"$f":"IF($AX$82<>\"\", $C82*$AX$82,\"\")","v":0},{"$f":"IF($AY$82<>\"\", $C82*$AY$82,\"\")","v":0},{"$f":"IF($AZ$82<>\"\", $C82*$AZ$82,\"\")","v":0},{"$f":"IF($BA$82<>\"\", $C82*$BA$82,\"\")","v":0},{"$f":"IF($BB$82<>\"\", $C82*$BB$82,\"\")","v":0},{"$f":"IF($BC$82<>\"\", $C82*$BC$82,\"\")","v":0},{"$f":"IF($BD$82<>\"\", $C82*$BD$82,\"\")","v":0},null,{"$f":"IF($P$82<>\"\",$BF$82/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$82<>\"\",$BG$82/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$82<>\"\",$BH$82/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$82<>\"\",$BI$82/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$82<>\"\",$BJ$82/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$82<>\"\",$BK$82/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$82<>\"\",$BL$82/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$82<>\"\",$BM$82/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$82<>\"\",$BN$82/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$82<>\"\",$BO$82/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$82<>\"\",$BP$82/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$82<>\"\",$BQ$82/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$82<>\"\",$BR$82/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$82<>\"\",$BS$82/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$82<>\"\",$BT$82/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$82<>\"\",$BU$82/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$82<>\"\",$BV$82/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$82<>\"\",$BW$82/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$82<>\"\",$BX$82/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$82<>\"\",$BY$82/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$82<>\"\",$BZ$82/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$82<>\"\",$CA$82/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$82<>\"\",$CB$82/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$82<>\"\",$CC$82/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$82<>\"\",$CD$82/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$82<>\"\",$CE$82/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$82<>\"\",$CF$82/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$82<>\"\",$CG$82/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$82<>\"\",$CH$82/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$82<>\"\",$CI$82/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$82<>\"\",$CJ$82/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$82<>\"\",$CK$82/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$82<>\"\",$CL$82/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$82<>\"\",$CM$82/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$82<>\"\",$CN$82/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$82<>\"\",$CO$82/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$82<>\"\",$CP$82/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$82<>\"\",$CQ$82/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$82<>\"\",$CR$82/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$82<>\"\",$CS$82/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$82<>\"\",$CT$82/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Thermoplastic (every 6 years)",0.23,"ft.",null,"ft.",null,{"$f":"IF($A83<>\"\",IF($B83<>\"\",ItemQuantity(A83,B83,D83,E83,F83,G83),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A83<>\"\",IF($B83<>\"\",SUM(OFFSET($P83,0,AnalysisPeriod*2+4):OFFSET($P83,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,P$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,Q$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,R$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,S$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,T$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,U$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,V$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,W$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,X$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,Y$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,Z$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AA$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AB$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AC$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AD$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AE$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AF$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AG$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AH$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AI$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AJ$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AK$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AL$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AM$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AN$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AO$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AP$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AQ$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AR$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AS$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AT$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AU$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AV$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AW$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AX$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AY$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AZ$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BA$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BB$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BC$21),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BD$21),\"\")","v":0},null,{"$f":"IF($P$83<>\"\", $C83*$P$83,\"\")","v":0},{"$f":"IF($Q$83<>\"\", $C83*$Q$83,\"\")","v":0},{"$f":"IF($R$83<>\"\", $C83*$R$83,\"\")","v":0},{"$f":"IF($S$83<>\"\", $C83*$S$83,\"\")","v":0},{"$f":"IF($T$83<>\"\", $C83*$T$83,\"\")","v":0},{"$f":"IF($U$83<>\"\", $C83*$U$83,\"\")","v":0},{"$f":"IF($V$83<>\"\", $C83*$V$83,\"\")","v":0},{"$f":"IF($W$83<>\"\", $C83*$W$83,\"\")","v":0},{"$f":"IF($X$83<>\"\", $C83*$X$83,\"\")","v":0},{"$f":"IF($Y$83<>\"\", $C83*$Y$83,\"\")","v":0},{"$f":"IF($Z$83<>\"\", $C83*$Z$83,\"\")","v":0},{"$f":"IF($AA$83<>\"\", $C83*$AA$83,\"\")","v":0},{"$f":"IF($AB$83<>\"\", $C83*$AB$83,\"\")","v":0},{"$f":"IF($AC$83<>\"\", $C83*$AC$83,\"\")","v":0},{"$f":"IF($AD$83<>\"\", $C83*$AD$83,\"\")","v":0},{"$f":"IF($AE$83<>\"\", $C83*$AE$83,\"\")","v":0},{"$f":"IF($AF$83<>\"\", $C83*$AF$83,\"\")","v":0},{"$f":"IF($AG$83<>\"\", $C83*$AG$83,\"\")","v":0},{"$f":"IF($AH$83<>\"\", $C83*$AH$83,\"\")","v":0},{"$f":"IF($AI$83<>\"\", $C83*$AI$83,\"\")","v":0},{"$f":"IF($AJ$83<>\"\", $C83*$AJ$83,\"\")","v":0},{"$f":"IF($AK$83<>\"\", $C83*$AK$83,\"\")","v":0},{"$f":"IF($AL$83<>\"\", $C83*$AL$83,\"\")","v":0},{"$f":"IF($AM$83<>\"\", $C83*$AM$83,\"\")","v":0},{"$f":"IF($AN$83<>\"\", $C83*$AN$83,\"\")","v":0},{"$f":"IF($AO$83<>\"\", $C83*$AO$83,\"\")","v":0},{"$f":"IF($AP$83<>\"\", $C83*$AP$83,\"\")","v":0},{"$f":"IF($AQ$83<>\"\", $C83*$AQ$83,\"\")","v":0},{"$f":"IF($AR$83<>\"\", $C83*$AR$83,\"\")","v":0},{"$f":"IF($AS$83<>\"\", $C83*$AS$83,\"\")","v":0},{"$f":"IF($AT$83<>\"\", $C83*$AT$83,\"\")","v":0},{"$f":"IF($AU$83<>\"\", $C83*$AU$83,\"\")","v":0},{"$f":"IF($AV$83<>\"\", $C83*$AV$83,\"\")","v":0},{"$f":"IF($AW$83<>\"\", $C83*$AW$83,\"\")","v":0},{"$f":"IF($AX$83<>\"\", $C83*$AX$83,\"\")","v":0},{"$f":"IF($AY$83<>\"\", $C83*$AY$83,\"\")","v":0},{"$f":"IF($AZ$83<>\"\", $C83*$AZ$83,\"\")","v":0},{"$f":"IF($BA$83<>\"\", $C83*$BA$83,\"\")","v":0},{"$f":"IF($BB$83<>\"\", $C83*$BB$83,\"\")","v":0},{"$f":"IF($BC$83<>\"\", $C83*$BC$83,\"\")","v":0},{"$f":"IF($BD$83<>\"\", $C83*$BD$83,\"\")","v":0},null,{"$f":"IF($P$83<>\"\",$BF$83/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$83<>\"\",$BG$83/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$83<>\"\",$BH$83/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$83<>\"\",$BI$83/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$83<>\"\",$BJ$83/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$83<>\"\",$BK$83/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$83<>\"\",$BL$83/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$83<>\"\",$BM$83/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$83<>\"\",$BN$83/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$83<>\"\",$BO$83/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$83<>\"\",$BP$83/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$83<>\"\",$BQ$83/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$83<>\"\",$BR$83/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$83<>\"\",$BS$83/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$83<>\"\",$BT$83/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$83<>\"\",$BU$83/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$83<>\"\",$BV$83/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$83<>\"\",$BW$83/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$83<>\"\",$BX$83/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$83<>\"\",$BY$83/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$83<>\"\",$BZ$83/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$83<>\"\",$CA$83/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$83<>\"\",$CB$83/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$83<>\"\",$CC$83/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$83<>\"\",$CD$83/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$83<>\"\",$CE$83/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$83<>\"\",$CF$83/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$83<>\"\",$CG$83/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$83<>\"\",$CH$83/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$83<>\"\",$CI$83/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$83<>\"\",$CJ$83/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$83<>\"\",$CK$83/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$83<>\"\",$CL$83/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$83<>\"\",$CM$83/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$83<>\"\",$CN$83/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$83<>\"\",$CO$83/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$83<>\"\",$CP$83/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$83<>\"\",$CQ$83/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$83<>\"\",$CR$83/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$83<>\"\",$CS$83/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$83<>\"\",$CT$83/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Preformed Tape (every 6 years)",2,"ft.",null,"ft.",null,{"$f":"IF($A84<>\"\",IF($B84<>\"\",ItemQuantity(A84,B84,D84,E84,F84,G84),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A84<>\"\",IF($B84<>\"\",SUM(OFFSET($P84,0,AnalysisPeriod*2+4):OFFSET($P84,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,P$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,Q$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,R$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,S$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,T$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,U$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,V$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,W$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,X$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,Y$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,Z$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AA$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AB$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AC$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AD$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AE$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AF$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AG$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AH$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AI$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AJ$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AK$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AL$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AM$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AN$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AO$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AP$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AQ$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AR$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AS$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AT$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AU$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AV$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AW$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AX$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AY$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AZ$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BA$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BB$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BC$21),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BD$21),\"\")","v":0},null,{"$f":"IF($P$84<>\"\", $C84*$P$84,\"\")","v":0},{"$f":"IF($Q$84<>\"\", $C84*$Q$84,\"\")","v":0},{"$f":"IF($R$84<>\"\", $C84*$R$84,\"\")","v":0},{"$f":"IF($S$84<>\"\", $C84*$S$84,\"\")","v":0},{"$f":"IF($T$84<>\"\", $C84*$T$84,\"\")","v":0},{"$f":"IF($U$84<>\"\", $C84*$U$84,\"\")","v":0},{"$f":"IF($V$84<>\"\", $C84*$V$84,\"\")","v":0},{"$f":"IF($W$84<>\"\", $C84*$W$84,\"\")","v":0},{"$f":"IF($X$84<>\"\", $C84*$X$84,\"\")","v":0},{"$f":"IF($Y$84<>\"\", $C84*$Y$84,\"\")","v":0},{"$f":"IF($Z$84<>\"\", $C84*$Z$84,\"\")","v":0},{"$f":"IF($AA$84<>\"\", $C84*$AA$84,\"\")","v":0},{"$f":"IF($AB$84<>\"\", $C84*$AB$84,\"\")","v":0},{"$f":"IF($AC$84<>\"\", $C84*$AC$84,\"\")","v":0},{"$f":"IF($AD$84<>\"\", $C84*$AD$84,\"\")","v":0},{"$f":"IF($AE$84<>\"\", $C84*$AE$84,\"\")","v":0},{"$f":"IF($AF$84<>\"\", $C84*$AF$84,\"\")","v":0},{"$f":"IF($AG$84<>\"\", $C84*$AG$84,\"\")","v":0},{"$f":"IF($AH$84<>\"\", $C84*$AH$84,\"\")","v":0},{"$f":"IF($AI$84<>\"\", $C84*$AI$84,\"\")","v":0},{"$f":"IF($AJ$84<>\"\", $C84*$AJ$84,\"\")","v":0},{"$f":"IF($AK$84<>\"\", $C84*$AK$84,\"\")","v":0},{"$f":"IF($AL$84<>\"\", $C84*$AL$84,\"\")","v":0},{"$f":"IF($AM$84<>\"\", $C84*$AM$84,\"\")","v":0},{"$f":"IF($AN$84<>\"\", $C84*$AN$84,\"\")","v":0},{"$f":"IF($AO$84<>\"\", $C84*$AO$84,\"\")","v":0},{"$f":"IF($AP$84<>\"\", $C84*$AP$84,\"\")","v":0},{"$f":"IF($AQ$84<>\"\", $C84*$AQ$84,\"\")","v":0},{"$f":"IF($AR$84<>\"\", $C84*$AR$84,\"\")","v":0},{"$f":"IF($AS$84<>\"\", $C84*$AS$84,\"\")","v":0},{"$f":"IF($AT$84<>\"\", $C84*$AT$84,\"\")","v":0},{"$f":"IF($AU$84<>\"\", $C84*$AU$84,\"\")","v":0},{"$f":"IF($AV$84<>\"\", $C84*$AV$84,\"\")","v":0},{"$f":"IF($AW$84<>\"\", $C84*$AW$84,\"\")","v":0},{"$f":"IF($AX$84<>\"\", $C84*$AX$84,\"\")","v":0},{"$f":"IF($AY$84<>\"\", $C84*$AY$84,\"\")","v":0},{"$f":"IF($AZ$84<>\"\", $C84*$AZ$84,\"\")","v":0},{"$f":"IF($BA$84<>\"\", $C84*$BA$84,\"\")","v":0},{"$f":"IF($BB$84<>\"\", $C84*$BB$84,\"\")","v":0},{"$f":"IF($BC$84<>\"\", $C84*$BC$84,\"\")","v":0},{"$f":"IF($BD$84<>\"\", $C84*$BD$84,\"\")","v":0},null,{"$f":"IF($P$84<>\"\",$BF$84/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$84<>\"\",$BG$84/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$84<>\"\",$BH$84/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$84<>\"\",$BI$84/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$84<>\"\",$BJ$84/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$84<>\"\",$BK$84/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$84<>\"\",$BL$84/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$84<>\"\",$BM$84/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$84<>\"\",$BN$84/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$84<>\"\",$BO$84/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$84<>\"\",$BP$84/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$84<>\"\",$BQ$84/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$84<>\"\",$BR$84/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$84<>\"\",$BS$84/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$84<>\"\",$BT$84/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$84<>\"\",$BU$84/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$84<>\"\",$BV$84/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$84<>\"\",$BW$84/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$84<>\"\",$BX$84/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$84<>\"\",$BY$84/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$84<>\"\",$BZ$84/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$84<>\"\",$CA$84/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$84<>\"\",$CB$84/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$84<>\"\",$CC$84/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$84<>\"\",$CD$84/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$84<>\"\",$CE$84/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$84<>\"\",$CF$84/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$84<>\"\",$CG$84/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$84<>\"\",$CH$84/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$84<>\"\",$CI$84/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$84<>\"\",$CJ$84/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$84<>\"\",$CK$84/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$84<>\"\",$CL$84/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$84<>\"\",$CM$84/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$84<>\"\",$CN$84/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$84<>\"\",$CO$84/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$84<>\"\",$CP$84/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$84<>\"\",$CQ$84/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$84<>\"\",$CR$84/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$84<>\"\",$CS$84/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$84<>\"\",$CT$84/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Pigment Paver Cost Addition (25 years)",0.08,"ft.",110880,"ft.",null,{"$f":"IF($A85<>\"\",IF($B85<>\"\",ItemQuantity(A85,B85,D85,E85,F85,G85),\"\"),\"\")","v":110880},"ft.","Periodic",1,null,25,{"$f":"IF($A85<>\"\",IF($B85<>\"\",SUM(OFFSET($P85,0,AnalysisPeriod*2+4):OFFSET($P85,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":11728.688541070729},null,{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,P$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,Q$21),\"\")","v":110880},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,R$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,S$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,T$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,U$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,V$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,W$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,X$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,Y$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,Z$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AA$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AB$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AC$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AD$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AE$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AF$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AG$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AH$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AI$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AJ$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AK$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AL$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AM$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AN$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AO$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AP$21),\"\")","v":110880},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AQ$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AR$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AS$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AT$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AU$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AV$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AW$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AX$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AY$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AZ$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BA$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BB$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BC$21),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BD$21),\"\")","v":0},null,{"$f":"IF($P$85<>\"\", $C85*$P$85,\"\")","v":0},{"$f":"IF($Q$85<>\"\", $C85*$Q$85,\"\")","v":8870.4},{"$f":"IF($R$85<>\"\", $C85*$R$85,\"\")","v":0},{"$f":"IF($S$85<>\"\", $C85*$S$85,\"\")","v":0},{"$f":"IF($T$85<>\"\", $C85*$T$85,\"\")","v":0},{"$f":"IF($U$85<>\"\", $C85*$U$85,\"\")","v":0},{"$f":"IF($V$85<>\"\", $C85*$V$85,\"\")","v":0},{"$f":"IF($W$85<>\"\", $C85*$W$85,\"\")","v":0},{"$f":"IF($X$85<>\"\", $C85*$X$85,\"\")","v":0},{"$f":"IF($Y$85<>\"\", $C85*$Y$85,\"\")","v":0},{"$f":"IF($Z$85<>\"\", $C85*$Z$85,\"\")","v":0},{"$f":"IF($AA$85<>\"\", $C85*$AA$85,\"\")","v":0},{"$f":"IF($AB$85<>\"\", $C85*$AB$85,\"\")","v":0},{"$f":"IF($AC$85<>\"\", $C85*$AC$85,\"\")","v":0},{"$f":"IF($AD$85<>\"\", $C85*$AD$85,\"\")","v":0},{"$f":"IF($AE$85<>\"\", $C85*$AE$85,\"\")","v":0},{"$f":"IF($AF$85<>\"\", $C85*$AF$85,\"\")","v":0},{"$f":"IF($AG$85<>\"\", $C85*$AG$85,\"\")","v":0},{"$f":"IF($AH$85<>\"\", $C85*$AH$85,\"\")","v":0},{"$f":"IF($AI$85<>\"\", $C85*$AI$85,\"\")","v":0},{"$f":"IF($AJ$85<>\"\", $C85*$AJ$85,\"\")","v":0},{"$f":"IF($AK$85<>\"\", $C85*$AK$85,\"\")","v":0},{"$f":"IF($AL$85<>\"\", $C85*$AL$85,\"\")","v":0},{"$f":"IF($AM$85<>\"\", $C85*$AM$85,\"\")","v":0},{"$f":"IF($AN$85<>\"\", $C85*$AN$85,\"\")","v":0},{"$f":"IF($AO$85<>\"\", $C85*$AO$85,\"\")","v":0},{"$f":"IF($AP$85<>\"\", $C85*$AP$85,\"\")","v":8870.4},{"$f":"IF($AQ$85<>\"\", $C85*$AQ$85,\"\")","v":0},{"$f":"IF($AR$85<>\"\", $C85*$AR$85,\"\")","v":0},{"$f":"IF($AS$85<>\"\", $C85*$AS$85,\"\")","v":0},{"$f":"IF($AT$85<>\"\", $C85*$AT$85,\"\")","v":0},{"$f":"IF($AU$85<>\"\", $C85*$AU$85,\"\")","v":0},{"$f":"IF($AV$85<>\"\", $C85*$AV$85,\"\")","v":0},{"$f":"IF($AW$85<>\"\", $C85*$AW$85,\"\")","v":0},{"$f":"IF($AX$85<>\"\", $C85*$AX$85,\"\")","v":0},{"$f":"IF($AY$85<>\"\", $C85*$AY$85,\"\")","v":0},{"$f":"IF($AZ$85<>\"\", $C85*$AZ$85,\"\")","v":0},{"$f":"IF($BA$85<>\"\", $C85*$BA$85,\"\")","v":0},{"$f":"IF($BB$85<>\"\", $C85*$BB$85,\"\")","v":0},{"$f":"IF($BC$85<>\"\", $C85*$BC$85,\"\")","v":0},{"$f":"IF($BD$85<>\"\", $C85*$BD$85,\"\")","v":0},null,{"$f":"IF($P$85<>\"\",$BF$85/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$85<>\"\",$BG$85/(1 + DiscountRate) ^ $CW$64,\"\")","v":8529.2307692307677},{"$f":"IF($R$85<>\"\",$BH$85/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$85<>\"\",$BI$85/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$85<>\"\",$BJ$85/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$85<>\"\",$BK$85/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$85<>\"\",$BL$85/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$85<>\"\",$BM$85/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$85<>\"\",$BN$85/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$85<>\"\",$BO$85/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$85<>\"\",$BP$85/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$85<>\"\",$BQ$85/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$85<>\"\",$BR$85/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$85<>\"\",$BS$85/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$85<>\"\",$BT$85/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$85<>\"\",$BU$85/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$85<>\"\",$BV$85/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$85<>\"\",$BW$85/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$85<>\"\",$BX$85/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$85<>\"\",$BY$85/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$85<>\"\",$BZ$85/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$85<>\"\",$CA$85/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$85<>\"\",$CB$85/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$85<>\"\",$CC$85/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$85<>\"\",$CD$85/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$85<>\"\",$CE$85/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$85<>\"\",$CF$85/(1 + DiscountRate) ^ $DV$64,\"\")","v":3199.4577718399619},{"$f":"IF($AQ$85<>\"\",$CG$85/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$85<>\"\",$CH$85/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$85<>\"\",$CI$85/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$85<>\"\",$CJ$85/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$85<>\"\",$CK$85/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$85<>\"\",$CL$85/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$85<>\"\",$CM$85/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$85<>\"\",$CN$85/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$85<>\"\",$CO$85/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$85<>\"\",$CP$85/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$85<>\"\",$CQ$85/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$85<>\"\",$CR$85/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$85<>\"\",$CS$85/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$85<>\"\",$CT$85/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Traffic Calming","Rubber Remove and Install (yearly)",300,"each",null,"each",null,{"$f":"IF($A86<>\"\",IF($B86<>\"\",ItemQuantity(A86,B86,D86,E86,F86,G86),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A86<>\"\",IF($B86<>\"\",SUM(OFFSET($P86,0,AnalysisPeriod*2+4):OFFSET($P86,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,P$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,Q$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,R$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,S$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,T$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,U$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,V$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,W$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,X$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,Y$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,Z$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AA$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AB$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AC$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AD$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AE$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AF$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AG$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AH$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AI$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AJ$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AK$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AL$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AM$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AN$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AO$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AP$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AQ$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AR$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AS$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AT$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AU$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AV$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AW$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AX$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AY$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AZ$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BA$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BB$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BC$21),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BD$21),\"\")","v":0},null,{"$f":"IF($P$86<>\"\", $C86*$P$86,\"\")","v":0},{"$f":"IF($Q$86<>\"\", $C86*$Q$86,\"\")","v":0},{"$f":"IF($R$86<>\"\", $C86*$R$86,\"\")","v":0},{"$f":"IF($S$86<>\"\", $C86*$S$86,\"\")","v":0},{"$f":"IF($T$86<>\"\", $C86*$T$86,\"\")","v":0},{"$f":"IF($U$86<>\"\", $C86*$U$86,\"\")","v":0},{"$f":"IF($V$86<>\"\", $C86*$V$86,\"\")","v":0},{"$f":"IF($W$86<>\"\", $C86*$W$86,\"\")","v":0},{"$f":"IF($X$86<>\"\", $C86*$X$86,\"\")","v":0},{"$f":"IF($Y$86<>\"\", $C86*$Y$86,\"\")","v":0},{"$f":"IF($Z$86<>\"\", $C86*$Z$86,\"\")","v":0},{"$f":"IF($AA$86<>\"\", $C86*$AA$86,\"\")","v":0},{"$f":"IF($AB$86<>\"\", $C86*$AB$86,\"\")","v":0},{"$f":"IF($AC$86<>\"\", $C86*$AC$86,\"\")","v":0},{"$f":"IF($AD$86<>\"\", $C86*$AD$86,\"\")","v":0},{"$f":"IF($AE$86<>\"\", $C86*$AE$86,\"\")","v":0},{"$f":"IF($AF$86<>\"\", $C86*$AF$86,\"\")","v":0},{"$f":"IF($AG$86<>\"\", $C86*$AG$86,\"\")","v":0},{"$f":"IF($AH$86<>\"\", $C86*$AH$86,\"\")","v":0},{"$f":"IF($AI$86<>\"\", $C86*$AI$86,\"\")","v":0},{"$f":"IF($AJ$86<>\"\", $C86*$AJ$86,\"\")","v":0},{"$f":"IF($AK$86<>\"\", $C86*$AK$86,\"\")","v":0},{"$f":"IF($AL$86<>\"\", $C86*$AL$86,\"\")","v":0},{"$f":"IF($AM$86<>\"\", $C86*$AM$86,\"\")","v":0},{"$f":"IF($AN$86<>\"\", $C86*$AN$86,\"\")","v":0},{"$f":"IF($AO$86<>\"\", $C86*$AO$86,\"\")","v":0},{"$f":"IF($AP$86<>\"\", $C86*$AP$86,\"\")","v":0},{"$f":"IF($AQ$86<>\"\", $C86*$AQ$86,\"\")","v":0},{"$f":"IF($AR$86<>\"\", $C86*$AR$86,\"\")","v":0},{"$f":"IF($AS$86<>\"\", $C86*$AS$86,\"\")","v":0},{"$f":"IF($AT$86<>\"\", $C86*$AT$86,\"\")","v":0},{"$f":"IF($AU$86<>\"\", $C86*$AU$86,\"\")","v":0},{"$f":"IF($AV$86<>\"\", $C86*$AV$86,\"\")","v":0},{"$f":"IF($AW$86<>\"\", $C86*$AW$86,\"\")","v":0},{"$f":"IF($AX$86<>\"\", $C86*$AX$86,\"\")","v":0},{"$f":"IF($AY$86<>\"\", $C86*$AY$86,\"\")","v":0},{"$f":"IF($AZ$86<>\"\", $C86*$AZ$86,\"\")","v":0},{"$f":"IF($BA$86<>\"\", $C86*$BA$86,\"\")","v":0},{"$f":"IF($BB$86<>\"\", $C86*$BB$86,\"\")","v":0},{"$f":"IF($BC$86<>\"\", $C86*$BC$86,\"\")","v":0},{"$f":"IF($BD$86<>\"\", $C86*$BD$86,\"\")","v":0},null,{"$f":"IF($P$86<>\"\",$BF$86/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$86<>\"\",$BG$86/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$86<>\"\",$BH$86/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$86<>\"\",$BI$86/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$86<>\"\",$BJ$86/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$86<>\"\",$BK$86/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$86<>\"\",$BL$86/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$86<>\"\",$BM$86/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$86<>\"\",$BN$86/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$86<>\"\",$BO$86/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$86<>\"\",$BP$86/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$86<>\"\",$BQ$86/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$86<>\"\",$BR$86/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$86<>\"\",$BS$86/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$86<>\"\",$BT$86/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$86<>\"\",$BU$86/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$86<>\"\",$BV$86/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$86<>\"\",$BW$86/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$86<>\"\",$BX$86/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$86<>\"\",$BY$86/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$86<>\"\",$BZ$86/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$86<>\"\",$CA$86/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$86<>\"\",$CB$86/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$86<>\"\",$CC$86/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$86<>\"\",$CD$86/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$86<>\"\",$CE$86/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$86<>\"\",$CF$86/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$86<>\"\",$CG$86/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$86<>\"\",$CH$86/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$86<>\"\",$CI$86/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$86<>\"\",$CJ$86/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$86<>\"\",$CK$86/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$86<>\"\",$CL$86/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$86<>\"\",$CM$86/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$86<>\"\",$CN$86/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$86<>\"\",$CO$86/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$86<>\"\",$CP$86/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$86<>\"\",$CQ$86/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$86<>\"\",$CR$86/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$86<>\"\",$CS$86/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$86<>\"\",$CT$86/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Traffic Calming","Traffic Calming for Pavers (25 years)",0,"each",null,"each",null,{"$f":"IF($A87<>\"\",IF($B87<>\"\",ItemQuantity(A87,B87,D87,E87,F87,G87),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A87<>\"\",IF($B87<>\"\",SUM(OFFSET($P87,0,AnalysisPeriod*2+4):OFFSET($P87,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,P$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,Q$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,R$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,S$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,T$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,U$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,V$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,W$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,X$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,Y$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,Z$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AA$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AB$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AC$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AD$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AE$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AF$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AG$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AH$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AI$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AJ$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AK$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AL$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AM$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AN$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AO$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AP$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AQ$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AR$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AS$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AT$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AU$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AV$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AW$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AX$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AY$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AZ$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BA$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BB$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BC$21),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BD$21),\"\")","v":0},null,{"$f":"IF($P$87<>\"\", $C87*$P$87,\"\")","v":0},{"$f":"IF($Q$87<>\"\", $C87*$Q$87,\"\")","v":0},{"$f":"IF($R$87<>\"\", $C87*$R$87,\"\")","v":0},{"$f":"IF($S$87<>\"\", $C87*$S$87,\"\")","v":0},{"$f":"IF($T$87<>\"\", $C87*$T$87,\"\")","v":0},{"$f":"IF($U$87<>\"\", $C87*$U$87,\"\")","v":0},{"$f":"IF($V$87<>\"\", $C87*$V$87,\"\")","v":0},{"$f":"IF($W$87<>\"\", $C87*$W$87,\"\")","v":0},{"$f":"IF($X$87<>\"\", $C87*$X$87,\"\")","v":0},{"$f":"IF($Y$87<>\"\", $C87*$Y$87,\"\")","v":0},{"$f":"IF($Z$87<>\"\", $C87*$Z$87,\"\")","v":0},{"$f":"IF($AA$87<>\"\", $C87*$AA$87,\"\")","v":0},{"$f":"IF($AB$87<>\"\", $C87*$AB$87,\"\")","v":0},{"$f":"IF($AC$87<>\"\", $C87*$AC$87,\"\")","v":0},{"$f":"IF($AD$87<>\"\", $C87*$AD$87,\"\")","v":0},{"$f":"IF($AE$87<>\"\", $C87*$AE$87,\"\")","v":0},{"$f":"IF($AF$87<>\"\", $C87*$AF$87,\"\")","v":0},{"$f":"IF($AG$87<>\"\", $C87*$AG$87,\"\")","v":0},{"$f":"IF($AH$87<>\"\", $C87*$AH$87,\"\")","v":0},{"$f":"IF($AI$87<>\"\", $C87*$AI$87,\"\")","v":0},{"$f":"IF($AJ$87<>\"\", $C87*$AJ$87,\"\")","v":0},{"$f":"IF($AK$87<>\"\", $C87*$AK$87,\"\")","v":0},{"$f":"IF($AL$87<>\"\", $C87*$AL$87,\"\")","v":0},{"$f":"IF($AM$87<>\"\", $C87*$AM$87,\"\")","v":0},{"$f":"IF($AN$87<>\"\", $C87*$AN$87,\"\")","v":0},{"$f":"IF($AO$87<>\"\", $C87*$AO$87,\"\")","v":0},{"$f":"IF($AP$87<>\"\", $C87*$AP$87,\"\")","v":0},{"$f":"IF($AQ$87<>\"\", $C87*$AQ$87,\"\")","v":0},{"$f":"IF($AR$87<>\"\", $C87*$AR$87,\"\")","v":0},{"$f":"IF($AS$87<>\"\", $C87*$AS$87,\"\")","v":0},{"$f":"IF($AT$87<>\"\", $C87*$AT$87,\"\")","v":0},{"$f":"IF($AU$87<>\"\", $C87*$AU$87,\"\")","v":0},{"$f":"IF($AV$87<>\"\", $C87*$AV$87,\"\")","v":0},{"$f":"IF($AW$87<>\"\", $C87*$AW$87,\"\")","v":0},{"$f":"IF($AX$87<>\"\", $C87*$AX$87,\"\")","v":0},{"$f":"IF($AY$87<>\"\", $C87*$AY$87,\"\")","v":0},{"$f":"IF($AZ$87<>\"\", $C87*$AZ$87,\"\")","v":0},{"$f":"IF($BA$87<>\"\", $C87*$BA$87,\"\")","v":0},{"$f":"IF($BB$87<>\"\", $C87*$BB$87,\"\")","v":0},{"$f":"IF($BC$87<>\"\", $C87*$BC$87,\"\")","v":0},{"$f":"IF($BD$87<>\"\", $C87*$BD$87,\"\")","v":0},null,{"$f":"IF($P$87<>\"\",$BF$87/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$87<>\"\",$BG$87/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$87<>\"\",$BH$87/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$87<>\"\",$BI$87/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$87<>\"\",$BJ$87/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$87<>\"\",$BK$87/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$87<>\"\",$BL$87/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$87<>\"\",$BM$87/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$87<>\"\",$BN$87/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$87<>\"\",$BO$87/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$87<>\"\",$BP$87/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$87<>\"\",$BQ$87/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$87<>\"\",$BR$87/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$87<>\"\",$BS$87/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$87<>\"\",$BT$87/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$87<>\"\",$BU$87/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$87<>\"\",$BV$87/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$87<>\"\",$BW$87/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$87<>\"\",$BX$87/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$87<>\"\",$BY$87/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$87<>\"\",$BZ$87/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$87<>\"\",$CA$87/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$87<>\"\",$CB$87/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$87<>\"\",$CC$87/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$87<>\"\",$CD$87/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$87<>\"\",$CE$87/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$87<>\"\",$CF$87/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$87<>\"\",$CG$87/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$87<>\"\",$CH$87/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$87<>\"\",$CI$87/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$87<>\"\",$CJ$87/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$87<>\"\",$CK$87/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$87<>\"\",$CL$87/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$87<>\"\",$CM$87/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$87<>\"\",$CN$87/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$87<>\"\",$CO$87/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$87<>\"\",$CP$87/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$87<>\"\",$CQ$87/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$87<>\"\",$CR$87/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$87<>\"\",$CS$87/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$87<>\"\",$CT$87/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Impervious Surface Fees","Annual Fee per 1,000 ft2",526.91999999999996,{"$f":"IF($A88<>\"\",IF($B88<>\"\",VLOOKUP(CONCATENATE($A88,\"_\",$B88),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"each"},544.5,"each",null,{"$f":"IF($A88<>\"\",IF($B88<>\"\",ItemQuantity(A88,B88,D88,E88,F88,G88),\"\"),\"\")","v":544.5},"each","Periodic",1,null,1,{"$f":"IF($A88<>\"\",IF($B88<>\"\",SUM(OFFSET($P88,0,AnalysisPeriod*2+4):OFFSET($P88,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":5678703.9817796843},null,{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,P$21),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,Q$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,R$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,S$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,T$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,U$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,V$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,W$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,X$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,Y$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,Z$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AA$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AB$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AC$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AD$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AE$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AF$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AG$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AH$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AI$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AJ$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AK$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AL$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AM$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AN$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AO$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AP$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AQ$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AR$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AS$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AT$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AU$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AV$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AW$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AX$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AY$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AZ$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BA$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BB$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BC$21),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BD$21),\"\")","v":544.5},null,{"$f":"IF($P$88<>\"\", $C88*$P$88,\"\")","v":0},{"$f":"IF($Q$88<>\"\", $C88*$Q$88,\"\")","v":286907.94},{"$f":"IF($R$88<>\"\", $C88*$R$88,\"\")","v":286907.94},{"$f":"IF($S$88<>\"\", $C88*$S$88,\"\")","v":286907.94},{"$f":"IF($T$88<>\"\", $C88*$T$88,\"\")","v":286907.94},{"$f":"IF($U$88<>\"\", $C88*$U$88,\"\")","v":286907.94},{"$f":"IF($V$88<>\"\", $C88*$V$88,\"\")","v":286907.94},{"$f":"IF($W$88<>\"\", $C88*$W$88,\"\")","v":286907.94},{"$f":"IF($X$88<>\"\", $C88*$X$88,\"\")","v":286907.94},{"$f":"IF($Y$88<>\"\", $C88*$Y$88,\"\")","v":286907.94},{"$f":"IF($Z$88<>\"\", $C88*$Z$88,\"\")","v":286907.94},{"$f":"IF($AA$88<>\"\", $C88*$AA$88,\"\")","v":286907.94},{"$f":"IF($AB$88<>\"\", $C88*$AB$88,\"\")","v":286907.94},{"$f":"IF($AC$88<>\"\", $C88*$AC$88,\"\")","v":286907.94},{"$f":"IF($AD$88<>\"\", $C88*$AD$88,\"\")","v":286907.94},{"$f":"IF($AE$88<>\"\", $C88*$AE$88,\"\")","v":286907.94},{"$f":"IF($AF$88<>\"\", $C88*$AF$88,\"\")","v":286907.94},{"$f":"IF($AG$88<>\"\", $C88*$AG$88,\"\")","v":286907.94},{"$f":"IF($AH$88<>\"\", $C88*$AH$88,\"\")","v":286907.94},{"$f":"IF($AI$88<>\"\", $C88*$AI$88,\"\")","v":286907.94},{"$f":"IF($AJ$88<>\"\", $C88*$AJ$88,\"\")","v":286907.94},{"$f":"IF($AK$88<>\"\", $C88*$AK$88,\"\")","v":286907.94},{"$f":"IF($AL$88<>\"\", $C88*$AL$88,\"\")","v":286907.94},{"$f":"IF($AM$88<>\"\", $C88*$AM$88,\"\")","v":286907.94},{"$f":"IF($AN$88<>\"\", $C88*$AN$88,\"\")","v":286907.94},{"$f":"IF($AO$88<>\"\", $C88*$AO$88,\"\")","v":286907.94},{"$f":"IF($AP$88<>\"\", $C88*$AP$88,\"\")","v":286907.94},{"$f":"IF($AQ$88<>\"\", $C88*$AQ$88,\"\")","v":286907.94},{"$f":"IF($AR$88<>\"\", $C88*$AR$88,\"\")","v":286907.94},{"$f":"IF($AS$88<>\"\", $C88*$AS$88,\"\")","v":286907.94},{"$f":"IF($AT$88<>\"\", $C88*$AT$88,\"\")","v":286907.94},{"$f":"IF($AU$88<>\"\", $C88*$AU$88,\"\")","v":286907.94},{"$f":"IF($AV$88<>\"\", $C88*$AV$88,\"\")","v":286907.94},{"$f":"IF($AW$88<>\"\", $C88*$AW$88,\"\")","v":286907.94},{"$f":"IF($AX$88<>\"\", $C88*$AX$88,\"\")","v":286907.94},{"$f":"IF($AY$88<>\"\", $C88*$AY$88,\"\")","v":286907.94},{"$f":"IF($AZ$88<>\"\", $C88*$AZ$88,\"\")","v":286907.94},{"$f":"IF($BA$88<>\"\", $C88*$BA$88,\"\")","v":286907.94},{"$f":"IF($BB$88<>\"\", $C88*$BB$88,\"\")","v":286907.94},{"$f":"IF($BC$88<>\"\", $C88*$BC$88,\"\")","v":286907.94},{"$f":"IF($BD$88<>\"\", $C88*$BD$88,\"\")","v":286907.94},null,{"$f":"IF($P$88<>\"\",$BF$88/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$88<>\"\",$BG$88/(1 + DiscountRate) ^ $CW$64,\"\")","v":275873.01923076925},{"$f":"IF($R$88<>\"\",$BH$88/(1 + DiscountRate) ^ $CX$64,\"\")","v":265262.51849112421},{"$f":"IF($S$88<>\"\",$BI$88/(1 + DiscountRate) ^ $CY$64,\"\")","v":255060.1139337733},{"$f":"IF($T$88<>\"\",$BJ$88/(1 + DiscountRate) ^ $CZ$64,\"\")","v":245250.10955170507},{"$f":"IF($U$88<>\"\",$BK$88/(1 + DiscountRate) ^ $DA$64,\"\")","v":235817.41303048562},{"$f":"IF($V$88<>\"\",$BL$88/(1 + DiscountRate) ^ $DB$64,\"\")","v":226747.5125293131},{"$f":"IF($W$88<>\"\",$BM$88/(1 + DiscountRate) ^ $DC$64,\"\")","v":218026.45435510878},{"$f":"IF($X$88<>\"\",$BN$88/(1 + DiscountRate) ^ $DD$64,\"\")","v":209640.82149529687},{"$f":"IF($Y$88<>\"\",$BO$88/(1 + DiscountRate) ^ $DE$64,\"\")","v":201577.71297624696},{"$f":"IF($Z$88<>\"\",$BP$88/(1 + DiscountRate) ^ $DF$64,\"\")","v":193824.72401562208},{"$f":"IF($AA$88<>\"\",$BQ$88/(1 + DiscountRate) ^ $DG$64,\"\")","v":186369.92693809816},{"$f":"IF($AB$88<>\"\",$BR$88/(1 + DiscountRate) ^ $DH$64,\"\")","v":179201.85282509436},{"$f":"IF($AC$88<>\"\",$BS$88/(1 + DiscountRate) ^ $DI$64,\"\")","v":172309.47387028302},{"$f":"IF($AD$88<>\"\",$BT$88/(1 + DiscountRate) ^ $DJ$64,\"\")","v":165682.1864137337},{"$f":"IF($AE$88<>\"\",$BU$88/(1 + DiscountRate) ^ $DK$64,\"\")","v":159309.79462859008},{"$f":"IF($AF$88<>\"\",$BV$88/(1 + DiscountRate) ^ $DL$64,\"\")","v":153182.49483518276},{"$f":"IF($AG$88<>\"\",$BW$88/(1 + DiscountRate) ^ $DM$64,\"\")","v":147290.86041844494},{"$f":"IF($AH$88<>\"\",$BX$88/(1 + DiscountRate) ^ $DN$64,\"\")","v":141625.82732542782},{"$f":"IF($AI$88<>\"\",$BY$88/(1 + DiscountRate) ^ $DO$64,\"\")","v":136178.68012060368},{"$f":"IF($AJ$88<>\"\",$BZ$88/(1 + DiscountRate) ^ $DP$64,\"\")","v":130941.03857750352},{"$f":"IF($AK$88<>\"\",$CA$88/(1 + DiscountRate) ^ $DQ$64,\"\")","v":125904.84478606106},{"$f":"IF($AL$88<>\"\",$CB$88/(1 + DiscountRate) ^ $DR$64,\"\")","v":121062.35075582795},{"$f":"IF($AM$88<>\"\",$CC$88/(1 + DiscountRate) ^ $DS$64,\"\")","v":116406.10649598842},{"$f":"IF($AN$88<>\"\",$CD$88/(1 + DiscountRate) ^ $DT$64,\"\")","v":111928.94855383501},{"$f":"IF($AO$88<>\"\",$CE$88/(1 + DiscountRate) ^ $DU$64,\"\")","v":107623.9889940721},{"$f":"IF($AP$88<>\"\",$CF$88/(1 + DiscountRate) ^ $DV$64,\"\")","v":103484.60480199242},{"$f":"IF($AQ$88<>\"\",$CG$88/(1 + DiscountRate) ^ $DW$64,\"\")","v":99504.427694223472},{"$f":"IF($AR$88<>\"\",$CH$88/(1 + DiscountRate) ^ $DX$64,\"\")","v":95677.334321368704},{"$f":"IF($AS$88<>\"\",$CI$88/(1 + DiscountRate) ^ $DY$64,\"\")","v":91997.4368474699},{"$f":"IF($AT$88<>\"\",$CJ$88/(1 + DiscountRate) ^ $DZ$64,\"\")","v":88459.073891798005},{"$f":"IF($AU$88<>\"\",$CK$88/(1 + DiscountRate) ^ $EA$64,\"\")","v":85056.80181903654},{"$f":"IF($AV$88<>\"\",$CL$88/(1 + DiscountRate) ^ $EB$64,\"\")","v":81785.386364458202},{"$f":"IF($AW$88<>\"\",$CM$88/(1 + DiscountRate) ^ $EC$64,\"\")","v":78639.794581209804},{"$f":"IF($AX$88<>\"\",$CN$88/(1 + DiscountRate) ^ $ED$64,\"\")","v":75615.187097317117},{"$f":"IF($AY$88<>\"\",$CO$88/(1 + DiscountRate) ^ $EE$64,\"\")","v":72706.910670497222},{"$f":"IF($AZ$88<>\"\",$CP$88/(1 + DiscountRate) ^ $EF$64,\"\")","v":69910.491029324257},{"$f":"IF($BA$88<>\"\",$CQ$88/(1 + DiscountRate) ^ $EG$64,\"\")","v":67221.62598973485},{"$f":"IF($BB$88<>\"\",$CR$88/(1 + DiscountRate) ^ $EH$64,\"\")","v":64636.178836283514},{"$f":"IF($BC$88<>\"\",$CS$88/(1 + DiscountRate) ^ $EI$64,\"\")","v":62150.171957964922},{"$f":"IF($BD$88<>\"\",$CT$88/(1 + DiscountRate) ^ $EJ$64,\"\")","v":59759.780728812402}]
["Utility Cut Restoration","Remove and Replace Asphalt",4.5,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A89<>\"\",IF($B89<>\"\",ItemQuantity(A89,B89,D89,E89,F89,G89),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A89<>\"\",IF($B89<>\"\",SUM(OFFSET($P89,0,AnalysisPeriod*2+4):OFFSET($P89,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,P$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,Q$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,R$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,S$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,T$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,U$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,V$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,W$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,X$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,Y$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,Z$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AA$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AB$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AC$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AD$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AE$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AF$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AG$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AH$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AI$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AJ$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AK$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AL$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AM$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AN$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AO$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AP$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AQ$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AR$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AS$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AT$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AU$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AV$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AW$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AX$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AY$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AZ$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BA$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BB$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BC$21),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BD$21),\"\")","v":0},null,{"$f":"IF($P$89<>\"\", $C89*$P$89,\"\")","v":0},{"$f":"IF($Q$89<>\"\", $C89*$Q$89,\"\")","v":0},{"$f":"IF($R$89<>\"\", $C89*$R$89,\"\")","v":0},{"$f":"IF($S$89<>\"\", $C89*$S$89,\"\")","v":0},{"$f":"IF($T$89<>\"\", $C89*$T$89,\"\")","v":0},{"$f":"IF($U$89<>\"\", $C89*$U$89,\"\")","v":0},{"$f":"IF($V$89<>\"\", $C89*$V$89,\"\")","v":0},{"$f":"IF($W$89<>\"\", $C89*$W$89,\"\")","v":0},{"$f":"IF($X$89<>\"\", $C89*$X$89,\"\")","v":0},{"$f":"IF($Y$89<>\"\", $C89*$Y$89,\"\")","v":0},{"$f":"IF($Z$89<>\"\", $C89*$Z$89,\"\")","v":0},{"$f":"IF($AA$89<>\"\", $C89*$AA$89,\"\")","v":0},{"$f":"IF($AB$89<>\"\", $C89*$AB$89,\"\")","v":0},{"$f":"IF($AC$89<>\"\", $C89*$AC$89,\"\")","v":0},{"$f":"IF($AD$89<>\"\", $C89*$AD$89,\"\")","v":0},{"$f":"IF($AE$89<>\"\", $C89*$AE$89,\"\")","v":0},{"$f":"IF($AF$89<>\"\", $C89*$AF$89,\"\")","v":0},{"$f":"IF($AG$89<>\"\", $C89*$AG$89,\"\")","v":0},{"$f":"IF($AH$89<>\"\", $C89*$AH$89,\"\")","v":0},{"$f":"IF($AI$89<>\"\", $C89*$AI$89,\"\")","v":0},{"$f":"IF($AJ$89<>\"\", $C89*$AJ$89,\"\")","v":0},{"$f":"IF($AK$89<>\"\", $C89*$AK$89,\"\")","v":0},{"$f":"IF($AL$89<>\"\", $C89*$AL$89,\"\")","v":0},{"$f":"IF($AM$89<>\"\", $C89*$AM$89,\"\")","v":0},{"$f":"IF($AN$89<>\"\", $C89*$AN$89,\"\")","v":0},{"$f":"IF($AO$89<>\"\", $C89*$AO$89,\"\")","v":0},{"$f":"IF($AP$89<>\"\", $C89*$AP$89,\"\")","v":0},{"$f":"IF($AQ$89<>\"\", $C89*$AQ$89,\"\")","v":0},{"$f":"IF($AR$89<>\"\", $C89*$AR$89,\"\")","v":0},{"$f":"IF($AS$89<>\"\", $C89*$AS$89,\"\")","v":0},{"$f":"IF($AT$89<>\"\", $C89*$AT$89,\"\")","v":0},{"$f":"IF($AU$89<>\"\", $C89*$AU$89,\"\")","v":0},{"$f":"IF($AV$89<>\"\", $C89*$AV$89,\"\")","v":0},{"$f":"IF($AW$89<>\"\", $C89*$AW$89,\"\")","v":0},{"$f":"IF($AX$89<>\"\", $C89*$AX$89,\"\")","v":0},{"$f":"IF($AY$89<>\"\", $C89*$AY$89,\"\")","v":0},{"$f":"IF($AZ$89<>\"\", $C89*$AZ$89,\"\")","v":0},{"$f":"IF($BA$89<>\"\", $C89*$BA$89,\"\")","v":0},{"$f":"IF($BB$89<>\"\", $C89*$BB$89,\"\")","v":0},{"$f":"IF($BC$89<>\"\", $C89*$BC$89,\"\")","v":0},{"$f":"IF($BD$89<>\"\", $C89*$BD$89,\"\")","v":0},null,{"$f":"IF($P$89<>\"\",$BF$89/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$89<>\"\",$BG$89/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$89<>\"\",$BH$89/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$89<>\"\",$BI$89/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$89<>\"\",$BJ$89/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$89<>\"\",$BK$89/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$89<>\"\",$BL$89/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$89<>\"\",$BM$89/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$89<>\"\",$BN$89/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$89<>\"\",$BO$89/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$89<>\"\",$BP$89/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$89<>\"\",$BQ$89/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$89<>\"\",$BR$89/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$89<>\"\",$BS$89/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$89<>\"\",$BT$89/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$89<>\"\",$BU$89/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$89<>\"\",$BV$89/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$89<>\"\",$BW$89/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$89<>\"\",$BX$89/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$89<>\"\",$BY$89/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$89<>\"\",$BZ$89/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$89<>\"\",$CA$89/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$89<>\"\",$CB$89/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$89<>\"\",$CC$89/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$89<>\"\",$CD$89/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$89<>\"\",$CE$89/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$89<>\"\",$CF$89/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$89<>\"\",$CG$89/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$89<>\"\",$CH$89/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$89<>\"\",$CI$89/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$89<>\"\",$CJ$89/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$89<>\"\",$CK$89/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$89<>\"\",$CL$89/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$89<>\"\",$CM$89/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$89<>\"\",$CN$89/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$89<>\"\",$CO$89/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$89<>\"\",$CP$89/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$89<>\"\",$CQ$89/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$89<>\"\",$CR$89/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$89<>\"\",$CS$89/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$89<>\"\",$CT$89/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Remove and Replace Concrete",8,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A90<>\"\",IF($B90<>\"\",ItemQuantity(A90,B90,D90,E90,F90,G90),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A90<>\"\",IF($B90<>\"\",SUM(OFFSET($P90,0,AnalysisPeriod*2+4):OFFSET($P90,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,P$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,Q$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,R$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,S$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,T$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,U$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,V$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,W$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,X$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,Y$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,Z$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AA$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AB$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AC$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AD$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AE$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AF$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AG$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AH$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AI$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AJ$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AK$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AL$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AM$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AN$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AO$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AP$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AQ$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AR$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AS$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AT$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AU$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AV$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AW$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AX$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AY$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AZ$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BA$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BB$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BC$21),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BD$21),\"\")","v":0},null,{"$f":"IF($P$90<>\"\", $C90*$P$90,\"\")","v":0},{"$f":"IF($Q$90<>\"\", $C90*$Q$90,\"\")","v":0},{"$f":"IF($R$90<>\"\", $C90*$R$90,\"\")","v":0},{"$f":"IF($S$90<>\"\", $C90*$S$90,\"\")","v":0},{"$f":"IF($T$90<>\"\", $C90*$T$90,\"\")","v":0},{"$f":"IF($U$90<>\"\", $C90*$U$90,\"\")","v":0},{"$f":"IF($V$90<>\"\", $C90*$V$90,\"\")","v":0},{"$f":"IF($W$90<>\"\", $C90*$W$90,\"\")","v":0},{"$f":"IF($X$90<>\"\", $C90*$X$90,\"\")","v":0},{"$f":"IF($Y$90<>\"\", $C90*$Y$90,\"\")","v":0},{"$f":"IF($Z$90<>\"\", $C90*$Z$90,\"\")","v":0},{"$f":"IF($AA$90<>\"\", $C90*$AA$90,\"\")","v":0},{"$f":"IF($AB$90<>\"\", $C90*$AB$90,\"\")","v":0},{"$f":"IF($AC$90<>\"\", $C90*$AC$90,\"\")","v":0},{"$f":"IF($AD$90<>\"\", $C90*$AD$90,\"\")","v":0},{"$f":"IF($AE$90<>\"\", $C90*$AE$90,\"\")","v":0},{"$f":"IF($AF$90<>\"\", $C90*$AF$90,\"\")","v":0},{"$f":"IF($AG$90<>\"\", $C90*$AG$90,\"\")","v":0},{"$f":"IF($AH$90<>\"\", $C90*$AH$90,\"\")","v":0},{"$f":"IF($AI$90<>\"\", $C90*$AI$90,\"\")","v":0},{"$f":"IF($AJ$90<>\"\", $C90*$AJ$90,\"\")","v":0},{"$f":"IF($AK$90<>\"\", $C90*$AK$90,\"\")","v":0},{"$f":"IF($AL$90<>\"\", $C90*$AL$90,\"\")","v":0},{"$f":"IF($AM$90<>\"\", $C90*$AM$90,\"\")","v":0},{"$f":"IF($AN$90<>\"\", $C90*$AN$90,\"\")","v":0},{"$f":"IF($AO$90<>\"\", $C90*$AO$90,\"\")","v":0},{"$f":"IF($AP$90<>\"\", $C90*$AP$90,\"\")","v":0},{"$f":"IF($AQ$90<>\"\", $C90*$AQ$90,\"\")","v":0},{"$f":"IF($AR$90<>\"\", $C90*$AR$90,\"\")","v":0},{"$f":"IF($AS$90<>\"\", $C90*$AS$90,\"\")","v":0},{"$f":"IF($AT$90<>\"\", $C90*$AT$90,\"\")","v":0},{"$f":"IF($AU$90<>\"\", $C90*$AU$90,\"\")","v":0},{"$f":"IF($AV$90<>\"\", $C90*$AV$90,\"\")","v":0},{"$f":"IF($AW$90<>\"\", $C90*$AW$90,\"\")","v":0},{"$f":"IF($AX$90<>\"\", $C90*$AX$90,\"\")","v":0},{"$f":"IF($AY$90<>\"\", $C90*$AY$90,\"\")","v":0},{"$f":"IF($AZ$90<>\"\", $C90*$AZ$90,\"\")","v":0},{"$f":"IF($BA$90<>\"\", $C90*$BA$90,\"\")","v":0},{"$f":"IF($BB$90<>\"\", $C90*$BB$90,\"\")","v":0},{"$f":"IF($BC$90<>\"\", $C90*$BC$90,\"\")","v":0},{"$f":"IF($BD$90<>\"\", $C90*$BD$90,\"\")","v":0},null,{"$f":"IF($P$90<>\"\",$BF$90/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$90<>\"\",$BG$90/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$90<>\"\",$BH$90/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$90<>\"\",$BI$90/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$90<>\"\",$BJ$90/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$90<>\"\",$BK$90/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$90<>\"\",$BL$90/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$90<>\"\",$BM$90/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$90<>\"\",$BN$90/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$90<>\"\",$BO$90/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$90<>\"\",$BP$90/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$90<>\"\",$BQ$90/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$90<>\"\",$BR$90/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$90<>\"\",$BS$90/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$90<>\"\",$BT$90/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$90<>\"\",$BU$90/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$90<>\"\",$BV$90/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$90<>\"\",$BW$90/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$90<>\"\",$BX$90/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$90<>\"\",$BY$90/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$90<>\"\",$BZ$90/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$90<>\"\",$CA$90/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$90<>\"\",$CB$90/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$90<>\"\",$CC$90/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$90<>\"\",$CD$90/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$90<>\"\",$CE$90/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$90<>\"\",$CF$90/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$90<>\"\",$CG$90/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$90<>\"\",$CH$90/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$90<>\"\",$CI$90/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$90<>\"\",$CJ$90/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$90<>\"\",$CK$90/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$90<>\"\",$CL$90/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$90<>\"\",$CM$90/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$90<>\"\",$CN$90/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$90<>\"\",$CO$90/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$90<>\"\",$CP$90/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$90<>\"\",$CQ$90/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$90<>\"\",$CR$90/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$90<>\"\",$CS$90/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$90<>\"\",$CT$90/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Remove and Replace Pavers",5,"sq. ft.",null,"sq. ft.",null,840,"sq. ft.","Periodic",1,null,1,{"$f":"IF($A91<>\"\",IF($B91<>\"\",SUM(OFFSET($P91,0,AnalysisPeriod*2+4):OFFSET($P91,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":83129.650310391095},null,{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,P$21),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,Q$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,R$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,S$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,T$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,U$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,V$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,W$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,X$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,Y$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,Z$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AA$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AB$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AC$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AD$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AE$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AF$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AG$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AH$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AI$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AJ$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AK$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AL$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AM$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AN$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AO$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AP$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AQ$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AR$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AS$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AT$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AU$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AV$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AW$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AX$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AY$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AZ$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BA$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BB$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BC$21),\"\")","v":840},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BD$21),\"\")","v":840},null,{"$f":"IF($P$91<>\"\", $C91*$P$91,\"\")","v":0},{"$f":"IF($Q$91<>\"\", $C91*$Q$91,\"\")","v":4200},{"$f":"IF($R$91<>\"\", $C91*$R$91,\"\")","v":4200},{"$f":"IF($S$91<>\"\", $C91*$S$91,\"\")","v":4200},{"$f":"IF($T$91<>\"\", $C91*$T$91,\"\")","v":4200},{"$f":"IF($U$91<>\"\", $C91*$U$91,\"\")","v":4200},{"$f":"IF($V$91<>\"\", $C91*$V$91,\"\")","v":4200},{"$f":"IF($W$91<>\"\", $C91*$W$91,\"\")","v":4200},{"$f":"IF($X$91<>\"\", $C91*$X$91,\"\")","v":4200},{"$f":"IF($Y$91<>\"\", $C91*$Y$91,\"\")","v":4200},{"$f":"IF($Z$91<>\"\", $C91*$Z$91,\"\")","v":4200},{"$f":"IF($AA$91<>\"\", $C91*$AA$91,\"\")","v":4200},{"$f":"IF($AB$91<>\"\", $C91*$AB$91,\"\")","v":4200},{"$f":"IF($AC$91<>\"\", $C91*$AC$91,\"\")","v":4200},{"$f":"IF($AD$91<>\"\", $C91*$AD$91,\"\")","v":4200},{"$f":"IF($AE$91<>\"\", $C91*$AE$91,\"\")","v":4200},{"$f":"IF($AF$91<>\"\", $C91*$AF$91,\"\")","v":4200},{"$f":"IF($AG$91<>\"\", $C91*$AG$91,\"\")","v":4200},{"$f":"IF($AH$91<>\"\", $C91*$AH$91,\"\")","v":4200},{"$f":"IF($AI$91<>\"\", $C91*$AI$91,\"\")","v":4200},{"$f":"IF($AJ$91<>\"\", $C91*$AJ$91,\"\")","v":4200},{"$f":"IF($AK$91<>\"\", $C91*$AK$91,\"\")","v":4200},{"$f":"IF($AL$91<>\"\", $C91*$AL$91,\"\")","v":4200},{"$f":"IF($AM$91<>\"\", $C91*$AM$91,\"\")","v":4200},{"$f":"IF($AN$91<>\"\", $C91*$AN$91,\"\")","v":4200},{"$f":"IF($AO$91<>\"\", $C91*$AO$91,\"\")","v":4200},{"$f":"IF($AP$91<>\"\", $C91*$AP$91,\"\")","v":4200},{"$f":"IF($AQ$91<>\"\", $C91*$AQ$91,\"\")","v":4200},{"$f":"IF($AR$91<>\"\", $C91*$AR$91,\"\")","v":4200},{"$f":"IF($AS$91<>\"\", $C91*$AS$91,\"\")","v":4200},{"$f":"IF($AT$91<>\"\", $C91*$AT$91,\"\")","v":4200},{"$f":"IF($AU$91<>\"\", $C91*$AU$91,\"\")","v":4200},{"$f":"IF($AV$91<>\"\", $C91*$AV$91,\"\")","v":4200},{"$f":"IF($AW$91<>\"\", $C91*$AW$91,\"\")","v":4200},{"$f":"IF($AX$91<>\"\", $C91*$AX$91,\"\")","v":4200},{"$f":"IF($AY$91<>\"\", $C91*$AY$91,\"\")","v":4200},{"$f":"IF($AZ$91<>\"\", $C91*$AZ$91,\"\")","v":4200},{"$f":"IF($BA$91<>\"\", $C91*$BA$91,\"\")","v":4200},{"$f":"IF($BB$91<>\"\", $C91*$BB$91,\"\")","v":4200},{"$f":"IF($BC$91<>\"\", $C91*$BC$91,\"\")","v":4200},{"$f":"IF($BD$91<>\"\", $C91*$BD$91,\"\")","v":4200},null,{"$f":"IF($P$91<>\"\",$BF$91/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$91<>\"\",$BG$91/(1 + DiscountRate) ^ $CW$64,\"\")","v":4038.4615384615381},{"$f":"IF($R$91<>\"\",$BH$91/(1 + DiscountRate) ^ $CX$64,\"\")","v":3883.1360946745558},{"$f":"IF($S$91<>\"\",$BI$91/(1 + DiscountRate) ^ $CY$64,\"\")","v":3733.7847064178422},{"$f":"IF($T$91<>\"\",$BJ$91/(1 + DiscountRate) ^ $CZ$64,\"\")","v":3590.1776023248481},{"$f":"IF($U$91<>\"\",$BK$91/(1 + DiscountRate) ^ $DA$64,\"\")","v":3452.0938483892764},{"$f":"IF($V$91<>\"\",$BL$91/(1 + DiscountRate) ^ $DB$64,\"\")","v":3319.3210080666122},{"$f":"IF($W$91<>\"\",$BM$91/(1 + DiscountRate) ^ $DC$64,\"\")","v":3191.6548154486659},{"$f":"IF($X$91<>\"\",$BN$91/(1 + DiscountRate) ^ $DD$64,\"\")","v":3068.898861008332},{"$f":"IF($Y$91<>\"\",$BO$91/(1 + DiscountRate) ^ $DE$64,\"\")","v":2950.8642894310879},{"$f":"IF($Z$91<>\"\",$BP$91/(1 + DiscountRate) ^ $DF$64,\"\")","v":2837.3695090683541},{"$f":"IF($AA$91<>\"\",$BQ$91/(1 + DiscountRate) ^ $DG$64,\"\")","v":2728.2399125657253},{"$f":"IF($AB$91<>\"\",$BR$91/(1 + DiscountRate) ^ $DH$64,\"\")","v":2623.3076082362736},{"$f":"IF($AC$91<>\"\",$BS$91/(1 + DiscountRate) ^ $DI$64,\"\")","v":2522.4111617656476},{"$f":"IF($AD$91<>\"\",$BT$91/(1 + DiscountRate) ^ $DJ$64,\"\")","v":2425.3953478515841},{"$f":"IF($AE$91<>\"\",$BU$91/(1 + DiscountRate) ^ $DK$64,\"\")","v":2332.1109113957541},{"$f":"IF($AF$91<>\"\",$BV$91/(1 + DiscountRate) ^ $DL$64,\"\")","v":2242.4143378805325},{"$f":"IF($AG$91<>\"\",$BW$91/(1 + DiscountRate) ^ $DM$64,\"\")","v":2156.1676325774351},{"$f":"IF($AH$91<>\"\",$BX$91/(1 + DiscountRate) ^ $DN$64,\"\")","v":2073.2381082475335},{"$f":"IF($AI$91<>\"\",$BY$91/(1 + DiscountRate) ^ $DO$64,\"\")","v":1993.4981810072438},{"$f":"IF($AJ$91<>\"\",$BZ$91/(1 + DiscountRate) ^ $DP$64,\"\")","v":1916.8251740454266},{"$f":"IF($AK$91<>\"\",$CA$91/(1 + DiscountRate) ^ $DQ$64,\"\")","v":1843.1011288898328},{"$f":"IF($AL$91<>\"\",$CB$91/(1 + DiscountRate) ^ $DR$64,\"\")","v":1772.2126239325316},{"$f":"IF($AM$91<>\"\",$CC$91/(1 + DiscountRate) ^ $DS$64,\"\")","v":1704.0505999351267},{"$f":"IF($AN$91<>\"\",$CD$91/(1 + DiscountRate) ^ $DT$64,\"\")","v":1638.5101922453141},{"$f":"IF($AO$91<>\"\",$CE$91/(1 + DiscountRate) ^ $DU$64,\"\")","v":1575.4905694666479},{"$f":"IF($AP$91<>\"\",$CF$91/(1 + DiscountRate) ^ $DV$64,\"\")","v":1514.8947783333153},{"$f":"IF($AQ$91<>\"\",$CG$91/(1 + DiscountRate) ^ $DW$64,\"\")","v":1456.6295945512647},{"$f":"IF($AR$91<>\"\",$CH$91/(1 + DiscountRate) ^ $DX$64,\"\")","v":1400.6053793762158},{"$f":"IF($AS$91<>\"\",$CI$91/(1 + DiscountRate) ^ $DY$64,\"\")","v":1346.7359417078999},{"$f":"IF($AT$91<>\"\",$CJ$91/(1 + DiscountRate) ^ $DZ$64,\"\")","v":1294.9384054883653},{"$f":"IF($AU$91<>\"\",$CK$91/(1 + DiscountRate) ^ $EA$64,\"\")","v":1245.1330822003513},{"$f":"IF($AV$91<>\"\",$CL$91/(1 + DiscountRate) ^ $EB$64,\"\")","v":1197.2433482695683},{"$f":"IF($AW$91<>\"\",$CM$91/(1 + DiscountRate) ^ $EC$64,\"\")","v":1151.1955271822774},{"$f":"IF($AX$91<>\"\",$CN$91/(1 + DiscountRate) ^ $ED$64,\"\")","v":1106.918776136805},{"$f":"IF($AY$91<>\"\",$CO$91/(1 + DiscountRate) ^ $EE$64,\"\")","v":1064.3449770546201},{"$f":"IF($AZ$91<>\"\",$CP$91/(1 + DiscountRate) ^ $EF$64,\"\")","v":1023.4086317832887},{"$f":"IF($BA$91<>\"\",$CQ$91/(1 + DiscountRate) ^ $EG$64,\"\")","v":984.04676133008502},{"$f":"IF($BB$91<>\"\",$CR$91/(1 + DiscountRate) ^ $EH$64,\"\")","v":946.19880897123574},{"$f":"IF($BC$91<>\"\",$CS$91/(1 + DiscountRate) ^ $EI$64,\"\")","v":909.8065470877267},{"$f":"IF($BD$91<>\"\",$CT$91/(1 + DiscountRate) ^ $EJ$64,\"\")","v":874.81398758435228}]
["Utility Cut Restoration","Remove and Replace Asphalt",4.5,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A92<>\"\",IF($B92<>\"\",ItemQuantity(A92,B92,D92,E92,F92,G92),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A92<>\"\",IF($B92<>\"\",SUM(OFFSET($P92,0,AnalysisPeriod*2+4):OFFSET($P92,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,P$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,Q$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,R$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,S$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,T$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,U$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,V$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,W$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,X$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,Y$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,Z$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AA$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AB$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AC$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AD$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AE$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AF$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AG$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AH$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AI$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AJ$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AK$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AL$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AM$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AN$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AO$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AP$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AQ$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AR$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AS$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AT$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AU$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AV$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AW$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AX$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AY$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AZ$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BA$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BB$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BC$21),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BD$21),\"\")","v":0},null,{"$f":"IF($P$92<>\"\", $C92*$P$92,\"\")","v":0},{"$f":"IF($Q$92<>\"\", $C92*$Q$92,\"\")","v":0},{"$f":"IF($R$92<>\"\", $C92*$R$92,\"\")","v":0},{"$f":"IF($S$92<>\"\", $C92*$S$92,\"\")","v":0},{"$f":"IF($T$92<>\"\", $C92*$T$92,\"\")","v":0},{"$f":"IF($U$92<>\"\", $C92*$U$92,\"\")","v":0},{"$f":"IF($V$92<>\"\", $C92*$V$92,\"\")","v":0},{"$f":"IF($W$92<>\"\", $C92*$W$92,\"\")","v":0},{"$f":"IF($X$92<>\"\", $C92*$X$92,\"\")","v":0},{"$f":"IF($Y$92<>\"\", $C92*$Y$92,\"\")","v":0},{"$f":"IF($Z$92<>\"\", $C92*$Z$92,\"\")","v":0},{"$f":"IF($AA$92<>\"\", $C92*$AA$92,\"\")","v":0},{"$f":"IF($AB$92<>\"\", $C92*$AB$92,\"\")","v":0},{"$f":"IF($AC$92<>\"\", $C92*$AC$92,\"\")","v":0},{"$f":"IF($AD$92<>\"\", $C92*$AD$92,\"\")","v":0},{"$f":"IF($AE$92<>\"\", $C92*$AE$92,\"\")","v":0},{"$f":"IF($AF$92<>\"\", $C92*$AF$92,\"\")","v":0},{"$f":"IF($AG$92<>\"\", $C92*$AG$92,\"\")","v":0},{"$f":"IF($AH$92<>\"\", $C92*$AH$92,\"\")","v":0},{"$f":"IF($AI$92<>\"\", $C92*$AI$92,\"\")","v":0},{"$f":"IF($AJ$92<>\"\", $C92*$AJ$92,\"\")","v":0},{"$f":"IF($AK$92<>\"\", $C92*$AK$92,\"\")","v":0},{"$f":"IF($AL$92<>\"\", $C92*$AL$92,\"\")","v":0},{"$f":"IF($AM$92<>\"\", $C92*$AM$92,\"\")","v":0},{"$f":"IF($AN$92<>\"\", $C92*$AN$92,\"\")","v":0},{"$f":"IF($AO$92<>\"\", $C92*$AO$92,\"\")","v":0},{"$f":"IF($AP$92<>\"\", $C92*$AP$92,\"\")","v":0},{"$f":"IF($AQ$92<>\"\", $C92*$AQ$92,\"\")","v":0},{"$f":"IF($AR$92<>\"\", $C92*$AR$92,\"\")","v":0},{"$f":"IF($AS$92<>\"\", $C92*$AS$92,\"\")","v":0},{"$f":"IF($AT$92<>\"\", $C92*$AT$92,\"\")","v":0},{"$f":"IF($AU$92<>\"\", $C92*$AU$92,\"\")","v":0},{"$f":"IF($AV$92<>\"\", $C92*$AV$92,\"\")","v":0},{"$f":"IF($AW$92<>\"\", $C92*$AW$92,\"\")","v":0},{"$f":"IF($AX$92<>\"\", $C92*$AX$92,\"\")","v":0},{"$f":"IF($AY$92<>\"\", $C92*$AY$92,\"\")","v":0},{"$f":"IF($AZ$92<>\"\", $C92*$AZ$92,\"\")","v":0},{"$f":"IF($BA$92<>\"\", $C92*$BA$92,\"\")","v":0},{"$f":"IF($BB$92<>\"\", $C92*$BB$92,\"\")","v":0},{"$f":"IF($BC$92<>\"\", $C92*$BC$92,\"\")","v":0},{"$f":"IF($BD$92<>\"\", $C92*$BD$92,\"\")","v":0},null,{"$f":"IF($P$92<>\"\",$BF$92/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$92<>\"\",$BG$92/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$92<>\"\",$BH$92/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$92<>\"\",$BI$92/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$92<>\"\",$BJ$92/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$92<>\"\",$BK$92/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$92<>\"\",$BL$92/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$92<>\"\",$BM$92/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$92<>\"\",$BN$92/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$92<>\"\",$BO$92/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$92<>\"\",$BP$92/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$92<>\"\",$BQ$92/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$92<>\"\",$BR$92/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$92<>\"\",$BS$92/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$92<>\"\",$BT$92/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$92<>\"\",$BU$92/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$92<>\"\",$BV$92/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$92<>\"\",$BW$92/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$92<>\"\",$BX$92/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$92<>\"\",$BY$92/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$92<>\"\",$BZ$92/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$92<>\"\",$CA$92/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$92<>\"\",$CB$92/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$92<>\"\",$CC$92/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$92<>\"\",$CD$92/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$92<>\"\",$CE$92/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$92<>\"\",$CF$92/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$92<>\"\",$CG$92/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$92<>\"\",$CH$92/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$92<>\"\",$CI$92/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$92<>\"\",$CJ$92/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$92<>\"\",$CK$92/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$92<>\"\",$CL$92/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$92<>\"\",$CM$92/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$92<>\"\",$CN$92/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$92<>\"\",$CO$92/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$92<>\"\",$CP$92/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$92<>\"\",$CQ$92/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$92<>\"\",$CR$92/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$92<>\"\",$CS$92/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$92<>\"\",$CT$92/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Pavement Degradation Fee",2,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A93<>\"\",IF($B93<>\"\",ItemQuantity(A93,B93,D93,E93,F93,G93),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A93<>\"\",IF($B93<>\"\",SUM(OFFSET($P93,0,AnalysisPeriod*2+4):OFFSET($P93,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,P$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,Q$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,R$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,S$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,T$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,U$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,V$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,W$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,X$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,Y$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,Z$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AA$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AB$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AC$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AD$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AE$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AF$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AG$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AH$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AI$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AJ$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AK$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AL$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AM$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AN$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AO$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AP$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AQ$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AR$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AS$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AT$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AU$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AV$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AW$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AX$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AY$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AZ$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BA$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BB$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BC$21),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BD$21),\"\")","v":0},null,{"$f":"IF($P$93<>\"\", $C93*$P$93,\"\")","v":0},{"$f":"IF($Q$93<>\"\", $C93*$Q$93,\"\")","v":0},{"$f":"IF($R$93<>\"\", $C93*$R$93,\"\")","v":0},{"$f":"IF($S$93<>\"\", $C93*$S$93,\"\")","v":0},{"$f":"IF($T$93<>\"\", $C93*$T$93,\"\")","v":0},{"$f":"IF($U$93<>\"\", $C93*$U$93,\"\")","v":0},{"$f":"IF($V$93<>\"\", $C93*$V$93,\"\")","v":0},{"$f":"IF($W$93<>\"\", $C93*$W$93,\"\")","v":0},{"$f":"IF($X$93<>\"\", $C93*$X$93,\"\")","v":0},{"$f":"IF($Y$93<>\"\", $C93*$Y$93,\"\")","v":0},{"$f":"IF($Z$93<>\"\", $C93*$Z$93,\"\")","v":0},{"$f":"IF($AA$93<>\"\", $C93*$AA$93,\"\")","v":0},{"$f":"IF($AB$93<>\"\", $C93*$AB$93,\"\")","v":0},{"$f":"IF($AC$93<>\"\", $C93*$AC$93,\"\")","v":0},{"$f":"IF($AD$93<>\"\", $C93*$AD$93,\"\")","v":0},{"$f":"IF($AE$93<>\"\", $C93*$AE$93,\"\")","v":0},{"$f":"IF($AF$93<>\"\", $C93*$AF$93,\"\")","v":0},{"$f":"IF($AG$93<>\"\", $C93*$AG$93,\"\")","v":0},{"$f":"IF($AH$93<>\"\", $C93*$AH$93,\"\")","v":0},{"$f":"IF($AI$93<>\"\", $C93*$AI$93,\"\")","v":0},{"$f":"IF($AJ$93<>\"\", $C93*$AJ$93,\"\")","v":0},{"$f":"IF($AK$93<>\"\", $C93*$AK$93,\"\")","v":0},{"$f":"IF($AL$93<>\"\", $C93*$AL$93,\"\")","v":0},{"$f":"IF($AM$93<>\"\", $C93*$AM$93,\"\")","v":0},{"$f":"IF($AN$93<>\"\", $C93*$AN$93,\"\")","v":0},{"$f":"IF($AO$93<>\"\", $C93*$AO$93,\"\")","v":0},{"$f":"IF($AP$93<>\"\", $C93*$AP$93,\"\")","v":0},{"$f":"IF($AQ$93<>\"\", $C93*$AQ$93,\"\")","v":0},{"$f":"IF($AR$93<>\"\", $C93*$AR$93,\"\")","v":0},{"$f":"IF($AS$93<>\"\", $C93*$AS$93,\"\")","v":0},{"$f":"IF($AT$93<>\"\", $C93*$AT$93,\"\")","v":0},{"$f":"IF($AU$93<>\"\", $C93*$AU$93,\"\")","v":0},{"$f":"IF($AV$93<>\"\", $C93*$AV$93,\"\")","v":0},{"$f":"IF($AW$93<>\"\", $C93*$AW$93,\"\")","v":0},{"$f":"IF($AX$93<>\"\", $C93*$AX$93,\"\")","v":0},{"$f":"IF($AY$93<>\"\", $C93*$AY$93,\"\")","v":0},{"$f":"IF($AZ$93<>\"\", $C93*$AZ$93,\"\")","v":0},{"$f":"IF($BA$93<>\"\", $C93*$BA$93,\"\")","v":0},{"$f":"IF($BB$93<>\"\", $C93*$BB$93,\"\")","v":0},{"$f":"IF($BC$93<>\"\", $C93*$BC$93,\"\")","v":0},{"$f":"IF($BD$93<>\"\", $C93*$BD$93,\"\")","v":0},null,{"$f":"IF($P$93<>\"\",$BF$93/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$93<>\"\",$BG$93/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$93<>\"\",$BH$93/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$93<>\"\",$BI$93/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$93<>\"\",$BJ$93/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$93<>\"\",$BK$93/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$93<>\"\",$BL$93/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$93<>\"\",$BM$93/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$93<>\"\",$BN$93/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$93<>\"\",$BO$93/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$93<>\"\",$BP$93/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$93<>\"\",$BQ$93/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$93<>\"\",$BR$93/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$93<>\"\",$BS$93/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$93<>\"\",$BT$93/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$93<>\"\",$BU$93/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$93<>\"\",$BV$93/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$93<>\"\",$BW$93/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$93<>\"\",$BX$93/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$93<>\"\",$BY$93/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$93<>\"\",$BZ$93/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$93<>\"\",$CA$93/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$93<>\"\",$CB$93/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$93<>\"\",$CC$93/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$93<>\"\",$CD$93/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$93<>\"\",$CE$93/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$93<>\"\",$CF$93/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$93<>\"\",$CG$93/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$93<>\"\",$CH$93/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$93<>\"\",$CI$93/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$93<>\"\",$CJ$93/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$93<>\"\",$CK$93/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$93<>\"\",$CL$93/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$93<>\"\",$CM$93/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$93<>\"\",$CN$93/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$93<>\"\",$CO$93/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$93<>\"\",$CP$93/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$93<>\"\",$CQ$93/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$93<>\"\",$CR$93/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$93<>\"\",$CS$93/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$93<>\"\",$CT$93/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
[null,null,"","",null,null,null,{"$f":"IF($A94<>\"\",IF($B94<>\"\",ItemQuantity(A94,B94,D94,E94,F94,G94),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A94<>\"\",IF($B94<>\"\",SUM(OFFSET($P94,0,AnalysisPeriod*2+4):OFFSET($P94,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,P$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,Q$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,R$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,S$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,T$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,U$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,V$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,W$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,X$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,Y$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,Z$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AA$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AB$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AC$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AD$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AE$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AF$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AG$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AH$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AI$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AJ$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AK$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AL$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AM$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AN$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AO$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AP$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AQ$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AR$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AS$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AT$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AU$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AV$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AW$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AX$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AY$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AZ$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,BA$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,BB$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,BC$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,BD$21),\"\")","v":""},null,{"$f":"IF($P$94<>\"\", $C94*$P$94,\"\")","v":""},{"$f":"IF($Q$94<>\"\", $C94*$Q$94,\"\")","v":""},{"$f":"IF($R$94<>\"\", $C94*$R$94,\"\")","v":""},{"$f":"IF($S$94<>\"\", $C94*$S$94,\"\")","v":""},{"$f":"IF($T$94<>\"\", $C94*$T$94,\"\")","v":""},{"$f":"IF($U$94<>\"\", $C94*$U$94,\"\")","v":""},{"$f":"IF($V$94<>\"\", $C94*$V$94,\"\")","v":""},{"$f":"IF($W$94<>\"\", $C94*$W$94,\"\")","v":""},{"$f":"IF($X$94<>\"\", $C94*$X$94,\"\")","v":""},{"$f":"IF($Y$94<>\"\", $C94*$Y$94,\"\")","v":""},{"$f":"IF($Z$94<>\"\", $C94*$Z$94,\"\")","v":""},{"$f":"IF($AA$94<>\"\", $C94*$AA$94,\"\")","v":""},{"$f":"IF($AB$94<>\"\", $C94*$AB$94,\"\")","v":""},{"$f":"IF($AC$94<>\"\", $C94*$AC$94,\"\")","v":""},{"$f":"IF($AD$94<>\"\", $C94*$AD$94,\"\")","v":""},{"$f":"IF($AE$94<>\"\", $C94*$AE$94,\"\")","v":""},{"$f":"IF($AF$94<>\"\", $C94*$AF$94,\"\")","v":""},{"$f":"IF($AG$94<>\"\", $C94*$AG$94,\"\")","v":""},{"$f":"IF($AH$94<>\"\", $C94*$AH$94,\"\")","v":""},{"$f":"IF($AI$94<>\"\", $C94*$AI$94,\"\")","v":""},{"$f":"IF($AJ$94<>\"\", $C94*$AJ$94,\"\")","v":""},{"$f":"IF($AK$94<>\"\", $C94*$AK$94,\"\")","v":""},{"$f":"IF($AL$94<>\"\", $C94*$AL$94,\"\")","v":""},{"$f":"IF($AM$94<>\"\", $C94*$AM$94,\"\")","v":""},{"$f":"IF($AN$94<>\"\", $C94*$AN$94,\"\")","v":""},{"$f":"IF($AO$94<>\"\", $C94*$AO$94,\"\")","v":""},{"$f":"IF($AP$94<>\"\", $C94*$AP$94,\"\")","v":""},{"$f":"IF($AQ$94<>\"\", $C94*$AQ$94,\"\")","v":""},{"$f":"IF($AR$94<>\"\", $C94*$AR$94,\"\")","v":""},{"$f":"IF($AS$94<>\"\", $C94*$AS$94,\"\")","v":""},{"$f":"IF($AT$94<>\"\", $C94*$AT$94,\"\")","v":""},{"$f":"IF($AU$94<>\"\", $C94*$AU$94,\"\")","v":""},{"$f":"IF($AV$94<>\"\", $C94*$AV$94,\"\")","v":""},{"$f":"IF($AW$94<>\"\", $C94*$AW$94,\"\")","v":""},{"$f":"IF($AX$94<>\"\", $C94*$AX$94,\"\")","v":""},{"$f":"IF($AY$94<>\"\", $C94*$AY$94,\"\")","v":""},{"$f":"IF($AZ$94<>\"\", $C94*$AZ$94,\"\")","v":""},{"$f":"IF($BA$94<>\"\", $C94*$BA$94,\"\")","v":""},{"$f":"IF($BB$94<>\"\", $C94*$BB$94,\"\")","v":""},{"$f":"IF($BC$94<>\"\", $C94*$BC$94,\"\")","v":""},{"$f":"IF($BD$94<>\"\", $C94*$BD$94,\"\")","v":""},null,{"$f":"IF($P$94<>\"\",$BF$94/(1 + DiscountRate) ^ $CV$64,\"\")","v":""},{"$f":"IF($Q$94<>\"\",$BG$94/(1 + DiscountRate) ^ $CW$64,\"\")","v":""},{"$f":"IF($R$94<>\"\",$BH$94/(1 + DiscountRate) ^ $CX$64,\"\")","v":""},{"$f":"IF($S$94<>\"\",$BI$94/(1 + DiscountRate) ^ $CY$64,\"\")","v":""},{"$f":"IF($T$94<>\"\",$BJ$94/(1 + DiscountRate) ^ $CZ$64,\"\")","v":""},{"$f":"IF($U$94<>\"\",$BK$94/(1 + DiscountRate) ^ $DA$64,\"\")","v":""},{"$f":"IF($V$94<>\"\",$BL$94/(1 + DiscountRate) ^ $DB$64,\"\")","v":""},{"$f":"IF($W$94<>\"\",$BM$94/(1 + DiscountRate) ^ $DC$64,\"\")","v":""},{"$f":"IF($X$94<>\"\",$BN$94/(1 + DiscountRate) ^ $DD$64,\"\")","v":""},{"$f":"IF($Y$94<>\"\",$BO$94/(1 + DiscountRate) ^ $DE$64,\"\")","v":""},{"$f":"IF($Z$94<>\"\",$BP$94/(1 + DiscountRate) ^ $DF$64,\"\")","v":""},{"$f":"IF($AA$94<>\"\",$BQ$94/(1 + DiscountRate) ^ $DG$64,\"\")","v":""},{"$f":"IF($AB$94<>\"\",$BR$94/(1 + DiscountRate) ^ $DH$64,\"\")","v":""},{"$f":"IF($AC$94<>\"\",$BS$94/(1 + DiscountRate) ^ $DI$64,\"\")","v":""},{"$f":"IF($AD$94<>\"\",$BT$94/(1 + DiscountRate) ^ $DJ$64,\"\")","v":""},{"$f":"IF($AE$94<>\"\",$BU$94/(1 + DiscountRate) ^ $DK$64,\"\")","v":""},{"$f":"IF($AF$94<>\"\",$BV$94/(1 + DiscountRate) ^ $DL$64,\"\")","v":""},{"$f":"IF($AG$94<>\"\",$BW$94/(1 + DiscountRate) ^ $DM$64,\"\")","v":""},{"$f":"IF($AH$94<>\"\",$BX$94/(1 + DiscountRate) ^ $DN$64,\"\")","v":""},{"$f":"IF($AI$94<>\"\",$BY$94/(1 + DiscountRate) ^ $DO$64,\"\")","v":""},{"$f":"IF($AJ$94<>\"\",$BZ$94/(1 + DiscountRate) ^ $DP$64,\"\")","v":""},{"$f":"IF($AK$94<>\"\",$CA$94/(1 + DiscountRate) ^ $DQ$64,\"\")","v":""},{"$f":"IF($AL$94<>\"\",$CB$94/(1 + DiscountRate) ^ $DR$64,\"\")","v":""},{"$f":"IF($AM$94<>\"\",$CC$94/(1 + DiscountRate) ^ $DS$64,\"\")","v":""},{"$f":"IF($AN$94<>\"\",$CD$94/(1 + DiscountRate) ^ $DT$64,\"\")","v":""},{"$f":"IF($AO$94<>\"\",$CE$94/(1 + DiscountRate) ^ $DU$64,\"\")","v":""},{"$f":"IF($AP$94<>\"\",$CF$94/(1 + DiscountRate) ^ $DV$64,\"\")","v":""},{"$f":"IF($AQ$94<>\"\",$CG$94/(1 + DiscountRate) ^ $DW$64,\"\")","v":""},{"$f":"IF($AR$94<>\"\",$CH$94/(1 + DiscountRate) ^ $DX$64,\"\")","v":""},{"$f":"IF($AS$94<>\"\",$CI$94/(1 + DiscountRate) ^ $DY$64,\"\")","v":""},{"$f":"IF($AT$94<>\"\",$CJ$94/(1 + DiscountRate) ^ $DZ$64,\"\")","v":""},{"$f":"IF($AU$94<>\"\",$CK$94/(1 + DiscountRate) ^ $EA$64,\"\")","v":""},{"$f":"IF($AV$94<>\"\",$CL$94/(1 + DiscountRate) ^ $EB$64,\"\")","v":""},{"$f":"IF($AW$94<>\"\",$CM$94/(1 + DiscountRate) ^ $EC$64,\"\")","v":""},{"$f":"IF($AX$94<>\"\",$CN$94/(1 + DiscountRate) ^ $ED$64,\"\")","v":""},{"$f":"IF($AY$94<>\"\",$CO$94/(1 + DiscountRate) ^ $EE$64,\"\")","v":""},{"$f":"IF($AZ$94<>\"\",$CP$94/(1 + DiscountRate) ^ $EF$64,\"\")","v":""},{"$f":"IF($BA$94<>\"\",$CQ$94/(1 + DiscountRate) ^ $EG$64,\"\")","v":""},{"$f":"IF($BB$94<>\"\",$CR$94/(1 + DiscountRate) ^ $EH$64,\"\")","v":""},{"$f":"IF($BC$94<>\"\",$CS$94/(1 + DiscountRate) ^ $EI$64,\"\")","v":""},{"$f":"IF($BD$94<>\"\",$CT$94/(1 + DiscountRate) ^ $EJ$64,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(N66:N94)","v":213496828.50493971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BF$66:$BF$94)","v":0},{"$f":"SUM($BG$66:$BG$94)","v":10752110.84},{"$f":"SUM($BH$66:$BH$94)","v":10743240.439999999},{"$f":"SUM($BI$66:$BI$94)","v":10743240.439999999},{"$f":"SUM($BJ$66:$BJ$94)","v":10743240.439999999},{"$f":"SUM($BK$66:$BK$94)","v":10945840.439999999},{"$f":"SUM($BL$66:$BL$94)","v":10743240.439999999},{"$f":"SUM($BM$66:$BM$94)","v":10743240.439999999},{"$f":"SUM($BN$66:$BN$94)","v":10743240.439999999},{"$f":"SUM($BO$66:$BO$94)","v":10743240.439999999},{"$f":"SUM($BP$66:$BP$94)","v":10983340.439999999},{"$f":"SUM($BQ$66:$BQ$94)","v":10743240.439999999},{"$f":"SUM($BR$66:$BR$94)","v":10743240.439999999},{"$f":"SUM($BS$66:$BS$94)","v":10743240.439999999},{"$f":"SUM($BT$66:$BT$94)","v":10743240.439999999},{"$f":"SUM($BU$66:$BU$94)","v":10983340.439999999},{"$f":"SUM($BV$66:$BV$94)","v":10743240.439999999},{"$f":"SUM($BW$66:$BW$94)","v":10743240.439999999},{"$f":"SUM($BX$66:$BX$94)","v":10743240.439999999},{"$f":"SUM($BY$66:$BY$94)","v":10743240.439999999},{"$f":"SUM($BZ$66:$BZ$94)","v":10983340.439999999},{"$f":"SUM($CA$66:$CA$94)","v":10743240.439999999},{"$f":"SUM($CB$66:$CB$94)","v":10743240.439999999},{"$f":"SUM($CC$66:$CC$94)","v":10743240.439999999},{"$f":"SUM($CD$66:$CD$94)","v":10743240.439999999},{"$f":"SUM($CE$66:$CE$94)","v":10983340.439999999},{"$f":"SUM($CF$66:$CF$94)","v":10752110.84},{"$f":"SUM($CG$66:$CG$94)","v":10743240.439999999},{"$f":"SUM($CH$66:$CH$94)","v":10743240.439999999},{"$f":"SUM($CI$66:$CI$94)","v":10743240.439999999},{"$f":"SUM($CJ$66:$CJ$94)","v":10983340.439999999},{"$f":"SUM($CK$66:$CK$94)","v":10743240.439999999},{"$f":"SUM($CL$66:$CL$94)","v":10743240.439999999},{"$f":"SUM($CM$66:$CM$94)","v":10743240.439999999},{"$f":"SUM($CN$66:$CN$94)","v":10743240.439999999},{"$f":"SUM($CO$66:$CO$94)","v":10983340.439999999},{"$f":"SUM($CP$66:$CP$94)","v":10743240.439999999},{"$f":"SUM($CQ$66:$CQ$94)","v":10743240.439999999},{"$f":"SUM($CR$66:$CR$94)","v":10743240.439999999},{"$f":"SUM($CS$66:$CS$94)","v":10743240.439999999},{"$f":"SUM($CT$66:$CT$94)","v":10983340.439999999},null,{"$f":"SUM($CV$66:$CV$94)","v":0},{"$f":"SUM($CW$66:$CW$94)","v":10338568.115384616},{"$f":"SUM($CX$66:$CX$94)","v":9932729.6967455614},{"$f":"SUM($CY$66:$CY$94)","v":9550701.631486116},{"$f":"SUM($CZ$66:$CZ$94)","v":9183366.9533520341},{"$f":"SUM($DA$66:$DA$94)","v":8996682.9638987072},{"$f":"SUM($DB$66:$DB$94)","v":8490538.9731435217},{"$f":"SUM($DC$66:$DC$94)","v":8163979.7818687716},{"$f":"SUM($DD$66:$DD$94)","v":7849980.5594892027},{"$f":"SUM($DE$66:$DE$94)","v":7548058.2302780785},{"$f":"SUM($DF$66:$DF$94)","v":7419951.2552793808},{"$f":"SUM($DG$66:$DG$94)","v":6978604.1330233719},{"$f":"SUM($DH$66:$DH$94)","v":6710196.2817532411},{"$f":"SUM($DI$66:$DI$94)","v":6452111.8093781164},{"$f":"SUM($DJ$66:$DJ$94)","v":6203953.6628635731},{"$f":"SUM($DK$66:$DK$94)","v":6098659.0675472012},{"$f":"SUM($DL$66:$DL$94)","v":5735903.9042747533},{"$f":"SUM($DM$66:$DM$94)","v":5515292.2156487992},{"$f":"SUM($DN$66:$DN$94)","v":5303165.5919700004},{"$f":"SUM($DO$66:$DO$94)","v":5099197.684586538},{"$f":"SUM($DP$66:$DP$94)","v":5012653.2025007559},{"$f":"SUM($DQ$66:$DQ$94)","v":4714494.9006902156},{"$f":"SUM($DR$66:$DR$94)","v":4533168.1737405919},{"$f":"SUM($DS$66:$DS$94)","v":4358815.5516736461},{"$f":"SUM($DT$66:$DT$94)","v":4191168.7996861986},{"$f":"SUM($DU$66:$DU$94)","v":4120035.5439194436},{"$f":"SUM($DV$66:$DV$94)","v":3878170.6113278661},{"$f":"SUM($DW$66:$DW$94)","v":3725933.8014961788},{"$f":"SUM($DX$66:$DX$94)","v":3582628.6552847861},{"$f":"SUM($DY$66:$DY$94)","v":3444835.245466141},{"$f":"SUM($DZ$66:$DZ$94)","v":3386368.8943594},{"$f":"SUM($EA$66:$EA$94)","v":3184943.829018252},{"$f":"SUM($EB$66:$EB$94)","v":3062445.9894406265},{"$f":"SUM($EC$66:$EC$94)","v":2944659.6052313722},{"$f":"SUM($ED$66:$ED$94)","v":2831403.4665686265},{"$f":"SUM($EE$66:$EE$94)","v":2783348.3877606867},{"$f":"SUM($EF$66:$EF$94)","v":2617791.6665760232},{"$f":"SUM($EG$66:$EG$94)","v":2517107.3717077137},{"$f":"SUM($EH$66:$EH$94)","v":2420295.549718956},{"$f":"SUM($EI$66:$EI$94)","v":2327207.2593451501},{"$f":"SUM($EJ$66:$EJ$94)","v":2287709.4874554463}]
[]
[]
["LIFECYCLE COST SUMMARY"]
[]
[]
["Pavement Considerations","Total Capital Costs",{"$f":"J19","v":413333.33333333337},{"$f":"PavtCapCost/E101","v":0.93959627556603575},{"$f":"SUM(C101:C102)","v":439905.24875626108},{"$f":"E101/G101","v":2.0282652671146958E-3},{"$f":"SUM(E101:E104)","v":216887433.75369596}]
[null,"Total Maintenance and Rehabiltation Costs",{"$f":"N41","v":26571.915422927697},{"$f":"PavtMRCost/E101","v":6.0403724433964273E-2}]
["Off-Road Considerations","Total Capital Costs",{"$f":"J62","v":2950700},{"$f":"NonPavtCapCost/E103","v":1.3632403291371654E-2},{"$f":"SUM(C103:C104)","v":216447528.50493971},{"$f":"E103/G101","v":0.99797173473288536}]
[null,"Total Operations, Maintenance and Rehabiltation Costs",{"$f":"$N$95","v":213496828.50493971},{"$f":"NonPavtMRCost/E103","v":0.98636759670862839}]
[]
[null,"Off-Road Consideration","Total Capital Costs","Total Operations, Maintenance and Rehabiltation Costs","Total Lifecycle Cost"]
[null,"Stormwater Management Pond",{"$f":"SUMIF($A46:$A62,$B$107,$J46:$J62)","v":2950700},{"$f":"SUMIF($A66:$A94,$B$107,$N66:$N94)","v":849045.10893112433},{"$f":"SUM($C$107:$D$107)","v":3799745.1089311242}]
[null,"Combined Sewer Overflow (CSO)",{"$f":"SUMIF($A46:$A62,$B$108,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$108,$N66:$N94)","v":108365437.01175985},{"$f":"SUM($C$108:$D$108)","v":108365437.01175985}]
[null,"Pollutant Removal",{"$f":"SUMIF($A46:$A62,$B$109,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$109,$N66:$N94)","v":97528893.31058383},{"$f":"SUM($C$109:$D$109)","v":97528893.31058383}]
[null,"Winter Maintenance",{"$f":"SUMIF($A46:$A62,$B$110,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$110,$N66:$N94)","v":979890.75303373509},{"$f":"SUM($C$110:$D$110)","v":979890.75303373509}]
[null,"Paint Striping",{"$f":"SUMIF($A46:$A62,$B$111,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$111,$N66:$N94)","v":11728.688541070729},{"$f":"SUM($C$111:$D$111)","v":11728.688541070729}]
[null,"Traffic Calming",{"$f":"SUMIF($A46:$A62,$B$112,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$112,$N66:$N94)","v":0},{"$f":"SUM($C$112:$D$112)","v":0}]
[null,"Impervious Surface Fees",{"$f":"SUMIF($A46:$A62,$B$113,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$113,$N66:$N94)","v":5678703.9817796843},{"$f":"SUM($C$113:$D$113)","v":5678703.9817796843}]
[null,"Utility Cut Restoration",{"$f":"SUMIF($A46:$A62,$B$114,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$114,$N66:$N94)","v":83129.650310391095},{"$f":"SUM($C$114:$D$114)","v":83129.650310391095}]
[null,null,{"$f":"SUM($C$107:$C$114)","v":2950700},{"$f":"SUM($D$107:$D$114)","v":213496828.50493971},{"$f":"SUM($C$115:$D$115)","v":216447528.50493971}]

{"sheet":"Asphalt","index":7,"n_rows":115,"n_cols":140,"rows_kept":115,"cut":false,"hidden":false,"merged":[[100,0,101,0],[100,4,101,4],[100,5,101,5],[100,6,103,7],[102,0,103,0],[102,4,103,4],[102,5,103,5]]}
["Interlocking Concrete Pavement Institute"]
["Lifecycle Cost Analysis Tool"]
[]
["Lifecycle Cost Analysis"]
["Asphalt Concrete Pavement"]
[]
[]
[{"$f":"$A$5&\" Considerations\"","v":"Asphalt Concrete Pavement Considerations"}]
["INITIAL CONSTRUCTION COSTS"]
["Category","Construction Item Description","Unit Cost","Unit","Quantity / Layer Thickness","Quantity / Layer Thickness Unit","Related Quantity","Total Quantity","Quantity Units","Extended Cost"]
["Asphalt Pavement","Asphalt Concrete (Generic)",{"$f":"IF($A11<>\"\",IF($B11<>\"\",VLOOKUP(CONCATENATE($A11,\"_\",$B11),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":110},{"$f":"IF($A11<>\"\",IF($B11<>\"\",VLOOKUP(CONCATENATE($A11,\"_\",$B11),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"ton"},4,"in.","Pavement Area",{"$f":"IF($A11<>\"\",IF($B11<>\"\",ItemQuantity(A11,B11,D11,E11,F11,G11),\"\"),\"\")","v":1136},{"$f":"IF($A11<>\"\",IF($B11<>\"\",IF($G11<>\"\",$D11,\"\"),\"\"),\"\")","v":"ton"},{"$f":"IF(AND(ISNUMBER($C11),ISNUMBER($H11)),PRODUCT($C11,$H11),\"\")","v":124960}]
["Granular Base/Subbase","Granular Base",{"$f":"IF($A12<>\"\",IF($B12<>\"\",VLOOKUP(CONCATENATE($A12,\"_\",$B12),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":34.200000000000003},{"$f":"IF($A12<>\"\",IF($B12<>\"\",VLOOKUP(CONCATENATE($A12,\"_\",$B12),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"cu. yd."},8,"in.","Pavement Area",{"$f":"IF($A12<>\"\",IF($B12<>\"\",ItemQuantity(A12,B12,D12,E12,F12,G12),\"\"),\"\")","v":1185.1851851851852},{"$f":"IF($A12<>\"\",IF($B12<>\"\",IF($G12<>\"\",$D12,\"\"),\"\"),\"\")","v":"cu. yd."},{"$f":"IF(AND(ISNUMBER($C12),ISNUMBER($H12)),PRODUCT($C12,$H12),\"\")","v":40533.333333333336}]
[null,null,"","",null,"in.","Pavement Area",{"$f":"IF($A13<>\"\",IF($B13<>\"\",ItemQuantity(A13,B13,D13,E13,F13,G13),\"\"),\"\")","v":""},{"$f":"IF($A13<>\"\",IF($B13<>\"\",IF($G13<>\"\",$D13,\"\"),\"\"),\"\")","v":""},""]
[null,null,"","",null,null,null,{"$f":"IF($A14<>\"\",IF($B14<>\"\",ItemQuantity(A14,B14,D14,E14,F14,G14),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A15<>\"\",IF($B15<>\"\",ItemQuantity(A15,B15,D15,E15,F15,G15),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A16<>\"\",IF($B16<>\"\",ItemQuantity(A16,B16,D16,E16,F16,G16),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A17<>\"\",IF($B17<>\"\",ItemQuantity(A17,B17,D17,E17,F17,G17),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A18<>\"\",IF($B18<>\"\",ItemQuantity(A18,B18,D18,E18,F18,G18),\"\"),\"\")","v":""},"",""]
[null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(J11:J18)","v":165493.33333333334}]
[]
["MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,{"$f":"ConstYear","v":2019},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
["Asphalt Pavement","Rout and Seal Cracks",{"$f":"IF($A23<>\"\",IF($B23<>\"\",VLOOKUP(CONCATENATE($A23,\"_\",$B23),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":2},{"$f":"IF($A23<>\"\",IF($B23<>\"\",VLOOKUP(CONCATENATE($A23,\"_\",$B23),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"ft."},150,"ft.",null,{"$f":"IF($A23<>\"\",IF($B23<>\"\",ItemQuantity(A23,B23,D23,E23,F23,G23),\"\"),\"\")","v":150},{"$f":"IF($A23<>\"\",IF($B23<>\"\",IF($F23<>\"\",$D23,\"\"),\"\"),\"\")","v":"ft."},"One Time",4,null,null,{"$f":"IF($A23<>\"\",IF($B23<>\"\",SUM(OFFSET($P23,0,AnalysisPeriod*2+4):OFFSET($P23,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":256.44125730891773},null,{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,P$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,Q$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,R$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,S$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,T$21),\"\")","v":150},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,U$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,V$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,W$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,X$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,Y$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,Z$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AA$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AB$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AC$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AD$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AE$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AF$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AG$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AH$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AI$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AJ$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AK$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AL$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AM$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AN$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AO$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AP$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AQ$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AR$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AS$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AT$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AU$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AV$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AW$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AX$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AY$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AZ$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BA$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BB$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BC$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BD$21),\"\")","v":0},null,{"$f":"IF($P$23<>\"\", $C23*$P$23,\"\")","v":0},{"$f":"IF($Q$23<>\"\", $C23*$Q$23,\"\")","v":0},{"$f":"IF($R$23<>\"\", $C23*$R$23,\"\")","v":0},{"$f":"IF($S$23<>\"\", $C23*$S$23,\"\")","v":0},{"$f":"IF($T$23<>\"\", $C23*$T$23,\"\")","v":300},{"$f":"IF($U$23<>\"\", $C23*$U$23,\"\")","v":0},{"$f":"IF($V$23<>\"\", $C23*$V$23,\"\")","v":0},{"$f":"IF($W$23<>\"\", $C23*$W$23,\"\")","v":0},{"$f":"IF($X$23<>\"\", $C23*$X$23,\"\")","v":0},{"$f":"IF($Y$23<>\"\", $C23*$Y$23,\"\")","v":0},{"$f":"IF($Z$23<>\"\", $C23*$Z$23,\"\")","v":0},{"$f":"IF($AA$23<>\"\", $C23*$AA$23,\"\")","v":0},{"$f":"IF($AB$23<>\"\", $C23*$AB$23,\"\")","v":0},{"$f":"IF($AC$23<>\"\", $C23*$AC$23,\"\")","v":0},{"$f":"IF($AD$23<>\"\", $C23*$AD$23,\"\")","v":0},{"$f":"IF($AE$23<>\"\", $C23*$AE$23,\"\")","v":0},{"$f":"IF($AF$23<>\"\", $C23*$AF$23,\"\")","v":0},{"$f":"IF($AG$23<>\"\", $C23*$AG$23,\"\")","v":0},{"$f":"IF($AH$23<>\"\", $C23*$AH$23,\"\")","v":0},{"$f":"IF($AI$23<>\"\", $C23*$AI$23,\"\")","v":0},{"$f":"IF($AJ$23<>\"\", $C23*$AJ$23,\"\")","v":0},{"$f":"IF($AK$23<>\"\", $C23*$AK$23,\"\")","v":0},{"$f":"IF($AL$23<>\"\", $C23*$AL$23,\"\")","v":0},{"$f":"IF($AM$23<>\"\", $C23*$AM$23,\"\")","v":0},{"$f":"IF($AN$23<>\"\", $C23*$AN$23,\"\")","v":0},{"$f":"IF($AO$23<>\"\", $C23*$AO$23,\"\")","v":0},{"$f":"IF($AP$23<>\"\", $C23*$AP$23,\"\")","v":0},{"$f":"IF($AQ$23<>\"\", $C23*$AQ$23,\"\")","v":0},{"$f":"IF($AR$23<>\"\", $C23*$AR$23,\"\")","v":0},{"$f":"IF($AS$23<>\"\", $C23*$AS$23,\"\")","v":0},{"$f":"IF($AT$23<>\"\", $C23*$AT$23,\"\")","v":0},{"$f":"IF($AU$23<>\"\", $C23*$AU$23,\"\")","v":0},{"$f":"IF($AV$23<>\"\", $C23*$AV$23,\"\")","v":0},{"$f":"IF($AW$23<>\"\", $C23*$AW$23,\"\")","v":0},{"$f":"IF($AX$23<>\"\", $C23*$AX$23,\"\")","v":0},{"$f":"IF($AY$23<>\"\", $C23*$AY$23,\"\")","v":0},{"$f":"IF($AZ$23<>\"\", $C23*$AZ$23,\"\")","v":0},{"$f":"IF($BA$23<>\"\", $C23*$BA$23,\"\")","v":0},{"$f":"IF($BB$23<>\"\", $C23*$BB$23,\"\")","v":0},{"$f":"IF($BC$23<>\"\", $C23*$BC$23,\"\")","v":0},{"$f":"IF($BD$23<>\"\", $C23*$BD$23,\"\")","v":0},null,{"$f":"IF($P$23<>\"\",$BF$23/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$23<>\"\",$BG$23/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$23<>\"\",$BH$23/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$23<>\"\",$BI$23/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$23<>\"\",$BJ$23/(1 + DiscountRate) ^ $CZ$21,\"\")","v":256.44125730891773},{"$f":"IF($U$23<>\"\",$BK$23/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$23<>\"\",$BL$23/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$23<>\"\",$BM$23/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$23<>\"\",$BN$23/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$23<>\"\",$BO$23/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$23<>\"\",$BP$23/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$23<>\"\",$BQ$23/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$23<>\"\",$BR$23/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$23<>\"\",$BS$23/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$23<>\"\",$BT$23/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$23<>\"\",$BU$23/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$23<>\"\",$BV$23/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$23<>\"\",$BW$23/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$23<>\"\",$BX$23/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$23<>\"\",$BY$23/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$23<>\"\",$BZ$23/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$23<>\"\",$CA$23/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$23<>\"\",$CB$23/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$23<>\"\",$CC$23/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$23<>\"\",$CD$23/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$23<>\"\",$CE$23/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$23<>\"\",$CF$23/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$23<>\"\",$CG$23/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$23<>\"\",$CH$23/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$23<>\"\",$CI$23/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$23<>\"\",$CJ$23/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$23<>\"\",$CK$23/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$23<>\"\",$CL$23/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$23<>\"\",$CM$23/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$23<>\"\",$CN$23/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$23<>\"\",$CO$23/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$23<>\"\",$CP$23/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$23<>\"\",$CQ$23/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$23<>\"\",$CR$23/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$23<>\"\",$CS$23/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$23<>\"\",$CT$23/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Asphalt Pavement","Asphalt Machine Patching",{"$f":"IF($A24<>\"\",IF($B24<>\"\",VLOOKUP(CONCATENATE($A24,\"_\",$B24),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":10},{"$f":"IF($A24<>\"\",IF($B24<>\"\",VLOOKUP(CONCATENATE($A24,\"_\",$B24),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. ft."},5,"percent","Pavement Area",{"$f":"IF($A24<>\"\",IF($B24<>\"\",ItemQuantity(A24,B24,D24,E24,F24,G24),\"\"),\"\")","v":2400},{"$f":"IF($A24<>\"\",IF($B24<>\"\",IF($F24<>\"\",$D24,\"\"),\"\"),\"\")","v":"sq. ft."},"One Time",8,null,null,{"$f":"IF($A24<>\"\",IF($B24<>\"\",SUM(OFFSET($P24,0,AnalysisPeriod*2+4):OFFSET($P24,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":17536.564920047611},null,{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,P$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,Q$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,R$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,S$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,T$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,U$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,V$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,W$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,X$21),\"\")","v":2400},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,Y$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,Z$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AA$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AB$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AC$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AD$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AE$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AF$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AG$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AH$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AI$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AJ$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AK$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AL$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AM$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AN$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AO$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AP$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AQ$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AR$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AS$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AT$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AU$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AV$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AW$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AX$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AY$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AZ$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BA$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BB$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BC$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BD$21),\"\")","v":0},null,{"$f":"IF($P$24<>\"\", $C24*$P$24,\"\")","v":0},{"$f":"IF($Q$24<>\"\", $C24*$Q$24,\"\")","v":0},{"$f":"IF($R$24<>\"\", $C24*$R$24,\"\")","v":0},{"$f":"IF($S$24<>\"\", $C24*$S$24,\"\")","v":0},{"$f":"IF($T$24<>\"\", $C24*$T$24,\"\")","v":0},{"$f":"IF($U$24<>\"\", $C24*$U$24,\"\")","v":0},{"$f":"IF($V$24<>\"\", $C24*$V$24,\"\")","v":0},{"$f":"IF($W$24<>\"\", $C24*$W$24,\"\")","v":0},{"$f":"IF($X$24<>\"\", $C24*$X$24,\"\")","v":24000},{"$f":"IF($Y$24<>\"\", $C24*$Y$24,\"\")","v":0},{"$f":"IF($Z$24<>\"\", $C24*$Z$24,\"\")","v":0},{"$f":"IF($AA$24<>\"\", $C24*$AA$24,\"\")","v":0},{"$f":"IF($AB$24<>\"\", $C24*$AB$24,\"\")","v":0},{"$f":"IF($AC$24<>\"\", $C24*$AC$24,\"\")","v":0},{"$f":"IF($AD$24<>\"\", $C24*$AD$24,\"\")","v":0},{"$f":"IF($AE$24<>\"\", $C24*$AE$24,\"\")","v":0},{"$f":"IF($AF$24<>\"\", $C24*$AF$24,\"\")","v":0},{"$f":"IF($AG$24<>\"\", $C24*$AG$24,\"\")","v":0},{"$f":"IF($AH$24<>\"\", $C24*$AH$24,\"\")","v":0},{"$f":"IF($AI$24<>\"\", $C24*$AI$24,\"\")","v":0},{"$f":"IF($AJ$24<>\"\", $C24*$AJ$24,\"\")","v":0},{"$f":"IF($AK$24<>\"\", $C24*$AK$24,\"\")","v":0},{"$f":"IF($AL$24<>\"\", $C24*$AL$24,\"\")","v":0},{"$f":"IF($AM$24<>\"\", $C24*$AM$24,\"\")","v":0},{"$f":"IF($AN$24<>\"\", $C24*$AN$24,\"\")","v":0},{"$f":"IF($AO$24<>\"\", $C24*$AO$24,\"\")","v":0},{"$f":"IF($AP$24<>\"\", $C24*$AP$24,\"\")","v":0},{"$f":"IF($AQ$24<>\"\", $C24*$AQ$24,\"\")","v":0},{"$f":"IF($AR$24<>\"\", $C24*$AR$24,\"\")","v":0},{"$f":"IF($AS$24<>\"\", $C24*$AS$24,\"\")","v":0},{"$f":"IF($AT$24<>\"\", $C24*$AT$24,\"\")","v":0},{"$f":"IF($AU$24<>\"\", $C24*$AU$24,\"\")","v":0},{"$f":"IF($AV$24<>\"\", $C24*$AV$24,\"\")","v":0},{"$f":"IF($AW$24<>\"\", $C24*$AW$24,\"\")","v":0},{"$f":"IF($AX$24<>\"\", $C24*$AX$24,\"\")","v":0},{"$f":"IF($AY$24<>\"\", $C24*$AY$24,\"\")","v":0},{"$f":"IF($AZ$24<>\"\", $C24*$AZ$24,\"\")","v":0},{"$f":"IF($BA$24<>\"\", $C24*$BA$24,\"\")","v":0},{"$f":"IF($BB$24<>\"\", $C24*$BB$24,\"\")","v":0},{"$f":"IF($BC$24<>\"\", $C24*$BC$24,\"\")","v":0},{"$f":"IF($BD$24<>\"\", $C24*$BD$24,\"\")","v":0},null,{"$f":"IF($P$24<>\"\",$BF$24/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$24<>\"\",$BG$24/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$24<>\"\",$BH$24/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$24<>\"\",$BI$24/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$24<>\"\",$BJ$24/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$24<>\"\",$BK$24/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$24<>\"\",$BL$24/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$24<>\"\",$BM$24/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$24<>\"\",$BN$24/(1 + DiscountRate) ^ $DD$21,\"\")","v":17536.564920047611},{"$f":"IF($Y$24<>\"\",$BO$24/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$24<>\"\",$BP$24/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$24<>\"\",$BQ$24/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$24<>\"\",$BR$24/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$24<>\"\",$BS$24/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$24<>\"\",$BT$24/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$24<>\"\",$BU$24/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$24<>\"\",$BV$24/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$24<>\"\",$BW$24/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$24<>\"\",$BX$24/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$24<>\"\",$BY$24/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$24<>\"\",$BZ$24/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$24<>\"\",$CA$24/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$24<>\"\",$CB$24/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$24<>\"\",$CC$24/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$24<>\"\",$CD$24/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$24<>\"\",$CE$24/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$24<>\"\",$CF$24/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$24<>\"\",$CG$24/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$24<>\"\",$CH$24/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$24<>\"\",$CI$24/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$24<>\"\",$CJ$24/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$24<>\"\",$CK$24/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$24<>\"\",$CL$24/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$24<>\"\",$CM$24/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$24<>\"\",$CN$24/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$24<>\"\",$CO$24/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$24<>\"\",$CP$24/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$24<>\"\",$CQ$24/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$24<>\"\",$CR$24/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$24<>\"\",$CS$24/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$24<>\"\",$CT$24/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Asphalt Pavement","Rout and Seal Cracks",2,{"$f":"IF($A25<>\"\",IF($B25<>\"\",VLOOKUP(CONCATENATE($A25,\"_\",$B25),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"ft."},150,"ft.",null,{"$f":"IF($A25<>\"\",IF($B25<>\"\",ItemQuantity(A25,B25,D25,E25,F25,G25),\"\"),\"\")","v":150},{"$f":"IF($A25<>\"\",IF($B25<>\"\",IF($F25<>\"\",$D25,\"\"),\"\"),\"\")","v":"ft."},"One Time",12,null,null,{"$f":"IF($A25<>\"\",IF($B25<>\"\",SUM(OFFSET($P25,0,AnalysisPeriod*2+4):OFFSET($P25,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":187.37911487401954},null,{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,P$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,Q$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,R$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,S$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,T$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,U$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,V$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,W$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,X$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,Y$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,Z$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AA$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AB$21),\"\")","v":150},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AC$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AD$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AE$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AF$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AG$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AH$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AI$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AJ$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AK$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AL$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AM$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AN$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AO$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AP$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AQ$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AR$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AS$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AT$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AU$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AV$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AW$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AX$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AY$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AZ$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BA$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BB$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BC$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BD$21),\"\")","v":0},null,{"$f":"IF($P$25<>\"\", $C25*$P$25,\"\")","v":0},{"$f":"IF($Q$25<>\"\", $C25*$Q$25,\"\")","v":0},{"$f":"IF($R$25<>\"\", $C25*$R$25,\"\")","v":0},{"$f":"IF($S$25<>\"\", $C25*$S$25,\"\")","v":0},{"$f":"IF($T$25<>\"\", $C25*$T$25,\"\")","v":0},{"$f":"IF($U$25<>\"\", $C25*$U$25,\"\")","v":0},{"$f":"IF($V$25<>\"\", $C25*$V$25,\"\")","v":0},{"$f":"IF($W$25<>\"\", $C25*$W$25,\"\")","v":0},{"$f":"IF($X$25<>\"\", $C25*$X$25,\"\")","v":0},{"$f":"IF($Y$25<>\"\", $C25*$Y$25,\"\")","v":0},{"$f":"IF($Z$25<>\"\", $C25*$Z$25,\"\")","v":0},{"$f":"IF($AA$25<>\"\", $C25*$AA$25,\"\")","v":0},{"$f":"IF($AB$25<>\"\", $C25*$AB$25,\"\")","v":300},{"$f":"IF($AC$25<>\"\", $C25*$AC$25,\"\")","v":0},{"$f":"IF($AD$25<>\"\", $C25*$AD$25,\"\")","v":0},{"$f":"IF($AE$25<>\"\", $C25*$AE$25,\"\")","v":0},{"$f":"IF($AF$25<>\"\", $C25*$AF$25,\"\")","v":0},{"$f":"IF($AG$25<>\"\", $C25*$AG$25,\"\")","v":0},{"$f":"IF($AH$25<>\"\", $C25*$AH$25,\"\")","v":0},{"$f":"IF($AI$25<>\"\", $C25*$AI$25,\"\")","v":0},{"$f":"IF($AJ$25<>\"\", $C25*$AJ$25,\"\")","v":0},{"$f":"IF($AK$25<>\"\", $C25*$AK$25,\"\")","v":0},{"$f":"IF($AL$25<>\"\", $C25*$AL$25,\"\")","v":0},{"$f":"IF($AM$25<>\"\", $C25*$AM$25,\"\")","v":0},{"$f":"IF($AN$25<>\"\", $C25*$AN$25,\"\")","v":0},{"$f":"IF($AO$25<>\"\", $C25*$AO$25,\"\")","v":0},{"$f":"IF($AP$25<>\"\", $C25*$AP$25,\"\")","v":0},{"$f":"IF($AQ$25<>\"\", $C25*$AQ$25,\"\")","v":0},{"$f":"IF($AR$25<>\"\", $C25*$AR$25,\"\")","v":0},{"$f":"IF($AS$25<>\"\", $C25*$AS$25,\"\")","v":0},{"$f":"IF($AT$25<>\"\", $C25*$AT$25,\"\")","v":0},{"$f":"IF($AU$25<>\"\", $C25*$AU$25,\"\")","v":0},{"$f":"IF($AV$25<>\"\", $C25*$AV$25,\"\")","v":0},{"$f":"IF($AW$25<>\"\", $C25*$AW$25,\"\")","v":0},{"$f":"IF($AX$25<>\"\", $C25*$AX$25,\"\")","v":0},{"$f":"IF($AY$25<>\"\", $C25*$AY$25,\"\")","v":0},{"$f":"IF($AZ$25<>\"\", $C25*$AZ$25,\"\")","v":0},{"$f":"IF($BA$25<>\"\", $C25*$BA$25,\"\")","v":0},{"$f":"IF($BB$25<>\"\", $C25*$BB$25,\"\")","v":0},{"$f":"IF($BC$25<>\"\", $C25*$BC$25,\"\")","v":0},{"$f":"IF($BD$25<>\"\", $C25*$BD$25,\"\")","v":0},null,{"$f":"IF($P$25<>\"\",$BF$25/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$25<>\"\",$BG$25/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$25<>\"\",$BH$25/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$25<>\"\",$BI$25/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$25<>\"\",$BJ$25/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$25<>\"\",$BK$25/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$25<>\"\",$BL$25/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$25<>\"\",$BM$25/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$25<>\"\",$BN$25/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$25<>\"\",$BO$25/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$25<>\"\",$BP$25/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$25<>\"\",$BQ$25/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$25<>\"\",$BR$25/(1 + DiscountRate) ^ $DH$21,\"\")","v":187.37911487401954},{"$f":"IF($AC$25<>\"\",$BS$25/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$25<>\"\",$BT$25/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$25<>\"\",$BU$25/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$25<>\"\",$BV$25/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$25<>\"\",$BW$25/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$25<>\"\",$BX$25/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$25<>\"\",$BY$25/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$25<>\"\",$BZ$25/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$25<>\"\",$CA$25/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$25<>\"\",$CB$25/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$25<>\"\",$CC$25/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$25<>\"\",$CD$25/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$25<>\"\",$CE$25/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$25<>\"\",$CF$25/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$25<>\"\",$CG$25/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$25<>\"\",$CH$25/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$25<>\"\",$CI$25/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$25<>\"\",$CJ$25/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$25<>\"\",$CK$25/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$25<>\"\",$CL$25/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$25<>\"\",$CM$25/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$25<>\"\",$CN$25/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$25<>\"\",$CO$25/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$25<>\"\",$CP$25/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$25<>\"\",$CQ$25/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$25<>\"\",$CR$25/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$25<>\"\",$CS$25/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$25<>\"\",$CT$25/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Asphalt Pavement","Asphalt Machine Patching",10,{"$f":"IF($A26<>\"\",IF($B26<>\"\",VLOOKUP(CONCATENATE($A26,\"_\",$B26),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. ft."},10,"percent","Pavement Area",{"$f":"IF($A26<>\"\",IF($B26<>\"\",ItemQuantity(A26,B26,D26,E26,F26,G26),\"\"),\"\")","v":4800},"sq. ft.","One Time",12,null,null,{"$f":"IF($A26<>\"\",IF($B26<>\"\",SUM(OFFSET($P26,0,AnalysisPeriod*2+4):OFFSET($P26,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":29980.658379843127},null,{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,P$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,Q$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,R$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,S$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,T$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,U$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,V$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,W$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,X$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,Y$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,Z$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AA$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AB$21),\"\")","v":4800},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AC$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AD$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AE$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AF$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AG$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AH$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AI$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AJ$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AK$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AL$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AM$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AN$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AO$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AP$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AQ$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AR$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AS$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AT$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AU$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AV$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AW$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AX$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AY$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AZ$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BA$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BB$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BC$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BD$21),\"\")","v":0},null,{"$f":"IF($P$26<>\"\", $C26*$P$26,\"\")","v":0},{"$f":"IF($Q$26<>\"\", $C26*$Q$26,\"\")","v":0},{"$f":"IF($R$26<>\"\", $C26*$R$26,\"\")","v":0},{"$f":"IF($S$26<>\"\", $C26*$S$26,\"\")","v":0},{"$f":"IF($T$26<>\"\", $C26*$T$26,\"\")","v":0},{"$f":"IF($U$26<>\"\", $C26*$U$26,\"\")","v":0},{"$f":"IF($V$26<>\"\", $C26*$V$26,\"\")","v":0},{"$f":"IF($W$26<>\"\", $C26*$W$26,\"\")","v":0},{"$f":"IF($X$26<>\"\", $C26*$X$26,\"\")","v":0},{"$f":"IF($Y$26<>\"\", $C26*$Y$26,\"\")","v":0},{"$f":"IF($Z$26<>\"\", $C26*$Z$26,\"\")","v":0},{"$f":"IF($AA$26<>\"\", $C26*$AA$26,\"\")","v":0},{"$f":"IF($AB$26<>\"\", $C26*$AB$26,\"\")","v":48000},{"$f":"IF($AC$26<>\"\", $C26*$AC$26,\"\")","v":0},{"$f":"IF($AD$26<>\"\", $C26*$AD$26,\"\")","v":0},{"$f":"IF($AE$26<>\"\", $C26*$AE$26,\"\")","v":0},{"$f":"IF($AF$26<>\"\", $C26*$AF$26,\"\")","v":0},{"$f":"IF($AG$26<>\"\", $C26*$AG$26,\"\")","v":0},{"$f":"IF($AH$26<>\"\", $C26*$AH$26,\"\")","v":0},{"$f":"IF($AI$26<>\"\", $C26*$AI$26,\"\")","v":0},{"$f":"IF($AJ$26<>\"\", $C26*$AJ$26,\"\")","v":0},{"$f":"IF($AK$26<>\"\", $C26*$AK$26,\"\")","v":0},{"$f":"IF($AL$26<>\"\", $C26*$AL$26,\"\")","v":0},{"$f":"IF($AM$26<>\"\", $C26*$AM$26,\"\")","v":0},{"$f":"IF($AN$26<>\"\", $C26*$AN$26,\"\")","v":0},{"$f":"IF($AO$26<>\"\", $C26*$AO$26,\"\")","v":0},{"$f":"IF($AP$26<>\"\", $C26*$AP$26,\"\")","v":0},{"$f":"IF($AQ$26<>\"\", $C26*$AQ$26,\"\")","v":0},{"$f":"IF($AR$26<>\"\", $C26*$AR$26,\"\")","v":0},{"$f":"IF($AS$26<>\"\", $C26*$AS$26,\"\")","v":0},{"$f":"IF($AT$26<>\"\", $C26*$AT$26,\"\")","v":0},{"$f":"IF($AU$26<>\"\", $C26*$AU$26,\"\")","v":0},{"$f":"IF($AV$26<>\"\", $C26*$AV$26,\"\")","v":0},{"$f":"IF($AW$26<>\"\", $C26*$AW$26,\"\")","v":0},{"$f":"IF($AX$26<>\"\", $C26*$AX$26,\"\")","v":0},{"$f":"IF($AY$26<>\"\", $C26*$AY$26,\"\")","v":0},{"$f":"IF($AZ$26<>\"\", $C26*$AZ$26,\"\")","v":0},{"$f":"IF($BA$26<>\"\", $C26*$BA$26,\"\")","v":0},{"$f":"IF($BB$26<>\"\", $C26*$BB$26,\"\")","v":0},{"$f":"IF($BC$26<>\"\", $C26*$BC$26,\"\")","v":0},{"$f":"IF($BD$26<>\"\", $C26*$BD$26,\"\")","v":0},null,{"$f":"IF($P$26<>\"\",$BF$26/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$26<>\"\",$BG$26/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$26<>\"\",$BH$26/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$26<>\"\",$BI$26/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$26<>\"\",$BJ$26/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$26<>\"\",$BK$26/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$26<>\"\",$BL$26/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$26<>\"\",$BM$26/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$26<>\"\",$BN$26/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$26<>\"\",$BO$26/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$26<>\"\",$BP$26/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$26<>\"\",$BQ$26/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$26<>\"\",$BR$26/(1 + DiscountRate) ^ $DH$21,\"\")","v":29980.658379843127},{"$f":"IF($AC$26<>\"\",$BS$26/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$26<>\"\",$BT$26/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$26<>\"\",$BU$26/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$26<>\"\",$BV$26/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$26<>\"\",$BW$26/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$26<>\"\",$BX$26/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$26<>\"\",$BY$26/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$26<>\"\",$BZ$26/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$26<>\"\",$CA$26/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$26<>\"\",$CB$26/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$26<>\"\",$CC$26/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$26<>\"\",$CD$26/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$26<>\"\",$CE$26/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$26<>\"\",$CF$26/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$26<>\"\",$CG$26/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$26<>\"\",$CH$26/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$26<>\"\",$CI$26/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$26<>\"\",$CJ$26/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$26<>\"\",$CK$26/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$26<>\"\",$CL$26/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$26<>\"\",$CM$26/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$26<>\"\",$CN$26/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$26<>\"\",$CO$26/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$26<>\"\",$CP$26/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$26<>\"\",$CQ$26/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$26<>\"\",$CR$26/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$26<>\"\",$CS$26/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$26<>\"\",$CT$26/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Asphalt Pavement","Mill and Overlay (2 in)",8,{"$f":"IF($A27<>\"\",IF($B27<>\"\",VLOOKUP(CONCATENATE($A27,\"_\",$B27),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. yd."},100,"percent","Pavement Area",{"$f":"IF($A27<>\"\",IF($B27<>\"\",ItemQuantity(A27,B27,D27,E27,F27,G27),\"\"),\"\")","v":5333.333333333333},"sq. yd.","One Time",18,null,null,{"$f":"IF($A27<>\"\",IF($B27<>\"\",SUM(OFFSET($P27,0,AnalysisPeriod*2+4):OFFSET($P27,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":21061.466496482877},null,{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,P$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,Q$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,R$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,S$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,T$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,U$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,V$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,W$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,X$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,Y$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,Z$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AA$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AB$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AC$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AD$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AE$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AF$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AG$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AH$21),\"\")","v":5333.333333333333},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AI$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AJ$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AK$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AL$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AM$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AN$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AO$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AP$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AQ$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AR$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AS$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AT$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AU$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AV$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AW$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AX$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AY$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AZ$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BA$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BB$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BC$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BD$21),\"\")","v":0},null,{"$f":"IF($P$27<>\"\", $C27*$P$27,\"\")","v":0},{"$f":"IF($Q$27<>\"\", $C27*$Q$27,\"\")","v":0},{"$f":"IF($R$27<>\"\", $C27*$R$27,\"\")","v":0},{"$f":"IF($S$27<>\"\", $C27*$S$27,\"\")","v":0},{"$f":"IF($T$27<>\"\", $C27*$T$27,\"\")","v":0},{"$f":"IF($U$27<>\"\", $C27*$U$27,\"\")","v":0},{"$f":"IF($V$27<>\"\", $C27*$V$27,\"\")","v":0},{"$f":"IF($W$27<>\"\", $C27*$W$27,\"\")","v":0},{"$f":"IF($X$27<>\"\", $C27*$X$27,\"\")","v":0},{"$f":"IF($Y$27<>\"\", $C27*$Y$27,\"\")","v":0},{"$f":"IF($Z$27<>\"\", $C27*$Z$27,\"\")","v":0},{"$f":"IF($AA$27<>\"\", $C27*$AA$27,\"\")","v":0},{"$f":"IF($AB$27<>\"\", $C27*$AB$27,\"\")","v":0},{"$f":"IF($AC$27<>\"\", $C27*$AC$27,\"\")","v":0},{"$f":"IF($AD$27<>\"\", $C27*$AD$27,\"\")","v":0},{"$f":"IF($AE$27<>\"\", $C27*$AE$27,\"\")","v":0},{"$f":"IF($AF$27<>\"\", $C27*$AF$27,\"\")","v":0},{"$f":"IF($AG$27<>\"\", $C27*$AG$27,\"\")","v":0},{"$f":"IF($AH$27<>\"\", $C27*$AH$27,\"\")","v":42666.666666666664},{"$f":"IF($AI$27<>\"\", $C27*$AI$27,\"\")","v":0},{"$f":"IF($AJ$27<>\"\", $C27*$AJ$27,\"\")","v":0},{"$f":"IF($AK$27<>\"\", $C27*$AK$27,\"\")","v":0},{"$f":"IF($AL$27<>\"\", $C27*$AL$27,\"\")","v":0},{"$f":"IF($AM$27<>\"\", $C27*$AM$27,\"\")","v":0},{"$f":"IF($AN$27<>\"\", $C27*$AN$27,\"\")","v":0},{"$f":"IF($AO$27<>\"\", $C27*$AO$27,\"\")","v":0},{"$f":"IF($AP$27<>\"\", $C27*$AP$27,\"\")","v":0},{"$f":"IF($AQ$27<>\"\", $C27*$AQ$27,\"\")","v":0},{"$f":"IF($AR$27<>\"\", $C27*$AR$27,\"\")","v":0},{"$f":"IF($AS$27<>\"\", $C27*$AS$27,\"\")","v":0},{"$f":"IF($AT$27<>\"\", $C27*$AT$27,\"\")","v":0},{"$f":"IF($AU$27<>\"\", $C27*$AU$27,\"\")","v":0},{"$f":"IF($AV$27<>\"\", $C27*$AV$27,\"\")","v":0},{"$f":"IF($AW$27<>\"\", $C27*$AW$27,\"\")","v":0},{"$f":"IF($AX$27<>\"\", $C27*$AX$27,\"\")","v":0},{"$f":"IF($AY$27<>\"\", $C27*$AY$27,\"\")","v":0},{"$f":"IF($AZ$27<>\"\", $C27*$AZ$27,\"\")","v":0},{"$f":"IF($BA$27<>\"\", $C27*$BA$27,\"\")","v":0},{"$f":"IF($BB$27<>\"\", $C27*$BB$27,\"\")","v":0},{"$f":"IF($BC$27<>\"\", $C27*$BC$27,\"\")","v":0},{"$f":"IF($BD$27<>\"\", $C27*$BD$27,\"\")","v":0},null,{"$f":"IF($P$27<>\"\",$BF$27/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$27<>\"\",$BG$27/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$27<>\"\",$BH$27/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$27<>\"\",$BI$27/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$27<>\"\",$BJ$27/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$27<>\"\",$BK$27/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$27<>\"\",$BL$27/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$27<>\"\",$BM$27/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$27<>\"\",$BN$27/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$27<>\"\",$BO$27/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$27<>\"\",$BP$27/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$27<>\"\",$BQ$27/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$27<>\"\",$BR$27/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$27<>\"\",$BS$27/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$27<>\"\",$BT$27/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$27<>\"\",$BU$27/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$27<>\"\",$BV$27/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$27<>\"\",$BW$27/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$27<>\"\",$BX$27/(1 + DiscountRate) ^ $DN$21,\"\")","v":21061.466496482877},{"$f":"IF($AI$27<>\"\",$BY$27/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$27<>\"\",$BZ$27/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$27<>\"\",$CA$27/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$27<>\"\",$CB$27/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$27<>\"\",$CC$27/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$27<>\"\",$CD$27/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$27<>\"\",$CE$27/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$27<>\"\",$CF$27/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$27<>\"\",$CG$27/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$27<>\"\",$CH$27/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$27<>\"\",$CI$27/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$27<>\"\",$CJ$27/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$27<>\"\",$CK$27/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$27<>\"\",$CL$27/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$27<>\"\",$CM$27/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$27<>\"\",$CN$27/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$27<>\"\",$CO$27/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$27<>\"\",$CP$27/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$27<>\"\",$CQ$27/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$27<>\"\",$CR$27/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$27<>\"\",$CS$27/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$27<>\"\",$CT$27/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Asphalt Pavement","Rout and Seal Cracks",2,"ft.",300,"ft.",null,{"$f":"IF($A28<>\"\",IF($B28<>\"\",ItemQuantity(A28,B28,D28,E28,F28,G28),\"\"),\"\")","v":300},"ft.","One Time",19,null,null,{"$f":"IF($A28<>\"\",IF($B28<>\"\",SUM(OFFSET($P28,0,AnalysisPeriod*2+4):OFFSET($P28,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":284.78545442960626},null,{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,P$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,Q$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,R$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,S$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,T$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,U$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,V$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,W$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,X$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,Y$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,Z$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AA$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AB$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AC$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AD$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AE$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AF$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AG$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AH$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AI$21),\"\")","v":300},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AJ$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AK$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AL$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AM$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AN$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AO$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AP$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AQ$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AR$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AS$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AT$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AU$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AV$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AW$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AX$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AY$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AZ$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BA$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BB$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BC$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BD$21),\"\")","v":0},null,{"$f":"IF($P$28<>\"\", $C28*$P$28,\"\")","v":0},{"$f":"IF($Q$28<>\"\", $C28*$Q$28,\"\")","v":0},{"$f":"IF($R$28<>\"\", $C28*$R$28,\"\")","v":0},{"$f":"IF($S$28<>\"\", $C28*$S$28,\"\")","v":0},{"$f":"IF($T$28<>\"\", $C28*$T$28,\"\")","v":0},{"$f":"IF($U$28<>\"\", $C28*$U$28,\"\")","v":0},{"$f":"IF($V$28<>\"\", $C28*$V$28,\"\")","v":0},{"$f":"IF($W$28<>\"\", $C28*$W$28,\"\")","v":0},{"$f":"IF($X$28<>\"\", $C28*$X$28,\"\")","v":0},{"$f":"IF($Y$28<>\"\", $C28*$Y$28,\"\")","v":0},{"$f":"IF($Z$28<>\"\", $C28*$Z$28,\"\")","v":0},{"$f":"IF($AA$28<>\"\", $C28*$AA$28,\"\")","v":0},{"$f":"IF($AB$28<>\"\", $C28*$AB$28,\"\")","v":0},{"$f":"IF($AC$28<>\"\", $C28*$AC$28,\"\")","v":0},{"$f":"IF($AD$28<>\"\", $C28*$AD$28,\"\")","v":0},{"$f":"IF($AE$28<>\"\", $C28*$AE$28,\"\")","v":0},{"$f":"IF($AF$28<>\"\", $C28*$AF$28,\"\")","v":0},{"$f":"IF($AG$28<>\"\", $C28*$AG$28,\"\")","v":0},{"$f":"IF($AH$28<>\"\", $C28*$AH$28,\"\")","v":0},{"$f":"IF($AI$28<>\"\", $C28*$AI$28,\"\")","v":600},{"$f":"IF($AJ$28<>\"\", $C28*$AJ$28,\"\")","v":0},{"$f":"IF($AK$28<>\"\", $C28*$AK$28,\"\")","v":0},{"$f":"IF($AL$28<>\"\", $C28*$AL$28,\"\")","v":0},{"$f":"IF($AM$28<>\"\", $C28*$AM$28,\"\")","v":0},{"$f":"IF($AN$28<>\"\", $C28*$AN$28,\"\")","v":0},{"$f":"IF($AO$28<>\"\", $C28*$AO$28,\"\")","v":0},{"$f":"IF($AP$28<>\"\", $C28*$AP$28,\"\")","v":0},{"$f":"IF($AQ$28<>\"\", $C28*$AQ$28,\"\")","v":0},{"$f":"IF($AR$28<>\"\", $C28*$AR$28,\"\")","v":0},{"$f":"IF($AS$28<>\"\", $C28*$AS$28,\"\")","v":0},{"$f":"IF($AT$28<>\"\", $C28*$AT$28,\"\")","v":0},{"$f":"IF($AU$28<>\"\", $C28*$AU$28,\"\")","v":0},{"$f":"IF($AV$28<>\"\", $C28*$AV$28,\"\")","v":0},{"$f":"IF($AW$28<>\"\", $C28*$AW$28,\"\")","v":0},{"$f":"IF($AX$28<>\"\", $C28*$AX$28,\"\")","v":0},{"$f":"IF($AY$28<>\"\", $C28*$AY$28,\"\")","v":0},{"$f":"IF($AZ$28<>\"\", $C28*$AZ$28,\"\")","v":0},{"$f":"IF($BA$28<>\"\", $C28*$BA$28,\"\")","v":0},{"$f":"IF($BB$28<>\"\", $C28*$BB$28,\"\")","v":0},{"$f":"IF($BC$28<>\"\", $C28*$BC$28,\"\")","v":0},{"$f":"IF($BD$28<>\"\", $C28*$BD$28,\"\")","v":0},null,{"$f":"IF($P$28<>\"\",$BF$28/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$28<>\"\",$BG$28/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$28<>\"\",$BH$28/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$28<>\"\",$BI$28/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$28<>\"\",$BJ$28/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$28<>\"\",$BK$28/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$28<>\"\",$BL$28/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$28<>\"\",$BM$28/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$28<>\"\",$BN$28/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$28<>\"\",$BO$28/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$28<>\"\",$BP$28/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$28<>\"\",$BQ$28/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$28<>\"\",$BR$28/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$28<>\"\",$BS$28/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$28<>\"\",$BT$28/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$28<>\"\",$BU$28/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$28<>\"\",$BV$28/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$28<>\"\",$BW$28/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$28<>\"\",$BX$28/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$28<>\"\",$BY$28/(1 + DiscountRate) ^ $DO$21,\"\")","v":284.78545442960626},{"$f":"IF($AJ$28<>\"\",$BZ$28/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$28<>\"\",$CA$28/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$28<>\"\",$CB$28/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$28<>\"\",$CC$28/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$28<>\"\",$CD$28/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$28<>\"\",$CE$28/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$28<>\"\",$CF$28/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$28<>\"\",$CG$28/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$28<>\"\",$CH$28/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$28<>\"\",$CI$28/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$28<>\"\",$CJ$28/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$28<>\"\",$CK$28/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$28<>\"\",$CL$28/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$28<>\"\",$CM$28/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$28<>\"\",$CN$28/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$28<>\"\",$CO$28/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$28<>\"\",$CP$28/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$28<>\"\",$CQ$28/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$28<>\"\",$CR$28/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$28<>\"\",$CS$28/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$28<>\"\",$CT$28/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Asphalt Pavement","Asphalt Machine Patching",10,"sq. ft.",10,"percent","Pavement Area",{"$f":"IF($A29<>\"\",IF($B29<>\"\",ItemQuantity(A29,B29,D29,E29,F29,G29),\"\"),\"\")","v":4800},"sq. ft.","One Time",22,null,null,{"$f":"IF($A29<>\"\",IF($B29<>\"\",SUM(OFFSET($P29,0,AnalysisPeriod*2+4):OFFSET($P29,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":20253.858559228935},null,{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,P$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,Q$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,R$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,S$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,T$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,U$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,V$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,W$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,X$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,Y$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,Z$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AA$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AB$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AC$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AD$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AE$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AF$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AG$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AH$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AI$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AJ$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AK$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AL$21),\"\")","v":4800},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AM$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AN$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AO$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AP$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AQ$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AR$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AS$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AT$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AU$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AV$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AW$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AX$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AY$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AZ$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BA$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BB$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BC$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BD$21),\"\")","v":0},null,{"$f":"IF($P$29<>\"\", $C29*$P$29,\"\")","v":0},{"$f":"IF($Q$29<>\"\", $C29*$Q$29,\"\")","v":0},{"$f":"IF($R$29<>\"\", $C29*$R$29,\"\")","v":0},{"$f":"IF($S$29<>\"\", $C29*$S$29,\"\")","v":0},{"$f":"IF($T$29<>\"\", $C29*$T$29,\"\")","v":0},{"$f":"IF($U$29<>\"\", $C29*$U$29,\"\")","v":0},{"$f":"IF($V$29<>\"\", $C29*$V$29,\"\")","v":0},{"$f":"IF($W$29<>\"\", $C29*$W$29,\"\")","v":0},{"$f":"IF($X$29<>\"\", $C29*$X$29,\"\")","v":0},{"$f":"IF($Y$29<>\"\", $C29*$Y$29,\"\")","v":0},{"$f":"IF($Z$29<>\"\", $C29*$Z$29,\"\")","v":0},{"$f":"IF($AA$29<>\"\", $C29*$AA$29,\"\")","v":0},{"$f":"IF($AB$29<>\"\", $C29*$AB$29,\"\")","v":0},{"$f":"IF($AC$29<>\"\", $C29*$AC$29,\"\")","v":0},{"$f":"IF($AD$29<>\"\", $C29*$AD$29,\"\")","v":0},{"$f":"IF($AE$29<>\"\", $C29*$AE$29,\"\")","v":0},{"$f":"IF($AF$29<>\"\", $C29*$AF$29,\"\")","v":0},{"$f":"IF($AG$29<>\"\", $C29*$AG$29,\"\")","v":0},{"$f":"IF($AH$29<>\"\", $C29*$AH$29,\"\")","v":0},{"$f":"IF($AI$29<>\"\", $C29*$AI$29,\"\")","v":0},{"$f":"IF($AJ$29<>\"\", $C29*$AJ$29,\"\")","v":0},{"$f":"IF($AK$29<>\"\", $C29*$AK$29,\"\")","v":0},{"$f":"IF($AL$29<>\"\", $C29*$AL$29,\"\")","v":48000},{"$f":"IF($AM$29<>\"\", $C29*$AM$29,\"\")","v":0},{"$f":"IF($AN$29<>\"\", $C29*$AN$29,\"\")","v":0},{"$f":"IF($AO$29<>\"\", $C29*$AO$29,\"\")","v":0},{"$f":"IF($AP$29<>\"\", $C29*$AP$29,\"\")","v":0},{"$f":"IF($AQ$29<>\"\", $C29*$AQ$29,\"\")","v":0},{"$f":"IF($AR$29<>\"\", $C29*$AR$29,\"\")","v":0},{"$f":"IF($AS$29<>\"\", $C29*$AS$29,\"\")","v":0},{"$f":"IF($AT$29<>\"\", $C29*$AT$29,\"\")","v":0},{"$f":"IF($AU$29<>\"\", $C29*$AU$29,\"\")","v":0},{"$f":"IF($AV$29<>\"\", $C29*$AV$29,\"\")","v":0},{"$f":"IF($AW$29<>\"\", $C29*$AW$29,\"\")","v":0},{"$f":"IF($AX$29<>\"\", $C29*$AX$29,\"\")","v":0},{"$f":"IF($AY$29<>\"\", $C29*$AY$29,\"\")","v":0},{"$f":"IF($AZ$29<>\"\", $C29*$AZ$29,\"\")","v":0},{"$f":"IF($BA$29<>\"\", $C29*$BA$29,\"\")","v":0},{"$f":"IF($BB$29<>\"\", $C29*$BB$29,\"\")","v":0},{"$f":"IF($BC$29<>\"\", $C29*$BC$29,\"\")","v":0},{"$f":"IF($BD$29<>\"\", $C29*$BD$29,\"\")","v":0},null,{"$f":"IF($P$29<>\"\",$BF$29/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$29<>\"\",$BG$29/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$29<>\"\",$BH$29/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$29<>\"\",$BI$29/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$29<>\"\",$BJ$29/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$29<>\"\",$BK$29/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$29<>\"\",$BL$29/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$29<>\"\",$BM$29/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$29<>\"\",$BN$29/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$29<>\"\",$BO$29/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$29<>\"\",$BP$29/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$29<>\"\",$BQ$29/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$29<>\"\",$BR$29/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$29<>\"\",$BS$29/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$29<>\"\",$BT$29/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$29<>\"\",$BU$29/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$29<>\"\",$BV$29/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$29<>\"\",$BW$29/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$29<>\"\",$BX$29/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$29<>\"\",$BY$29/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$29<>\"\",$BZ$29/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$29<>\"\",$CA$29/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$29<>\"\",$CB$29/(1 + DiscountRate) ^ $DR$21,\"\")","v":20253.858559228935},{"$f":"IF($AM$29<>\"\",$CC$29/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$29<>\"\",$CD$29/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$29<>\"\",$CE$29/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$29<>\"\",$CF$29/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$29<>\"\",$CG$29/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$29<>\"\",$CH$29/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$29<>\"\",$CI$29/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$29<>\"\",$CJ$29/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$29<>\"\",$CK$29/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$29<>\"\",$CL$29/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$29<>\"\",$CM$29/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$29<>\"\",$CN$29/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$29<>\"\",$CO$29/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$29<>\"\",$CP$29/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$29<>\"\",$CQ$29/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$29<>\"\",$CR$29/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$29<>\"\",$CS$29/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$29<>\"\",$CT$29/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Asphalt Pavement",null,"","",100,"percent","Pavement Area",{"$f":"IF($A30<>\"\",IF($B30<>\"\",ItemQuantity(A30,B30,D30,E30,F30,G30),\"\"),\"\")","v":""},"","One Time",25,null,null,{"$f":"IF($A30<>\"\",IF($B30<>\"\",SUM(OFFSET($P30,0,AnalysisPeriod*2+4):OFFSET($P30,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,P$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,Q$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,R$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,S$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,T$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,U$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,V$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,W$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,X$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,Y$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,Z$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AA$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AB$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AC$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AD$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AE$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AF$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AG$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AH$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AI$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AJ$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AK$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AL$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AM$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AN$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AO$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AP$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AQ$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AR$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AS$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AT$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AU$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AV$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AW$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AX$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AY$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AZ$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BA$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BB$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BC$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BD$21),\"\")","v":""},null,{"$f":"IF($P$30<>\"\", $C30*$P$30,\"\")","v":""},{"$f":"IF($Q$30<>\"\", $C30*$Q$30,\"\")","v":""},{"$f":"IF($R$30<>\"\", $C30*$R$30,\"\")","v":""},{"$f":"IF($S$30<>\"\", $C30*$S$30,\"\")","v":""},{"$f":"IF($T$30<>\"\", $C30*$T$30,\"\")","v":""},{"$f":"IF($U$30<>\"\", $C30*$U$30,\"\")","v":""},{"$f":"IF($V$30<>\"\", $C30*$V$30,\"\")","v":""},{"$f":"IF($W$30<>\"\", $C30*$W$30,\"\")","v":""},{"$f":"IF($X$30<>\"\", $C30*$X$30,\"\")","v":""},{"$f":"IF($Y$30<>\"\", $C30*$Y$30,\"\")","v":""},{"$f":"IF($Z$30<>\"\", $C30*$Z$30,\"\")","v":""},{"$f":"IF($AA$30<>\"\", $C30*$AA$30,\"\")","v":""},{"$f":"IF($AB$30<>\"\", $C30*$AB$30,\"\")","v":""},{"$f":"IF($AC$30<>\"\", $C30*$AC$30,\"\")","v":""},{"$f":"IF($AD$30<>\"\", $C30*$AD$30,\"\")","v":""},{"$f":"IF($AE$30<>\"\", $C30*$AE$30,\"\")","v":""},{"$f":"IF($AF$30<>\"\", $C30*$AF$30,\"\")","v":""},{"$f":"IF($AG$30<>\"\", $C30*$AG$30,\"\")","v":""},{"$f":"IF($AH$30<>\"\", $C30*$AH$30,\"\")","v":""},{"$f":"IF($AI$30<>\"\", $C30*$AI$30,\"\")","v":""},{"$f":"IF($AJ$30<>\"\", $C30*$AJ$30,\"\")","v":""},{"$f":"IF($AK$30<>\"\", $C30*$AK$30,\"\")","v":""},{"$f":"IF($AL$30<>\"\", $C30*$AL$30,\"\")","v":""},{"$f":"IF($AM$30<>\"\", $C30*$AM$30,\"\")","v":""},{"$f":"IF($AN$30<>\"\", $C30*$AN$30,\"\")","v":""},{"$f":"IF($AO$30<>\"\", $C30*$AO$30,\"\")","v":""},{"$f":"IF($AP$30<>\"\", $C30*$AP$30,\"\")","v":""},{"$f":"IF($AQ$30<>\"\", $C30*$AQ$30,\"\")","v":""},{"$f":"IF($AR$30<>\"\", $C30*$AR$30,\"\")","v":""},{"$f":"IF($AS$30<>\"\", $C30*$AS$30,\"\")","v":""},{"$f":"IF($AT$30<>\"\", $C30*$AT$30,\"\")","v":""},{"$f":"IF($AU$30<>\"\", $C30*$AU$30,\"\")","v":""},{"$f":"IF($AV$30<>\"\", $C30*$AV$30,\"\")","v":""},{"$f":"IF($AW$30<>\"\", $C30*$AW$30,\"\")","v":""},{"$f":"IF($AX$30<>\"\", $C30*$AX$30,\"\")","v":""},{"$f":"IF($AY$30<>\"\", $C30*$AY$30,\"\")","v":""},{"$f":"IF($AZ$30<>\"\", $C30*$AZ$30,\"\")","v":""},{"$f":"IF($BA$30<>\"\", $C30*$BA$30,\"\")","v":""},{"$f":"IF($BB$30<>\"\", $C30*$BB$30,\"\")","v":""},{"$f":"IF($BC$30<>\"\", $C30*$BC$30,\"\")","v":""},{"$f":"IF($BD$30<>\"\", $C30*$BD$30,\"\")","v":""},null,{"$f":"IF($P$30<>\"\",$BF$30/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$30<>\"\",$BG$30/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$30<>\"\",$BH$30/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$30<>\"\",$BI$30/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$30<>\"\",$BJ$30/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$30<>\"\",$BK$30/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$30<>\"\",$BL$30/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$30<>\"\",$BM$30/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$30<>\"\",$BN$30/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$30<>\"\",$BO$30/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$30<>\"\",$BP$30/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$30<>\"\",$BQ$30/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$30<>\"\",$BR$30/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$30<>\"\",$BS$30/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$30<>\"\",$BT$30/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$30<>\"\",$BU$30/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$30<>\"\",$BV$30/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$30<>\"\",$BW$30/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$30<>\"\",$BX$30/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$30<>\"\",$BY$30/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$30<>\"\",$BZ$30/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$30<>\"\",$CA$30/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$30<>\"\",$CB$30/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$30<>\"\",$CC$30/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$30<>\"\",$CD$30/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$30<>\"\",$CE$30/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$30<>\"\",$CF$30/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$30<>\"\",$CG$30/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$30<>\"\",$CH$30/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$30<>\"\",$CI$30/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$30<>\"\",$CJ$30/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$30<>\"\",$CK$30/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$30<>\"\",$CL$30/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$30<>\"\",$CM$30/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$30<>\"\",$CN$30/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$30<>\"\",$CO$30/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$30<>\"\",$CP$30/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$30<>\"\",$CQ$30/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$30<>\"\",$CR$30/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$30<>\"\",$CS$30/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$30<>\"\",$CT$30/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
["Asphalt Pavement","Rout and Seal Cracks",2,"ft.",150,"ft.",null,{"$f":"IF($A31<>\"\",IF($B31<>\"\",ItemQuantity(A31,B31,D31,E31,F31,G31),\"\"),\"\")","v":150},"ft.","One Time",27,null,null,{"$f":"IF($A31<>\"\",IF($B31<>\"\",SUM(OFFSET($P31,0,AnalysisPeriod*2+4):OFFSET($P31,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":104.04497103937605},null,{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,P$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,Q$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,R$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,S$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,T$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,U$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,V$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,W$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,X$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,Y$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,Z$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AA$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AB$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AC$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AD$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AE$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AF$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AG$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AH$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AI$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AJ$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AK$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AL$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AM$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AN$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AO$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AP$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AQ$21),\"\")","v":150},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AR$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AS$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AT$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AU$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AV$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AW$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AX$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AY$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AZ$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BA$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BB$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BC$21),\"\")","v":0},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BD$21),\"\")","v":0},null,{"$f":"IF($P$31<>\"\", $C31*$P$31,\"\")","v":0},{"$f":"IF($Q$31<>\"\", $C31*$Q$31,\"\")","v":0},{"$f":"IF($R$31<>\"\", $C31*$R$31,\"\")","v":0},{"$f":"IF($S$31<>\"\", $C31*$S$31,\"\")","v":0},{"$f":"IF($T$31<>\"\", $C31*$T$31,\"\")","v":0},{"$f":"IF($U$31<>\"\", $C31*$U$31,\"\")","v":0},{"$f":"IF($V$31<>\"\", $C31*$V$31,\"\")","v":0},{"$f":"IF($W$31<>\"\", $C31*$W$31,\"\")","v":0},{"$f":"IF($X$31<>\"\", $C31*$X$31,\"\")","v":0},{"$f":"IF($Y$31<>\"\", $C31*$Y$31,\"\")","v":0},{"$f":"IF($Z$31<>\"\", $C31*$Z$31,\"\")","v":0},{"$f":"IF($AA$31<>\"\", $C31*$AA$31,\"\")","v":0},{"$f":"IF($AB$31<>\"\", $C31*$AB$31,\"\")","v":0},{"$f":"IF($AC$31<>\"\", $C31*$AC$31,\"\")","v":0},{"$f":"IF($AD$31<>\"\", $C31*$AD$31,\"\")","v":0},{"$f":"IF($AE$31<>\"\", $C31*$AE$31,\"\")","v":0},{"$f":"IF($AF$31<>\"\", $C31*$AF$31,\"\")","v":0},{"$f":"IF($AG$31<>\"\", $C31*$AG$31,\"\")","v":0},{"$f":"IF($AH$31<>\"\", $C31*$AH$31,\"\")","v":0},{"$f":"IF($AI$31<>\"\", $C31*$AI$31,\"\")","v":0},{"$f":"IF($AJ$31<>\"\", $C31*$AJ$31,\"\")","v":0},{"$f":"IF($AK$31<>\"\", $C31*$AK$31,\"\")","v":0},{"$f":"IF($AL$31<>\"\", $C31*$AL$31,\"\")","v":0},{"$f":"IF($AM$31<>\"\", $C31*$AM$31,\"\")","v":0},{"$f":"IF($AN$31<>\"\", $C31*$AN$31,\"\")","v":0},{"$f":"IF($AO$31<>\"\", $C31*$AO$31,\"\")","v":0},{"$f":"IF($AP$31<>\"\", $C31*$AP$31,\"\")","v":0},{"$f":"IF($AQ$31<>\"\", $C31*$AQ$31,\"\")","v":300},{"$f":"IF($AR$31<>\"\", $C31*$AR$31,\"\")","v":0},{"$f":"IF($AS$31<>\"\", $C31*$AS$31,\"\")","v":0},{"$f":"IF($AT$31<>\"\", $C31*$AT$31,\"\")","v":0},{"$f":"IF($AU$31<>\"\", $C31*$AU$31,\"\")","v":0},{"$f":"IF($AV$31<>\"\", $C31*$AV$31,\"\")","v":0},{"$f":"IF($AW$31<>\"\", $C31*$AW$31,\"\")","v":0},{"$f":"IF($AX$31<>\"\", $C31*$AX$31,\"\")","v":0},{"$f":"IF($AY$31<>\"\", $C31*$AY$31,\"\")","v":0},{"$f":"IF($AZ$31<>\"\", $C31*$AZ$31,\"\")","v":0},{"$f":"IF($BA$31<>\"\", $C31*$BA$31,\"\")","v":0},{"$f":"IF($BB$31<>\"\", $C31*$BB$31,\"\")","v":0},{"$f":"IF($BC$31<>\"\", $C31*$BC$31,\"\")","v":0},{"$f":"IF($BD$31<>\"\", $C31*$BD$31,\"\")","v":0},null,{"$f":"IF($P$31<>\"\",$BF$31/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$31<>\"\",$BG$31/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$31<>\"\",$BH$31/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$31<>\"\",$BI$31/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$31<>\"\",$BJ$31/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$31<>\"\",$BK$31/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$31<>\"\",$BL$31/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$31<>\"\",$BM$31/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$31<>\"\",$BN$31/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$31<>\"\",$BO$31/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$31<>\"\",$BP$31/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$31<>\"\",$BQ$31/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$31<>\"\",$BR$31/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$31<>\"\",$BS$31/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$31<>\"\",$BT$31/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$31<>\"\",$BU$31/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$31<>\"\",$BV$31/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$31<>\"\",$BW$31/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$31<>\"\",$BX$31/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$31<>\"\",$BY$31/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$31<>\"\",$BZ$31/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$31<>\"\",$CA$31/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$31<>\"\",$CB$31/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$31<>\"\",$CC$31/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$31<>\"\",$CD$31/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$31<>\"\",$CE$31/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$31<>\"\",$CF$31/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$31<>\"\",$CG$31/(1 + DiscountRate) ^ $DW$21,\"\")","v":104.04497103937605},{"$f":"IF($AR$31<>\"\",$CH$31/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$31<>\"\",$CI$31/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$31<>\"\",$CJ$31/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$31<>\"\",$CK$31/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$31<>\"\",$CL$31/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$31<>\"\",$CM$31/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$31<>\"\",$CN$31/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$31<>\"\",$CO$31/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$31<>\"\",$CP$31/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$31<>\"\",$CQ$31/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$31<>\"\",$CR$31/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$31<>\"\",$CS$31/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$31<>\"\",$CT$31/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Asphalt Pavement","Asphalt Machine Patching",10,"sq. ft.",10,"percent","Pavement Area",{"$f":"IF($A32<>\"\",IF($B32<>\"\",ItemQuantity(A32,B32,D32,E32,F32,G32),\"\"),\"\")","v":4800},"sq. ft.","One Time",30,null,null,{"$f":"IF($A32<>\"\",IF($B32<>\"\",SUM(OFFSET($P32,0,AnalysisPeriod*2+4):OFFSET($P32,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":14799.296062724175},null,{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,P$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,Q$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,R$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,S$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,T$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,U$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,V$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,W$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,X$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,Y$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,Z$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AA$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AB$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AC$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AD$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AE$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AF$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AG$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AH$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AI$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AJ$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AK$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AL$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AM$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AN$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AO$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AP$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AQ$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AR$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AS$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AT$21),\"\")","v":4800},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AU$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AV$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AW$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AX$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AY$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AZ$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BA$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BB$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BC$21),\"\")","v":0},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BD$21),\"\")","v":0},null,{"$f":"IF($P$32<>\"\", $C32*$P$32,\"\")","v":0},{"$f":"IF($Q$32<>\"\", $C32*$Q$32,\"\")","v":0},{"$f":"IF($R$32<>\"\", $C32*$R$32,\"\")","v":0},{"$f":"IF($S$32<>\"\", $C32*$S$32,\"\")","v":0},{"$f":"IF($T$32<>\"\", $C32*$T$32,\"\")","v":0},{"$f":"IF($U$32<>\"\", $C32*$U$32,\"\")","v":0},{"$f":"IF($V$32<>\"\", $C32*$V$32,\"\")","v":0},{"$f":"IF($W$32<>\"\", $C32*$W$32,\"\")","v":0},{"$f":"IF($X$32<>\"\", $C32*$X$32,\"\")","v":0},{"$f":"IF($Y$32<>\"\", $C32*$Y$32,\"\")","v":0},{"$f":"IF($Z$32<>\"\", $C32*$Z$32,\"\")","v":0},{"$f":"IF($AA$32<>\"\", $C32*$AA$32,\"\")","v":0},{"$f":"IF($AB$32<>\"\", $C32*$AB$32,\"\")","v":0},{"$f":"IF($AC$32<>\"\", $C32*$AC$32,\"\")","v":0},{"$f":"IF($AD$32<>\"\", $C32*$AD$32,\"\")","v":0},{"$f":"IF($AE$32<>\"\", $C32*$AE$32,\"\")","v":0},{"$f":"IF($AF$32<>\"\", $C32*$AF$32,\"\")","v":0},{"$f":"IF($AG$32<>\"\", $C32*$AG$32,\"\")","v":0},{"$f":"IF($AH$32<>\"\", $C32*$AH$32,\"\")","v":0},{"$f":"IF($AI$32<>\"\", $C32*$AI$32,\"\")","v":0},{"$f":"IF($AJ$32<>\"\", $C32*$AJ$32,\"\")","v":0},{"$f":"IF($AK$32<>\"\", $C32*$AK$32,\"\")","v":0},{"$f":"IF($AL$32<>\"\", $C32*$AL$32,\"\")","v":0},{"$f":"IF($AM$32<>\"\", $C32*$AM$32,\"\")","v":0},{"$f":"IF($AN$32<>\"\", $C32*$AN$32,\"\")","v":0},{"$f":"IF($AO$32<>\"\", $C32*$AO$32,\"\")","v":0},{"$f":"IF($AP$32<>\"\", $C32*$AP$32,\"\")","v":0},{"$f":"IF($AQ$32<>\"\", $C32*$AQ$32,\"\")","v":0},{"$f":"IF($AR$32<>\"\", $C32*$AR$32,\"\")","v":0},{"$f":"IF($AS$32<>\"\", $C32*$AS$32,\"\")","v":0},{"$f":"IF($AT$32<>\"\", $C32*$AT$32,\"\")","v":48000},{"$f":"IF($AU$32<>\"\", $C32*$AU$32,\"\")","v":0},{"$f":"IF($AV$32<>\"\", $C32*$AV$32,\"\")","v":0},{"$f":"IF($AW$32<>\"\", $C32*$AW$32,\"\")","v":0},{"$f":"IF($AX$32<>\"\", $C32*$AX$32,\"\")","v":0},{"$f":"IF($AY$32<>\"\", $C32*$AY$32,\"\")","v":0},{"$f":"IF($AZ$32<>\"\", $C32*$AZ$32,\"\")","v":0},{"$f":"IF($BA$32<>\"\", $C32*$BA$32,\"\")","v":0},{"$f":"IF($BB$32<>\"\", $C32*$BB$32,\"\")","v":0},{"$f":"IF($BC$32<>\"\", $C32*$BC$32,\"\")","v":0},{"$f":"IF($BD$32<>\"\", $C32*$BD$32,\"\")","v":0},null,{"$f":"IF($P$32<>\"\",$BF$32/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$32<>\"\",$BG$32/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$32<>\"\",$BH$32/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$32<>\"\",$BI$32/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$32<>\"\",$BJ$32/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$32<>\"\",$BK$32/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$32<>\"\",$BL$32/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$32<>\"\",$BM$32/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$32<>\"\",$BN$32/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$32<>\"\",$BO$32/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$32<>\"\",$BP$32/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$32<>\"\",$BQ$32/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$32<>\"\",$BR$32/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$32<>\"\",$BS$32/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$32<>\"\",$BT$32/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$32<>\"\",$BU$32/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$32<>\"\",$BV$32/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$32<>\"\",$BW$32/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$32<>\"\",$BX$32/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$32<>\"\",$BY$32/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$32<>\"\",$BZ$32/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$32<>\"\",$CA$32/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$32<>\"\",$CB$32/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$32<>\"\",$CC$32/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$32<>\"\",$CD$32/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$32<>\"\",$CE$32/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$32<>\"\",$CF$32/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$32<>\"\",$CG$32/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$32<>\"\",$CH$32/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$32<>\"\",$CI$32/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$32<>\"\",$CJ$32/(1 + DiscountRate) ^ $DZ$21,\"\")","v":14799.296062724175},{"$f":"IF($AU$32<>\"\",$CK$32/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$32<>\"\",$CL$32/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$32<>\"\",$CM$32/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$32<>\"\",$CN$32/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$32<>\"\",$CO$32/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$32<>\"\",$CP$32/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$32<>\"\",$CQ$32/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$32<>\"\",$CR$32/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$32<>\"\",$CS$32/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$32<>\"\",$CT$32/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["Asphalt Pavement","Mill and Overlay (3-1/2 in)",16,"sq. yd.",100,"percent","Pavement Area",{"$f":"IF($A33<>\"\",IF($B33<>\"\",ItemQuantity(A33,B33,D33,E33,F33,G33),\"\"),\"\")","v":5333.333333333333},"sq. yd.","One Time",21,null,null,{"$f":"IF($A33<>\"\",IF($B33<>\"\",SUM(OFFSET($P33,0,AnalysisPeriod*2+4):OFFSET($P33,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":37447.134047285494},null,{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,P$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,Q$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,R$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,S$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,T$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,U$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,V$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,W$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,X$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,Y$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,Z$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AA$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AB$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AC$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AD$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AE$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AF$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AG$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AH$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AI$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AJ$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AK$21),\"\")","v":5333.333333333333},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AL$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AM$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AN$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AO$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AP$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AQ$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AR$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AS$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AT$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AU$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AV$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AW$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AX$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AY$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AZ$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BA$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BB$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BC$21),\"\")","v":0},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BD$21),\"\")","v":0},null,{"$f":"IF($P$33<>\"\", $C33*$P$33,\"\")","v":0},{"$f":"IF($Q$33<>\"\", $C33*$Q$33,\"\")","v":0},{"$f":"IF($R$33<>\"\", $C33*$R$33,\"\")","v":0},{"$f":"IF($S$33<>\"\", $C33*$S$33,\"\")","v":0},{"$f":"IF($T$33<>\"\", $C33*$T$33,\"\")","v":0},{"$f":"IF($U$33<>\"\", $C33*$U$33,\"\")","v":0},{"$f":"IF($V$33<>\"\", $C33*$V$33,\"\")","v":0},{"$f":"IF($W$33<>\"\", $C33*$W$33,\"\")","v":0},{"$f":"IF($X$33<>\"\", $C33*$X$33,\"\")","v":0},{"$f":"IF($Y$33<>\"\", $C33*$Y$33,\"\")","v":0},{"$f":"IF($Z$33<>\"\", $C33*$Z$33,\"\")","v":0},{"$f":"IF($AA$33<>\"\", $C33*$AA$33,\"\")","v":0},{"$f":"IF($AB$33<>\"\", $C33*$AB$33,\"\")","v":0},{"$f":"IF($AC$33<>\"\", $C33*$AC$33,\"\")","v":0},{"$f":"IF($AD$33<>\"\", $C33*$AD$33,\"\")","v":0},{"$f":"IF($AE$33<>\"\", $C33*$AE$33,\"\")","v":0},{"$f":"IF($AF$33<>\"\", $C33*$AF$33,\"\")","v":0},{"$f":"IF($AG$33<>\"\", $C33*$AG$33,\"\")","v":0},{"$f":"IF($AH$33<>\"\", $C33*$AH$33,\"\")","v":0},{"$f":"IF($AI$33<>\"\", $C33*$AI$33,\"\")","v":0},{"$f":"IF($AJ$33<>\"\", $C33*$AJ$33,\"\")","v":0},{"$f":"IF($AK$33<>\"\", $C33*$AK$33,\"\")","v":85333.333333333328},{"$f":"IF($AL$33<>\"\", $C33*$AL$33,\"\")","v":0},{"$f":"IF($AM$33<>\"\", $C33*$AM$33,\"\")","v":0},{"$f":"IF($AN$33<>\"\", $C33*$AN$33,\"\")","v":0},{"$f":"IF($AO$33<>\"\", $C33*$AO$33,\"\")","v":0},{"$f":"IF($AP$33<>\"\", $C33*$AP$33,\"\")","v":0},{"$f":"IF($AQ$33<>\"\", $C33*$AQ$33,\"\")","v":0},{"$f":"IF($AR$33<>\"\", $C33*$AR$33,\"\")","v":0},{"$f":"IF($AS$33<>\"\", $C33*$AS$33,\"\")","v":0},{"$f":"IF($AT$33<>\"\", $C33*$AT$33,\"\")","v":0},{"$f":"IF($AU$33<>\"\", $C33*$AU$33,\"\")","v":0},{"$f":"IF($AV$33<>\"\", $C33*$AV$33,\"\")","v":0},{"$f":"IF($AW$33<>\"\", $C33*$AW$33,\"\")","v":0},{"$f":"IF($AX$33<>\"\", $C33*$AX$33,\"\")","v":0},{"$f":"IF($AY$33<>\"\", $C33*$AY$33,\"\")","v":0},{"$f":"IF($AZ$33<>\"\", $C33*$AZ$33,\"\")","v":0},{"$f":"IF($BA$33<>\"\", $C33*$BA$33,\"\")","v":0},{"$f":"IF($BB$33<>\"\", $C33*$BB$33,\"\")","v":0},{"$f":"IF($BC$33<>\"\", $C33*$BC$33,\"\")","v":0},{"$f":"IF($BD$33<>\"\", $C33*$BD$33,\"\")","v":0},null,{"$f":"IF($P$33<>\"\",$BF$33/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$33<>\"\",$BG$33/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$33<>\"\",$BH$33/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$33<>\"\",$BI$33/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$33<>\"\",$BJ$33/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$33<>\"\",$BK$33/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$33<>\"\",$BL$33/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$33<>\"\",$BM$33/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$33<>\"\",$BN$33/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$33<>\"\",$BO$33/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$33<>\"\",$BP$33/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$33<>\"\",$BQ$33/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$33<>\"\",$BR$33/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$33<>\"\",$BS$33/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$33<>\"\",$BT$33/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$33<>\"\",$BU$33/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$33<>\"\",$BV$33/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$33<>\"\",$BW$33/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$33<>\"\",$BX$33/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$33<>\"\",$BY$33/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$33<>\"\",$BZ$33/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$33<>\"\",$CA$33/(1 + DiscountRate) ^ $DQ$21,\"\")","v":37447.134047285494},{"$f":"IF($AL$33<>\"\",$CB$33/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$33<>\"\",$CC$33/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$33<>\"\",$CD$33/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$33<>\"\",$CE$33/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$33<>\"\",$CF$33/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$33<>\"\",$CG$33/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$33<>\"\",$CH$33/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$33<>\"\",$CI$33/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$33<>\"\",$CJ$33/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$33<>\"\",$CK$33/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$33<>\"\",$CL$33/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$33<>\"\",$CM$33/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$33<>\"\",$CN$33/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$33<>\"\",$CO$33/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$33<>\"\",$CP$33/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$33<>\"\",$CQ$33/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$33<>\"\",$CR$33/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$33<>\"\",$CS$33/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$33<>\"\",$CT$33/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
[null,null,"","",null,null,null,{"$f":"IF($A34<>\"\",IF($B34<>\"\",ItemQuantity(A34,B34,D34,E34,F34,G34),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A34<>\"\",IF($B34<>\"\",SUM(OFFSET($P34,0,AnalysisPeriod*2+4):OFFSET($P34,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,P$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,Q$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,R$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,S$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,T$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,U$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,V$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,W$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,X$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,Y$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,Z$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AA$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AB$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AC$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AD$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AE$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AF$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AG$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AH$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AI$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AJ$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AK$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AL$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AM$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AN$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AO$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AP$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AQ$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AR$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AS$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AT$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AU$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AV$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AW$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AX$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AY$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AZ$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BA$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BB$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BC$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BD$21),\"\")","v":""},null,{"$f":"IF($P$34<>\"\", $C34*$P$34,\"\")","v":""},{"$f":"IF($Q$34<>\"\", $C34*$Q$34,\"\")","v":""},{"$f":"IF($R$34<>\"\", $C34*$R$34,\"\")","v":""},{"$f":"IF($S$34<>\"\", $C34*$S$34,\"\")","v":""},{"$f":"IF($T$34<>\"\", $C34*$T$34,\"\")","v":""},{"$f":"IF($U$34<>\"\", $C34*$U$34,\"\")","v":""},{"$f":"IF($V$34<>\"\", $C34*$V$34,\"\")","v":""},{"$f":"IF($W$34<>\"\", $C34*$W$34,\"\")","v":""},{"$f":"IF($X$34<>\"\", $C34*$X$34,\"\")","v":""},{"$f":"IF($Y$34<>\"\", $C34*$Y$34,\"\")","v":""},{"$f":"IF($Z$34<>\"\", $C34*$Z$34,\"\")","v":""},{"$f":"IF($AA$34<>\"\", $C34*$AA$34,\"\")","v":""},{"$f":"IF($AB$34<>\"\", $C34*$AB$34,\"\")","v":""},{"$f":"IF($AC$34<>\"\", $C34*$AC$34,\"\")","v":""},{"$f":"IF($AD$34<>\"\", $C34*$AD$34,\"\")","v":""},{"$f":"IF($AE$34<>\"\", $C34*$AE$34,\"\")","v":""},{"$f":"IF($AF$34<>\"\", $C34*$AF$34,\"\")","v":""},{"$f":"IF($AG$34<>\"\", $C34*$AG$34,\"\")","v":""},{"$f":"IF($AH$34<>\"\", $C34*$AH$34,\"\")","v":""},{"$f":"IF($AI$34<>\"\", $C34*$AI$34,\"\")","v":""},{"$f":"IF($AJ$34<>\"\", $C34*$AJ$34,\"\")","v":""},{"$f":"IF($AK$34<>\"\", $C34*$AK$34,\"\")","v":""},{"$f":"IF($AL$34<>\"\", $C34*$AL$34,\"\")","v":""},{"$f":"IF($AM$34<>\"\", $C34*$AM$34,\"\")","v":""},{"$f":"IF($AN$34<>\"\", $C34*$AN$34,\"\")","v":""},{"$f":"IF($AO$34<>\"\", $C34*$AO$34,\"\")","v":""},{"$f":"IF($AP$34<>\"\", $C34*$AP$34,\"\")","v":""},{"$f":"IF($AQ$34<>\"\", $C34*$AQ$34,\"\")","v":""},{"$f":"IF($AR$34<>\"\", $C34*$AR$34,\"\")","v":""},{"$f":"IF($AS$34<>\"\", $C34*$AS$34,\"\")","v":""},{"$f":"IF($AT$34<>\"\", $C34*$AT$34,\"\")","v":""},{"$f":"IF($AU$34<>\"\", $C34*$AU$34,\"\")","v":""},{"$f":"IF($AV$34<>\"\", $C34*$AV$34,\"\")","v":""},{"$f":"IF($AW$34<>\"\", $C34*$AW$34,\"\")","v":""},{"$f":"IF($AX$34<>\"\", $C34*$AX$34,\"\")","v":""},{"$f":"IF($AY$34<>\"\", $C34*$AY$34,\"\")","v":""},{"$f":"IF($AZ$34<>\"\", $C34*$AZ$34,\"\")","v":""},{"$f":"IF($BA$34<>\"\", $C34*$BA$34,\"\")","v":""},{"$f":"IF($BB$34<>\"\", $C34*$BB$34,\"\")","v":""},{"$f":"IF($BC$34<>\"\", $C34*$BC$34,\"\")","v":""},{"$f":"IF($BD$34<>\"\", $C34*$BD$34,\"\")","v":""},null,{"$f":"IF($P$34<>\"\",$BF$34/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$34<>\"\",$BG$34/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$34<>\"\",$BH$34/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$34<>\"\",$BI$34/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$34<>\"\",$BJ$34/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$34<>\"\",$BK$34/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$34<>\"\",$BL$34/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$34<>\"\",$BM$34/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$34<>\"\",$BN$34/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$34<>\"\",$BO$34/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$34<>\"\",$BP$34/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$34<>\"\",$BQ$34/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$34<>\"\",$BR$34/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$34<>\"\",$BS$34/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$34<>\"\",$BT$34/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$34<>\"\",$BU$34/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$34<>\"\",$BV$34/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$34<>\"\",$BW$34/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$34<>\"\",$BX$34/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$34<>\"\",$BY$34/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$34<>\"\",$BZ$34/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$34<>\"\",$CA$34/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$34<>\"\",$CB$34/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$34<>\"\",$CC$34/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$34<>\"\",$CD$34/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$34<>\"\",$CE$34/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$34<>\"\",$CF$34/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$34<>\"\",$CG$34/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$34<>\"\",$CH$34/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$34<>\"\",$CI$34/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$34<>\"\",$CJ$34/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$34<>\"\",$CK$34/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$34<>\"\",$CL$34/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$34<>\"\",$CM$34/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$34<>\"\",$CN$34/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$34<>\"\",$CO$34/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$34<>\"\",$CP$34/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$34<>\"\",$CQ$34/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$34<>\"\",$CR$34/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$34<>\"\",$CS$34/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$34<>\"\",$CT$34/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A35<>\"\",IF($B35<>\"\",ItemQuantity(A35,B35,D35,E35,F35,G35),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A35<>\"\",IF($B35<>\"\",SUM(OFFSET($P35,0,AnalysisPeriod*2+4):OFFSET($P35,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,P$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,Q$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,R$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,S$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,T$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,U$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,V$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,W$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,X$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,Y$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,Z$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AA$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AB$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AC$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AD$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AE$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AF$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AG$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AH$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AI$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AJ$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AK$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AL$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AM$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AN$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AO$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AP$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AQ$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AR$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AS$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AT$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AU$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AV$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AW$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AX$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AY$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AZ$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BA$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BB$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BC$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BD$21),\"\")","v":""},null,{"$f":"IF($P$35<>\"\", $C35*$P$35,\"\")","v":""},{"$f":"IF($Q$35<>\"\", $C35*$Q$35,\"\")","v":""},{"$f":"IF($R$35<>\"\", $C35*$R$35,\"\")","v":""},{"$f":"IF($S$35<>\"\", $C35*$S$35,\"\")","v":""},{"$f":"IF($T$35<>\"\", $C35*$T$35,\"\")","v":""},{"$f":"IF($U$35<>\"\", $C35*$U$35,\"\")","v":""},{"$f":"IF($V$35<>\"\", $C35*$V$35,\"\")","v":""},{"$f":"IF($W$35<>\"\", $C35*$W$35,\"\")","v":""},{"$f":"IF($X$35<>\"\", $C35*$X$35,\"\")","v":""},{"$f":"IF($Y$35<>\"\", $C35*$Y$35,\"\")","v":""},{"$f":"IF($Z$35<>\"\", $C35*$Z$35,\"\")","v":""},{"$f":"IF($AA$35<>\"\", $C35*$AA$35,\"\")","v":""},{"$f":"IF($AB$35<>\"\", $C35*$AB$35,\"\")","v":""},{"$f":"IF($AC$35<>\"\", $C35*$AC$35,\"\")","v":""},{"$f":"IF($AD$35<>\"\", $C35*$AD$35,\"\")","v":""},{"$f":"IF($AE$35<>\"\", $C35*$AE$35,\"\")","v":""},{"$f":"IF($AF$35<>\"\", $C35*$AF$35,\"\")","v":""},{"$f":"IF($AG$35<>\"\", $C35*$AG$35,\"\")","v":""},{"$f":"IF($AH$35<>\"\", $C35*$AH$35,\"\")","v":""},{"$f":"IF($AI$35<>\"\", $C35*$AI$35,\"\")","v":""},{"$f":"IF($AJ$35<>\"\", $C35*$AJ$35,\"\")","v":""},{"$f":"IF($AK$35<>\"\", $C35*$AK$35,\"\")","v":""},{"$f":"IF($AL$35<>\"\", $C35*$AL$35,\"\")","v":""},{"$f":"IF($AM$35<>\"\", $C35*$AM$35,\"\")","v":""},{"$f":"IF($AN$35<>\"\", $C35*$AN$35,\"\")","v":""},{"$f":"IF($AO$35<>\"\", $C35*$AO$35,\"\")","v":""},{"$f":"IF($AP$35<>\"\", $C35*$AP$35,\"\")","v":""},{"$f":"IF($AQ$35<>\"\", $C35*$AQ$35,\"\")","v":""},{"$f":"IF($AR$35<>\"\", $C35*$AR$35,\"\")","v":""},{"$f":"IF($AS$35<>\"\", $C35*$AS$35,\"\")","v":""},{"$f":"IF($AT$35<>\"\", $C35*$AT$35,\"\")","v":""},{"$f":"IF($AU$35<>\"\", $C35*$AU$35,\"\")","v":""},{"$f":"IF($AV$35<>\"\", $C35*$AV$35,\"\")","v":""},{"$f":"IF($AW$35<>\"\", $C35*$AW$35,\"\")","v":""},{"$f":"IF($AX$35<>\"\", $C35*$AX$35,\"\")","v":""},{"$f":"IF($AY$35<>\"\", $C35*$AY$35,\"\")","v":""},{"$f":"IF($AZ$35<>\"\", $C35*$AZ$35,\"\")","v":""},{"$f":"IF($BA$35<>\"\", $C35*$BA$35,\"\")","v":""},{"$f":"IF($BB$35<>\"\", $C35*$BB$35,\"\")","v":""},{"$f":"IF($BC$35<>\"\", $C35*$BC$35,\"\")","v":""},{"$f":"IF($BD$35<>\"\", $C35*$BD$35,\"\")","v":""},null,{"$f":"IF($P$35<>\"\",$BF$35/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$35<>\"\",$BG$35/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$35<>\"\",$BH$35/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$35<>\"\",$BI$35/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$35<>\"\",$BJ$35/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$35<>\"\",$BK$35/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$35<>\"\",$BL$35/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$35<>\"\",$BM$35/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$35<>\"\",$BN$35/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$35<>\"\",$BO$35/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$35<>\"\",$BP$35/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$35<>\"\",$BQ$35/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$35<>\"\",$BR$35/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$35<>\"\",$BS$35/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$35<>\"\",$BT$35/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$35<>\"\",$BU$35/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$35<>\"\",$BV$35/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$35<>\"\",$BW$35/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$35<>\"\",$BX$35/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$35<>\"\",$BY$35/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$35<>\"\",$BZ$35/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$35<>\"\",$CA$35/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$35<>\"\",$CB$35/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$35<>\"\",$CC$35/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$35<>\"\",$CD$35/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$35<>\"\",$CE$35/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$35<>\"\",$CF$35/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$35<>\"\",$CG$35/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$35<>\"\",$CH$35/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$35<>\"\",$CI$35/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$35<>\"\",$CJ$35/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$35<>\"\",$CK$35/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$35<>\"\",$CL$35/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$35<>\"\",$CM$35/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$35<>\"\",$CN$35/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$35<>\"\",$CO$35/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$35<>\"\",$CP$35/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$35<>\"\",$CQ$35/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$35<>\"\",$CR$35/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$35<>\"\",$CS$35/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$35<>\"\",$CT$35/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A36<>\"\",IF($B36<>\"\",ItemQuantity(A36,B36,D36,E36,F36,G36),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A36<>\"\",IF($B36<>\"\",SUM(OFFSET($P36,0,AnalysisPeriod*2+4):OFFSET($P36,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,P$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,Q$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,R$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,S$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,T$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,U$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,V$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,W$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,X$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,Y$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,Z$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AA$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AB$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AC$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AD$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AE$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AF$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AG$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AH$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AI$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AJ$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AK$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AL$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AM$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AN$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AO$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AP$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AQ$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AR$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AS$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AT$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AU$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AV$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AW$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AX$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AY$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AZ$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BA$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BB$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BC$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BD$21),\"\")","v":""},null,{"$f":"IF($P$36<>\"\", $C36*$P$36,\"\")","v":""},{"$f":"IF($Q$36<>\"\", $C36*$Q$36,\"\")","v":""},{"$f":"IF($R$36<>\"\", $C36*$R$36,\"\")","v":""},{"$f":"IF($S$36<>\"\", $C36*$S$36,\"\")","v":""},{"$f":"IF($T$36<>\"\", $C36*$T$36,\"\")","v":""},{"$f":"IF($U$36<>\"\", $C36*$U$36,\"\")","v":""},{"$f":"IF($V$36<>\"\", $C36*$V$36,\"\")","v":""},{"$f":"IF($W$36<>\"\", $C36*$W$36,\"\")","v":""},{"$f":"IF($X$36<>\"\", $C36*$X$36,\"\")","v":""},{"$f":"IF($Y$36<>\"\", $C36*$Y$36,\"\")","v":""},{"$f":"IF($Z$36<>\"\", $C36*$Z$36,\"\")","v":""},{"$f":"IF($AA$36<>\"\", $C36*$AA$36,\"\")","v":""},{"$f":"IF($AB$36<>\"\", $C36*$AB$36,\"\")","v":""},{"$f":"IF($AC$36<>\"\", $C36*$AC$36,\"\")","v":""},{"$f":"IF($AD$36<>\"\", $C36*$AD$36,\"\")","v":""},{"$f":"IF($AE$36<>\"\", $C36*$AE$36,\"\")","v":""},{"$f":"IF($AF$36<>\"\", $C36*$AF$36,\"\")","v":""},{"$f":"IF($AG$36<>\"\", $C36*$AG$36,\"\")","v":""},{"$f":"IF($AH$36<>\"\", $C36*$AH$36,\"\")","v":""},{"$f":"IF($AI$36<>\"\", $C36*$AI$36,\"\")","v":""},{"$f":"IF($AJ$36<>\"\", $C36*$AJ$36,\"\")","v":""},{"$f":"IF($AK$36<>\"\", $C36*$AK$36,\"\")","v":""},{"$f":"IF($AL$36<>\"\", $C36*$AL$36,\"\")","v":""},{"$f":"IF($AM$36<>\"\", $C36*$AM$36,\"\")","v":""},{"$f":"IF($AN$36<>\"\", $C36*$AN$36,\"\")","v":""},{"$f":"IF($AO$36<>\"\", $C36*$AO$36,\"\")","v":""},{"$f":"IF($AP$36<>\"\", $C36*$AP$36,\"\")","v":""},{"$f":"IF($AQ$36<>\"\", $C36*$AQ$36,\"\")","v":""},{"$f":"IF($AR$36<>\"\", $C36*$AR$36,\"\")","v":""},{"$f":"IF($AS$36<>\"\", $C36*$AS$36,\"\")","v":""},{"$f":"IF($AT$36<>\"\", $C36*$AT$36,\"\")","v":""},{"$f":"IF($AU$36<>\"\", $C36*$AU$36,\"\")","v":""},{"$f":"IF($AV$36<>\"\", $C36*$AV$36,\"\")","v":""},{"$f":"IF($AW$36<>\"\", $C36*$AW$36,\"\")","v":""},{"$f":"IF($AX$36<>\"\", $C36*$AX$36,\"\")","v":""},{"$f":"IF($AY$36<>\"\", $C36*$AY$36,\"\")","v":""},{"$f":"IF($AZ$36<>\"\", $C36*$AZ$36,\"\")","v":""},{"$f":"IF($BA$36<>\"\", $C36*$BA$36,\"\")","v":""},{"$f":"IF($BB$36<>\"\", $C36*$BB$36,\"\")","v":""},{"$f":"IF($BC$36<>\"\", $C36*$BC$36,\"\")","v":""},{"$f":"IF($BD$36<>\"\", $C36*$BD$36,\"\")","v":""},null,{"$f":"IF($P$36<>\"\",$BF$36/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$36<>\"\",$BG$36/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$36<>\"\",$BH$36/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$36<>\"\",$BI$36/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$36<>\"\",$BJ$36/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$36<>\"\",$BK$36/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$36<>\"\",$BL$36/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$36<>\"\",$BM$36/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$36<>\"\",$BN$36/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$36<>\"\",$BO$36/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$36<>\"\",$BP$36/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$36<>\"\",$BQ$36/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$36<>\"\",$BR$36/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$36<>\"\",$BS$36/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$36<>\"\",$BT$36/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$36<>\"\",$BU$36/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$36<>\"\",$BV$36/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$36<>\"\",$BW$36/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$36<>\"\",$BX$36/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$36<>\"\",$BY$36/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$36<>\"\",$BZ$36/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$36<>\"\",$CA$36/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$36<>\"\",$CB$36/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$36<>\"\",$CC$36/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$36<>\"\",$CD$36/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$36<>\"\",$CE$36/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$36<>\"\",$CF$36/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$36<>\"\",$CG$36/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$36<>\"\",$CH$36/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$36<>\"\",$CI$36/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$36<>\"\",$CJ$36/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$36<>\"\",$CK$36/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$36<>\"\",$CL$36/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$36<>\"\",$CM$36/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$36<>\"\",$CN$36/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$36<>\"\",$CO$36/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$36<>\"\",$CP$36/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$36<>\"\",$CQ$36/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$36<>\"\",$CR$36/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$36<>\"\",$CS$36/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$36<>\"\",$CT$36/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A37<>\"\",IF($B37<>\"\",ItemQuantity(A37,B37,D37,E37,F37,G37),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A37<>\"\",IF($B37<>\"\",SUM(OFFSET($P37,0,AnalysisPeriod*2+4):OFFSET($P37,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,P$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,Q$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,R$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,S$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,T$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,U$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,V$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,W$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,X$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,Y$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,Z$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AA$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AB$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AC$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AD$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AE$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AF$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AG$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AH$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AI$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AJ$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AK$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AL$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AM$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AN$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AO$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AP$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AQ$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AR$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AS$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AT$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AU$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AV$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AW$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AX$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AY$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AZ$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BA$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BB$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BC$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BD$21),\"\")","v":""},null,{"$f":"IF($P$37<>\"\", $C37*$P$37,\"\")","v":""},{"$f":"IF($Q$37<>\"\", $C37*$Q$37,\"\")","v":""},{"$f":"IF($R$37<>\"\", $C37*$R$37,\"\")","v":""},{"$f":"IF($S$37<>\"\", $C37*$S$37,\"\")","v":""},{"$f":"IF($T$37<>\"\", $C37*$T$37,\"\")","v":""},{"$f":"IF($U$37<>\"\", $C37*$U$37,\"\")","v":""},{"$f":"IF($V$37<>\"\", $C37*$V$37,\"\")","v":""},{"$f":"IF($W$37<>\"\", $C37*$W$37,\"\")","v":""},{"$f":"IF($X$37<>\"\", $C37*$X$37,\"\")","v":""},{"$f":"IF($Y$37<>\"\", $C37*$Y$37,\"\")","v":""},{"$f":"IF($Z$37<>\"\", $C37*$Z$37,\"\")","v":""},{"$f":"IF($AA$37<>\"\", $C37*$AA$37,\"\")","v":""},{"$f":"IF($AB$37<>\"\", $C37*$AB$37,\"\")","v":""},{"$f":"IF($AC$37<>\"\", $C37*$AC$37,\"\")","v":""},{"$f":"IF($AD$37<>\"\", $C37*$AD$37,\"\")","v":""},{"$f":"IF($AE$37<>\"\", $C37*$AE$37,\"\")","v":""},{"$f":"IF($AF$37<>\"\", $C37*$AF$37,\"\")","v":""},{"$f":"IF($AG$37<>\"\", $C37*$AG$37,\"\")","v":""},{"$f":"IF($AH$37<>\"\", $C37*$AH$37,\"\")","v":""},{"$f":"IF($AI$37<>\"\", $C37*$AI$37,\"\")","v":""},{"$f":"IF($AJ$37<>\"\", $C37*$AJ$37,\"\")","v":""},{"$f":"IF($AK$37<>\"\", $C37*$AK$37,\"\")","v":""},{"$f":"IF($AL$37<>\"\", $C37*$AL$37,\"\")","v":""},{"$f":"IF($AM$37<>\"\", $C37*$AM$37,\"\")","v":""},{"$f":"IF($AN$37<>\"\", $C37*$AN$37,\"\")","v":""},{"$f":"IF($AO$37<>\"\", $C37*$AO$37,\"\")","v":""},{"$f":"IF($AP$37<>\"\", $C37*$AP$37,\"\")","v":""},{"$f":"IF($AQ$37<>\"\", $C37*$AQ$37,\"\")","v":""},{"$f":"IF($AR$37<>\"\", $C37*$AR$37,\"\")","v":""},{"$f":"IF($AS$37<>\"\", $C37*$AS$37,\"\")","v":""},{"$f":"IF($AT$37<>\"\", $C37*$AT$37,\"\")","v":""},{"$f":"IF($AU$37<>\"\", $C37*$AU$37,\"\")","v":""},{"$f":"IF($AV$37<>\"\", $C37*$AV$37,\"\")","v":""},{"$f":"IF($AW$37<>\"\", $C37*$AW$37,\"\")","v":""},{"$f":"IF($AX$37<>\"\", $C37*$AX$37,\"\")","v":""},{"$f":"IF($AY$37<>\"\", $C37*$AY$37,\"\")","v":""},{"$f":"IF($AZ$37<>\"\", $C37*$AZ$37,\"\")","v":""},{"$f":"IF($BA$37<>\"\", $C37*$BA$37,\"\")","v":""},{"$f":"IF($BB$37<>\"\", $C37*$BB$37,\"\")","v":""},{"$f":"IF($BC$37<>\"\", $C37*$BC$37,\"\")","v":""},{"$f":"IF($BD$37<>\"\", $C37*$BD$37,\"\")","v":""},null,{"$f":"IF($P$37<>\"\",$BF$37/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$37<>\"\",$BG$37/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$37<>\"\",$BH$37/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$37<>\"\",$BI$37/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$37<>\"\",$BJ$37/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$37<>\"\",$BK$37/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$37<>\"\",$BL$37/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$37<>\"\",$BM$37/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$37<>\"\",$BN$37/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$37<>\"\",$BO$37/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$37<>\"\",$BP$37/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$37<>\"\",$BQ$37/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$37<>\"\",$BR$37/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$37<>\"\",$BS$37/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$37<>\"\",$BT$37/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$37<>\"\",$BU$37/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$37<>\"\",$BV$37/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$37<>\"\",$BW$37/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$37<>\"\",$BX$37/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$37<>\"\",$BY$37/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$37<>\"\",$BZ$37/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$37<>\"\",$CA$37/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$37<>\"\",$CB$37/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$37<>\"\",$CC$37/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$37<>\"\",$CD$37/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$37<>\"\",$CE$37/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$37<>\"\",$CF$37/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$37<>\"\",$CG$37/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$37<>\"\",$CH$37/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$37<>\"\",$CI$37/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$37<>\"\",$CJ$37/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$37<>\"\",$CK$37/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$37<>\"\",$CL$37/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$37<>\"\",$CM$37/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$37<>\"\",$CN$37/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$37<>\"\",$CO$37/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$37<>\"\",$CP$37/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$37<>\"\",$CQ$37/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$37<>\"\",$CR$37/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$37<>\"\",$CS$37/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$37<>\"\",$CT$37/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A38<>\"\",IF($B38<>\"\",ItemQuantity(A38,B38,D38,E38,F38,G38),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A38<>\"\",IF($B38<>\"\",SUM(OFFSET($P38,0,AnalysisPeriod*2+4):OFFSET($P38,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,P$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,Q$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,R$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,S$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,T$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,U$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,V$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,W$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,X$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,Y$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,Z$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AA$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AB$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AC$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AD$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AE$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AF$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AG$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AH$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AI$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AJ$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AK$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AL$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AM$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AN$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AO$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AP$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AQ$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AR$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AS$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AT$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AU$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AV$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AW$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AX$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AY$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AZ$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BA$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BB$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BC$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BD$21),\"\")","v":""},null,{"$f":"IF($P$38<>\"\", $C38*$P$38,\"\")","v":""},{"$f":"IF($Q$38<>\"\", $C38*$Q$38,\"\")","v":""},{"$f":"IF($R$38<>\"\", $C38*$R$38,\"\")","v":""},{"$f":"IF($S$38<>\"\", $C38*$S$38,\"\")","v":""},{"$f":"IF($T$38<>\"\", $C38*$T$38,\"\")","v":""},{"$f":"IF($U$38<>\"\", $C38*$U$38,\"\")","v":""},{"$f":"IF($V$38<>\"\", $C38*$V$38,\"\")","v":""},{"$f":"IF($W$38<>\"\", $C38*$W$38,\"\")","v":""},{"$f":"IF($X$38<>\"\", $C38*$X$38,\"\")","v":""},{"$f":"IF($Y$38<>\"\", $C38*$Y$38,\"\")","v":""},{"$f":"IF($Z$38<>\"\", $C38*$Z$38,\"\")","v":""},{"$f":"IF($AA$38<>\"\", $C38*$AA$38,\"\")","v":""},{"$f":"IF($AB$38<>\"\", $C38*$AB$38,\"\")","v":""},{"$f":"IF($AC$38<>\"\", $C38*$AC$38,\"\")","v":""},{"$f":"IF($AD$38<>\"\", $C38*$AD$38,\"\")","v":""},{"$f":"IF($AE$38<>\"\", $C38*$AE$38,\"\")","v":""},{"$f":"IF($AF$38<>\"\", $C38*$AF$38,\"\")","v":""},{"$f":"IF($AG$38<>\"\", $C38*$AG$38,\"\")","v":""},{"$f":"IF($AH$38<>\"\", $C38*$AH$38,\"\")","v":""},{"$f":"IF($AI$38<>\"\", $C38*$AI$38,\"\")","v":""},{"$f":"IF($AJ$38<>\"\", $C38*$AJ$38,\"\")","v":""},{"$f":"IF($AK$38<>\"\", $C38*$AK$38,\"\")","v":""},{"$f":"IF($AL$38<>\"\", $C38*$AL$38,\"\")","v":""},{"$f":"IF($AM$38<>\"\", $C38*$AM$38,\"\")","v":""},{"$f":"IF($AN$38<>\"\", $C38*$AN$38,\"\")","v":""},{"$f":"IF($AO$38<>\"\", $C38*$AO$38,\"\")","v":""},{"$f":"IF($AP$38<>\"\", $C38*$AP$38,\"\")","v":""},{"$f":"IF($AQ$38<>\"\", $C38*$AQ$38,\"\")","v":""},{"$f":"IF($AR$38<>\"\", $C38*$AR$38,\"\")","v":""},{"$f":"IF($AS$38<>\"\", $C38*$AS$38,\"\")","v":""},{"$f":"IF($AT$38<>\"\", $C38*$AT$38,\"\")","v":""},{"$f":"IF($AU$38<>\"\", $C38*$AU$38,\"\")","v":""},{"$f":"IF($AV$38<>\"\", $C38*$AV$38,\"\")","v":""},{"$f":"IF($AW$38<>\"\", $C38*$AW$38,\"\")","v":""},{"$f":"IF($AX$38<>\"\", $C38*$AX$38,\"\")","v":""},{"$f":"IF($AY$38<>\"\", $C38*$AY$38,\"\")","v":""},{"$f":"IF($AZ$38<>\"\", $C38*$AZ$38,\"\")","v":""},{"$f":"IF($BA$38<>\"\", $C38*$BA$38,\"\")","v":""},{"$f":"IF($BB$38<>\"\", $C38*$BB$38,\"\")","v":""},{"$f":"IF($BC$38<>\"\", $C38*$BC$38,\"\")","v":""},{"$f":"IF($BD$38<>\"\", $C38*$BD$38,\"\")","v":""},null,{"$f":"IF($P$38<>\"\",$BF$38/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$38<>\"\",$BG$38/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$38<>\"\",$BH$38/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$38<>\"\",$BI$38/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$38<>\"\",$BJ$38/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$38<>\"\",$BK$38/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$38<>\"\",$BL$38/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$38<>\"\",$BM$38/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$38<>\"\",$BN$38/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$38<>\"\",$BO$38/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$38<>\"\",$BP$38/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$38<>\"\",$BQ$38/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$38<>\"\",$BR$38/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$38<>\"\",$BS$38/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$38<>\"\",$BT$38/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$38<>\"\",$BU$38/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$38<>\"\",$BV$38/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$38<>\"\",$BW$38/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$38<>\"\",$BX$38/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$38<>\"\",$BY$38/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$38<>\"\",$BZ$38/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$38<>\"\",$CA$38/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$38<>\"\",$CB$38/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$38<>\"\",$CC$38/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$38<>\"\",$CD$38/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$38<>\"\",$CE$38/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$38<>\"\",$CF$38/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$38<>\"\",$CG$38/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$38<>\"\",$CH$38/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$38<>\"\",$CI$38/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$38<>\"\",$CJ$38/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$38<>\"\",$CK$38/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$38<>\"\",$CL$38/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$38<>\"\",$CM$38/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$38<>\"\",$CN$38/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$38<>\"\",$CO$38/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$38<>\"\",$CP$38/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$38<>\"\",$CQ$38/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$38<>\"\",$CR$38/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$38<>\"\",$CS$38/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$38<>\"\",$CT$38/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A39<>\"\",IF($B39<>\"\",ItemQuantity(A39,B39,D39,E39,F39,G39),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A39<>\"\",IF($B39<>\"\",SUM(OFFSET($P39,0,AnalysisPeriod*2+4):OFFSET($P39,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,P$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,Q$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,R$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,S$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,T$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,U$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,V$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,W$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,X$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,Y$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,Z$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AA$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AB$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AC$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AD$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AE$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AF$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AG$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AH$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AI$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AJ$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AK$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AL$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AM$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AN$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AO$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AP$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AQ$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AR$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AS$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AT$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AU$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AV$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AW$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AX$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AY$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AZ$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BA$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BB$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BC$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BD$21),\"\")","v":""},null,{"$f":"IF($P$39<>\"\", $C39*$P$39,\"\")","v":""},{"$f":"IF($Q$39<>\"\", $C39*$Q$39,\"\")","v":""},{"$f":"IF($R$39<>\"\", $C39*$R$39,\"\")","v":""},{"$f":"IF($S$39<>\"\", $C39*$S$39,\"\")","v":""},{"$f":"IF($T$39<>\"\", $C39*$T$39,\"\")","v":""},{"$f":"IF($U$39<>\"\", $C39*$U$39,\"\")","v":""},{"$f":"IF($V$39<>\"\", $C39*$V$39,\"\")","v":""},{"$f":"IF($W$39<>\"\", $C39*$W$39,\"\")","v":""},{"$f":"IF($X$39<>\"\", $C39*$X$39,\"\")","v":""},{"$f":"IF($Y$39<>\"\", $C39*$Y$39,\"\")","v":""},{"$f":"IF($Z$39<>\"\", $C39*$Z$39,\"\")","v":""},{"$f":"IF($AA$39<>\"\", $C39*$AA$39,\"\")","v":""},{"$f":"IF($AB$39<>\"\", $C39*$AB$39,\"\")","v":""},{"$f":"IF($AC$39<>\"\", $C39*$AC$39,\"\")","v":""},{"$f":"IF($AD$39<>\"\", $C39*$AD$39,\"\")","v":""},{"$f":"IF($AE$39<>\"\", $C39*$AE$39,\"\")","v":""},{"$f":"IF($AF$39<>\"\", $C39*$AF$39,\"\")","v":""},{"$f":"IF($AG$39<>\"\", $C39*$AG$39,\"\")","v":""},{"$f":"IF($AH$39<>\"\", $C39*$AH$39,\"\")","v":""},{"$f":"IF($AI$39<>\"\", $C39*$AI$39,\"\")","v":""},{"$f":"IF($AJ$39<>\"\", $C39*$AJ$39,\"\")","v":""},{"$f":"IF($AK$39<>\"\", $C39*$AK$39,\"\")","v":""},{"$f":"IF($AL$39<>\"\", $C39*$AL$39,\"\")","v":""},{"$f":"IF($AM$39<>\"\", $C39*$AM$39,\"\")","v":""},{"$f":"IF($AN$39<>\"\", $C39*$AN$39,\"\")","v":""},{"$f":"IF($AO$39<>\"\", $C39*$AO$39,\"\")","v":""},{"$f":"IF($AP$39<>\"\", $C39*$AP$39,\"\")","v":""},{"$f":"IF($AQ$39<>\"\", $C39*$AQ$39,\"\")","v":""},{"$f":"IF($AR$39<>\"\", $C39*$AR$39,\"\")","v":""},{"$f":"IF($AS$39<>\"\", $C39*$AS$39,\"\")","v":""},{"$f":"IF($AT$39<>\"\", $C39*$AT$39,\"\")","v":""},{"$f":"IF($AU$39<>\"\", $C39*$AU$39,\"\")","v":""},{"$f":"IF($AV$39<>\"\", $C39*$AV$39,\"\")","v":""},{"$f":"IF($AW$39<>\"\", $C39*$AW$39,\"\")","v":""},{"$f":"IF($AX$39<>\"\", $C39*$AX$39,\"\")","v":""},{"$f":"IF($AY$39<>\"\", $C39*$AY$39,\"\")","v":""},{"$f":"IF($AZ$39<>\"\", $C39*$AZ$39,\"\")","v":""},{"$f":"IF($BA$39<>\"\", $C39*$BA$39,\"\")","v":""},{"$f":"IF($BB$39<>\"\", $C39*$BB$39,\"\")","v":""},{"$f":"IF($BC$39<>\"\", $C39*$BC$39,\"\")","v":""},{"$f":"IF($BD$39<>\"\", $C39*$BD$39,\"\")","v":""},null,{"$f":"IF($P$39<>\"\",$BF$39/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$39<>\"\",$BG$39/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$39<>\"\",$BH$39/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$39<>\"\",$BI$39/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$39<>\"\",$BJ$39/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$39<>\"\",$BK$39/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$39<>\"\",$BL$39/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$39<>\"\",$BM$39/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$39<>\"\",$BN$39/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$39<>\"\",$BO$39/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$39<>\"\",$BP$39/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$39<>\"\",$BQ$39/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$39<>\"\",$BR$39/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$39<>\"\",$BS$39/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$39<>\"\",$BT$39/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$39<>\"\",$BU$39/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$39<>\"\",$BV$39/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$39<>\"\",$BW$39/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$39<>\"\",$BX$39/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$39<>\"\",$BY$39/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$39<>\"\",$BZ$39/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$39<>\"\",$CA$39/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$39<>\"\",$CB$39/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$39<>\"\",$CC$39/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$39<>\"\",$CD$39/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$39<>\"\",$CE$39/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$39<>\"\",$CF$39/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$39<>\"\",$CG$39/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$39<>\"\",$CH$39/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$39<>\"\",$CI$39/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$39<>\"\",$CJ$39/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$39<>\"\",$CK$39/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$39<>\"\",$CL$39/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$39<>\"\",$CM$39/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$39<>\"\",$CN$39/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$39<>\"\",$CO$39/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$39<>\"\",$CP$39/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$39<>\"\",$CQ$39/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$39<>\"\",$CR$39/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$39<>\"\",$CS$39/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$39<>\"\",$CT$39/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A40<>\"\",IF($B40<>\"\",ItemQuantity(A40,B40,D40,E40,F40,G40),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A40<>\"\",IF($B40<>\"\",SUM(OFFSET($P40,0,AnalysisPeriod*2+4):OFFSET($P40,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,P$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,Q$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,R$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,S$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,T$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,U$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,V$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,W$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,X$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,Y$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,Z$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AA$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AB$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AC$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AD$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AE$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AF$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AG$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AH$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AI$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AJ$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AK$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AL$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AM$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AN$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AO$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AP$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AQ$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AR$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AS$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AT$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AU$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AV$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AW$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AX$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AY$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AZ$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BA$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BB$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BC$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BD$21),\"\")","v":""},null,{"$f":"IF($P$40<>\"\", $C40*$P$40,\"\")","v":""},{"$f":"IF($Q$40<>\"\", $C40*$Q$40,\"\")","v":""},{"$f":"IF($R$40<>\"\", $C40*$R$40,\"\")","v":""},{"$f":"IF($S$40<>\"\", $C40*$S$40,\"\")","v":""},{"$f":"IF($T$40<>\"\", $C40*$T$40,\"\")","v":""},{"$f":"IF($U$40<>\"\", $C40*$U$40,\"\")","v":""},{"$f":"IF($V$40<>\"\", $C40*$V$40,\"\")","v":""},{"$f":"IF($W$40<>\"\", $C40*$W$40,\"\")","v":""},{"$f":"IF($X$40<>\"\", $C40*$X$40,\"\")","v":""},{"$f":"IF($Y$40<>\"\", $C40*$Y$40,\"\")","v":""},{"$f":"IF($Z$40<>\"\", $C40*$Z$40,\"\")","v":""},{"$f":"IF($AA$40<>\"\", $C40*$AA$40,\"\")","v":""},{"$f":"IF($AB$40<>\"\", $C40*$AB$40,\"\")","v":""},{"$f":"IF($AC$40<>\"\", $C40*$AC$40,\"\")","v":""},{"$f":"IF($AD$40<>\"\", $C40*$AD$40,\"\")","v":""},{"$f":"IF($AE$40<>\"\", $C40*$AE$40,\"\")","v":""},{"$f":"IF($AF$40<>\"\", $C40*$AF$40,\"\")","v":""},{"$f":"IF($AG$40<>\"\", $C40*$AG$40,\"\")","v":""},{"$f":"IF($AH$40<>\"\", $C40*$AH$40,\"\")","v":""},{"$f":"IF($AI$40<>\"\", $C40*$AI$40,\"\")","v":""},{"$f":"IF($AJ$40<>\"\", $C40*$AJ$40,\"\")","v":""},{"$f":"IF($AK$40<>\"\", $C40*$AK$40,\"\")","v":""},{"$f":"IF($AL$40<>\"\", $C40*$AL$40,\"\")","v":""},{"$f":"IF($AM$40<>\"\", $C40*$AM$40,\"\")","v":""},{"$f":"IF($AN$40<>\"\", $C40*$AN$40,\"\")","v":""},{"$f":"IF($AO$40<>\"\", $C40*$AO$40,\"\")","v":""},{"$f":"IF($AP$40<>\"\", $C40*$AP$40,\"\")","v":""},{"$f":"IF($AQ$40<>\"\", $C40*$AQ$40,\"\")","v":""},{"$f":"IF($AR$40<>\"\", $C40*$AR$40,\"\")","v":""},{"$f":"IF($AS$40<>\"\", $C40*$AS$40,\"\")","v":""},{"$f":"IF($AT$40<>\"\", $C40*$AT$40,\"\")","v":""},{"$f":"IF($AU$40<>\"\", $C40*$AU$40,\"\")","v":""},{"$f":"IF($AV$40<>\"\", $C40*$AV$40,\"\")","v":""},{"$f":"IF($AW$40<>\"\", $C40*$AW$40,\"\")","v":""},{"$f":"IF($AX$40<>\"\", $C40*$AX$40,\"\")","v":""},{"$f":"IF($AY$40<>\"\", $C40*$AY$40,\"\")","v":""},{"$f":"IF($AZ$40<>\"\", $C40*$AZ$40,\"\")","v":""},{"$f":"IF($BA$40<>\"\", $C40*$BA$40,\"\")","v":""},{"$f":"IF($BB$40<>\"\", $C40*$BB$40,\"\")","v":""},{"$f":"IF($BC$40<>\"\", $C40*$BC$40,\"\")","v":""},{"$f":"IF($BD$40<>\"\", $C40*$BD$40,\"\")","v":""},null,{"$f":"IF($P$40<>\"\",$BF$40/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$40<>\"\",$BG$40/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$40<>\"\",$BH$40/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$40<>\"\",$BI$40/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$40<>\"\",$BJ$40/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$40<>\"\",$BK$40/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$40<>\"\",$BL$40/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$40<>\"\",$BM$40/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$40<>\"\",$BN$40/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$40<>\"\",$BO$40/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$40<>\"\",$BP$40/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$40<>\"\",$BQ$40/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$40<>\"\",$BR$40/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$40<>\"\",$BS$40/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$40<>\"\",$BT$40/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$40<>\"\",$BU$40/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$40<>\"\",$BV$40/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$40<>\"\",$BW$40/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$40<>\"\",$BX$40/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$40<>\"\",$BY$40/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$40<>\"\",$BZ$40/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$40<>\"\",$CA$40/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$40<>\"\",$CB$40/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$40<>\"\",$CC$40/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$40<>\"\",$CD$40/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$40<>\"\",$CE$40/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$40<>\"\",$CF$40/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$40<>\"\",$CG$40/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$40<>\"\",$CH$40/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$40<>\"\",$CI$40/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$40<>\"\",$CJ$40/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$40<>\"\",$CK$40/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$40<>\"\",$CL$40/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$40<>\"\",$CM$40/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$40<>\"\",$CN$40/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$40<>\"\",$CO$40/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$40<>\"\",$CP$40/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$40<>\"\",$CQ$40/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$40<>\"\",$CR$40/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$40<>\"\",$CS$40/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$40<>\"\",$CT$40/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(N23:N40)","v":141911.62926326413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BF$23:$BF$40)","v":0},{"$f":"SUM($BG$23:$BG$40)","v":0},{"$f":"SUM($BH$23:$BH$40)","v":0},{"$f":"SUM($BI$23:$BI$40)","v":0},{"$f":"SUM($BJ$23:$BJ$40)","v":300},{"$f":"SUM($BK$23:$BK$40)","v":0},{"$f":"SUM($BL$23:$BL$40)","v":0},{"$f":"SUM($BM$23:$BM$40)","v":0},{"$f":"SUM($BN$23:$BN$40)","v":24000},{"$f":"SUM($BO$23:$BO$40)","v":0},{"$f":"SUM($BP$23:$BP$40)","v":0},{"$f":"SUM($BQ$23:$BQ$40)","v":0},{"$f":"SUM($BR$23:$BR$40)","v":48300},{"$f":"SUM($BS$23:$BS$40)","v":0},{"$f":"SUM($BT$23:$BT$40)","v":0},{"$f":"SUM($BU$23:$BU$40)","v":0},{"$f":"SUM($BV$23:$BV$40)","v":0},{"$f":"SUM($BW$23:$BW$40)","v":0},{"$f":"SUM($BX$23:$BX$40)","v":42666.666666666664},{"$f":"SUM($BY$23:$BY$40)","v":600},{"$f":"SUM($BZ$23:$BZ$40)","v":0},{"$f":"SUM($CA$23:$CA$40)","v":85333.333333333328},{"$f":"SUM($CB$23:$CB$40)","v":48000},{"$f":"SUM($CC$23:$CC$40)","v":0},{"$f":"SUM($CD$23:$CD$40)","v":0},{"$f":"SUM($CE$23:$CE$40)","v":0},{"$f":"SUM($CF$23:$CF$40)","v":0},{"$f":"SUM($CG$23:$CG$40)","v":300},{"$f":"SUM($CH$23:$CH$40)","v":0},{"$f":"SUM($CI$23:$CI$40)","v":0},{"$f":"SUM($CJ$23:$CJ$40)","v":48000},{"$f":"SUM($CK$23:$CK$40)","v":0},{"$f":"SUM($CL$23:$CL$40)","v":0},{"$f":"SUM($CM$23:$CM$40)","v":0},{"$f":"SUM($CN$23:$CN$40)","v":0},{"$f":"SUM($CO$23:$CO$40)","v":0},{"$f":"SUM($CP$23:$CP$40)","v":0},{"$f":"SUM($CQ$23:$CQ$40)","v":0},{"$f":"SUM($CR$23:$CR$40)","v":0},{"$f":"SUM($CS$23:$CS$40)","v":0},{"$f":"SUM($CT$23:$CT$40)","v":0},null,{"$f":"SUM($CV$23:$CV$40)","v":0},{"$f":"SUM($CW$23:$CW$40)","v":0},{"$f":"SUM($CX$23:$CX$40)","v":0},{"$f":"SUM($CY$23:$CY$40)","v":0},{"$f":"SUM($CZ$23:$CZ$40)","v":256.44125730891773},{"$f":"SUM($DA$23:$DA$40)","v":0},{"$f":"SUM($DB$23:$DB$40)","v":0},{"$f":"SUM($DC$23:$DC$40)","v":0},{"$f":"SUM($DD$23:$DD$40)","v":17536.564920047611},{"$f":"SUM($DE$23:$DE$40)","v":0},{"$f":"SUM($DF$23:$DF$40)","v":0},{"$f":"SUM($DG$23:$DG$40)","v":0},{"$f":"SUM($DH$23:$DH$40)","v":30168.037494717148},{"$f":"SUM($DI$23:$DI$40)","v":0},{"$f":"SUM($DJ$23:$DJ$40)","v":0},{"$f":"SUM($DK$23:$DK$40)","v":0},{"$f":"SUM($DL$23:$DL$40)","v":0},{"$f":"SUM($DM$23:$DM$40)","v":0},{"$f":"SUM($DN$23:$DN$40)","v":21061.466496482877},{"$f":"SUM($DO$23:$DO$40)","v":284.78545442960626},{"$f":"SUM($DP$23:$DP$40)","v":0},{"$f":"SUM($DQ$23:$DQ$40)","v":37447.134047285494},{"$f":"SUM($DR$23:$DR$40)","v":20253.858559228935},{"$f":"SUM($DS$23:$DS$40)","v":0},{"$f":"SUM($DT$23:$DT$40)","v":0},{"$f":"SUM($DU$23:$DU$40)","v":0},{"$f":"SUM($DV$23:$DV$40)","v":0},{"$f":"SUM($DW$23:$DW$40)","v":104.04497103937605},{"$f":"SUM($DX$23:$DX$40)","v":0},{"$f":"SUM($DY$23:$DY$40)","v":0},{"$f":"SUM($DZ$23:$DZ$40)","v":14799.296062724175},{"$f":"SUM($EA$23:$EA$40)","v":0},{"$f":"SUM($EB$23:$EB$40)","v":0},{"$f":"SUM($EC$23:$EC$40)","v":0},{"$f":"SUM($ED$23:$ED$40)","v":0},{"$f":"SUM($EE$23:$EE$40)","v":0},{"$f":"SUM($EF$23:$EF$40)","v":0},{"$f":"SUM($EG$23:$EG$40)","v":0},{"$f":"SUM($EH$23:$EH$40)","v":0},{"$f":"SUM($EI$23:$EI$40)","v":0},{"$f":"SUM($EJ$23:$EJ$40)","v":0}]
[]
[{"$f":"$A$5&\" Off-Road Considerations\"","v":"Asphalt Concrete Pavement Off-Road Considerations"}]
["INITIAL CONSTRUCTION COSTS"]
["Category","Construction Item Description","Unit Cost","Unit","Project Quantity","Quantity Units","Related Quantity Item","Total Quantity","Quantity Units","Extended Cost"]
["Stormwater Management Pond","Land Value",{"$f":"IF($A46<>\"\",IF($B46<>\"\",VLOOKUP(CONCATENATE($A46,\"_\",$B46),List_OffRoadUnitCosts,5,FALSE),\"\"),\"\")","v":75000},{"$f":"IF($A46<>\"\",IF($B46<>\"\",VLOOKUP(CONCATENATE($A46,\"_\",$B46),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"acre"},0.2,"acre",null,{"$f":"IF($A46<>\"\",IF($B46<>\"\",ItemQuantity(A46,B46,D46,E46,F46,G46),\"\"),\"\")","v":0.2},{"$f":"IF($A46<>\"\",IF($B46<>\"\",IF($F46<>\"\",$D46,\"\"),\"\"),\"\")","v":"acre"},{"$f":"IF(AND(ISNUMBER(C46),ISNUMBER(H46)),PRODUCT(C46,H46),\"\")","v":15000}]
["Stormwater Management Pond","Excavation",10,"sq. yd.",968,"sq. yd.",null,{"$f":"IF($A47<>\"\",IF($B47<>\"\",ItemQuantity(A47,B47,D47,E47,F47,G47),\"\"),\"\")","v":968},{"$f":"IF($A47<>\"\",IF($B47<>\"\",IF($F47<>\"\",$D47,\"\"),\"\"),\"\")","v":"sq. yd."},9680]
["Stormwater Management Pond","Hauling and Disposal",10,"sq. yd.",968,"sq. yd.",null,{"$f":"IF($A48<>\"\",IF($B48<>\"\",ItemQuantity(A48,B48,D48,E48,F48,G48),\"\"),\"\")","v":968},"sq. yd.",9680,null,null,null,null,252493,413333]
["Stormwater Management Pond","Grading",1.5,"sq. yd.",968,"sq. yd.",null,{"$f":"IF($A49<>\"\",IF($B49<>\"\",ItemQuantity(A49,B49,D49,E49,F49,G49),\"\"),\"\")","v":968},"sq. yd.",1452,null,null,null,null,116562,0]
["Stormwater Management Pond","Inlet Structure",2000,"each",6,"each",null,{"$f":"IF($A50<>\"\",IF($B50<>\"\",ItemQuantity(A50,B50,D50,E50,F50,G50),\"\"),\"\")","v":6},"each",12000,null,null,null,null,129159,46952]
["Stormwater Management Pond","Overflow Structure",3500,"each",1,"each",null,{"$f":"IF($A51<>\"\",IF($B51<>\"\",ItemQuantity(A51,B51,D51,E51,F51,G51),\"\"),\"\")","v":1},"each",3500,null,null,null,null,75193,0]
["Stormwater Management Pond","Corrugated Pipe",17.55,"ft.",null,"ft.",null,{"$f":"IF($A52<>\"\",IF($B52<>\"\",ItemQuantity(A52,B52,D52,E52,F52,G52),\"\"),\"\")","v":0},"ft.",0,null,null,null,null,{"$f":"SUM(O48:O51)","v":573407},{"$f":"SUM(P48:P51)","v":460285}]
["Stormwater Management Pond","Concrete Pipe",30,"ft.",2100,"ft.",null,{"$f":"IF($A53<>\"\",IF($B53<>\"\",ItemQuantity(A53,B53,D53,E53,F53,G53),\"\"),\"\")","v":2100},"ft.",63000,null,null,null,null,null,{"$f":"O52-P52","v":113122}]
["Stormwater Management Pond","Sod",4.5,"sq. yd.",500,"sq. ft.",null,{"$f":"IF($A54<>\"\",IF($B54<>\"\",ItemQuantity(A54,B54,D54,E54,F54,G54),\"\"),\"\")","v":500},"sq. yd.",2250]
["Combined Sewer Overflow (CSO)","Plant Capital Cost/gallon/annually",4.5,{"$f":"IF($A55<>\"\",IF($B55<>\"\",VLOOKUP(CONCATENATE($A55,\"_\",$B55),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"gal."},null,"gal.",null,{"$f":"IF($A55<>\"\",IF($B55<>\"\",ItemQuantity(A55,B55,D55,E55,F55,G55),\"\"),\"\")","v":0},"gal.",0]
["Traffic Calming","Rubber Speed Bumps (25 years)",1500,"each",null,"each",null,{"$f":"IF($A56<>\"\",IF($B56<>\"\",ItemQuantity(A56,B56,D56,E56,F56,G56),\"\"),\"\")","v":0},"each",0]
["Traffic Calming","Asphalt Speed Bump (25 years)",3000,"each",4,"each",null,{"$f":"IF($A57<>\"\",IF($B57<>\"\",ItemQuantity(A57,B57,D57,E57,F57,G57),\"\"),\"\")","v":4},"each",12000]
[null,null,{"$f":"IF($A58<>\"\",IF($B58<>\"\",VLOOKUP(CONCATENATE($A58,\"_\",$B58),List_OffRoadUnitCosts,5,FALSE),\"\"),\"\")","v":""},{"$f":"IF($A58<>\"\",IF($B58<>\"\",VLOOKUP(CONCATENATE($A58,\"_\",$B58),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":""},null,null,null,{"$f":"IF($A58<>\"\",IF($B58<>\"\",ItemQuantity(A58,B58,D58,E58,F58,G58),\"\"),\"\")","v":""},{"$f":"IF($A58<>\"\",IF($B58<>\"\",IF($F58<>\"\",$D58,\"\"),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(C58),ISNUMBER(H58)),PRODUCT(C58,H58),\"\")","v":""}]
[null,null,{"$f":"IF($A59<>\"\",IF($B59<>\"\",VLOOKUP(CONCATENATE($A59,\"_\",$B59),List_OffRoadUnitCosts,5,FALSE),\"\"),\"\")","v":""},{"$f":"IF($A59<>\"\",IF($B59<>\"\",VLOOKUP(CONCATENATE($A59,\"_\",$B59),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":""},null,null,null,{"$f":"IF($A59<>\"\",IF($B59<>\"\",ItemQuantity(A59,B59,D59,E59,F59,G59),\"\"),\"\")","v":""},{"$f":"IF($A59<>\"\",IF($B59<>\"\",IF($F59<>\"\",$D59,\"\"),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(C59),ISNUMBER(H59)),PRODUCT(C59,H59),\"\")","v":""}]
[null,null,{"$f":"IF($A60<>\"\",IF($B60<>\"\",VLOOKUP(CONCATENATE($A60,\"_\",$B60),List_OffRoadUnitCosts,5,FALSE),\"\"),\"\")","v":""},{"$f":"IF($A60<>\"\",IF($B60<>\"\",VLOOKUP(CONCATENATE($A60,\"_\",$B60),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":""},null,null,null,{"$f":"IF($A60<>\"\",IF($B60<>\"\",ItemQuantity(A60,B60,D60,E60,F60,G60),\"\"),\"\")","v":""},{"$f":"IF($A60<>\"\",IF($B60<>\"\",IF($F60<>\"\",$D60,\"\"),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(C60),ISNUMBER(H60)),PRODUCT(C60,H60),\"\")","v":""}]
[null,null,{"$f":"IF($A61<>\"\",IF($B61<>\"\",VLOOKUP(CONCATENATE($A61,\"_\",$B61),List_OffRoadUnitCosts,5,FALSE),\"\"),\"\")","v":""},{"$f":"IF($A61<>\"\",IF($B61<>\"\",VLOOKUP(CONCATENATE($A61,\"_\",$B61),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":""},null,null,null,{"$f":"IF($A61<>\"\",IF($B61<>\"\",ItemQuantity(A61,B61,D61,E61,F61,G61),\"\"),\"\")","v":""},{"$f":"IF($A61<>\"\",IF($B61<>\"\",IF($F61<>\"\",$D61,\"\"),\"\"),\"\")","v":""},{"$f":"IF(AND(ISNUMBER(C61),ISNUMBER(H61)),PRODUCT(C61,H61),\"\")","v":""}]
[null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(J46:J61)","v":128562}]
[]
["OPERATIONS, MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,{"$f":"ConstYear","v":2019},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
["Stormwater Management Pond","Erosion",{"$f":"IF($A66<>\"\",IF($B66<>\"\",VLOOKUP(CONCATENATE($A66,\"_\",$B66),List_OffRoadUnitCosts,5,FALSE),\"\"),\"\")","v":75},{"$f":"IF($A66<>\"\",IF($B66<>\"\",VLOOKUP(CONCATENATE($A66,\"_\",$B66),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. yd."},null,"sq. yd.",null,{"$f":"IF($A66<>\"\",IF($B66<>\"\",ItemQuantity(A66,B66,D66,E66,F66,G66),\"\"),\"\")","v":0},{"$f":"IF($A66<>\"\",IF($B66<>\"\",IF($F66<>\"\",$D66,\"\"),\"\"),\"\")","v":"sq. yd."},"Periodic",10,null,5,{"$f":"IF($A66<>\"\",IF($B66<>\"\",SUM(OFFSET($P66,0,AnalysisPeriod*2+4):OFFSET($P66,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,P$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,Q$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,R$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,S$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,T$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,U$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,V$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,W$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,X$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,Y$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,Z$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AA$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AB$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AC$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AD$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AE$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AF$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AG$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AH$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AI$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AJ$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AK$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AL$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AM$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AN$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AO$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AP$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AQ$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AR$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AS$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AT$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AU$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AV$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AW$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AX$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AY$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AZ$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BA$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BB$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BC$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BD$64),\"\")","v":0},null,{"$f":"IF($P$66<>\"\", $C66*$P$66,\"\")","v":0},{"$f":"IF($Q$66<>\"\", $C66*$Q$66,\"\")","v":0},{"$f":"IF($R$66<>\"\", $C66*$R$66,\"\")","v":0},{"$f":"IF($S$66<>\"\", $C66*$S$66,\"\")","v":0},{"$f":"IF($T$66<>\"\", $C66*$T$66,\"\")","v":0},{"$f":"IF($U$66<>\"\", $C66*$U$66,\"\")","v":0},{"$f":"IF($V$66<>\"\", $C66*$V$66,\"\")","v":0},{"$f":"IF($W$66<>\"\", $C66*$W$66,\"\")","v":0},{"$f":"IF($X$66<>\"\", $C66*$X$66,\"\")","v":0},{"$f":"IF($Y$66<>\"\", $C66*$Y$66,\"\")","v":0},{"$f":"IF($Z$66<>\"\", $C66*$Z$66,\"\")","v":0},{"$f":"IF($AA$66<>\"\", $C66*$AA$66,\"\")","v":0},{"$f":"IF($AB$66<>\"\", $C66*$AB$66,\"\")","v":0},{"$f":"IF($AC$66<>\"\", $C66*$AC$66,\"\")","v":0},{"$f":"IF($AD$66<>\"\", $C66*$AD$66,\"\")","v":0},{"$f":"IF($AE$66<>\"\", $C66*$AE$66,\"\")","v":0},{"$f":"IF($AF$66<>\"\", $C66*$AF$66,\"\")","v":0},{"$f":"IF($AG$66<>\"\", $C66*$AG$66,\"\")","v":0},{"$f":"IF($AH$66<>\"\", $C66*$AH$66,\"\")","v":0},{"$f":"IF($AI$66<>\"\", $C66*$AI$66,\"\")","v":0},{"$f":"IF($AJ$66<>\"\", $C66*$AJ$66,\"\")","v":0},{"$f":"IF($AK$66<>\"\", $C66*$AK$66,\"\")","v":0},{"$f":"IF($AL$66<>\"\", $C66*$AL$66,\"\")","v":0},{"$f":"IF($AM$66<>\"\", $C66*$AM$66,\"\")","v":0},{"$f":"IF($AN$66<>\"\", $C66*$AN$66,\"\")","v":0},{"$f":"IF($AO$66<>\"\", $C66*$AO$66,\"\")","v":0},{"$f":"IF($AP$66<>\"\", $C66*$AP$66,\"\")","v":0},{"$f":"IF($AQ$66<>\"\", $C66*$AQ$66,\"\")","v":0},{"$f":"IF($AR$66<>\"\", $C66*$AR$66,\"\")","v":0},{"$f":"IF($AS$66<>\"\", $C66*$AS$66,\"\")","v":0},{"$f":"IF($AT$66<>\"\", $C66*$AT$66,\"\")","v":0},{"$f":"IF($AU$66<>\"\", $C66*$AU$66,\"\")","v":0},{"$f":"IF($AV$66<>\"\", $C66*$AV$66,\"\")","v":0},{"$f":"IF($AW$66<>\"\", $C66*$AW$66,\"\")","v":0},{"$f":"IF($AX$66<>\"\", $C66*$AX$66,\"\")","v":0},{"$f":"IF($AY$66<>\"\", $C66*$AY$66,\"\")","v":0},{"$f":"IF($AZ$66<>\"\", $C66*$AZ$66,\"\")","v":0},{"$f":"IF($BA$66<>\"\", $C66*$BA$66,\"\")","v":0},{"$f":"IF($BB$66<>\"\", $C66*$BB$66,\"\")","v":0},{"$f":"IF($BC$66<>\"\", $C66*$BC$66,\"\")","v":0},{"$f":"IF($BD$66<>\"\", $C66*$BD$66,\"\")","v":0},null,{"$f":"IF($P$66<>\"\",$BF$66/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$66<>\"\",$BG$66/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$66<>\"\",$BH$66/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$66<>\"\",$BI$66/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$66<>\"\",$BJ$66/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$66<>\"\",$BK$66/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$66<>\"\",$BL$66/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$66<>\"\",$BM$66/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$66<>\"\",$BN$66/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$66<>\"\",$BO$66/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$66<>\"\",$BP$66/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$66<>\"\",$BQ$66/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$66<>\"\",$BR$66/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$66<>\"\",$BS$66/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$66<>\"\",$BT$66/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$66<>\"\",$BU$66/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$66<>\"\",$BV$66/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$66<>\"\",$BW$66/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$66<>\"\",$BX$66/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$66<>\"\",$BY$66/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$66<>\"\",$BZ$66/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$66<>\"\",$CA$66/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$66<>\"\",$CB$66/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$66<>\"\",$CC$66/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$66<>\"\",$CD$66/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$66<>\"\",$CE$66/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$66<>\"\",$CF$66/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$66<>\"\",$CG$66/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$66<>\"\",$CH$66/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$66<>\"\",$CI$66/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$66<>\"\",$CJ$66/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$66<>\"\",$CK$66/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$66<>\"\",$CL$66/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$66<>\"\",$CM$66/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$66<>\"\",$CN$66/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$66<>\"\",$CO$66/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$66<>\"\",$CP$66/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$66<>\"\",$CQ$66/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$66<>\"\",$CR$66/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$66<>\"\",$CS$66/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$66<>\"\",$CT$66/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Site Protection/Sediment Control",125,"each",null,"each",null,{"$f":"IF($A67<>\"\",IF($B67<>\"\",ItemQuantity(A67,B67,D67,E67,F67,G67),\"\"),\"\")","v":0},{"$f":"IF($A67<>\"\",IF($B67<>\"\",IF($F67<>\"\",$D67,\"\"),\"\"),\"\")","v":"each"},"Periodic",1,null,1,{"$f":"IF($A67<>\"\",IF($B67<>\"\",SUM(OFFSET($P67,0,AnalysisPeriod*2+4):OFFSET($P67,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,P$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,Q$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,R$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,S$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,T$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,U$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,V$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,W$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,X$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,Y$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,Z$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AA$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AB$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AC$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AD$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AE$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AF$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AG$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AH$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AI$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AJ$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AK$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AL$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AM$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AN$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AO$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AP$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AQ$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AR$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AS$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AT$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AU$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AV$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AW$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AX$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AY$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AZ$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BA$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BB$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BC$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BD$64),\"\")","v":0},null,{"$f":"IF($P$67<>\"\", $C67*$P$67,\"\")","v":0},{"$f":"IF($Q$67<>\"\", $C67*$Q$67,\"\")","v":0},{"$f":"IF($R$67<>\"\", $C67*$R$67,\"\")","v":0},{"$f":"IF($S$67<>\"\", $C67*$S$67,\"\")","v":0},{"$f":"IF($T$67<>\"\", $C67*$T$67,\"\")","v":0},{"$f":"IF($U$67<>\"\", $C67*$U$67,\"\")","v":0},{"$f":"IF($V$67<>\"\", $C67*$V$67,\"\")","v":0},{"$f":"IF($W$67<>\"\", $C67*$W$67,\"\")","v":0},{"$f":"IF($X$67<>\"\", $C67*$X$67,\"\")","v":0},{"$f":"IF($Y$67<>\"\", $C67*$Y$67,\"\")","v":0},{"$f":"IF($Z$67<>\"\", $C67*$Z$67,\"\")","v":0},{"$f":"IF($AA$67<>\"\", $C67*$AA$67,\"\")","v":0},{"$f":"IF($AB$67<>\"\", $C67*$AB$67,\"\")","v":0},{"$f":"IF($AC$67<>\"\", $C67*$AC$67,\"\")","v":0},{"$f":"IF($AD$67<>\"\", $C67*$AD$67,\"\")","v":0},{"$f":"IF($AE$67<>\"\", $C67*$AE$67,\"\")","v":0},{"$f":"IF($AF$67<>\"\", $C67*$AF$67,\"\")","v":0},{"$f":"IF($AG$67<>\"\", $C67*$AG$67,\"\")","v":0},{"$f":"IF($AH$67<>\"\", $C67*$AH$67,\"\")","v":0},{"$f":"IF($AI$67<>\"\", $C67*$AI$67,\"\")","v":0},{"$f":"IF($AJ$67<>\"\", $C67*$AJ$67,\"\")","v":0},{"$f":"IF($AK$67<>\"\", $C67*$AK$67,\"\")","v":0},{"$f":"IF($AL$67<>\"\", $C67*$AL$67,\"\")","v":0},{"$f":"IF($AM$67<>\"\", $C67*$AM$67,\"\")","v":0},{"$f":"IF($AN$67<>\"\", $C67*$AN$67,\"\")","v":0},{"$f":"IF($AO$67<>\"\", $C67*$AO$67,\"\")","v":0},{"$f":"IF($AP$67<>\"\", $C67*$AP$67,\"\")","v":0},{"$f":"IF($AQ$67<>\"\", $C67*$AQ$67,\"\")","v":0},{"$f":"IF($AR$67<>\"\", $C67*$AR$67,\"\")","v":0},{"$f":"IF($AS$67<>\"\", $C67*$AS$67,\"\")","v":0},{"$f":"IF($AT$67<>\"\", $C67*$AT$67,\"\")","v":0},{"$f":"IF($AU$67<>\"\", $C67*$AU$67,\"\")","v":0},{"$f":"IF($AV$67<>\"\", $C67*$AV$67,\"\")","v":0},{"$f":"IF($AW$67<>\"\", $C67*$AW$67,\"\")","v":0},{"$f":"IF($AX$67<>\"\", $C67*$AX$67,\"\")","v":0},{"$f":"IF($AY$67<>\"\", $C67*$AY$67,\"\")","v":0},{"$f":"IF($AZ$67<>\"\", $C67*$AZ$67,\"\")","v":0},{"$f":"IF($BA$67<>\"\", $C67*$BA$67,\"\")","v":0},{"$f":"IF($BB$67<>\"\", $C67*$BB$67,\"\")","v":0},{"$f":"IF($BC$67<>\"\", $C67*$BC$67,\"\")","v":0},{"$f":"IF($BD$67<>\"\", $C67*$BD$67,\"\")","v":0},null,{"$f":"IF($P$67<>\"\",$BF$67/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$67<>\"\",$BG$67/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$67<>\"\",$BH$67/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$67<>\"\",$BI$67/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$67<>\"\",$BJ$67/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$67<>\"\",$BK$67/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$67<>\"\",$BL$67/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$67<>\"\",$BM$67/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$67<>\"\",$BN$67/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$67<>\"\",$BO$67/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$67<>\"\",$BP$67/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$67<>\"\",$BQ$67/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$67<>\"\",$BR$67/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$67<>\"\",$BS$67/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$67<>\"\",$BT$67/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$67<>\"\",$BU$67/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$67<>\"\",$BV$67/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$67<>\"\",$BW$67/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$67<>\"\",$BX$67/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$67<>\"\",$BY$67/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$67<>\"\",$BZ$67/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$67<>\"\",$CA$67/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$67<>\"\",$CB$67/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$67<>\"\",$CC$67/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$67<>\"\",$CD$67/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$67<>\"\",$CE$67/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$67<>\"\",$CF$67/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$67<>\"\",$CG$67/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$67<>\"\",$CH$67/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$67<>\"\",$CI$67/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$67<>\"\",$CJ$67/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$67<>\"\",$CK$67/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$67<>\"\",$CL$67/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$67<>\"\",$CM$67/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$67<>\"\",$CN$67/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$67<>\"\",$CO$67/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$67<>\"\",$CP$67/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$67<>\"\",$CQ$67/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$67<>\"\",$CR$67/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$67<>\"\",$CS$67/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$67<>\"\",$CT$67/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Soil Preparation",5,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A68<>\"\",IF($B68<>\"\",ItemQuantity(A68,B68,D68,E68,F68,G68),\"\"),\"\")","v":0},{"$f":"IF($A68<>\"\",IF($B68<>\"\",IF($F68<>\"\",$D68,\"\"),\"\"),\"\")","v":"sq. yd."},"Periodic",1,null,1,{"$f":"IF($A68<>\"\",IF($B68<>\"\",SUM(OFFSET($P68,0,AnalysisPeriod*2+4):OFFSET($P68,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,P$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,Q$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,R$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,S$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,T$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,U$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,V$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,W$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,X$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,Y$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,Z$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AA$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AB$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AC$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AD$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AE$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AF$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AG$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AH$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AI$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AJ$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AK$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AL$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AM$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AN$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AO$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AP$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AQ$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AR$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AS$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AT$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AU$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AV$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AW$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AX$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AY$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AZ$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BA$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BB$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BC$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BD$64),\"\")","v":0},null,{"$f":"IF($P$68<>\"\", $C68*$P$68,\"\")","v":0},{"$f":"IF($Q$68<>\"\", $C68*$Q$68,\"\")","v":0},{"$f":"IF($R$68<>\"\", $C68*$R$68,\"\")","v":0},{"$f":"IF($S$68<>\"\", $C68*$S$68,\"\")","v":0},{"$f":"IF($T$68<>\"\", $C68*$T$68,\"\")","v":0},{"$f":"IF($U$68<>\"\", $C68*$U$68,\"\")","v":0},{"$f":"IF($V$68<>\"\", $C68*$V$68,\"\")","v":0},{"$f":"IF($W$68<>\"\", $C68*$W$68,\"\")","v":0},{"$f":"IF($X$68<>\"\", $C68*$X$68,\"\")","v":0},{"$f":"IF($Y$68<>\"\", $C68*$Y$68,\"\")","v":0},{"$f":"IF($Z$68<>\"\", $C68*$Z$68,\"\")","v":0},{"$f":"IF($AA$68<>\"\", $C68*$AA$68,\"\")","v":0},{"$f":"IF($AB$68<>\"\", $C68*$AB$68,\"\")","v":0},{"$f":"IF($AC$68<>\"\", $C68*$AC$68,\"\")","v":0},{"$f":"IF($AD$68<>\"\", $C68*$AD$68,\"\")","v":0},{"$f":"IF($AE$68<>\"\", $C68*$AE$68,\"\")","v":0},{"$f":"IF($AF$68<>\"\", $C68*$AF$68,\"\")","v":0},{"$f":"IF($AG$68<>\"\", $C68*$AG$68,\"\")","v":0},{"$f":"IF($AH$68<>\"\", $C68*$AH$68,\"\")","v":0},{"$f":"IF($AI$68<>\"\", $C68*$AI$68,\"\")","v":0},{"$f":"IF($AJ$68<>\"\", $C68*$AJ$68,\"\")","v":0},{"$f":"IF($AK$68<>\"\", $C68*$AK$68,\"\")","v":0},{"$f":"IF($AL$68<>\"\", $C68*$AL$68,\"\")","v":0},{"$f":"IF($AM$68<>\"\", $C68*$AM$68,\"\")","v":0},{"$f":"IF($AN$68<>\"\", $C68*$AN$68,\"\")","v":0},{"$f":"IF($AO$68<>\"\", $C68*$AO$68,\"\")","v":0},{"$f":"IF($AP$68<>\"\", $C68*$AP$68,\"\")","v":0},{"$f":"IF($AQ$68<>\"\", $C68*$AQ$68,\"\")","v":0},{"$f":"IF($AR$68<>\"\", $C68*$AR$68,\"\")","v":0},{"$f":"IF($AS$68<>\"\", $C68*$AS$68,\"\")","v":0},{"$f":"IF($AT$68<>\"\", $C68*$AT$68,\"\")","v":0},{"$f":"IF($AU$68<>\"\", $C68*$AU$68,\"\")","v":0},{"$f":"IF($AV$68<>\"\", $C68*$AV$68,\"\")","v":0},{"$f":"IF($AW$68<>\"\", $C68*$AW$68,\"\")","v":0},{"$f":"IF($AX$68<>\"\", $C68*$AX$68,\"\")","v":0},{"$f":"IF($AY$68<>\"\", $C68*$AY$68,\"\")","v":0},{"$f":"IF($AZ$68<>\"\", $C68*$AZ$68,\"\")","v":0},{"$f":"IF($BA$68<>\"\", $C68*$BA$68,\"\")","v":0},{"$f":"IF($BB$68<>\"\", $C68*$BB$68,\"\")","v":0},{"$f":"IF($BC$68<>\"\", $C68*$BC$68,\"\")","v":0},{"$f":"IF($BD$68<>\"\", $C68*$BD$68,\"\")","v":0},null,{"$f":"IF($P$68<>\"\",$BF$68/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$68<>\"\",$BG$68/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$68<>\"\",$BH$68/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$68<>\"\",$BI$68/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$68<>\"\",$BJ$68/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$68<>\"\",$BK$68/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$68<>\"\",$BL$68/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$68<>\"\",$BM$68/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$68<>\"\",$BN$68/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$68<>\"\",$BO$68/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$68<>\"\",$BP$68/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$68<>\"\",$BQ$68/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$68<>\"\",$BR$68/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$68<>\"\",$BS$68/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$68<>\"\",$BT$68/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$68<>\"\",$BU$68/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$68<>\"\",$BV$68/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$68<>\"\",$BW$68/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$68<>\"\",$BX$68/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$68<>\"\",$BY$68/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$68<>\"\",$BZ$68/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$68<>\"\",$CA$68/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$68<>\"\",$CB$68/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$68<>\"\",$CC$68/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$68<>\"\",$CD$68/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$68<>\"\",$CE$68/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$68<>\"\",$CF$68/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$68<>\"\",$CG$68/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$68<>\"\",$CH$68/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$68<>\"\",$CI$68/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$68<>\"\",$CJ$68/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$68<>\"\",$CK$68/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$68<>\"\",$CL$68/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$68<>\"\",$CM$68/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$68<>\"\",$CN$68/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$68<>\"\",$CO$68/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$68<>\"\",$CP$68/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$68<>\"\",$CQ$68/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$68<>\"\",$CR$68/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$68<>\"\",$CS$68/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$68<>\"\",$CT$68/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Inspection",125,"each",1,"each",null,{"$f":"IF($A69<>\"\",IF($B69<>\"\",ItemQuantity(A69,B69,D69,E69,F69,G69),\"\"),\"\")","v":1},{"$f":"IF($A69<>\"\",IF($B69<>\"\",IF($F69<>\"\",$D69,\"\"),\"\"),\"\")","v":"each"},"Periodic",1,null,1,{"$f":"IF($A69<>\"\",IF($B69<>\"\",SUM(OFFSET($P69,0,AnalysisPeriod*2+4):OFFSET($P69,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":2474.0967354283061},null,{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,P$64),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,Q$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,R$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,S$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,T$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,U$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,V$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,W$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,X$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,Y$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,Z$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AA$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AB$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AC$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AD$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AE$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AF$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AG$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AH$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AI$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AJ$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AK$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AL$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AM$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AN$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AO$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AP$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AQ$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AR$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AS$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AT$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AU$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AV$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AW$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AX$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AY$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AZ$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BA$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BB$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BC$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BD$64),\"\")","v":1},null,{"$f":"IF($P$69<>\"\", $C69*$P$69,\"\")","v":0},{"$f":"IF($Q$69<>\"\", $C69*$Q$69,\"\")","v":125},{"$f":"IF($R$69<>\"\", $C69*$R$69,\"\")","v":125},{"$f":"IF($S$69<>\"\", $C69*$S$69,\"\")","v":125},{"$f":"IF($T$69<>\"\", $C69*$T$69,\"\")","v":125},{"$f":"IF($U$69<>\"\", $C69*$U$69,\"\")","v":125},{"$f":"IF($V$69<>\"\", $C69*$V$69,\"\")","v":125},{"$f":"IF($W$69<>\"\", $C69*$W$69,\"\")","v":125},{"$f":"IF($X$69<>\"\", $C69*$X$69,\"\")","v":125},{"$f":"IF($Y$69<>\"\", $C69*$Y$69,\"\")","v":125},{"$f":"IF($Z$69<>\"\", $C69*$Z$69,\"\")","v":125},{"$f":"IF($AA$69<>\"\", $C69*$AA$69,\"\")","v":125},{"$f":"IF($AB$69<>\"\", $C69*$AB$69,\"\")","v":125},{"$f":"IF($AC$69<>\"\", $C69*$AC$69,\"\")","v":125},{"$f":"IF($AD$69<>\"\", $C69*$AD$69,\"\")","v":125},{"$f":"IF($AE$69<>\"\", $C69*$AE$69,\"\")","v":125},{"$f":"IF($AF$69<>\"\", $C69*$AF$69,\"\")","v":125},{"$f":"IF($AG$69<>\"\", $C69*$AG$69,\"\")","v":125},{"$f":"IF($AH$69<>\"\", $C69*$AH$69,\"\")","v":125},{"$f":"IF($AI$69<>\"\", $C69*$AI$69,\"\")","v":125},{"$f":"IF($AJ$69<>\"\", $C69*$AJ$69,\"\")","v":125},{"$f":"IF($AK$69<>\"\", $C69*$AK$69,\"\")","v":125},{"$f":"IF($AL$69<>\"\", $C69*$AL$69,\"\")","v":125},{"$f":"IF($AM$69<>\"\", $C69*$AM$69,\"\")","v":125},{"$f":"IF($AN$69<>\"\", $C69*$AN$69,\"\")","v":125},{"$f":"IF($AO$69<>\"\", $C69*$AO$69,\"\")","v":125},{"$f":"IF($AP$69<>\"\", $C69*$AP$69,\"\")","v":125},{"$f":"IF($AQ$69<>\"\", $C69*$AQ$69,\"\")","v":125},{"$f":"IF($AR$69<>\"\", $C69*$AR$69,\"\")","v":125},{"$f":"IF($AS$69<>\"\", $C69*$AS$69,\"\")","v":125},{"$f":"IF($AT$69<>\"\", $C69*$AT$69,\"\")","v":125},{"$f":"IF($AU$69<>\"\", $C69*$AU$69,\"\")","v":125},{"$f":"IF($AV$69<>\"\", $C69*$AV$69,\"\")","v":125},{"$f":"IF($AW$69<>\"\", $C69*$AW$69,\"\")","v":125},{"$f":"IF($AX$69<>\"\", $C69*$AX$69,\"\")","v":125},{"$f":"IF($AY$69<>\"\", $C69*$AY$69,\"\")","v":125},{"$f":"IF($AZ$69<>\"\", $C69*$AZ$69,\"\")","v":125},{"$f":"IF($BA$69<>\"\", $C69*$BA$69,\"\")","v":125},{"$f":"IF($BB$69<>\"\", $C69*$BB$69,\"\")","v":125},{"$f":"IF($BC$69<>\"\", $C69*$BC$69,\"\")","v":125},{"$f":"IF($BD$69<>\"\", $C69*$BD$69,\"\")","v":125},null,{"$f":"IF($P$69<>\"\",$BF$69/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$69<>\"\",$BG$69/(1 + DiscountRate) ^ $CW$64,\"\")","v":120.19230769230769},{"$f":"IF($R$69<>\"\",$BH$69/(1 + DiscountRate) ^ $CX$64,\"\")","v":115.56952662721892},{"$f":"IF($S$69<>\"\",$BI$69/(1 + DiscountRate) ^ $CY$64,\"\")","v":111.12454483386435},{"$f":"IF($T$69<>\"\",$BJ$69/(1 + DiscountRate) ^ $CZ$64,\"\")","v":106.85052387871571},{"$f":"IF($U$69<>\"\",$BK$69/(1 + DiscountRate) ^ $DA$64,\"\")","v":102.74088834491894},{"$f":"IF($V$69<>\"\",$BL$69/(1 + DiscountRate) ^ $DB$64,\"\")","v":98.78931571626822},{"$f":"IF($W$69<>\"\",$BM$69/(1 + DiscountRate) ^ $DC$64,\"\")","v":94.989726650257907},{"$f":"IF($X$69<>\"\",$BN$69/(1 + DiscountRate) ^ $DD$64,\"\")","v":91.336275625247978},{"$f":"IF($Y$69<>\"\",$BO$69/(1 + DiscountRate) ^ $DE$64,\"\")","v":87.823341947353811},{"$f":"IF($Z$69<>\"\",$BP$69/(1 + DiscountRate) ^ $DF$64,\"\")","v":84.44552110322482},{"$f":"IF($AA$69<>\"\",$BQ$69/(1 + DiscountRate) ^ $DG$64,\"\")","v":81.197616445408485},{"$f":"IF($AB$69<>\"\",$BR$69/(1 + DiscountRate) ^ $DH$64,\"\")","v":78.07463119750814},{"$f":"IF($AC$69<>\"\",$BS$69/(1 + DiscountRate) ^ $DI$64,\"\")","v":75.071760766834757},{"$f":"IF($AD$69<>\"\",$BT$69/(1 + DiscountRate) ^ $DJ$64,\"\")","v":72.184385352725727},{"$f":"IF($AE$69<>\"\",$BU$69/(1 + DiscountRate) ^ $DK$64,\"\")","v":69.408062839159356},{"$f":"IF($AF$69<>\"\",$BV$69/(1 + DiscountRate) ^ $DL$64,\"\")","v":66.738521960730139},{"$f":"IF($AG$69<>\"\",$BW$69/(1 + DiscountRate) ^ $DM$64,\"\")","v":64.171655731471276},{"$f":"IF($AH$69<>\"\",$BX$69/(1 + DiscountRate) ^ $DN$64,\"\")","v":61.703515126414686},{"$f":"IF($AI$69<>\"\",$BY$69/(1 + DiscountRate) ^ $DO$64,\"\")","v":59.330303006167966},{"$f":"IF($AJ$69<>\"\",$BZ$69/(1 + DiscountRate) ^ $DP$64,\"\")","v":57.048368275161508},{"$f":"IF($AK$69<>\"\",$CA$69/(1 + DiscountRate) ^ $DQ$64,\"\")","v":54.85420026457836},{"$f":"IF($AL$69<>\"\",$CB$69/(1 + DiscountRate) ^ $DR$64,\"\")","v":52.744423331325351},{"$f":"IF($AM$69<>\"\",$CC$69/(1 + DiscountRate) ^ $DS$64,\"\")","v":50.715791664735917},{"$f":"IF($AN$69<>\"\",$CD$69/(1 + DiscountRate) ^ $DT$64,\"\")","v":48.765184293015302},{"$f":"IF($AO$69<>\"\",$CE$69/(1 + DiscountRate) ^ $DU$64,\"\")","v":46.889600281745473},{"$f":"IF($AP$69<>\"\",$CF$69/(1 + DiscountRate) ^ $DV$64,\"\")","v":45.086154117062961},{"$f":"IF($AQ$69<>\"\",$CG$69/(1 + DiscountRate) ^ $DW$64,\"\")","v":43.352071266406689},{"$f":"IF($AR$69<>\"\",$CH$69/(1 + DiscountRate) ^ $DX$64,\"\")","v":41.68468391000642},{"$f":"IF($AS$69<>\"\",$CI$69/(1 + DiscountRate) ^ $DY$64,\"\")","v":40.081426836544637},{"$f":"IF($AT$69<>\"\",$CJ$69/(1 + DiscountRate) ^ $DZ$64,\"\")","v":38.539833496677538},{"$f":"IF($AU$69<>\"\",$CK$69/(1 + DiscountRate) ^ $EA$64,\"\")","v":37.057532208343787},{"$f":"IF($AV$69<>\"\",$CL$69/(1 + DiscountRate) ^ $EB$64,\"\")","v":35.63224250802287},{"$f":"IF($AW$69<>\"\",$CM$69/(1 + DiscountRate) ^ $EC$64,\"\")","v":34.261771642329684},{"$f":"IF($AX$69<>\"\",$CN$69/(1 + DiscountRate) ^ $ED$64,\"\")","v":32.94401119454777},{"$f":"IF($AY$69<>\"\",$CO$69/(1 + DiscountRate) ^ $EE$64,\"\")","v":31.676933840911314},{"$f":"IF($AZ$69<>\"\",$CP$69/(1 + DiscountRate) ^ $EF$64,\"\")","v":30.458590231645495},{"$f":"IF($BA$69<>\"\",$CQ$69/(1 + DiscountRate) ^ $EG$64,\"\")","v":29.287105991966815},{"$f":"IF($BB$69<>\"\",$CR$69/(1 + DiscountRate) ^ $EH$64,\"\")","v":28.160678838429632},{"$f":"IF($BC$69<>\"\",$CS$69/(1 + DiscountRate) ^ $EI$64,\"\")","v":27.077575806182342},{"$f":"IF($BD$69<>\"\",$CT$69/(1 + DiscountRate) ^ $EJ$64,\"\")","v":26.036130582867628}]
["Stormwater Management Pond","Sod",4.5,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A70<>\"\",IF($B70<>\"\",ItemQuantity(A70,B70,D70,E70,F70,G70),\"\"),\"\")","v":0},"sq. yd.","Periodic",1,null,1,{"$f":"IF($A70<>\"\",IF($B70<>\"\",SUM(OFFSET($P70,0,AnalysisPeriod*2+4):OFFSET($P70,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,P$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,Q$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,R$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,S$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,T$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,U$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,V$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,W$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,X$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,Y$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,Z$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AA$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AB$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AC$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AD$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AE$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AF$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AG$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AH$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AI$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AJ$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AK$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AL$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AM$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AN$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AO$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AP$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AQ$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AR$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AS$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AT$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AU$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AV$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AW$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AX$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AY$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AZ$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BA$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BB$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BC$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BD$64),\"\")","v":0},null,{"$f":"IF($P$70<>\"\", $C70*$P$70,\"\")","v":0},{"$f":"IF($Q$70<>\"\", $C70*$Q$70,\"\")","v":0},{"$f":"IF($R$70<>\"\", $C70*$R$70,\"\")","v":0},{"$f":"IF($S$70<>\"\", $C70*$S$70,\"\")","v":0},{"$f":"IF($T$70<>\"\", $C70*$T$70,\"\")","v":0},{"$f":"IF($U$70<>\"\", $C70*$U$70,\"\")","v":0},{"$f":"IF($V$70<>\"\", $C70*$V$70,\"\")","v":0},{"$f":"IF($W$70<>\"\", $C70*$W$70,\"\")","v":0},{"$f":"IF($X$70<>\"\", $C70*$X$70,\"\")","v":0},{"$f":"IF($Y$70<>\"\", $C70*$Y$70,\"\")","v":0},{"$f":"IF($Z$70<>\"\", $C70*$Z$70,\"\")","v":0},{"$f":"IF($AA$70<>\"\", $C70*$AA$70,\"\")","v":0},{"$f":"IF($AB$70<>\"\", $C70*$AB$70,\"\")","v":0},{"$f":"IF($AC$70<>\"\", $C70*$AC$70,\"\")","v":0},{"$f":"IF($AD$70<>\"\", $C70*$AD$70,\"\")","v":0},{"$f":"IF($AE$70<>\"\", $C70*$AE$70,\"\")","v":0},{"$f":"IF($AF$70<>\"\", $C70*$AF$70,\"\")","v":0},{"$f":"IF($AG$70<>\"\", $C70*$AG$70,\"\")","v":0},{"$f":"IF($AH$70<>\"\", $C70*$AH$70,\"\")","v":0},{"$f":"IF($AI$70<>\"\", $C70*$AI$70,\"\")","v":0},{"$f":"IF($AJ$70<>\"\", $C70*$AJ$70,\"\")","v":0},{"$f":"IF($AK$70<>\"\", $C70*$AK$70,\"\")","v":0},{"$f":"IF($AL$70<>\"\", $C70*$AL$70,\"\")","v":0},{"$f":"IF($AM$70<>\"\", $C70*$AM$70,\"\")","v":0},{"$f":"IF($AN$70<>\"\", $C70*$AN$70,\"\")","v":0},{"$f":"IF($AO$70<>\"\", $C70*$AO$70,\"\")","v":0},{"$f":"IF($AP$70<>\"\", $C70*$AP$70,\"\")","v":0},{"$f":"IF($AQ$70<>\"\", $C70*$AQ$70,\"\")","v":0},{"$f":"IF($AR$70<>\"\", $C70*$AR$70,\"\")","v":0},{"$f":"IF($AS$70<>\"\", $C70*$AS$70,\"\")","v":0},{"$f":"IF($AT$70<>\"\", $C70*$AT$70,\"\")","v":0},{"$f":"IF($AU$70<>\"\", $C70*$AU$70,\"\")","v":0},{"$f":"IF($AV$70<>\"\", $C70*$AV$70,\"\")","v":0},{"$f":"IF($AW$70<>\"\", $C70*$AW$70,\"\")","v":0},{"$f":"IF($AX$70<>\"\", $C70*$AX$70,\"\")","v":0},{"$f":"IF($AY$70<>\"\", $C70*$AY$70,\"\")","v":0},{"$f":"IF($AZ$70<>\"\", $C70*$AZ$70,\"\")","v":0},{"$f":"IF($BA$70<>\"\", $C70*$BA$70,\"\")","v":0},{"$f":"IF($BB$70<>\"\", $C70*$BB$70,\"\")","v":0},{"$f":"IF($BC$70<>\"\", $C70*$BC$70,\"\")","v":0},{"$f":"IF($BD$70<>\"\", $C70*$BD$70,\"\")","v":0},null,{"$f":"IF($P$70<>\"\",$BF$70/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$70<>\"\",$BG$70/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$70<>\"\",$BH$70/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$70<>\"\",$BI$70/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$70<>\"\",$BJ$70/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$70<>\"\",$BK$70/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$70<>\"\",$BL$70/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$70<>\"\",$BM$70/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$70<>\"\",$BN$70/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$70<>\"\",$BO$70/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$70<>\"\",$BP$70/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$70<>\"\",$BQ$70/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$70<>\"\",$BR$70/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$70<>\"\",$BS$70/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$70<>\"\",$BT$70/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$70<>\"\",$BU$70/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$70<>\"\",$BV$70/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$70<>\"\",$BW$70/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$70<>\"\",$BX$70/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$70<>\"\",$BY$70/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$70<>\"\",$BZ$70/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$70<>\"\",$CA$70/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$70<>\"\",$CB$70/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$70<>\"\",$CC$70/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$70<>\"\",$CD$70/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$70<>\"\",$CE$70/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$70<>\"\",$CF$70/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$70<>\"\",$CG$70/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$70<>\"\",$CH$70/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$70<>\"\",$CI$70/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$70<>\"\",$CJ$70/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$70<>\"\",$CK$70/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$70<>\"\",$CL$70/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$70<>\"\",$CM$70/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$70<>\"\",$CN$70/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$70<>\"\",$CO$70/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$70<>\"\",$CP$70/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$70<>\"\",$CQ$70/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$70<>\"\",$CR$70/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$70<>\"\",$CS$70/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$70<>\"\",$CT$70/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Debris Removal",100,"each",1,"each",null,{"$f":"IF($A71<>\"\",IF($B71<>\"\",ItemQuantity(A71,B71,D71,E71,F71,G71),\"\"),\"\")","v":1},"each","Periodic",1,null,1,{"$f":"IF($A71<>\"\",IF($B71<>\"\",SUM(OFFSET($P71,0,AnalysisPeriod*2+4):OFFSET($P71,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":1979.2773883426444},null,{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,P$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,Q$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,R$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,S$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,T$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,U$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,V$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,W$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,X$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,Y$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,Z$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AA$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AB$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AC$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AD$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AE$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AF$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AG$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AH$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AI$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AJ$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AK$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AL$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AM$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AN$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AO$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AP$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AQ$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AR$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AS$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AT$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AU$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AV$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AW$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AX$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AY$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AZ$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BA$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BB$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BC$64),\"\")","v":1},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BD$64),\"\")","v":1},null,{"$f":"IF($P$71<>\"\", $C71*$P$71,\"\")","v":0},{"$f":"IF($Q$71<>\"\", $C71*$Q$71,\"\")","v":100},{"$f":"IF($R$71<>\"\", $C71*$R$71,\"\")","v":100},{"$f":"IF($S$71<>\"\", $C71*$S$71,\"\")","v":100},{"$f":"IF($T$71<>\"\", $C71*$T$71,\"\")","v":100},{"$f":"IF($U$71<>\"\", $C71*$U$71,\"\")","v":100},{"$f":"IF($V$71<>\"\", $C71*$V$71,\"\")","v":100},{"$f":"IF($W$71<>\"\", $C71*$W$71,\"\")","v":100},{"$f":"IF($X$71<>\"\", $C71*$X$71,\"\")","v":100},{"$f":"IF($Y$71<>\"\", $C71*$Y$71,\"\")","v":100},{"$f":"IF($Z$71<>\"\", $C71*$Z$71,\"\")","v":100},{"$f":"IF($AA$71<>\"\", $C71*$AA$71,\"\")","v":100},{"$f":"IF($AB$71<>\"\", $C71*$AB$71,\"\")","v":100},{"$f":"IF($AC$71<>\"\", $C71*$AC$71,\"\")","v":100},{"$f":"IF($AD$71<>\"\", $C71*$AD$71,\"\")","v":100},{"$f":"IF($AE$71<>\"\", $C71*$AE$71,\"\")","v":100},{"$f":"IF($AF$71<>\"\", $C71*$AF$71,\"\")","v":100},{"$f":"IF($AG$71<>\"\", $C71*$AG$71,\"\")","v":100},{"$f":"IF($AH$71<>\"\", $C71*$AH$71,\"\")","v":100},{"$f":"IF($AI$71<>\"\", $C71*$AI$71,\"\")","v":100},{"$f":"IF($AJ$71<>\"\", $C71*$AJ$71,\"\")","v":100},{"$f":"IF($AK$71<>\"\", $C71*$AK$71,\"\")","v":100},{"$f":"IF($AL$71<>\"\", $C71*$AL$71,\"\")","v":100},{"$f":"IF($AM$71<>\"\", $C71*$AM$71,\"\")","v":100},{"$f":"IF($AN$71<>\"\", $C71*$AN$71,\"\")","v":100},{"$f":"IF($AO$71<>\"\", $C71*$AO$71,\"\")","v":100},{"$f":"IF($AP$71<>\"\", $C71*$AP$71,\"\")","v":100},{"$f":"IF($AQ$71<>\"\", $C71*$AQ$71,\"\")","v":100},{"$f":"IF($AR$71<>\"\", $C71*$AR$71,\"\")","v":100},{"$f":"IF($AS$71<>\"\", $C71*$AS$71,\"\")","v":100},{"$f":"IF($AT$71<>\"\", $C71*$AT$71,\"\")","v":100},{"$f":"IF($AU$71<>\"\", $C71*$AU$71,\"\")","v":100},{"$f":"IF($AV$71<>\"\", $C71*$AV$71,\"\")","v":100},{"$f":"IF($AW$71<>\"\", $C71*$AW$71,\"\")","v":100},{"$f":"IF($AX$71<>\"\", $C71*$AX$71,\"\")","v":100},{"$f":"IF($AY$71<>\"\", $C71*$AY$71,\"\")","v":100},{"$f":"IF($AZ$71<>\"\", $C71*$AZ$71,\"\")","v":100},{"$f":"IF($BA$71<>\"\", $C71*$BA$71,\"\")","v":100},{"$f":"IF($BB$71<>\"\", $C71*$BB$71,\"\")","v":100},{"$f":"IF($BC$71<>\"\", $C71*$BC$71,\"\")","v":100},{"$f":"IF($BD$71<>\"\", $C71*$BD$71,\"\")","v":100},null,{"$f":"IF($P$71<>\"\",$BF$71/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$71<>\"\",$BG$71/(1 + DiscountRate) ^ $CW$64,\"\")","v":96.153846153846146},{"$f":"IF($R$71<>\"\",$BH$71/(1 + DiscountRate) ^ $CX$64,\"\")","v":92.455621301775139},{"$f":"IF($S$71<>\"\",$BI$71/(1 + DiscountRate) ^ $CY$64,\"\")","v":88.899635867091476},{"$f":"IF($T$71<>\"\",$BJ$71/(1 + DiscountRate) ^ $CZ$64,\"\")","v":85.480419102972576},{"$f":"IF($U$71<>\"\",$BK$71/(1 + DiscountRate) ^ $DA$64,\"\")","v":82.19271067593516},{"$f":"IF($V$71<>\"\",$BL$71/(1 + DiscountRate) ^ $DB$64,\"\")","v":79.031452573014576},{"$f":"IF($W$71<>\"\",$BM$71/(1 + DiscountRate) ^ $DC$64,\"\")","v":75.991781320206329},{"$f":"IF($X$71<>\"\",$BN$71/(1 + DiscountRate) ^ $DD$64,\"\")","v":73.069020500198377},{"$f":"IF($Y$71<>\"\",$BO$71/(1 + DiscountRate) ^ $DE$64,\"\")","v":70.258673557883043},{"$f":"IF($Z$71<>\"\",$BP$71/(1 + DiscountRate) ^ $DF$64,\"\")","v":67.556416882579853},{"$f":"IF($AA$71<>\"\",$BQ$71/(1 + DiscountRate) ^ $DG$64,\"\")","v":64.958093156326782},{"$f":"IF($AB$71<>\"\",$BR$71/(1 + DiscountRate) ^ $DH$64,\"\")","v":62.459704958006512},{"$f":"IF($AC$71<>\"\",$BS$71/(1 + DiscountRate) ^ $DI$64,\"\")","v":60.0574086134678},{"$f":"IF($AD$71<>\"\",$BT$71/(1 + DiscountRate) ^ $DJ$64,\"\")","v":57.747508282180576},{"$f":"IF($AE$71<>\"\",$BU$71/(1 + DiscountRate) ^ $DK$64,\"\")","v":55.526450271327484},{"$f":"IF($AF$71<>\"\",$BV$71/(1 + DiscountRate) ^ $DL$64,\"\")","v":53.390817568584104},{"$f":"IF($AG$71<>\"\",$BW$71/(1 + DiscountRate) ^ $DM$64,\"\")","v":51.337324585177022},{"$f":"IF($AH$71<>\"\",$BX$71/(1 + DiscountRate) ^ $DN$64,\"\")","v":49.362812101131745},{"$f":"IF($AI$71<>\"\",$BY$71/(1 + DiscountRate) ^ $DO$64,\"\")","v":47.464242404934375},{"$f":"IF($AJ$71<>\"\",$BZ$71/(1 + DiscountRate) ^ $DP$64,\"\")","v":45.638694620129208},{"$f":"IF($AK$71<>\"\",$CA$71/(1 + DiscountRate) ^ $DQ$64,\"\")","v":43.883360211662691},{"$f":"IF($AL$71<>\"\",$CB$71/(1 + DiscountRate) ^ $DR$64,\"\")","v":42.195538665060276},{"$f":"IF($AM$71<>\"\",$CC$71/(1 + DiscountRate) ^ $DS$64,\"\")","v":40.57263333178873},{"$f":"IF($AN$71<>\"\",$CD$71/(1 + DiscountRate) ^ $DT$64,\"\")","v":39.012147434412242},{"$f":"IF($AO$71<>\"\",$CE$71/(1 + DiscountRate) ^ $DU$64,\"\")","v":37.511680225396375},{"$f":"IF($AP$71<>\"\",$CF$71/(1 + DiscountRate) ^ $DV$64,\"\")","v":36.068923293650364},{"$f":"IF($AQ$71<>\"\",$CG$71/(1 + DiscountRate) ^ $DW$64,\"\")","v":34.681657013125353},{"$f":"IF($AR$71<>\"\",$CH$71/(1 + DiscountRate) ^ $DX$64,\"\")","v":33.347747128005139},{"$f":"IF($AS$71<>\"\",$CI$71/(1 + DiscountRate) ^ $DY$64,\"\")","v":32.065141469235712},{"$f":"IF($AT$71<>\"\",$CJ$71/(1 + DiscountRate) ^ $DZ$64,\"\")","v":30.83186679734203},{"$f":"IF($AU$71<>\"\",$CK$71/(1 + DiscountRate) ^ $EA$64,\"\")","v":29.646025766675031},{"$f":"IF($AV$71<>\"\",$CL$71/(1 + DiscountRate) ^ $EB$64,\"\")","v":28.505794006418295},{"$f":"IF($AW$71<>\"\",$CM$71/(1 + DiscountRate) ^ $EC$64,\"\")","v":27.409417313863745},{"$f":"IF($AX$71<>\"\",$CN$71/(1 + DiscountRate) ^ $ED$64,\"\")","v":26.355208955638215},{"$f":"IF($AY$71<>\"\",$CO$71/(1 + DiscountRate) ^ $EE$64,\"\")","v":25.34154707272905},{"$f":"IF($AZ$71<>\"\",$CP$71/(1 + DiscountRate) ^ $EF$64,\"\")","v":24.366872185316396},{"$f":"IF($BA$71<>\"\",$CQ$71/(1 + DiscountRate) ^ $EG$64,\"\")","v":23.42968479357345},{"$f":"IF($BB$71<>\"\",$CR$71/(1 + DiscountRate) ^ $EH$64,\"\")","v":22.528543070743705},{"$f":"IF($BC$71<>\"\",$CS$71/(1 + DiscountRate) ^ $EI$64,\"\")","v":21.662060644945875},{"$f":"IF($BD$71<>\"\",$CT$71/(1 + DiscountRate) ^ $EJ$64,\"\")","v":20.828904466294102}]
["Stormwater Management Pond","Remove Invasive Plants",500,"each",1,"each",null,{"$f":"IF($A72<>\"\",IF($B72<>\"\",ItemQuantity(A72,B72,D72,E72,F72,G72),\"\"),\"\")","v":1},"each","Periodic",1,null,1,{"$f":"IF($A72<>\"\",IF($B72<>\"\",SUM(OFFSET($P72,0,AnalysisPeriod*2+4):OFFSET($P72,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":9896.3869417132246},null,{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,P$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,Q$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,R$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,S$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,T$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,U$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,V$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,W$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,X$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,Y$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,Z$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AA$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AB$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AC$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AD$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AE$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AF$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AG$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AH$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AI$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AJ$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AK$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AL$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AM$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AN$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AO$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AP$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AQ$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AR$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AS$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AT$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AU$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AV$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AW$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AX$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AY$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AZ$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BA$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BB$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BC$64),\"\")","v":1},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BD$64),\"\")","v":1},null,{"$f":"IF($P$72<>\"\", $C72*$P$72,\"\")","v":0},{"$f":"IF($Q$72<>\"\", $C72*$Q$72,\"\")","v":500},{"$f":"IF($R$72<>\"\", $C72*$R$72,\"\")","v":500},{"$f":"IF($S$72<>\"\", $C72*$S$72,\"\")","v":500},{"$f":"IF($T$72<>\"\", $C72*$T$72,\"\")","v":500},{"$f":"IF($U$72<>\"\", $C72*$U$72,\"\")","v":500},{"$f":"IF($V$72<>\"\", $C72*$V$72,\"\")","v":500},{"$f":"IF($W$72<>\"\", $C72*$W$72,\"\")","v":500},{"$f":"IF($X$72<>\"\", $C72*$X$72,\"\")","v":500},{"$f":"IF($Y$72<>\"\", $C72*$Y$72,\"\")","v":500},{"$f":"IF($Z$72<>\"\", $C72*$Z$72,\"\")","v":500},{"$f":"IF($AA$72<>\"\", $C72*$AA$72,\"\")","v":500},{"$f":"IF($AB$72<>\"\", $C72*$AB$72,\"\")","v":500},{"$f":"IF($AC$72<>\"\", $C72*$AC$72,\"\")","v":500},{"$f":"IF($AD$72<>\"\", $C72*$AD$72,\"\")","v":500},{"$f":"IF($AE$72<>\"\", $C72*$AE$72,\"\")","v":500},{"$f":"IF($AF$72<>\"\", $C72*$AF$72,\"\")","v":500},{"$f":"IF($AG$72<>\"\", $C72*$AG$72,\"\")","v":500},{"$f":"IF($AH$72<>\"\", $C72*$AH$72,\"\")","v":500},{"$f":"IF($AI$72<>\"\", $C72*$AI$72,\"\")","v":500},{"$f":"IF($AJ$72<>\"\", $C72*$AJ$72,\"\")","v":500},{"$f":"IF($AK$72<>\"\", $C72*$AK$72,\"\")","v":500},{"$f":"IF($AL$72<>\"\", $C72*$AL$72,\"\")","v":500},{"$f":"IF($AM$72<>\"\", $C72*$AM$72,\"\")","v":500},{"$f":"IF($AN$72<>\"\", $C72*$AN$72,\"\")","v":500},{"$f":"IF($AO$72<>\"\", $C72*$AO$72,\"\")","v":500},{"$f":"IF($AP$72<>\"\", $C72*$AP$72,\"\")","v":500},{"$f":"IF($AQ$72<>\"\", $C72*$AQ$72,\"\")","v":500},{"$f":"IF($AR$72<>\"\", $C72*$AR$72,\"\")","v":500},{"$f":"IF($AS$72<>\"\", $C72*$AS$72,\"\")","v":500},{"$f":"IF($AT$72<>\"\", $C72*$AT$72,\"\")","v":500},{"$f":"IF($AU$72<>\"\", $C72*$AU$72,\"\")","v":500},{"$f":"IF($AV$72<>\"\", $C72*$AV$72,\"\")","v":500},{"$f":"IF($AW$72<>\"\", $C72*$AW$72,\"\")","v":500},{"$f":"IF($AX$72<>\"\", $C72*$AX$72,\"\")","v":500},{"$f":"IF($AY$72<>\"\", $C72*$AY$72,\"\")","v":500},{"$f":"IF($AZ$72<>\"\", $C72*$AZ$72,\"\")","v":500},{"$f":"IF($BA$72<>\"\", $C72*$BA$72,\"\")","v":500},{"$f":"IF($BB$72<>\"\", $C72*$BB$72,\"\")","v":500},{"$f":"IF($BC$72<>\"\", $C72*$BC$72,\"\")","v":500},{"$f":"IF($BD$72<>\"\", $C72*$BD$72,\"\")","v":500},null,{"$f":"IF($P$72<>\"\",$BF$72/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$72<>\"\",$BG$72/(1 + DiscountRate) ^ $CW$64,\"\")","v":480.76923076923077},{"$f":"IF($R$72<>\"\",$BH$72/(1 + DiscountRate) ^ $CX$64,\"\")","v":462.27810650887568},{"$f":"IF($S$72<>\"\",$BI$72/(1 + DiscountRate) ^ $CY$64,\"\")","v":444.49817933545739},{"$f":"IF($T$72<>\"\",$BJ$72/(1 + DiscountRate) ^ $CZ$64,\"\")","v":427.40209551486282},{"$f":"IF($U$72<>\"\",$BK$72/(1 + DiscountRate) ^ $DA$64,\"\")","v":410.96355337967577},{"$f":"IF($V$72<>\"\",$BL$72/(1 + DiscountRate) ^ $DB$64,\"\")","v":395.15726286507288},{"$f":"IF($W$72<>\"\",$BM$72/(1 + DiscountRate) ^ $DC$64,\"\")","v":379.95890660103163},{"$f":"IF($X$72<>\"\",$BN$72/(1 + DiscountRate) ^ $DD$64,\"\")","v":365.34510250099191},{"$f":"IF($Y$72<>\"\",$BO$72/(1 + DiscountRate) ^ $DE$64,\"\")","v":351.29336778941524},{"$f":"IF($Z$72<>\"\",$BP$72/(1 + DiscountRate) ^ $DF$64,\"\")","v":337.78208441289928},{"$f":"IF($AA$72<>\"\",$BQ$72/(1 + DiscountRate) ^ $DG$64,\"\")","v":324.79046578163394},{"$f":"IF($AB$72<>\"\",$BR$72/(1 + DiscountRate) ^ $DH$64,\"\")","v":312.29852479003256},{"$f":"IF($AC$72<>\"\",$BS$72/(1 + DiscountRate) ^ $DI$64,\"\")","v":300.28704306733903},{"$f":"IF($AD$72<>\"\",$BT$72/(1 + DiscountRate) ^ $DJ$64,\"\")","v":288.73754141090291},{"$f":"IF($AE$72<>\"\",$BU$72/(1 + DiscountRate) ^ $DK$64,\"\")","v":277.63225135663743},{"$f":"IF($AF$72<>\"\",$BV$72/(1 + DiscountRate) ^ $DL$64,\"\")","v":266.95408784292056},{"$f":"IF($AG$72<>\"\",$BW$72/(1 + DiscountRate) ^ $DM$64,\"\")","v":256.6866229258851},{"$f":"IF($AH$72<>\"\",$BX$72/(1 + DiscountRate) ^ $DN$64,\"\")","v":246.81406050565874},{"$f":"IF($AI$72<>\"\",$BY$72/(1 + DiscountRate) ^ $DO$64,\"\")","v":237.32121202467187},{"$f":"IF($AJ$72<>\"\",$BZ$72/(1 + DiscountRate) ^ $DP$64,\"\")","v":228.19347310064603},{"$f":"IF($AK$72<>\"\",$CA$72/(1 + DiscountRate) ^ $DQ$64,\"\")","v":219.41680105831344},{"$f":"IF($AL$72<>\"\",$CB$72/(1 + DiscountRate) ^ $DR$64,\"\")","v":210.9776933253014},{"$f":"IF($AM$72<>\"\",$CC$72/(1 + DiscountRate) ^ $DS$64,\"\")","v":202.86316665894367},{"$f":"IF($AN$72<>\"\",$CD$72/(1 + DiscountRate) ^ $DT$64,\"\")","v":195.06073717206121},{"$f":"IF($AO$72<>\"\",$CE$72/(1 + DiscountRate) ^ $DU$64,\"\")","v":187.55840112698189},{"$f":"IF($AP$72<>\"\",$CF$72/(1 + DiscountRate) ^ $DV$64,\"\")","v":180.34461646825184},{"$f":"IF($AQ$72<>\"\",$CG$72/(1 + DiscountRate) ^ $DW$64,\"\")","v":173.40828506562676},{"$f":"IF($AR$72<>\"\",$CH$72/(1 + DiscountRate) ^ $DX$64,\"\")","v":166.73873564002568},{"$f":"IF($AS$72<>\"\",$CI$72/(1 + DiscountRate) ^ $DY$64,\"\")","v":160.32570734617855},{"$f":"IF($AT$72<>\"\",$CJ$72/(1 + DiscountRate) ^ $DZ$64,\"\")","v":154.15933398671015},{"$f":"IF($AU$72<>\"\",$CK$72/(1 + DiscountRate) ^ $EA$64,\"\")","v":148.23012883337515},{"$f":"IF($AV$72<>\"\",$CL$72/(1 + DiscountRate) ^ $EB$64,\"\")","v":142.52897003209148},{"$f":"IF($AW$72<>\"\",$CM$72/(1 + DiscountRate) ^ $EC$64,\"\")","v":137.04708656931874},{"$f":"IF($AX$72<>\"\",$CN$72/(1 + DiscountRate) ^ $ED$64,\"\")","v":131.77604477819108},{"$f":"IF($AY$72<>\"\",$CO$72/(1 + DiscountRate) ^ $EE$64,\"\")","v":126.70773536364526},{"$f":"IF($AZ$72<>\"\",$CP$72/(1 + DiscountRate) ^ $EF$64,\"\")","v":121.83436092658198},{"$f":"IF($BA$72<>\"\",$CQ$72/(1 + DiscountRate) ^ $EG$64,\"\")","v":117.14842396786726},{"$f":"IF($BB$72<>\"\",$CR$72/(1 + DiscountRate) ^ $EH$64,\"\")","v":112.64271535371853},{"$f":"IF($BC$72<>\"\",$CS$72/(1 + DiscountRate) ^ $EI$64,\"\")","v":108.31030322472937},{"$f":"IF($BD$72<>\"\",$CT$72/(1 + DiscountRate) ^ $EJ$64,\"\")","v":104.14452233147051}]
["Stormwater Management Pond","Mowing",150,"each",8,"each",null,{"$f":"IF($A73<>\"\",IF($B73<>\"\",ItemQuantity(A73,B73,D73,E73,F73,G73),\"\"),\"\")","v":8},"each","Periodic",1,null,1,{"$f":"IF($A73<>\"\",IF($B73<>\"\",SUM(OFFSET($P73,0,AnalysisPeriod*2+4):OFFSET($P73,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":23751.328660111736},null,{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,P$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,Q$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,R$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,S$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,T$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,U$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,V$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,W$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,X$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,Y$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,Z$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AA$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AB$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AC$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AD$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AE$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AF$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AG$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AH$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AI$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AJ$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AK$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AL$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AM$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AN$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AO$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AP$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AQ$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AR$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AS$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AT$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AU$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AV$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AW$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AX$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AY$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AZ$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BA$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BB$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BC$64),\"\")","v":8},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BD$64),\"\")","v":8},null,{"$f":"IF($P$73<>\"\", $C73*$P$73,\"\")","v":0},{"$f":"IF($Q$73<>\"\", $C73*$Q$73,\"\")","v":1200},{"$f":"IF($R$73<>\"\", $C73*$R$73,\"\")","v":1200},{"$f":"IF($S$73<>\"\", $C73*$S$73,\"\")","v":1200},{"$f":"IF($T$73<>\"\", $C73*$T$73,\"\")","v":1200},{"$f":"IF($U$73<>\"\", $C73*$U$73,\"\")","v":1200},{"$f":"IF($V$73<>\"\", $C73*$V$73,\"\")","v":1200},{"$f":"IF($W$73<>\"\", $C73*$W$73,\"\")","v":1200},{"$f":"IF($X$73<>\"\", $C73*$X$73,\"\")","v":1200},{"$f":"IF($Y$73<>\"\", $C73*$Y$73,\"\")","v":1200},{"$f":"IF($Z$73<>\"\", $C73*$Z$73,\"\")","v":1200},{"$f":"IF($AA$73<>\"\", $C73*$AA$73,\"\")","v":1200},{"$f":"IF($AB$73<>\"\", $C73*$AB$73,\"\")","v":1200},{"$f":"IF($AC$73<>\"\", $C73*$AC$73,\"\")","v":1200},{"$f":"IF($AD$73<>\"\", $C73*$AD$73,\"\")","v":1200},{"$f":"IF($AE$73<>\"\", $C73*$AE$73,\"\")","v":1200},{"$f":"IF($AF$73<>\"\", $C73*$AF$73,\"\")","v":1200},{"$f":"IF($AG$73<>\"\", $C73*$AG$73,\"\")","v":1200},{"$f":"IF($AH$73<>\"\", $C73*$AH$73,\"\")","v":1200},{"$f":"IF($AI$73<>\"\", $C73*$AI$73,\"\")","v":1200},{"$f":"IF($AJ$73<>\"\", $C73*$AJ$73,\"\")","v":1200},{"$f":"IF($AK$73<>\"\", $C73*$AK$73,\"\")","v":1200},{"$f":"IF($AL$73<>\"\", $C73*$AL$73,\"\")","v":1200},{"$f":"IF($AM$73<>\"\", $C73*$AM$73,\"\")","v":1200},{"$f":"IF($AN$73<>\"\", $C73*$AN$73,\"\")","v":1200},{"$f":"IF($AO$73<>\"\", $C73*$AO$73,\"\")","v":1200},{"$f":"IF($AP$73<>\"\", $C73*$AP$73,\"\")","v":1200},{"$f":"IF($AQ$73<>\"\", $C73*$AQ$73,\"\")","v":1200},{"$f":"IF($AR$73<>\"\", $C73*$AR$73,\"\")","v":1200},{"$f":"IF($AS$73<>\"\", $C73*$AS$73,\"\")","v":1200},{"$f":"IF($AT$73<>\"\", $C73*$AT$73,\"\")","v":1200},{"$f":"IF($AU$73<>\"\", $C73*$AU$73,\"\")","v":1200},{"$f":"IF($AV$73<>\"\", $C73*$AV$73,\"\")","v":1200},{"$f":"IF($AW$73<>\"\", $C73*$AW$73,\"\")","v":1200},{"$f":"IF($AX$73<>\"\", $C73*$AX$73,\"\")","v":1200},{"$f":"IF($AY$73<>\"\", $C73*$AY$73,\"\")","v":1200},{"$f":"IF($AZ$73<>\"\", $C73*$AZ$73,\"\")","v":1200},{"$f":"IF($BA$73<>\"\", $C73*$BA$73,\"\")","v":1200},{"$f":"IF($BB$73<>\"\", $C73*$BB$73,\"\")","v":1200},{"$f":"IF($BC$73<>\"\", $C73*$BC$73,\"\")","v":1200},{"$f":"IF($BD$73<>\"\", $C73*$BD$73,\"\")","v":1200},null,{"$f":"IF($P$73<>\"\",$BF$73/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$73<>\"\",$BG$73/(1 + DiscountRate) ^ $CW$64,\"\")","v":1153.8461538461538},{"$f":"IF($R$73<>\"\",$BH$73/(1 + DiscountRate) ^ $CX$64,\"\")","v":1109.4674556213017},{"$f":"IF($S$73<>\"\",$BI$73/(1 + DiscountRate) ^ $CY$64,\"\")","v":1066.7956304050979},{"$f":"IF($T$73<>\"\",$BJ$73/(1 + DiscountRate) ^ $CZ$64,\"\")","v":1025.7650292356709},{"$f":"IF($U$73<>\"\",$BK$73/(1 + DiscountRate) ^ $DA$64,\"\")","v":986.31252811122181},{"$f":"IF($V$73<>\"\",$BL$73/(1 + DiscountRate) ^ $DB$64,\"\")","v":948.3774308761748},{"$f":"IF($W$73<>\"\",$BM$73/(1 + DiscountRate) ^ $DC$64,\"\")","v":911.90137584247589},{"$f":"IF($X$73<>\"\",$BN$73/(1 + DiscountRate) ^ $DD$64,\"\")","v":876.82824600238052},{"$f":"IF($Y$73<>\"\",$BO$73/(1 + DiscountRate) ^ $DE$64,\"\")","v":843.10408269459663},{"$f":"IF($Z$73<>\"\",$BP$73/(1 + DiscountRate) ^ $DF$64,\"\")","v":810.6770025909583},{"$f":"IF($AA$73<>\"\",$BQ$73/(1 + DiscountRate) ^ $DG$64,\"\")","v":779.4971178759215},{"$f":"IF($AB$73<>\"\",$BR$73/(1 + DiscountRate) ^ $DH$64,\"\")","v":749.51645949607814},{"$f":"IF($AC$73<>\"\",$BS$73/(1 + DiscountRate) ^ $DI$64,\"\")","v":720.6889033616136},{"$f":"IF($AD$73<>\"\",$BT$73/(1 + DiscountRate) ^ $DJ$64,\"\")","v":692.97009938616691},{"$f":"IF($AE$73<>\"\",$BU$73/(1 + DiscountRate) ^ $DK$64,\"\")","v":666.31740325592978},{"$f":"IF($AF$73<>\"\",$BV$73/(1 + DiscountRate) ^ $DL$64,\"\")","v":640.68981082300922},{"$f":"IF($AG$73<>\"\",$BW$73/(1 + DiscountRate) ^ $DM$64,\"\")","v":616.04789502212429},{"$f":"IF($AH$73<>\"\",$BX$73/(1 + DiscountRate) ^ $DN$64,\"\")","v":592.35374521358096},{"$f":"IF($AI$73<>\"\",$BY$73/(1 + DiscountRate) ^ $DO$64,\"\")","v":569.57090885921252},{"$f":"IF($AJ$73<>\"\",$BZ$73/(1 + DiscountRate) ^ $DP$64,\"\")","v":547.66433544155052},{"$f":"IF($AK$73<>\"\",$CA$73/(1 + DiscountRate) ^ $DQ$64,\"\")","v":526.60032253995223},{"$f":"IF($AL$73<>\"\",$CB$73/(1 + DiscountRate) ^ $DR$64,\"\")","v":506.34646398072334},{"$f":"IF($AM$73<>\"\",$CC$73/(1 + DiscountRate) ^ $DS$64,\"\")","v":486.87159998146478},{"$f":"IF($AN$73<>\"\",$CD$73/(1 + DiscountRate) ^ $DT$64,\"\")","v":468.1457692129469},{"$f":"IF($AO$73<>\"\",$CE$73/(1 + DiscountRate) ^ $DU$64,\"\")","v":450.14016270475651},{"$f":"IF($AP$73<>\"\",$CF$73/(1 + DiscountRate) ^ $DV$64,\"\")","v":432.8270795238044},{"$f":"IF($AQ$73<>\"\",$CG$73/(1 + DiscountRate) ^ $DW$64,\"\")","v":416.1798841575042},{"$f":"IF($AR$73<>\"\",$CH$73/(1 + DiscountRate) ^ $DX$64,\"\")","v":400.17296553606167},{"$f":"IF($AS$73<>\"\",$CI$73/(1 + DiscountRate) ^ $DY$64,\"\")","v":384.78169763082849},{"$f":"IF($AT$73<>\"\",$CJ$73/(1 + DiscountRate) ^ $DZ$64,\"\")","v":369.98240156810436},{"$f":"IF($AU$73<>\"\",$CK$73/(1 + DiscountRate) ^ $EA$64,\"\")","v":355.75230920010034},{"$f":"IF($AV$73<>\"\",$CL$73/(1 + DiscountRate) ^ $EB$64,\"\")","v":342.06952807701953},{"$f":"IF($AW$73<>\"\",$CM$73/(1 + DiscountRate) ^ $EC$64,\"\")","v":328.91300776636496},{"$f":"IF($AX$73<>\"\",$CN$73/(1 + DiscountRate) ^ $ED$64,\"\")","v":316.26250746765857},{"$f":"IF($AY$73<>\"\",$CO$73/(1 + DiscountRate) ^ $EE$64,\"\")","v":304.09856487274863},{"$f":"IF($AZ$73<>\"\",$CP$73/(1 + DiscountRate) ^ $EF$64,\"\")","v":292.40246622379675},{"$f":"IF($BA$73<>\"\",$CQ$73/(1 + DiscountRate) ^ $EG$64,\"\")","v":281.15621752288143},{"$f":"IF($BB$73<>\"\",$CR$73/(1 + DiscountRate) ^ $EH$64,\"\")","v":270.3425168489245},{"$f":"IF($BC$73<>\"\",$CS$73/(1 + DiscountRate) ^ $EI$64,\"\")","v":259.94472773935047},{"$f":"IF($BD$73<>\"\",$CT$73/(1 + DiscountRate) ^ $EJ$64,\"\")","v":249.94685359552923}]
["Stormwater Management Pond","Sediment Removal from Pond",390,"cu. yd.",50,"cu. yd.",null,{"$f":"IF($A74<>\"\",IF($B74<>\"\",ItemQuantity(A74,B74,D74,E74,F74,G74),\"\"),\"\")","v":50},"cu. yd.","Periodic",10,null,10,{"$f":"IF($A74<>\"\",IF($B74<>\"\",SUM(OFFSET($P74,0,AnalysisPeriod*2+4):OFFSET($P74,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":32146.897139437311},null,{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,P$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,Q$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,R$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,S$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,T$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,U$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,V$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,W$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,X$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,Y$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,Z$64),\"\")","v":50},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AA$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AB$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AC$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AD$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AE$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AF$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AG$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AH$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AI$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AJ$64),\"\")","v":50},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AK$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AL$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AM$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AN$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AO$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AP$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AQ$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AR$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AS$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AT$64),\"\")","v":50},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AU$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AV$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AW$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AX$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AY$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AZ$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BA$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BB$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BC$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BD$64),\"\")","v":50},null,{"$f":"IF($P$74<>\"\", $C74*$P$74,\"\")","v":0},{"$f":"IF($Q$74<>\"\", $C74*$Q$74,\"\")","v":0},{"$f":"IF($R$74<>\"\", $C74*$R$74,\"\")","v":0},{"$f":"IF($S$74<>\"\", $C74*$S$74,\"\")","v":0},{"$f":"IF($T$74<>\"\", $C74*$T$74,\"\")","v":0},{"$f":"IF($U$74<>\"\", $C74*$U$74,\"\")","v":0},{"$f":"IF($V$74<>\"\", $C74*$V$74,\"\")","v":0},{"$f":"IF($W$74<>\"\", $C74*$W$74,\"\")","v":0},{"$f":"IF($X$74<>\"\", $C74*$X$74,\"\")","v":0},{"$f":"IF($Y$74<>\"\", $C74*$Y$74,\"\")","v":0},{"$f":"IF($Z$74<>\"\", $C74*$Z$74,\"\")","v":19500},{"$f":"IF($AA$74<>\"\", $C74*$AA$74,\"\")","v":0},{"$f":"IF($AB$74<>\"\", $C74*$AB$74,\"\")","v":0},{"$f":"IF($AC$74<>\"\", $C74*$AC$74,\"\")","v":0},{"$f":"IF($AD$74<>\"\", $C74*$AD$74,\"\")","v":0},{"$f":"IF($AE$74<>\"\", $C74*$AE$74,\"\")","v":0},{"$f":"IF($AF$74<>\"\", $C74*$AF$74,\"\")","v":0},{"$f":"IF($AG$74<>\"\", $C74*$AG$74,\"\")","v":0},{"$f":"IF($AH$74<>\"\", $C74*$AH$74,\"\")","v":0},{"$f":"IF($AI$74<>\"\", $C74*$AI$74,\"\")","v":0},{"$f":"IF($AJ$74<>\"\", $C74*$AJ$74,\"\")","v":19500},{"$f":"IF($AK$74<>\"\", $C74*$AK$74,\"\")","v":0},{"$f":"IF($AL$74<>\"\", $C74*$AL$74,\"\")","v":0},{"$f":"IF($AM$74<>\"\", $C74*$AM$74,\"\")","v":0},{"$f":"IF($AN$74<>\"\", $C74*$AN$74,\"\")","v":0},{"$f":"IF($AO$74<>\"\", $C74*$AO$74,\"\")","v":0},{"$f":"IF($AP$74<>\"\", $C74*$AP$74,\"\")","v":0},{"$f":"IF($AQ$74<>\"\", $C74*$AQ$74,\"\")","v":0},{"$f":"IF($AR$74<>\"\", $C74*$AR$74,\"\")","v":0},{"$f":"IF($AS$74<>\"\", $C74*$AS$74,\"\")","v":0},{"$f":"IF($AT$74<>\"\", $C74*$AT$74,\"\")","v":19500},{"$f":"IF($AU$74<>\"\", $C74*$AU$74,\"\")","v":0},{"$f":"IF($AV$74<>\"\", $C74*$AV$74,\"\")","v":0},{"$f":"IF($AW$74<>\"\", $C74*$AW$74,\"\")","v":0},{"$f":"IF($AX$74<>\"\", $C74*$AX$74,\"\")","v":0},{"$f":"IF($AY$74<>\"\", $C74*$AY$74,\"\")","v":0},{"$f":"IF($AZ$74<>\"\", $C74*$AZ$74,\"\")","v":0},{"$f":"IF($BA$74<>\"\", $C74*$BA$74,\"\")","v":0},{"$f":"IF($BB$74<>\"\", $C74*$BB$74,\"\")","v":0},{"$f":"IF($BC$74<>\"\", $C74*$BC$74,\"\")","v":0},{"$f":"IF($BD$74<>\"\", $C74*$BD$74,\"\")","v":19500},null,{"$f":"IF($P$74<>\"\",$BF$74/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$74<>\"\",$BG$74/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$74<>\"\",$BH$74/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$74<>\"\",$BI$74/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$74<>\"\",$BJ$74/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$74<>\"\",$BK$74/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$74<>\"\",$BL$74/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$74<>\"\",$BM$74/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$74<>\"\",$BN$74/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$74<>\"\",$BO$74/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$74<>\"\",$BP$74/(1 + DiscountRate) ^ $DF$64,\"\")","v":13173.501292103072},{"$f":"IF($AA$74<>\"\",$BQ$74/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$74<>\"\",$BR$74/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$74<>\"\",$BS$74/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$74<>\"\",$BT$74/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$74<>\"\",$BU$74/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$74<>\"\",$BV$74/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$74<>\"\",$BW$74/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$74<>\"\",$BX$74/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$74<>\"\",$BY$74/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$74<>\"\",$BZ$74/(1 + DiscountRate) ^ $DP$64,\"\")","v":8899.5454509251958},{"$f":"IF($AK$74<>\"\",$CA$74/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$74<>\"\",$CB$74/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$74<>\"\",$CC$74/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$74<>\"\",$CD$74/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$74<>\"\",$CE$74/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$74<>\"\",$CF$74/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$74<>\"\",$CG$74/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$74<>\"\",$CH$74/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$74<>\"\",$CI$74/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$74<>\"\",$CJ$74/(1 + DiscountRate) ^ $DZ$64,\"\")","v":6012.2140254816959},{"$f":"IF($AU$74<>\"\",$CK$74/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$74<>\"\",$CL$74/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$74<>\"\",$CM$74/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$74<>\"\",$CN$74/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$74<>\"\",$CO$74/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$74<>\"\",$CP$74/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$74<>\"\",$CQ$74/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$74<>\"\",$CR$74/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$74<>\"\",$CS$74/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$74<>\"\",$CT$74/(1 + DiscountRate) ^ $EJ$64,\"\")","v":4061.6363709273501}]
["Stormwater Management Pond","Sediment Removal Setup",3000,"each",1,"each",null,{"$f":"IF($A75<>\"\",IF($B75<>\"\",ItemQuantity(A75,B75,D75,E75,F75,G75),\"\"),\"\")","v":1},"each","Periodic",10,null,10,{"$f":"IF($A75<>\"\",IF($B75<>\"\",SUM(OFFSET($P75,0,AnalysisPeriod*2+4):OFFSET($P75,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":4945.6764829903559},null,{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,P$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,Q$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,R$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,S$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,T$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,U$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,V$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,W$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,X$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,Y$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,Z$64),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AA$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AB$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AC$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AD$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AE$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AF$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AG$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AH$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AI$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AJ$64),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AK$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AL$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AM$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AN$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AO$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AP$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AQ$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AR$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AS$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AT$64),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AU$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AV$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AW$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AX$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AY$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AZ$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BA$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BB$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BC$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BD$64),\"\")","v":1},null,{"$f":"IF($P$75<>\"\", $C75*$P$75,\"\")","v":0},{"$f":"IF($Q$75<>\"\", $C75*$Q$75,\"\")","v":0},{"$f":"IF($R$75<>\"\", $C75*$R$75,\"\")","v":0},{"$f":"IF($S$75<>\"\", $C75*$S$75,\"\")","v":0},{"$f":"IF($T$75<>\"\", $C75*$T$75,\"\")","v":0},{"$f":"IF($U$75<>\"\", $C75*$U$75,\"\")","v":0},{"$f":"IF($V$75<>\"\", $C75*$V$75,\"\")","v":0},{"$f":"IF($W$75<>\"\", $C75*$W$75,\"\")","v":0},{"$f":"IF($X$75<>\"\", $C75*$X$75,\"\")","v":0},{"$f":"IF($Y$75<>\"\", $C75*$Y$75,\"\")","v":0},{"$f":"IF($Z$75<>\"\", $C75*$Z$75,\"\")","v":3000},{"$f":"IF($AA$75<>\"\", $C75*$AA$75,\"\")","v":0},{"$f":"IF($AB$75<>\"\", $C75*$AB$75,\"\")","v":0},{"$f":"IF($AC$75<>\"\", $C75*$AC$75,\"\")","v":0},{"$f":"IF($AD$75<>\"\", $C75*$AD$75,\"\")","v":0},{"$f":"IF($AE$75<>\"\", $C75*$AE$75,\"\")","v":0},{"$f":"IF($AF$75<>\"\", $C75*$AF$75,\"\")","v":0},{"$f":"IF($AG$75<>\"\", $C75*$AG$75,\"\")","v":0},{"$f":"IF($AH$75<>\"\", $C75*$AH$75,\"\")","v":0},{"$f":"IF($AI$75<>\"\", $C75*$AI$75,\"\")","v":0},{"$f":"IF($AJ$75<>\"\", $C75*$AJ$75,\"\")","v":3000},{"$f":"IF($AK$75<>\"\", $C75*$AK$75,\"\")","v":0},{"$f":"IF($AL$75<>\"\", $C75*$AL$75,\"\")","v":0},{"$f":"IF($AM$75<>\"\", $C75*$AM$75,\"\")","v":0},{"$f":"IF($AN$75<>\"\", $C75*$AN$75,\"\")","v":0},{"$f":"IF($AO$75<>\"\", $C75*$AO$75,\"\")","v":0},{"$f":"IF($AP$75<>\"\", $C75*$AP$75,\"\")","v":0},{"$f":"IF($AQ$75<>\"\", $C75*$AQ$75,\"\")","v":0},{"$f":"IF($AR$75<>\"\", $C75*$AR$75,\"\")","v":0},{"$f":"IF($AS$75<>\"\", $C75*$AS$75,\"\")","v":0},{"$f":"IF($AT$75<>\"\", $C75*$AT$75,\"\")","v":3000},{"$f":"IF($AU$75<>\"\", $C75*$AU$75,\"\")","v":0},{"$f":"IF($AV$75<>\"\", $C75*$AV$75,\"\")","v":0},{"$f":"IF($AW$75<>\"\", $C75*$AW$75,\"\")","v":0},{"$f":"IF($AX$75<>\"\", $C75*$AX$75,\"\")","v":0},{"$f":"IF($AY$75<>\"\", $C75*$AY$75,\"\")","v":0},{"$f":"IF($AZ$75<>\"\", $C75*$AZ$75,\"\")","v":0},{"$f":"IF($BA$75<>\"\", $C75*$BA$75,\"\")","v":0},{"$f":"IF($BB$75<>\"\", $C75*$BB$75,\"\")","v":0},{"$f":"IF($BC$75<>\"\", $C75*$BC$75,\"\")","v":0},{"$f":"IF($BD$75<>\"\", $C75*$BD$75,\"\")","v":3000},null,{"$f":"IF($P$75<>\"\",$BF$75/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$75<>\"\",$BG$75/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$75<>\"\",$BH$75/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$75<>\"\",$BI$75/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$75<>\"\",$BJ$75/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$75<>\"\",$BK$75/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$75<>\"\",$BL$75/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$75<>\"\",$BM$75/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$75<>\"\",$BN$75/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$75<>\"\",$BO$75/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$75<>\"\",$BP$75/(1 + DiscountRate) ^ $DF$64,\"\")","v":2026.6925064773957},{"$f":"IF($AA$75<>\"\",$BQ$75/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$75<>\"\",$BR$75/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$75<>\"\",$BS$75/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$75<>\"\",$BT$75/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$75<>\"\",$BU$75/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$75<>\"\",$BV$75/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$75<>\"\",$BW$75/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$75<>\"\",$BX$75/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$75<>\"\",$BY$75/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$75<>\"\",$BZ$75/(1 + DiscountRate) ^ $DP$64,\"\")","v":1369.1608386038761},{"$f":"IF($AK$75<>\"\",$CA$75/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$75<>\"\",$CB$75/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$75<>\"\",$CC$75/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$75<>\"\",$CD$75/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$75<>\"\",$CE$75/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$75<>\"\",$CF$75/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$75<>\"\",$CG$75/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$75<>\"\",$CH$75/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$75<>\"\",$CI$75/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$75<>\"\",$CJ$75/(1 + DiscountRate) ^ $DZ$64,\"\")","v":924.95600392026097},{"$f":"IF($AU$75<>\"\",$CK$75/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$75<>\"\",$CL$75/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$75<>\"\",$CM$75/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$75<>\"\",$CN$75/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$75<>\"\",$CO$75/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$75<>\"\",$CP$75/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$75<>\"\",$CQ$75/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$75<>\"\",$CR$75/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$75<>\"\",$CS$75/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$75<>\"\",$CT$75/(1 + DiscountRate) ^ $EJ$64,\"\")","v":624.86713398882307}]
["Combined Sewer Overflow (CSO)","Plant Operating Cost/annually",1.5,"gal.",null,"gal.",null,{"$f":"IF($A76<>\"\",IF($B76<>\"\",ItemQuantity(A76,B76,D76,E76,F76,G76),\"\"),\"\")","v":0},"gal.","Periodic",1,null,1,{"$f":"IF($A76<>\"\",IF($B76<>\"\",SUM(OFFSET($P76,0,AnalysisPeriod*2+4):OFFSET($P76,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,P$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,Q$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,R$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,S$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,T$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,U$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,V$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,W$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,X$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,Y$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,Z$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AA$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AB$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AC$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AD$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AE$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AF$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AG$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AH$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AI$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AJ$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AK$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AL$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AM$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AN$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AO$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AP$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AQ$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AR$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AS$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AT$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AU$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AV$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AW$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AX$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AY$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AZ$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BA$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BB$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BC$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BD$64),\"\")","v":0},null,{"$f":"IF($P$76<>\"\", $C76*$P$76,\"\")","v":0},{"$f":"IF($Q$76<>\"\", $C76*$Q$76,\"\")","v":0},{"$f":"IF($R$76<>\"\", $C76*$R$76,\"\")","v":0},{"$f":"IF($S$76<>\"\", $C76*$S$76,\"\")","v":0},{"$f":"IF($T$76<>\"\", $C76*$T$76,\"\")","v":0},{"$f":"IF($U$76<>\"\", $C76*$U$76,\"\")","v":0},{"$f":"IF($V$76<>\"\", $C76*$V$76,\"\")","v":0},{"$f":"IF($W$76<>\"\", $C76*$W$76,\"\")","v":0},{"$f":"IF($X$76<>\"\", $C76*$X$76,\"\")","v":0},{"$f":"IF($Y$76<>\"\", $C76*$Y$76,\"\")","v":0},{"$f":"IF($Z$76<>\"\", $C76*$Z$76,\"\")","v":0},{"$f":"IF($AA$76<>\"\", $C76*$AA$76,\"\")","v":0},{"$f":"IF($AB$76<>\"\", $C76*$AB$76,\"\")","v":0},{"$f":"IF($AC$76<>\"\", $C76*$AC$76,\"\")","v":0},{"$f":"IF($AD$76<>\"\", $C76*$AD$76,\"\")","v":0},{"$f":"IF($AE$76<>\"\", $C76*$AE$76,\"\")","v":0},{"$f":"IF($AF$76<>\"\", $C76*$AF$76,\"\")","v":0},{"$f":"IF($AG$76<>\"\", $C76*$AG$76,\"\")","v":0},{"$f":"IF($AH$76<>\"\", $C76*$AH$76,\"\")","v":0},{"$f":"IF($AI$76<>\"\", $C76*$AI$76,\"\")","v":0},{"$f":"IF($AJ$76<>\"\", $C76*$AJ$76,\"\")","v":0},{"$f":"IF($AK$76<>\"\", $C76*$AK$76,\"\")","v":0},{"$f":"IF($AL$76<>\"\", $C76*$AL$76,\"\")","v":0},{"$f":"IF($AM$76<>\"\", $C76*$AM$76,\"\")","v":0},{"$f":"IF($AN$76<>\"\", $C76*$AN$76,\"\")","v":0},{"$f":"IF($AO$76<>\"\", $C76*$AO$76,\"\")","v":0},{"$f":"IF($AP$76<>\"\", $C76*$AP$76,\"\")","v":0},{"$f":"IF($AQ$76<>\"\", $C76*$AQ$76,\"\")","v":0},{"$f":"IF($AR$76<>\"\", $C76*$AR$76,\"\")","v":0},{"$f":"IF($AS$76<>\"\", $C76*$AS$76,\"\")","v":0},{"$f":"IF($AT$76<>\"\", $C76*$AT$76,\"\")","v":0},{"$f":"IF($AU$76<>\"\", $C76*$AU$76,\"\")","v":0},{"$f":"IF($AV$76<>\"\", $C76*$AV$76,\"\")","v":0},{"$f":"IF($AW$76<>\"\", $C76*$AW$76,\"\")","v":0},{"$f":"IF($AX$76<>\"\", $C76*$AX$76,\"\")","v":0},{"$f":"IF($AY$76<>\"\", $C76*$AY$76,\"\")","v":0},{"$f":"IF($AZ$76<>\"\", $C76*$AZ$76,\"\")","v":0},{"$f":"IF($BA$76<>\"\", $C76*$BA$76,\"\")","v":0},{"$f":"IF($BB$76<>\"\", $C76*$BB$76,\"\")","v":0},{"$f":"IF($BC$76<>\"\", $C76*$BC$76,\"\")","v":0},{"$f":"IF($BD$76<>\"\", $C76*$BD$76,\"\")","v":0},null,{"$f":"IF($P$76<>\"\",$BF$76/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$76<>\"\",$BG$76/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$76<>\"\",$BH$76/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$76<>\"\",$BI$76/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$76<>\"\",$BJ$76/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$76<>\"\",$BK$76/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$76<>\"\",$BL$76/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$76<>\"\",$BM$76/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$76<>\"\",$BN$76/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$76<>\"\",$BO$76/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$76<>\"\",$BP$76/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$76<>\"\",$BQ$76/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$76<>\"\",$BR$76/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$76<>\"\",$BS$76/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$76<>\"\",$BT$76/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$76<>\"\",$BU$76/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$76<>\"\",$BV$76/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$76<>\"\",$BW$76/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$76<>\"\",$BX$76/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$76<>\"\",$BY$76/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$76<>\"\",$BZ$76/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$76<>\"\",$CA$76/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$76<>\"\",$CB$76/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$76<>\"\",$CC$76/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$76<>\"\",$CD$76/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$76<>\"\",$CE$76/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$76<>\"\",$CF$76/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$76<>\"\",$CG$76/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$76<>\"\",$CH$76/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$76<>\"\",$CI$76/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$76<>\"\",$CJ$76/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$76<>\"\",$CK$76/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$76<>\"\",$CL$76/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$76<>\"\",$CM$76/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$76<>\"\",$CN$76/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$76<>\"\",$CO$76/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$76<>\"\",$CP$76/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$76<>\"\",$CQ$76/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$76<>\"\",$CR$76/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$76<>\"\",$CS$76/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$76<>\"\",$CT$76/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Pollutant Removal","Tier 1 Pollutant Level Target (M.G. per day)",5850,"each",null,"each",null,{"$f":"IF($A77<>\"\",IF($B77<>\"\",ItemQuantity(A77,B77,D77,E77,F77,G77),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A77<>\"\",IF($B77<>\"\",SUM(OFFSET($P77,0,AnalysisPeriod*2+4):OFFSET($P77,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,P$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,Q$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,R$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,S$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,T$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,U$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,V$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,W$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,X$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,Y$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,Z$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AA$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AB$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AC$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AD$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AE$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AF$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AG$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AH$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AI$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AJ$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AK$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AL$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AM$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AN$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AO$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AP$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AQ$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AR$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AS$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AT$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AU$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AV$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AW$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AX$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AY$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AZ$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BA$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BB$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BC$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BD$64),\"\")","v":0},null,{"$f":"IF($P$77<>\"\", $C77*$P$77,\"\")","v":0},{"$f":"IF($Q$77<>\"\", $C77*$Q$77,\"\")","v":0},{"$f":"IF($R$77<>\"\", $C77*$R$77,\"\")","v":0},{"$f":"IF($S$77<>\"\", $C77*$S$77,\"\")","v":0},{"$f":"IF($T$77<>\"\", $C77*$T$77,\"\")","v":0},{"$f":"IF($U$77<>\"\", $C77*$U$77,\"\")","v":0},{"$f":"IF($V$77<>\"\", $C77*$V$77,\"\")","v":0},{"$f":"IF($W$77<>\"\", $C77*$W$77,\"\")","v":0},{"$f":"IF($X$77<>\"\", $C77*$X$77,\"\")","v":0},{"$f":"IF($Y$77<>\"\", $C77*$Y$77,\"\")","v":0},{"$f":"IF($Z$77<>\"\", $C77*$Z$77,\"\")","v":0},{"$f":"IF($AA$77<>\"\", $C77*$AA$77,\"\")","v":0},{"$f":"IF($AB$77<>\"\", $C77*$AB$77,\"\")","v":0},{"$f":"IF($AC$77<>\"\", $C77*$AC$77,\"\")","v":0},{"$f":"IF($AD$77<>\"\", $C77*$AD$77,\"\")","v":0},{"$f":"IF($AE$77<>\"\", $C77*$AE$77,\"\")","v":0},{"$f":"IF($AF$77<>\"\", $C77*$AF$77,\"\")","v":0},{"$f":"IF($AG$77<>\"\", $C77*$AG$77,\"\")","v":0},{"$f":"IF($AH$77<>\"\", $C77*$AH$77,\"\")","v":0},{"$f":"IF($AI$77<>\"\", $C77*$AI$77,\"\")","v":0},{"$f":"IF($AJ$77<>\"\", $C77*$AJ$77,\"\")","v":0},{"$f":"IF($AK$77<>\"\", $C77*$AK$77,\"\")","v":0},{"$f":"IF($AL$77<>\"\", $C77*$AL$77,\"\")","v":0},{"$f":"IF($AM$77<>\"\", $C77*$AM$77,\"\")","v":0},{"$f":"IF($AN$77<>\"\", $C77*$AN$77,\"\")","v":0},{"$f":"IF($AO$77<>\"\", $C77*$AO$77,\"\")","v":0},{"$f":"IF($AP$77<>\"\", $C77*$AP$77,\"\")","v":0},{"$f":"IF($AQ$77<>\"\", $C77*$AQ$77,\"\")","v":0},{"$f":"IF($AR$77<>\"\", $C77*$AR$77,\"\")","v":0},{"$f":"IF($AS$77<>\"\", $C77*$AS$77,\"\")","v":0},{"$f":"IF($AT$77<>\"\", $C77*$AT$77,\"\")","v":0},{"$f":"IF($AU$77<>\"\", $C77*$AU$77,\"\")","v":0},{"$f":"IF($AV$77<>\"\", $C77*$AV$77,\"\")","v":0},{"$f":"IF($AW$77<>\"\", $C77*$AW$77,\"\")","v":0},{"$f":"IF($AX$77<>\"\", $C77*$AX$77,\"\")","v":0},{"$f":"IF($AY$77<>\"\", $C77*$AY$77,\"\")","v":0},{"$f":"IF($AZ$77<>\"\", $C77*$AZ$77,\"\")","v":0},{"$f":"IF($BA$77<>\"\", $C77*$BA$77,\"\")","v":0},{"$f":"IF($BB$77<>\"\", $C77*$BB$77,\"\")","v":0},{"$f":"IF($BC$77<>\"\", $C77*$BC$77,\"\")","v":0},{"$f":"IF($BD$77<>\"\", $C77*$BD$77,\"\")","v":0},null,{"$f":"IF($P$77<>\"\",$BF$77/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$77<>\"\",$BG$77/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$77<>\"\",$BH$77/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$77<>\"\",$BI$77/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$77<>\"\",$BJ$77/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$77<>\"\",$BK$77/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$77<>\"\",$BL$77/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$77<>\"\",$BM$77/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$77<>\"\",$BN$77/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$77<>\"\",$BO$77/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$77<>\"\",$BP$77/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$77<>\"\",$BQ$77/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$77<>\"\",$BR$77/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$77<>\"\",$BS$77/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$77<>\"\",$BT$77/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$77<>\"\",$BU$77/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$77<>\"\",$BV$77/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$77<>\"\",$BW$77/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$77<>\"\",$BX$77/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$77<>\"\",$BY$77/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$77<>\"\",$BZ$77/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$77<>\"\",$CA$77/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$77<>\"\",$CB$77/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$77<>\"\",$CC$77/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$77<>\"\",$CD$77/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$77<>\"\",$CE$77/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$77<>\"\",$CF$77/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$77<>\"\",$CG$77/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$77<>\"\",$CH$77/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$77<>\"\",$CI$77/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$77<>\"\",$CJ$77/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$77<>\"\",$CK$77/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$77<>\"\",$CL$77/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$77<>\"\",$CM$77/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$77<>\"\",$CN$77/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$77<>\"\",$CO$77/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$77<>\"\",$CP$77/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$77<>\"\",$CQ$77/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$77<>\"\",$CR$77/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$77<>\"\",$CS$77/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$77<>\"\",$CT$77/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Pollutant Removal","Tier 2 Pollutant Level Target (M.G. per day)",1350,"each",null,"each",null,{"$f":"IF($A78<>\"\",IF($B78<>\"\",ItemQuantity(A78,B78,D78,E78,F78,G78),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A78<>\"\",IF($B78<>\"\",SUM(OFFSET($P78,0,AnalysisPeriod*2+4):OFFSET($P78,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,P$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,Q$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,R$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,S$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,T$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,U$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,V$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,W$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,X$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,Y$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,Z$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AA$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AB$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AC$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AD$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AE$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AF$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AG$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AH$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AI$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AJ$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AK$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AL$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AM$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AN$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AO$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AP$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AQ$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AR$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AS$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AT$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AU$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AV$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AW$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AX$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AY$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AZ$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BA$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BB$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BC$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BD$64),\"\")","v":0},null,{"$f":"IF($P$78<>\"\", $C78*$P$78,\"\")","v":0},{"$f":"IF($Q$78<>\"\", $C78*$Q$78,\"\")","v":0},{"$f":"IF($R$78<>\"\", $C78*$R$78,\"\")","v":0},{"$f":"IF($S$78<>\"\", $C78*$S$78,\"\")","v":0},{"$f":"IF($T$78<>\"\", $C78*$T$78,\"\")","v":0},{"$f":"IF($U$78<>\"\", $C78*$U$78,\"\")","v":0},{"$f":"IF($V$78<>\"\", $C78*$V$78,\"\")","v":0},{"$f":"IF($W$78<>\"\", $C78*$W$78,\"\")","v":0},{"$f":"IF($X$78<>\"\", $C78*$X$78,\"\")","v":0},{"$f":"IF($Y$78<>\"\", $C78*$Y$78,\"\")","v":0},{"$f":"IF($Z$78<>\"\", $C78*$Z$78,\"\")","v":0},{"$f":"IF($AA$78<>\"\", $C78*$AA$78,\"\")","v":0},{"$f":"IF($AB$78<>\"\", $C78*$AB$78,\"\")","v":0},{"$f":"IF($AC$78<>\"\", $C78*$AC$78,\"\")","v":0},{"$f":"IF($AD$78<>\"\", $C78*$AD$78,\"\")","v":0},{"$f":"IF($AE$78<>\"\", $C78*$AE$78,\"\")","v":0},{"$f":"IF($AF$78<>\"\", $C78*$AF$78,\"\")","v":0},{"$f":"IF($AG$78<>\"\", $C78*$AG$78,\"\")","v":0},{"$f":"IF($AH$78<>\"\", $C78*$AH$78,\"\")","v":0},{"$f":"IF($AI$78<>\"\", $C78*$AI$78,\"\")","v":0},{"$f":"IF($AJ$78<>\"\", $C78*$AJ$78,\"\")","v":0},{"$f":"IF($AK$78<>\"\", $C78*$AK$78,\"\")","v":0},{"$f":"IF($AL$78<>\"\", $C78*$AL$78,\"\")","v":0},{"$f":"IF($AM$78<>\"\", $C78*$AM$78,\"\")","v":0},{"$f":"IF($AN$78<>\"\", $C78*$AN$78,\"\")","v":0},{"$f":"IF($AO$78<>\"\", $C78*$AO$78,\"\")","v":0},{"$f":"IF($AP$78<>\"\", $C78*$AP$78,\"\")","v":0},{"$f":"IF($AQ$78<>\"\", $C78*$AQ$78,\"\")","v":0},{"$f":"IF($AR$78<>\"\", $C78*$AR$78,\"\")","v":0},{"$f":"IF($AS$78<>\"\", $C78*$AS$78,\"\")","v":0},{"$f":"IF($AT$78<>\"\", $C78*$AT$78,\"\")","v":0},{"$f":"IF($AU$78<>\"\", $C78*$AU$78,\"\")","v":0},{"$f":"IF($AV$78<>\"\", $C78*$AV$78,\"\")","v":0},{"$f":"IF($AW$78<>\"\", $C78*$AW$78,\"\")","v":0},{"$f":"IF($AX$78<>\"\", $C78*$AX$78,\"\")","v":0},{"$f":"IF($AY$78<>\"\", $C78*$AY$78,\"\")","v":0},{"$f":"IF($AZ$78<>\"\", $C78*$AZ$78,\"\")","v":0},{"$f":"IF($BA$78<>\"\", $C78*$BA$78,\"\")","v":0},{"$f":"IF($BB$78<>\"\", $C78*$BB$78,\"\")","v":0},{"$f":"IF($BC$78<>\"\", $C78*$BC$78,\"\")","v":0},{"$f":"IF($BD$78<>\"\", $C78*$BD$78,\"\")","v":0},null,{"$f":"IF($P$78<>\"\",$BF$78/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$78<>\"\",$BG$78/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$78<>\"\",$BH$78/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$78<>\"\",$BI$78/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$78<>\"\",$BJ$78/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$78<>\"\",$BK$78/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$78<>\"\",$BL$78/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$78<>\"\",$BM$78/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$78<>\"\",$BN$78/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$78<>\"\",$BO$78/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$78<>\"\",$BP$78/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$78<>\"\",$BQ$78/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$78<>\"\",$BR$78/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$78<>\"\",$BS$78/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$78<>\"\",$BT$78/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$78<>\"\",$BU$78/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$78<>\"\",$BV$78/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$78<>\"\",$BW$78/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$78<>\"\",$BX$78/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$78<>\"\",$BY$78/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$78<>\"\",$BZ$78/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$78<>\"\",$CA$78/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$78<>\"\",$CB$78/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$78<>\"\",$CC$78/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$78<>\"\",$CD$78/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$78<>\"\",$CE$78/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$78<>\"\",$CF$78/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$78<>\"\",$CG$78/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$78<>\"\",$CH$78/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$78<>\"\",$CI$78/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$78<>\"\",$CJ$78/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$78<>\"\",$CK$78/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$78<>\"\",$CL$78/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$78<>\"\",$CM$78/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$78<>\"\",$CN$78/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$78<>\"\",$CO$78/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$78<>\"\",$CP$78/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$78<>\"\",$CQ$78/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$78<>\"\",$CR$78/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$78<>\"\",$CS$78/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$78<>\"\",$CT$78/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Winter Maintenance","Conventional Annual Snow Clearing/Salting/Sanding (per lane-mile)",4715,"each",null,"each",null,{"$f":"IF($A79<>\"\",IF($B79<>\"\",ItemQuantity(A79,B79,D79,E79,F79,G79),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A79<>\"\",IF($B79<>\"\",SUM(OFFSET($P79,0,AnalysisPeriod*2+4):OFFSET($P79,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,P$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,Q$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,R$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,S$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,T$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,U$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,V$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,W$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,X$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,Y$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,Z$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AA$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AB$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AC$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AD$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AE$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AF$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AG$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AH$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AI$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AJ$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AK$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AL$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AM$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AN$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AO$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AP$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AQ$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AR$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AS$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AT$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AU$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AV$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AW$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AX$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AY$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AZ$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BA$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BB$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BC$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BD$64),\"\")","v":0},null,{"$f":"IF($P$79<>\"\", $C79*$P$79,\"\")","v":0},{"$f":"IF($Q$79<>\"\", $C79*$Q$79,\"\")","v":0},{"$f":"IF($R$79<>\"\", $C79*$R$79,\"\")","v":0},{"$f":"IF($S$79<>\"\", $C79*$S$79,\"\")","v":0},{"$f":"IF($T$79<>\"\", $C79*$T$79,\"\")","v":0},{"$f":"IF($U$79<>\"\", $C79*$U$79,\"\")","v":0},{"$f":"IF($V$79<>\"\", $C79*$V$79,\"\")","v":0},{"$f":"IF($W$79<>\"\", $C79*$W$79,\"\")","v":0},{"$f":"IF($X$79<>\"\", $C79*$X$79,\"\")","v":0},{"$f":"IF($Y$79<>\"\", $C79*$Y$79,\"\")","v":0},{"$f":"IF($Z$79<>\"\", $C79*$Z$79,\"\")","v":0},{"$f":"IF($AA$79<>\"\", $C79*$AA$79,\"\")","v":0},{"$f":"IF($AB$79<>\"\", $C79*$AB$79,\"\")","v":0},{"$f":"IF($AC$79<>\"\", $C79*$AC$79,\"\")","v":0},{"$f":"IF($AD$79<>\"\", $C79*$AD$79,\"\")","v":0},{"$f":"IF($AE$79<>\"\", $C79*$AE$79,\"\")","v":0},{"$f":"IF($AF$79<>\"\", $C79*$AF$79,\"\")","v":0},{"$f":"IF($AG$79<>\"\", $C79*$AG$79,\"\")","v":0},{"$f":"IF($AH$79<>\"\", $C79*$AH$79,\"\")","v":0},{"$f":"IF($AI$79<>\"\", $C79*$AI$79,\"\")","v":0},{"$f":"IF($AJ$79<>\"\", $C79*$AJ$79,\"\")","v":0},{"$f":"IF($AK$79<>\"\", $C79*$AK$79,\"\")","v":0},{"$f":"IF($AL$79<>\"\", $C79*$AL$79,\"\")","v":0},{"$f":"IF($AM$79<>\"\", $C79*$AM$79,\"\")","v":0},{"$f":"IF($AN$79<>\"\", $C79*$AN$79,\"\")","v":0},{"$f":"IF($AO$79<>\"\", $C79*$AO$79,\"\")","v":0},{"$f":"IF($AP$79<>\"\", $C79*$AP$79,\"\")","v":0},{"$f":"IF($AQ$79<>\"\", $C79*$AQ$79,\"\")","v":0},{"$f":"IF($AR$79<>\"\", $C79*$AR$79,\"\")","v":0},{"$f":"IF($AS$79<>\"\", $C79*$AS$79,\"\")","v":0},{"$f":"IF($AT$79<>\"\", $C79*$AT$79,\"\")","v":0},{"$f":"IF($AU$79<>\"\", $C79*$AU$79,\"\")","v":0},{"$f":"IF($AV$79<>\"\", $C79*$AV$79,\"\")","v":0},{"$f":"IF($AW$79<>\"\", $C79*$AW$79,\"\")","v":0},{"$f":"IF($AX$79<>\"\", $C79*$AX$79,\"\")","v":0},{"$f":"IF($AY$79<>\"\", $C79*$AY$79,\"\")","v":0},{"$f":"IF($AZ$79<>\"\", $C79*$AZ$79,\"\")","v":0},{"$f":"IF($BA$79<>\"\", $C79*$BA$79,\"\")","v":0},{"$f":"IF($BB$79<>\"\", $C79*$BB$79,\"\")","v":0},{"$f":"IF($BC$79<>\"\", $C79*$BC$79,\"\")","v":0},{"$f":"IF($BD$79<>\"\", $C79*$BD$79,\"\")","v":0},null,{"$f":"IF($P$79<>\"\",$BF$79/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$79<>\"\",$BG$79/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$79<>\"\",$BH$79/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$79<>\"\",$BI$79/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$79<>\"\",$BJ$79/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$79<>\"\",$BK$79/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$79<>\"\",$BL$79/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$79<>\"\",$BM$79/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$79<>\"\",$BN$79/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$79<>\"\",$BO$79/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$79<>\"\",$BP$79/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$79<>\"\",$BQ$79/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$79<>\"\",$BR$79/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$79<>\"\",$BS$79/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$79<>\"\",$BT$79/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$79<>\"\",$BU$79/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$79<>\"\",$BV$79/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$79<>\"\",$BW$79/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$79<>\"\",$BX$79/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$79<>\"\",$BY$79/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$79<>\"\",$BZ$79/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$79<>\"\",$CA$79/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$79<>\"\",$CB$79/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$79<>\"\",$CC$79/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$79<>\"\",$CD$79/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$79<>\"\",$CE$79/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$79<>\"\",$CF$79/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$79<>\"\",$CG$79/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$79<>\"\",$CH$79/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$79<>\"\",$CI$79/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$79<>\"\",$CJ$79/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$79<>\"\",$CK$79/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$79<>\"\",$CL$79/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$79<>\"\",$CM$79/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$79<>\"\",$CN$79/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$79<>\"\",$CO$79/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$79<>\"\",$CP$79/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$79<>\"\",$CQ$79/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$79<>\"\",$CR$79/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$79<>\"\",$CS$79/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$79<>\"\",$CT$79/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Winter Maintenance","Permeable Pavers Annual Snow Clearing/Salting/Sanding (per lane-mile)",3160,"each",null,"each",null,{"$f":"IF($A80<>\"\",IF($B80<>\"\",ItemQuantity(A80,B80,D80,E80,F80,G80),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A80<>\"\",IF($B80<>\"\",SUM(OFFSET($P80,0,AnalysisPeriod*2+4):OFFSET($P80,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,P$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,Q$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,R$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,S$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,T$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,U$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,V$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,W$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,X$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,Y$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,Z$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AA$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AB$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AC$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AD$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AE$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AF$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AG$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AH$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AI$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AJ$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AK$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AL$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AM$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AN$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AO$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AP$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AQ$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AR$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AS$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AT$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AU$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AV$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AW$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AX$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AY$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AZ$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BA$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BB$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BC$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BD$64),\"\")","v":0},null,{"$f":"IF($P$80<>\"\", $C80*$P$80,\"\")","v":0},{"$f":"IF($Q$80<>\"\", $C80*$Q$80,\"\")","v":0},{"$f":"IF($R$80<>\"\", $C80*$R$80,\"\")","v":0},{"$f":"IF($S$80<>\"\", $C80*$S$80,\"\")","v":0},{"$f":"IF($T$80<>\"\", $C80*$T$80,\"\")","v":0},{"$f":"IF($U$80<>\"\", $C80*$U$80,\"\")","v":0},{"$f":"IF($V$80<>\"\", $C80*$V$80,\"\")","v":0},{"$f":"IF($W$80<>\"\", $C80*$W$80,\"\")","v":0},{"$f":"IF($X$80<>\"\", $C80*$X$80,\"\")","v":0},{"$f":"IF($Y$80<>\"\", $C80*$Y$80,\"\")","v":0},{"$f":"IF($Z$80<>\"\", $C80*$Z$80,\"\")","v":0},{"$f":"IF($AA$80<>\"\", $C80*$AA$80,\"\")","v":0},{"$f":"IF($AB$80<>\"\", $C80*$AB$80,\"\")","v":0},{"$f":"IF($AC$80<>\"\", $C80*$AC$80,\"\")","v":0},{"$f":"IF($AD$80<>\"\", $C80*$AD$80,\"\")","v":0},{"$f":"IF($AE$80<>\"\", $C80*$AE$80,\"\")","v":0},{"$f":"IF($AF$80<>\"\", $C80*$AF$80,\"\")","v":0},{"$f":"IF($AG$80<>\"\", $C80*$AG$80,\"\")","v":0},{"$f":"IF($AH$80<>\"\", $C80*$AH$80,\"\")","v":0},{"$f":"IF($AI$80<>\"\", $C80*$AI$80,\"\")","v":0},{"$f":"IF($AJ$80<>\"\", $C80*$AJ$80,\"\")","v":0},{"$f":"IF($AK$80<>\"\", $C80*$AK$80,\"\")","v":0},{"$f":"IF($AL$80<>\"\", $C80*$AL$80,\"\")","v":0},{"$f":"IF($AM$80<>\"\", $C80*$AM$80,\"\")","v":0},{"$f":"IF($AN$80<>\"\", $C80*$AN$80,\"\")","v":0},{"$f":"IF($AO$80<>\"\", $C80*$AO$80,\"\")","v":0},{"$f":"IF($AP$80<>\"\", $C80*$AP$80,\"\")","v":0},{"$f":"IF($AQ$80<>\"\", $C80*$AQ$80,\"\")","v":0},{"$f":"IF($AR$80<>\"\", $C80*$AR$80,\"\")","v":0},{"$f":"IF($AS$80<>\"\", $C80*$AS$80,\"\")","v":0},{"$f":"IF($AT$80<>\"\", $C80*$AT$80,\"\")","v":0},{"$f":"IF($AU$80<>\"\", $C80*$AU$80,\"\")","v":0},{"$f":"IF($AV$80<>\"\", $C80*$AV$80,\"\")","v":0},{"$f":"IF($AW$80<>\"\", $C80*$AW$80,\"\")","v":0},{"$f":"IF($AX$80<>\"\", $C80*$AX$80,\"\")","v":0},{"$f":"IF($AY$80<>\"\", $C80*$AY$80,\"\")","v":0},{"$f":"IF($AZ$80<>\"\", $C80*$AZ$80,\"\")","v":0},{"$f":"IF($BA$80<>\"\", $C80*$BA$80,\"\")","v":0},{"$f":"IF($BB$80<>\"\", $C80*$BB$80,\"\")","v":0},{"$f":"IF($BC$80<>\"\", $C80*$BC$80,\"\")","v":0},{"$f":"IF($BD$80<>\"\", $C80*$BD$80,\"\")","v":0},null,{"$f":"IF($P$80<>\"\",$BF$80/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$80<>\"\",$BG$80/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$80<>\"\",$BH$80/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$80<>\"\",$BI$80/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$80<>\"\",$BJ$80/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$80<>\"\",$BK$80/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$80<>\"\",$BL$80/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$80<>\"\",$BM$80/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$80<>\"\",$BN$80/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$80<>\"\",$BO$80/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$80<>\"\",$BP$80/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$80<>\"\",$BQ$80/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$80<>\"\",$BR$80/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$80<>\"\",$BS$80/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$80<>\"\",$BT$80/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$80<>\"\",$BU$80/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$80<>\"\",$BV$80/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$80<>\"\",$BW$80/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$80<>\"\",$BX$80/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$80<>\"\",$BY$80/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$80<>\"\",$BZ$80/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$80<>\"\",$CA$80/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$80<>\"\",$CB$80/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$80<>\"\",$CC$80/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$80<>\"\",$CD$80/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$80<>\"\",$CE$80/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$80<>\"\",$CF$80/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$80<>\"\",$CG$80/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$80<>\"\",$CH$80/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$80<>\"\",$CI$80/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$80<>\"\",$CJ$80/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$80<>\"\",$CK$80/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$80<>\"\",$CL$80/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$80<>\"\",$CM$80/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$80<>\"\",$CN$80/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$80<>\"\",$CO$80/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$80<>\"\",$CP$80/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$80<>\"\",$CQ$80/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$80<>\"\",$CR$80/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$80<>\"\",$CS$80/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$80<>\"\",$CT$80/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Epoxy Paint (every 4 years)",0.25,"ft.",null,"ft.",null,{"$f":"IF($A81<>\"\",IF($B81<>\"\",ItemQuantity(A81,B81,D81,E81,F81,G81),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A81<>\"\",IF($B81<>\"\",SUM(OFFSET($P81,0,AnalysisPeriod*2+4):OFFSET($P81,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,P$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,Q$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,R$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,S$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,T$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,U$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,V$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,W$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,X$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,Y$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,Z$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AA$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AB$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AC$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AD$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AE$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AF$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AG$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AH$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AI$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AJ$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AK$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AL$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AM$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AN$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AO$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AP$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AQ$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AR$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AS$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AT$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AU$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AV$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AW$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AX$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AY$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AZ$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BA$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BB$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BC$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BD$64),\"\")","v":0},null,{"$f":"IF($P$81<>\"\", $C81*$P$81,\"\")","v":0},{"$f":"IF($Q$81<>\"\", $C81*$Q$81,\"\")","v":0},{"$f":"IF($R$81<>\"\", $C81*$R$81,\"\")","v":0},{"$f":"IF($S$81<>\"\", $C81*$S$81,\"\")","v":0},{"$f":"IF($T$81<>\"\", $C81*$T$81,\"\")","v":0},{"$f":"IF($U$81<>\"\", $C81*$U$81,\"\")","v":0},{"$f":"IF($V$81<>\"\", $C81*$V$81,\"\")","v":0},{"$f":"IF($W$81<>\"\", $C81*$W$81,\"\")","v":0},{"$f":"IF($X$81<>\"\", $C81*$X$81,\"\")","v":0},{"$f":"IF($Y$81<>\"\", $C81*$Y$81,\"\")","v":0},{"$f":"IF($Z$81<>\"\", $C81*$Z$81,\"\")","v":0},{"$f":"IF($AA$81<>\"\", $C81*$AA$81,\"\")","v":0},{"$f":"IF($AB$81<>\"\", $C81*$AB$81,\"\")","v":0},{"$f":"IF($AC$81<>\"\", $C81*$AC$81,\"\")","v":0},{"$f":"IF($AD$81<>\"\", $C81*$AD$81,\"\")","v":0},{"$f":"IF($AE$81<>\"\", $C81*$AE$81,\"\")","v":0},{"$f":"IF($AF$81<>\"\", $C81*$AF$81,\"\")","v":0},{"$f":"IF($AG$81<>\"\", $C81*$AG$81,\"\")","v":0},{"$f":"IF($AH$81<>\"\", $C81*$AH$81,\"\")","v":0},{"$f":"IF($AI$81<>\"\", $C81*$AI$81,\"\")","v":0},{"$f":"IF($AJ$81<>\"\", $C81*$AJ$81,\"\")","v":0},{"$f":"IF($AK$81<>\"\", $C81*$AK$81,\"\")","v":0},{"$f":"IF($AL$81<>\"\", $C81*$AL$81,\"\")","v":0},{"$f":"IF($AM$81<>\"\", $C81*$AM$81,\"\")","v":0},{"$f":"IF($AN$81<>\"\", $C81*$AN$81,\"\")","v":0},{"$f":"IF($AO$81<>\"\", $C81*$AO$81,\"\")","v":0},{"$f":"IF($AP$81<>\"\", $C81*$AP$81,\"\")","v":0},{"$f":"IF($AQ$81<>\"\", $C81*$AQ$81,\"\")","v":0},{"$f":"IF($AR$81<>\"\", $C81*$AR$81,\"\")","v":0},{"$f":"IF($AS$81<>\"\", $C81*$AS$81,\"\")","v":0},{"$f":"IF($AT$81<>\"\", $C81*$AT$81,\"\")","v":0},{"$f":"IF($AU$81<>\"\", $C81*$AU$81,\"\")","v":0},{"$f":"IF($AV$81<>\"\", $C81*$AV$81,\"\")","v":0},{"$f":"IF($AW$81<>\"\", $C81*$AW$81,\"\")","v":0},{"$f":"IF($AX$81<>\"\", $C81*$AX$81,\"\")","v":0},{"$f":"IF($AY$81<>\"\", $C81*$AY$81,\"\")","v":0},{"$f":"IF($AZ$81<>\"\", $C81*$AZ$81,\"\")","v":0},{"$f":"IF($BA$81<>\"\", $C81*$BA$81,\"\")","v":0},{"$f":"IF($BB$81<>\"\", $C81*$BB$81,\"\")","v":0},{"$f":"IF($BC$81<>\"\", $C81*$BC$81,\"\")","v":0},{"$f":"IF($BD$81<>\"\", $C81*$BD$81,\"\")","v":0},null,{"$f":"IF($P$81<>\"\",$BF$81/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$81<>\"\",$BG$81/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$81<>\"\",$BH$81/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$81<>\"\",$BI$81/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$81<>\"\",$BJ$81/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$81<>\"\",$BK$81/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$81<>\"\",$BL$81/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$81<>\"\",$BM$81/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$81<>\"\",$BN$81/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$81<>\"\",$BO$81/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$81<>\"\",$BP$81/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$81<>\"\",$BQ$81/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$81<>\"\",$BR$81/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$81<>\"\",$BS$81/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$81<>\"\",$BT$81/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$81<>\"\",$BU$81/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$81<>\"\",$BV$81/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$81<>\"\",$BW$81/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$81<>\"\",$BX$81/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$81<>\"\",$BY$81/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$81<>\"\",$BZ$81/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$81<>\"\",$CA$81/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$81<>\"\",$CB$81/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$81<>\"\",$CC$81/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$81<>\"\",$CD$81/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$81<>\"\",$CE$81/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$81<>\"\",$CF$81/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$81<>\"\",$CG$81/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$81<>\"\",$CH$81/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$81<>\"\",$CI$81/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$81<>\"\",$CJ$81/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$81<>\"\",$CK$81/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$81<>\"\",$CL$81/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$81<>\"\",$CM$81/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$81<>\"\",$CN$81/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$81<>\"\",$CO$81/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$81<>\"\",$CP$81/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$81<>\"\",$CQ$81/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$81<>\"\",$CR$81/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$81<>\"\",$CS$81/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$81<>\"\",$CT$81/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Epoxy Paint (every 4 years)",0.25,"ft.",null,"ft.",null,{"$f":"IF($A82<>\"\",IF($B82<>\"\",ItemQuantity(A82,B82,D82,E82,F82,G82),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A82<>\"\",IF($B82<>\"\",SUM(OFFSET($P82,0,AnalysisPeriod*2+4):OFFSET($P82,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,P$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,Q$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,R$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,S$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,T$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,U$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,V$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,W$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,X$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,Y$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,Z$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AA$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AB$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AC$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AD$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AE$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AF$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AG$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AH$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AI$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AJ$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AK$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AL$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AM$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AN$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AO$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AP$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AQ$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AR$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AS$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AT$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AU$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AV$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AW$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AX$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AY$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AZ$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BA$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BB$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BC$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BD$64),\"\")","v":0},null,{"$f":"IF($P$82<>\"\", $C82*$P$82,\"\")","v":0},{"$f":"IF($Q$82<>\"\", $C82*$Q$82,\"\")","v":0},{"$f":"IF($R$82<>\"\", $C82*$R$82,\"\")","v":0},{"$f":"IF($S$82<>\"\", $C82*$S$82,\"\")","v":0},{"$f":"IF($T$82<>\"\", $C82*$T$82,\"\")","v":0},{"$f":"IF($U$82<>\"\", $C82*$U$82,\"\")","v":0},{"$f":"IF($V$82<>\"\", $C82*$V$82,\"\")","v":0},{"$f":"IF($W$82<>\"\", $C82*$W$82,\"\")","v":0},{"$f":"IF($X$82<>\"\", $C82*$X$82,\"\")","v":0},{"$f":"IF($Y$82<>\"\", $C82*$Y$82,\"\")","v":0},{"$f":"IF($Z$82<>\"\", $C82*$Z$82,\"\")","v":0},{"$f":"IF($AA$82<>\"\", $C82*$AA$82,\"\")","v":0},{"$f":"IF($AB$82<>\"\", $C82*$AB$82,\"\")","v":0},{"$f":"IF($AC$82<>\"\", $C82*$AC$82,\"\")","v":0},{"$f":"IF($AD$82<>\"\", $C82*$AD$82,\"\")","v":0},{"$f":"IF($AE$82<>\"\", $C82*$AE$82,\"\")","v":0},{"$f":"IF($AF$82<>\"\", $C82*$AF$82,\"\")","v":0},{"$f":"IF($AG$82<>\"\", $C82*$AG$82,\"\")","v":0},{"$f":"IF($AH$82<>\"\", $C82*$AH$82,\"\")","v":0},{"$f":"IF($AI$82<>\"\", $C82*$AI$82,\"\")","v":0},{"$f":"IF($AJ$82<>\"\", $C82*$AJ$82,\"\")","v":0},{"$f":"IF($AK$82<>\"\", $C82*$AK$82,\"\")","v":0},{"$f":"IF($AL$82<>\"\", $C82*$AL$82,\"\")","v":0},{"$f":"IF($AM$82<>\"\", $C82*$AM$82,\"\")","v":0},{"$f":"IF($AN$82<>\"\", $C82*$AN$82,\"\")","v":0},{"$f":"IF($AO$82<>\"\", $C82*$AO$82,\"\")","v":0},{"$f":"IF($AP$82<>\"\", $C82*$AP$82,\"\")","v":0},{"$f":"IF($AQ$82<>\"\", $C82*$AQ$82,\"\")","v":0},{"$f":"IF($AR$82<>\"\", $C82*$AR$82,\"\")","v":0},{"$f":"IF($AS$82<>\"\", $C82*$AS$82,\"\")","v":0},{"$f":"IF($AT$82<>\"\", $C82*$AT$82,\"\")","v":0},{"$f":"IF($AU$82<>\"\", $C82*$AU$82,\"\")","v":0},{"$f":"IF($AV$82<>\"\", $C82*$AV$82,\"\")","v":0},{"$f":"IF($AW$82<>\"\", $C82*$AW$82,\"\")","v":0},{"$f":"IF($AX$82<>\"\", $C82*$AX$82,\"\")","v":0},{"$f":"IF($AY$82<>\"\", $C82*$AY$82,\"\")","v":0},{"$f":"IF($AZ$82<>\"\", $C82*$AZ$82,\"\")","v":0},{"$f":"IF($BA$82<>\"\", $C82*$BA$82,\"\")","v":0},{"$f":"IF($BB$82<>\"\", $C82*$BB$82,\"\")","v":0},{"$f":"IF($BC$82<>\"\", $C82*$BC$82,\"\")","v":0},{"$f":"IF($BD$82<>\"\", $C82*$BD$82,\"\")","v":0},null,{"$f":"IF($P$82<>\"\",$BF$82/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$82<>\"\",$BG$82/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$82<>\"\",$BH$82/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$82<>\"\",$BI$82/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$82<>\"\",$BJ$82/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$82<>\"\",$BK$82/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$82<>\"\",$BL$82/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$82<>\"\",$BM$82/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$82<>\"\",$BN$82/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$82<>\"\",$BO$82/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$82<>\"\",$BP$82/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$82<>\"\",$BQ$82/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$82<>\"\",$BR$82/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$82<>\"\",$BS$82/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$82<>\"\",$BT$82/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$82<>\"\",$BU$82/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$82<>\"\",$BV$82/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$82<>\"\",$BW$82/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$82<>\"\",$BX$82/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$82<>\"\",$BY$82/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$82<>\"\",$BZ$82/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$82<>\"\",$CA$82/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$82<>\"\",$CB$82/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$82<>\"\",$CC$82/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$82<>\"\",$CD$82/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$82<>\"\",$CE$82/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$82<>\"\",$CF$82/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$82<>\"\",$CG$82/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$82<>\"\",$CH$82/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$82<>\"\",$CI$82/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$82<>\"\",$CJ$82/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$82<>\"\",$CK$82/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$82<>\"\",$CL$82/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$82<>\"\",$CM$82/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$82<>\"\",$CN$82/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$82<>\"\",$CO$82/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$82<>\"\",$CP$82/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$82<>\"\",$CQ$82/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$82<>\"\",$CR$82/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$82<>\"\",$CS$82/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$82<>\"\",$CT$82/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Thermoplastic (every 6 years)",0.23,"ft.",null,"ft.",null,{"$f":"IF($A83<>\"\",IF($B83<>\"\",ItemQuantity(A83,B83,D83,E83,F83,G83),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A83<>\"\",IF($B83<>\"\",SUM(OFFSET($P83,0,AnalysisPeriod*2+4):OFFSET($P83,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,P$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,Q$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,R$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,S$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,T$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,U$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,V$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,W$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,X$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,Y$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,Z$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AA$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AB$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AC$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AD$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AE$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AF$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AG$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AH$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AI$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AJ$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AK$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AL$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AM$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AN$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AO$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AP$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AQ$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AR$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AS$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AT$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AU$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AV$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AW$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AX$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AY$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AZ$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BA$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BB$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BC$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BD$64),\"\")","v":0},null,{"$f":"IF($P$83<>\"\", $C83*$P$83,\"\")","v":0},{"$f":"IF($Q$83<>\"\", $C83*$Q$83,\"\")","v":0},{"$f":"IF($R$83<>\"\", $C83*$R$83,\"\")","v":0},{"$f":"IF($S$83<>\"\", $C83*$S$83,\"\")","v":0},{"$f":"IF($T$83<>\"\", $C83*$T$83,\"\")","v":0},{"$f":"IF($U$83<>\"\", $C83*$U$83,\"\")","v":0},{"$f":"IF($V$83<>\"\", $C83*$V$83,\"\")","v":0},{"$f":"IF($W$83<>\"\", $C83*$W$83,\"\")","v":0},{"$f":"IF($X$83<>\"\", $C83*$X$83,\"\")","v":0},{"$f":"IF($Y$83<>\"\", $C83*$Y$83,\"\")","v":0},{"$f":"IF($Z$83<>\"\", $C83*$Z$83,\"\")","v":0},{"$f":"IF($AA$83<>\"\", $C83*$AA$83,\"\")","v":0},{"$f":"IF($AB$83<>\"\", $C83*$AB$83,\"\")","v":0},{"$f":"IF($AC$83<>\"\", $C83*$AC$83,\"\")","v":0},{"$f":"IF($AD$83<>\"\", $C83*$AD$83,\"\")","v":0},{"$f":"IF($AE$83<>\"\", $C83*$AE$83,\"\")","v":0},{"$f":"IF($AF$83<>\"\", $C83*$AF$83,\"\")","v":0},{"$f":"IF($AG$83<>\"\", $C83*$AG$83,\"\")","v":0},{"$f":"IF($AH$83<>\"\", $C83*$AH$83,\"\")","v":0},{"$f":"IF($AI$83<>\"\", $C83*$AI$83,\"\")","v":0},{"$f":"IF($AJ$83<>\"\", $C83*$AJ$83,\"\")","v":0},{"$f":"IF($AK$83<>\"\", $C83*$AK$83,\"\")","v":0},{"$f":"IF($AL$83<>\"\", $C83*$AL$83,\"\")","v":0},{"$f":"IF($AM$83<>\"\", $C83*$AM$83,\"\")","v":0},{"$f":"IF($AN$83<>\"\", $C83*$AN$83,\"\")","v":0},{"$f":"IF($AO$83<>\"\", $C83*$AO$83,\"\")","v":0},{"$f":"IF($AP$83<>\"\", $C83*$AP$83,\"\")","v":0},{"$f":"IF($AQ$83<>\"\", $C83*$AQ$83,\"\")","v":0},{"$f":"IF($AR$83<>\"\", $C83*$AR$83,\"\")","v":0},{"$f":"IF($AS$83<>\"\", $C83*$AS$83,\"\")","v":0},{"$f":"IF($AT$83<>\"\", $C83*$AT$83,\"\")","v":0},{"$f":"IF($AU$83<>\"\", $C83*$AU$83,\"\")","v":0},{"$f":"IF($AV$83<>\"\", $C83*$AV$83,\"\")","v":0},{"$f":"IF($AW$83<>\"\", $C83*$AW$83,\"\")","v":0},{"$f":"IF($AX$83<>\"\", $C83*$AX$83,\"\")","v":0},{"$f":"IF($AY$83<>\"\", $C83*$AY$83,\"\")","v":0},{"$f":"IF($AZ$83<>\"\", $C83*$AZ$83,\"\")","v":0},{"$f":"IF($BA$83<>\"\", $C83*$BA$83,\"\")","v":0},{"$f":"IF($BB$83<>\"\", $C83*$BB$83,\"\")","v":0},{"$f":"IF($BC$83<>\"\", $C83*$BC$83,\"\")","v":0},{"$f":"IF($BD$83<>\"\", $C83*$BD$83,\"\")","v":0},null,{"$f":"IF($P$83<>\"\",$BF$83/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$83<>\"\",$BG$83/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$83<>\"\",$BH$83/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$83<>\"\",$BI$83/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$83<>\"\",$BJ$83/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$83<>\"\",$BK$83/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$83<>\"\",$BL$83/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$83<>\"\",$BM$83/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$83<>\"\",$BN$83/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$83<>\"\",$BO$83/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$83<>\"\",$BP$83/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$83<>\"\",$BQ$83/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$83<>\"\",$BR$83/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$83<>\"\",$BS$83/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$83<>\"\",$BT$83/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$83<>\"\",$BU$83/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$83<>\"\",$BV$83/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$83<>\"\",$BW$83/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$83<>\"\",$BX$83/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$83<>\"\",$BY$83/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$83<>\"\",$BZ$83/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$83<>\"\",$CA$83/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$83<>\"\",$CB$83/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$83<>\"\",$CC$83/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$83<>\"\",$CD$83/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$83<>\"\",$CE$83/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$83<>\"\",$CF$83/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$83<>\"\",$CG$83/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$83<>\"\",$CH$83/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$83<>\"\",$CI$83/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$83<>\"\",$CJ$83/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$83<>\"\",$CK$83/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$83<>\"\",$CL$83/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$83<>\"\",$CM$83/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$83<>\"\",$CN$83/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$83<>\"\",$CO$83/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$83<>\"\",$CP$83/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$83<>\"\",$CQ$83/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$83<>\"\",$CR$83/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$83<>\"\",$CS$83/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$83<>\"\",$CT$83/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Preformed Tape (every 6 years)",2,"ft.",null,"ft.",null,{"$f":"IF($A84<>\"\",IF($B84<>\"\",ItemQuantity(A84,B84,D84,E84,F84,G84),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A84<>\"\",IF($B84<>\"\",SUM(OFFSET($P84,0,AnalysisPeriod*2+4):OFFSET($P84,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,P$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,Q$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,R$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,S$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,T$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,U$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,V$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,W$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,X$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,Y$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,Z$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AA$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AB$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AC$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AD$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AE$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AF$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AG$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AH$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AI$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AJ$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AK$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AL$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AM$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AN$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AO$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AP$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AQ$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AR$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AS$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AT$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AU$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AV$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AW$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AX$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AY$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AZ$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BA$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BB$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BC$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BD$64),\"\")","v":0},null,{"$f":"IF($P$84<>\"\", $C84*$P$84,\"\")","v":0},{"$f":"IF($Q$84<>\"\", $C84*$Q$84,\"\")","v":0},{"$f":"IF($R$84<>\"\", $C84*$R$84,\"\")","v":0},{"$f":"IF($S$84<>\"\", $C84*$S$84,\"\")","v":0},{"$f":"IF($T$84<>\"\", $C84*$T$84,\"\")","v":0},{"$f":"IF($U$84<>\"\", $C84*$U$84,\"\")","v":0},{"$f":"IF($V$84<>\"\", $C84*$V$84,\"\")","v":0},{"$f":"IF($W$84<>\"\", $C84*$W$84,\"\")","v":0},{"$f":"IF($X$84<>\"\", $C84*$X$84,\"\")","v":0},{"$f":"IF($Y$84<>\"\", $C84*$Y$84,\"\")","v":0},{"$f":"IF($Z$84<>\"\", $C84*$Z$84,\"\")","v":0},{"$f":"IF($AA$84<>\"\", $C84*$AA$84,\"\")","v":0},{"$f":"IF($AB$84<>\"\", $C84*$AB$84,\"\")","v":0},{"$f":"IF($AC$84<>\"\", $C84*$AC$84,\"\")","v":0},{"$f":"IF($AD$84<>\"\", $C84*$AD$84,\"\")","v":0},{"$f":"IF($AE$84<>\"\", $C84*$AE$84,\"\")","v":0},{"$f":"IF($AF$84<>\"\", $C84*$AF$84,\"\")","v":0},{"$f":"IF($AG$84<>\"\", $C84*$AG$84,\"\")","v":0},{"$f":"IF($AH$84<>\"\", $C84*$AH$84,\"\")","v":0},{"$f":"IF($AI$84<>\"\", $C84*$AI$84,\"\")","v":0},{"$f":"IF($AJ$84<>\"\", $C84*$AJ$84,\"\")","v":0},{"$f":"IF($AK$84<>\"\", $C84*$AK$84,\"\")","v":0},{"$f":"IF($AL$84<>\"\", $C84*$AL$84,\"\")","v":0},{"$f":"IF($AM$84<>\"\", $C84*$AM$84,\"\")","v":0},{"$f":"IF($AN$84<>\"\", $C84*$AN$84,\"\")","v":0},{"$f":"IF($AO$84<>\"\", $C84*$AO$84,\"\")","v":0},{"$f":"IF($AP$84<>\"\", $C84*$AP$84,\"\")","v":0},{"$f":"IF($AQ$84<>\"\", $C84*$AQ$84,\"\")","v":0},{"$f":"IF($AR$84<>\"\", $C84*$AR$84,\"\")","v":0},{"$f":"IF($AS$84<>\"\", $C84*$AS$84,\"\")","v":0},{"$f":"IF($AT$84<>\"\", $C84*$AT$84,\"\")","v":0},{"$f":"IF($AU$84<>\"\", $C84*$AU$84,\"\")","v":0},{"$f":"IF($AV$84<>\"\", $C84*$AV$84,\"\")","v":0},{"$f":"IF($AW$84<>\"\", $C84*$AW$84,\"\")","v":0},{"$f":"IF($AX$84<>\"\", $C84*$AX$84,\"\")","v":0},{"$f":"IF($AY$84<>\"\", $C84*$AY$84,\"\")","v":0},{"$f":"IF($AZ$84<>\"\", $C84*$AZ$84,\"\")","v":0},{"$f":"IF($BA$84<>\"\", $C84*$BA$84,\"\")","v":0},{"$f":"IF($BB$84<>\"\", $C84*$BB$84,\"\")","v":0},{"$f":"IF($BC$84<>\"\", $C84*$BC$84,\"\")","v":0},{"$f":"IF($BD$84<>\"\", $C84*$BD$84,\"\")","v":0},null,{"$f":"IF($P$84<>\"\",$BF$84/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$84<>\"\",$BG$84/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$84<>\"\",$BH$84/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$84<>\"\",$BI$84/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$84<>\"\",$BJ$84/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$84<>\"\",$BK$84/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$84<>\"\",$BL$84/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$84<>\"\",$BM$84/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$84<>\"\",$BN$84/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$84<>\"\",$BO$84/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$84<>\"\",$BP$84/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$84<>\"\",$BQ$84/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$84<>\"\",$BR$84/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$84<>\"\",$BS$84/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$84<>\"\",$BT$84/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$84<>\"\",$BU$84/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$84<>\"\",$BV$84/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$84<>\"\",$BW$84/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$84<>\"\",$BX$84/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$84<>\"\",$BY$84/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$84<>\"\",$BZ$84/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$84<>\"\",$CA$84/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$84<>\"\",$CB$84/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$84<>\"\",$CC$84/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$84<>\"\",$CD$84/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$84<>\"\",$CE$84/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$84<>\"\",$CF$84/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$84<>\"\",$CG$84/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$84<>\"\",$CH$84/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$84<>\"\",$CI$84/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$84<>\"\",$CJ$84/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$84<>\"\",$CK$84/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$84<>\"\",$CL$84/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$84<>\"\",$CM$84/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$84<>\"\",$CN$84/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$84<>\"\",$CO$84/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$84<>\"\",$CP$84/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$84<>\"\",$CQ$84/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$84<>\"\",$CR$84/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$84<>\"\",$CS$84/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$84<>\"\",$CT$84/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Pigment Paver Cost Addition (25 years)",0.08,"ft.",null,"ft.",null,{"$f":"IF($A85<>\"\",IF($B85<>\"\",ItemQuantity(A85,B85,D85,E85,F85,G85),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A85<>\"\",IF($B85<>\"\",SUM(OFFSET($P85,0,AnalysisPeriod*2+4):OFFSET($P85,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,P$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,Q$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,R$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,S$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,T$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,U$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,V$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,W$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,X$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,Y$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,Z$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AA$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AB$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AC$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AD$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AE$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AF$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AG$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AH$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AI$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AJ$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AK$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AL$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AM$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AN$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AO$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AP$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AQ$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AR$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AS$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AT$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AU$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AV$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AW$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AX$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AY$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AZ$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BA$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BB$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BC$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BD$64),\"\")","v":0},null,{"$f":"IF($P$85<>\"\", $C85*$P$85,\"\")","v":0},{"$f":"IF($Q$85<>\"\", $C85*$Q$85,\"\")","v":0},{"$f":"IF($R$85<>\"\", $C85*$R$85,\"\")","v":0},{"$f":"IF($S$85<>\"\", $C85*$S$85,\"\")","v":0},{"$f":"IF($T$85<>\"\", $C85*$T$85,\"\")","v":0},{"$f":"IF($U$85<>\"\", $C85*$U$85,\"\")","v":0},{"$f":"IF($V$85<>\"\", $C85*$V$85,\"\")","v":0},{"$f":"IF($W$85<>\"\", $C85*$W$85,\"\")","v":0},{"$f":"IF($X$85<>\"\", $C85*$X$85,\"\")","v":0},{"$f":"IF($Y$85<>\"\", $C85*$Y$85,\"\")","v":0},{"$f":"IF($Z$85<>\"\", $C85*$Z$85,\"\")","v":0},{"$f":"IF($AA$85<>\"\", $C85*$AA$85,\"\")","v":0},{"$f":"IF($AB$85<>\"\", $C85*$AB$85,\"\")","v":0},{"$f":"IF($AC$85<>\"\", $C85*$AC$85,\"\")","v":0},{"$f":"IF($AD$85<>\"\", $C85*$AD$85,\"\")","v":0},{"$f":"IF($AE$85<>\"\", $C85*$AE$85,\"\")","v":0},{"$f":"IF($AF$85<>\"\", $C85*$AF$85,\"\")","v":0},{"$f":"IF($AG$85<>\"\", $C85*$AG$85,\"\")","v":0},{"$f":"IF($AH$85<>\"\", $C85*$AH$85,\"\")","v":0},{"$f":"IF($AI$85<>\"\", $C85*$AI$85,\"\")","v":0},{"$f":"IF($AJ$85<>\"\", $C85*$AJ$85,\"\")","v":0},{"$f":"IF($AK$85<>\"\", $C85*$AK$85,\"\")","v":0},{"$f":"IF($AL$85<>\"\", $C85*$AL$85,\"\")","v":0},{"$f":"IF($AM$85<>\"\", $C85*$AM$85,\"\")","v":0},{"$f":"IF($AN$85<>\"\", $C85*$AN$85,\"\")","v":0},{"$f":"IF($AO$85<>\"\", $C85*$AO$85,\"\")","v":0},{"$f":"IF($AP$85<>\"\", $C85*$AP$85,\"\")","v":0},{"$f":"IF($AQ$85<>\"\", $C85*$AQ$85,\"\")","v":0},{"$f":"IF($AR$85<>\"\", $C85*$AR$85,\"\")","v":0},{"$f":"IF($AS$85<>\"\", $C85*$AS$85,\"\")","v":0},{"$f":"IF($AT$85<>\"\", $C85*$AT$85,\"\")","v":0},{"$f":"IF($AU$85<>\"\", $C85*$AU$85,\"\")","v":0},{"$f":"IF($AV$85<>\"\", $C85*$AV$85,\"\")","v":0},{"$f":"IF($AW$85<>\"\", $C85*$AW$85,\"\")","v":0},{"$f":"IF($AX$85<>\"\", $C85*$AX$85,\"\")","v":0},{"$f":"IF($AY$85<>\"\", $C85*$AY$85,\"\")","v":0},{"$f":"IF($AZ$85<>\"\", $C85*$AZ$85,\"\")","v":0},{"$f":"IF($BA$85<>\"\", $C85*$BA$85,\"\")","v":0},{"$f":"IF($BB$85<>\"\", $C85*$BB$85,\"\")","v":0},{"$f":"IF($BC$85<>\"\", $C85*$BC$85,\"\")","v":0},{"$f":"IF($BD$85<>\"\", $C85*$BD$85,\"\")","v":0},null,{"$f":"IF($P$85<>\"\",$BF$85/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$85<>\"\",$BG$85/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$85<>\"\",$BH$85/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$85<>\"\",$BI$85/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$85<>\"\",$BJ$85/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$85<>\"\",$BK$85/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$85<>\"\",$BL$85/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$85<>\"\",$BM$85/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$85<>\"\",$BN$85/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$85<>\"\",$BO$85/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$85<>\"\",$BP$85/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$85<>\"\",$BQ$85/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$85<>\"\",$BR$85/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$85<>\"\",$BS$85/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$85<>\"\",$BT$85/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$85<>\"\",$BU$85/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$85<>\"\",$BV$85/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$85<>\"\",$BW$85/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$85<>\"\",$BX$85/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$85<>\"\",$BY$85/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$85<>\"\",$BZ$85/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$85<>\"\",$CA$85/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$85<>\"\",$CB$85/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$85<>\"\",$CC$85/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$85<>\"\",$CD$85/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$85<>\"\",$CE$85/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$85<>\"\",$CF$85/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$85<>\"\",$CG$85/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$85<>\"\",$CH$85/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$85<>\"\",$CI$85/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$85<>\"\",$CJ$85/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$85<>\"\",$CK$85/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$85<>\"\",$CL$85/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$85<>\"\",$CM$85/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$85<>\"\",$CN$85/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$85<>\"\",$CO$85/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$85<>\"\",$CP$85/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$85<>\"\",$CQ$85/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$85<>\"\",$CR$85/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$85<>\"\",$CS$85/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$85<>\"\",$CT$85/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Traffic Calming","Rubber Remove and Install (yearly)",300,"each",null,"each",null,{"$f":"IF($A86<>\"\",IF($B86<>\"\",ItemQuantity(A86,B86,D86,E86,F86,G86),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A86<>\"\",IF($B86<>\"\",SUM(OFFSET($P86,0,AnalysisPeriod*2+4):OFFSET($P86,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,P$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,Q$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,R$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,S$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,T$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,U$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,V$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,W$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,X$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,Y$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,Z$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AA$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AB$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AC$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AD$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AE$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AF$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AG$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AH$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AI$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AJ$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AK$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AL$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AM$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AN$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AO$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AP$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AQ$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AR$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AS$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AT$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AU$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AV$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AW$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AX$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AY$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AZ$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BA$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BB$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BC$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BD$64),\"\")","v":0},null,{"$f":"IF($P$86<>\"\", $C86*$P$86,\"\")","v":0},{"$f":"IF($Q$86<>\"\", $C86*$Q$86,\"\")","v":0},{"$f":"IF($R$86<>\"\", $C86*$R$86,\"\")","v":0},{"$f":"IF($S$86<>\"\", $C86*$S$86,\"\")","v":0},{"$f":"IF($T$86<>\"\", $C86*$T$86,\"\")","v":0},{"$f":"IF($U$86<>\"\", $C86*$U$86,\"\")","v":0},{"$f":"IF($V$86<>\"\", $C86*$V$86,\"\")","v":0},{"$f":"IF($W$86<>\"\", $C86*$W$86,\"\")","v":0},{"$f":"IF($X$86<>\"\", $C86*$X$86,\"\")","v":0},{"$f":"IF($Y$86<>\"\", $C86*$Y$86,\"\")","v":0},{"$f":"IF($Z$86<>\"\", $C86*$Z$86,\"\")","v":0},{"$f":"IF($AA$86<>\"\", $C86*$AA$86,\"\")","v":0},{"$f":"IF($AB$86<>\"\", $C86*$AB$86,\"\")","v":0},{"$f":"IF($AC$86<>\"\", $C86*$AC$86,\"\")","v":0},{"$f":"IF($AD$86<>\"\", $C86*$AD$86,\"\")","v":0},{"$f":"IF($AE$86<>\"\", $C86*$AE$86,\"\")","v":0},{"$f":"IF($AF$86<>\"\", $C86*$AF$86,\"\")","v":0},{"$f":"IF($AG$86<>\"\", $C86*$AG$86,\"\")","v":0},{"$f":"IF($AH$86<>\"\", $C86*$AH$86,\"\")","v":0},{"$f":"IF($AI$86<>\"\", $C86*$AI$86,\"\")","v":0},{"$f":"IF($AJ$86<>\"\", $C86*$AJ$86,\"\")","v":0},{"$f":"IF($AK$86<>\"\", $C86*$AK$86,\"\")","v":0},{"$f":"IF($AL$86<>\"\", $C86*$AL$86,\"\")","v":0},{"$f":"IF($AM$86<>\"\", $C86*$AM$86,\"\")","v":0},{"$f":"IF($AN$86<>\"\", $C86*$AN$86,\"\")","v":0},{"$f":"IF($AO$86<>\"\", $C86*$AO$86,\"\")","v":0},{"$f":"IF($AP$86<>\"\", $C86*$AP$86,\"\")","v":0},{"$f":"IF($AQ$86<>\"\", $C86*$AQ$86,\"\")","v":0},{"$f":"IF($AR$86<>\"\", $C86*$AR$86,\"\")","v":0},{"$f":"IF($AS$86<>\"\", $C86*$AS$86,\"\")","v":0},{"$f":"IF($AT$86<>\"\", $C86*$AT$86,\"\")","v":0},{"$f":"IF($AU$86<>\"\", $C86*$AU$86,\"\")","v":0},{"$f":"IF($AV$86<>\"\", $C86*$AV$86,\"\")","v":0},{"$f":"IF($AW$86<>\"\", $C86*$AW$86,\"\")","v":0},{"$f":"IF($AX$86<>\"\", $C86*$AX$86,\"\")","v":0},{"$f":"IF($AY$86<>\"\", $C86*$AY$86,\"\")","v":0},{"$f":"IF($AZ$86<>\"\", $C86*$AZ$86,\"\")","v":0},{"$f":"IF($BA$86<>\"\", $C86*$BA$86,\"\")","v":0},{"$f":"IF($BB$86<>\"\", $C86*$BB$86,\"\")","v":0},{"$f":"IF($BC$86<>\"\", $C86*$BC$86,\"\")","v":0},{"$f":"IF($BD$86<>\"\", $C86*$BD$86,\"\")","v":0},null,{"$f":"IF($P$86<>\"\",$BF$86/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$86<>\"\",$BG$86/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$86<>\"\",$BH$86/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$86<>\"\",$BI$86/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$86<>\"\",$BJ$86/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$86<>\"\",$BK$86/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$86<>\"\",$BL$86/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$86<>\"\",$BM$86/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$86<>\"\",$BN$86/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$86<>\"\",$BO$86/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$86<>\"\",$BP$86/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$86<>\"\",$BQ$86/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$86<>\"\",$BR$86/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$86<>\"\",$BS$86/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$86<>\"\",$BT$86/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$86<>\"\",$BU$86/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$86<>\"\",$BV$86/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$86<>\"\",$BW$86/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$86<>\"\",$BX$86/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$86<>\"\",$BY$86/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$86<>\"\",$BZ$86/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$86<>\"\",$CA$86/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$86<>\"\",$CB$86/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$86<>\"\",$CC$86/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$86<>\"\",$CD$86/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$86<>\"\",$CE$86/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$86<>\"\",$CF$86/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$86<>\"\",$CG$86/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$86<>\"\",$CH$86/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$86<>\"\",$CI$86/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$86<>\"\",$CJ$86/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$86<>\"\",$CK$86/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$86<>\"\",$CL$86/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$86<>\"\",$CM$86/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$86<>\"\",$CN$86/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$86<>\"\",$CO$86/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$86<>\"\",$CP$86/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$86<>\"\",$CQ$86/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$86<>\"\",$CR$86/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$86<>\"\",$CS$86/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$86<>\"\",$CT$86/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Traffic Calming","Traffic Calming for Pavers (25 years)",0,"each",null,"each",null,{"$f":"IF($A87<>\"\",IF($B87<>\"\",ItemQuantity(A87,B87,D87,E87,F87,G87),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A87<>\"\",IF($B87<>\"\",SUM(OFFSET($P87,0,AnalysisPeriod*2+4):OFFSET($P87,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,P$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,Q$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,R$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,S$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,T$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,U$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,V$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,W$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,X$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,Y$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,Z$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AA$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AB$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AC$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AD$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AE$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AF$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AG$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AH$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AI$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AJ$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AK$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AL$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AM$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AN$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AO$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AP$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AQ$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AR$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AS$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AT$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AU$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AV$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AW$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AX$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AY$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AZ$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BA$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BB$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BC$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BD$64),\"\")","v":0},null,{"$f":"IF($P$87<>\"\", $C87*$P$87,\"\")","v":0},{"$f":"IF($Q$87<>\"\", $C87*$Q$87,\"\")","v":0},{"$f":"IF($R$87<>\"\", $C87*$R$87,\"\")","v":0},{"$f":"IF($S$87<>\"\", $C87*$S$87,\"\")","v":0},{"$f":"IF($T$87<>\"\", $C87*$T$87,\"\")","v":0},{"$f":"IF($U$87<>\"\", $C87*$U$87,\"\")","v":0},{"$f":"IF($V$87<>\"\", $C87*$V$87,\"\")","v":0},{"$f":"IF($W$87<>\"\", $C87*$W$87,\"\")","v":0},{"$f":"IF($X$87<>\"\", $C87*$X$87,\"\")","v":0},{"$f":"IF($Y$87<>\"\", $C87*$Y$87,\"\")","v":0},{"$f":"IF($Z$87<>\"\", $C87*$Z$87,\"\")","v":0},{"$f":"IF($AA$87<>\"\", $C87*$AA$87,\"\")","v":0},{"$f":"IF($AB$87<>\"\", $C87*$AB$87,\"\")","v":0},{"$f":"IF($AC$87<>\"\", $C87*$AC$87,\"\")","v":0},{"$f":"IF($AD$87<>\"\", $C87*$AD$87,\"\")","v":0},{"$f":"IF($AE$87<>\"\", $C87*$AE$87,\"\")","v":0},{"$f":"IF($AF$87<>\"\", $C87*$AF$87,\"\")","v":0},{"$f":"IF($AG$87<>\"\", $C87*$AG$87,\"\")","v":0},{"$f":"IF($AH$87<>\"\", $C87*$AH$87,\"\")","v":0},{"$f":"IF($AI$87<>\"\", $C87*$AI$87,\"\")","v":0},{"$f":"IF($AJ$87<>\"\", $C87*$AJ$87,\"\")","v":0},{"$f":"IF($AK$87<>\"\", $C87*$AK$87,\"\")","v":0},{"$f":"IF($AL$87<>\"\", $C87*$AL$87,\"\")","v":0},{"$f":"IF($AM$87<>\"\", $C87*$AM$87,\"\")","v":0},{"$f":"IF($AN$87<>\"\", $C87*$AN$87,\"\")","v":0},{"$f":"IF($AO$87<>\"\", $C87*$AO$87,\"\")","v":0},{"$f":"IF($AP$87<>\"\", $C87*$AP$87,\"\")","v":0},{"$f":"IF($AQ$87<>\"\", $C87*$AQ$87,\"\")","v":0},{"$f":"IF($AR$87<>\"\", $C87*$AR$87,\"\")","v":0},{"$f":"IF($AS$87<>\"\", $C87*$AS$87,\"\")","v":0},{"$f":"IF($AT$87<>\"\", $C87*$AT$87,\"\")","v":0},{"$f":"IF($AU$87<>\"\", $C87*$AU$87,\"\")","v":0},{"$f":"IF($AV$87<>\"\", $C87*$AV$87,\"\")","v":0},{"$f":"IF($AW$87<>\"\", $C87*$AW$87,\"\")","v":0},{"$f":"IF($AX$87<>\"\", $C87*$AX$87,\"\")","v":0},{"$f":"IF($AY$87<>\"\", $C87*$AY$87,\"\")","v":0},{"$f":"IF($AZ$87<>\"\", $C87*$AZ$87,\"\")","v":0},{"$f":"IF($BA$87<>\"\", $C87*$BA$87,\"\")","v":0},{"$f":"IF($BB$87<>\"\", $C87*$BB$87,\"\")","v":0},{"$f":"IF($BC$87<>\"\", $C87*$BC$87,\"\")","v":0},{"$f":"IF($BD$87<>\"\", $C87*$BD$87,\"\")","v":0},null,{"$f":"IF($P$87<>\"\",$BF$87/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$87<>\"\",$BG$87/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$87<>\"\",$BH$87/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$87<>\"\",$BI$87/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$87<>\"\",$BJ$87/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$87<>\"\",$BK$87/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$87<>\"\",$BL$87/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$87<>\"\",$BM$87/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$87<>\"\",$BN$87/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$87<>\"\",$BO$87/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$87<>\"\",$BP$87/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$87<>\"\",$BQ$87/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$87<>\"\",$BR$87/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$87<>\"\",$BS$87/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$87<>\"\",$BT$87/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$87<>\"\",$BU$87/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$87<>\"\",$BV$87/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$87<>\"\",$BW$87/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$87<>\"\",$BX$87/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$87<>\"\",$BY$87/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$87<>\"\",$BZ$87/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$87<>\"\",$CA$87/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$87<>\"\",$CB$87/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$87<>\"\",$CC$87/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$87<>\"\",$CD$87/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$87<>\"\",$CE$87/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$87<>\"\",$CF$87/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$87<>\"\",$CG$87/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$87<>\"\",$CH$87/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$87<>\"\",$CI$87/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$87<>\"\",$CJ$87/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$87<>\"\",$CK$87/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$87<>\"\",$CL$87/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$87<>\"\",$CM$87/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$87<>\"\",$CN$87/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$87<>\"\",$CO$87/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$87<>\"\",$CP$87/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$87<>\"\",$CQ$87/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$87<>\"\",$CR$87/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$87<>\"\",$CS$87/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$87<>\"\",$CT$87/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Impervious Surface Fees","Annual Fee per 1,000 ft2",526.91999999999996,{"$f":"IF($A88<>\"\",IF($B88<>\"\",VLOOKUP(CONCATENATE($A88,\"_\",$B88),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"each"},null,"each",null,{"$f":"IF($A88<>\"\",IF($B88<>\"\",ItemQuantity(A88,B88,D88,E88,F88,G88),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A88<>\"\",IF($B88<>\"\",SUM(OFFSET($P88,0,AnalysisPeriod*2+4):OFFSET($P88,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,P$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,Q$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,R$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,S$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,T$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,U$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,V$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,W$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,X$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,Y$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,Z$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AA$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AB$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AC$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AD$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AE$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AF$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AG$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AH$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AI$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AJ$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AK$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AL$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AM$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AN$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AO$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AP$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AQ$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AR$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AS$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AT$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AU$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AV$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AW$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AX$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AY$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AZ$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BA$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BB$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BC$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BD$64),\"\")","v":0},null,{"$f":"IF($P$88<>\"\", $C88*$P$88,\"\")","v":0},{"$f":"IF($Q$88<>\"\", $C88*$Q$88,\"\")","v":0},{"$f":"IF($R$88<>\"\", $C88*$R$88,\"\")","v":0},{"$f":"IF($S$88<>\"\", $C88*$S$88,\"\")","v":0},{"$f":"IF($T$88<>\"\", $C88*$T$88,\"\")","v":0},{"$f":"IF($U$88<>\"\", $C88*$U$88,\"\")","v":0},{"$f":"IF($V$88<>\"\", $C88*$V$88,\"\")","v":0},{"$f":"IF($W$88<>\"\", $C88*$W$88,\"\")","v":0},{"$f":"IF($X$88<>\"\", $C88*$X$88,\"\")","v":0},{"$f":"IF($Y$88<>\"\", $C88*$Y$88,\"\")","v":0},{"$f":"IF($Z$88<>\"\", $C88*$Z$88,\"\")","v":0},{"$f":"IF($AA$88<>\"\", $C88*$AA$88,\"\")","v":0},{"$f":"IF($AB$88<>\"\", $C88*$AB$88,\"\")","v":0},{"$f":"IF($AC$88<>\"\", $C88*$AC$88,\"\")","v":0},{"$f":"IF($AD$88<>\"\", $C88*$AD$88,\"\")","v":0},{"$f":"IF($AE$88<>\"\", $C88*$AE$88,\"\")","v":0},{"$f":"IF($AF$88<>\"\", $C88*$AF$88,\"\")","v":0},{"$f":"IF($AG$88<>\"\", $C88*$AG$88,\"\")","v":0},{"$f":"IF($AH$88<>\"\", $C88*$AH$88,\"\")","v":0},{"$f":"IF($AI$88<>\"\", $C88*$AI$88,\"\")","v":0},{"$f":"IF($AJ$88<>\"\", $C88*$AJ$88,\"\")","v":0},{"$f":"IF($AK$88<>\"\", $C88*$AK$88,\"\")","v":0},{"$f":"IF($AL$88<>\"\", $C88*$AL$88,\"\")","v":0},{"$f":"IF($AM$88<>\"\", $C88*$AM$88,\"\")","v":0},{"$f":"IF($AN$88<>\"\", $C88*$AN$88,\"\")","v":0},{"$f":"IF($AO$88<>\"\", $C88*$AO$88,\"\")","v":0},{"$f":"IF($AP$88<>\"\", $C88*$AP$88,\"\")","v":0},{"$f":"IF($AQ$88<>\"\", $C88*$AQ$88,\"\")","v":0},{"$f":"IF($AR$88<>\"\", $C88*$AR$88,\"\")","v":0},{"$f":"IF($AS$88<>\"\", $C88*$AS$88,\"\")","v":0},{"$f":"IF($AT$88<>\"\", $C88*$AT$88,\"\")","v":0},{"$f":"IF($AU$88<>\"\", $C88*$AU$88,\"\")","v":0},{"$f":"IF($AV$88<>\"\", $C88*$AV$88,\"\")","v":0},{"$f":"IF($AW$88<>\"\", $C88*$AW$88,\"\")","v":0},{"$f":"IF($AX$88<>\"\", $C88*$AX$88,\"\")","v":0},{"$f":"IF($AY$88<>\"\", $C88*$AY$88,\"\")","v":0},{"$f":"IF($AZ$88<>\"\", $C88*$AZ$88,\"\")","v":0},{"$f":"IF($BA$88<>\"\", $C88*$BA$88,\"\")","v":0},{"$f":"IF($BB$88<>\"\", $C88*$BB$88,\"\")","v":0},{"$f":"IF($BC$88<>\"\", $C88*$BC$88,\"\")","v":0},{"$f":"IF($BD$88<>\"\", $C88*$BD$88,\"\")","v":0},null,{"$f":"IF($P$88<>\"\",$BF$88/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$88<>\"\",$BG$88/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$88<>\"\",$BH$88/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$88<>\"\",$BI$88/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$88<>\"\",$BJ$88/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$88<>\"\",$BK$88/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$88<>\"\",$BL$88/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$88<>\"\",$BM$88/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$88<>\"\",$BN$88/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$88<>\"\",$BO$88/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$88<>\"\",$BP$88/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$88<>\"\",$BQ$88/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$88<>\"\",$BR$88/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$88<>\"\",$BS$88/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$88<>\"\",$BT$88/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$88<>\"\",$BU$88/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$88<>\"\",$BV$88/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$88<>\"\",$BW$88/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$88<>\"\",$BX$88/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$88<>\"\",$BY$88/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$88<>\"\",$BZ$88/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$88<>\"\",$CA$88/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$88<>\"\",$CB$88/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$88<>\"\",$CC$88/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$88<>\"\",$CD$88/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$88<>\"\",$CE$88/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$88<>\"\",$CF$88/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$88<>\"\",$CG$88/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$88<>\"\",$CH$88/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$88<>\"\",$CI$88/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$88<>\"\",$CJ$88/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$88<>\"\",$CK$88/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$88<>\"\",$CL$88/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$88<>\"\",$CM$88/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$88<>\"\",$CN$88/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$88<>\"\",$CO$88/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$88<>\"\",$CP$88/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$88<>\"\",$CQ$88/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$88<>\"\",$CR$88/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$88<>\"\",$CS$88/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$88<>\"\",$CT$88/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Remove and Replace Asphalt",4.5,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A89<>\"\",IF($B89<>\"\",ItemQuantity(A89,B89,D89,E89,F89,G89),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A89<>\"\",IF($B89<>\"\",SUM(OFFSET($P89,0,AnalysisPeriod*2+4):OFFSET($P89,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,P$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,Q$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,R$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,S$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,T$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,U$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,V$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,W$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,X$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,Y$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,Z$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AA$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AB$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AC$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AD$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AE$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AF$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AG$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AH$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AI$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AJ$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AK$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AL$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AM$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AN$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AO$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AP$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AQ$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AR$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AS$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AT$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AU$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AV$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AW$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AX$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AY$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AZ$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BA$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BB$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BC$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BD$64),\"\")","v":0},null,{"$f":"IF($P$89<>\"\", $C89*$P$89,\"\")","v":0},{"$f":"IF($Q$89<>\"\", $C89*$Q$89,\"\")","v":0},{"$f":"IF($R$89<>\"\", $C89*$R$89,\"\")","v":0},{"$f":"IF($S$89<>\"\", $C89*$S$89,\"\")","v":0},{"$f":"IF($T$89<>\"\", $C89*$T$89,\"\")","v":0},{"$f":"IF($U$89<>\"\", $C89*$U$89,\"\")","v":0},{"$f":"IF($V$89<>\"\", $C89*$V$89,\"\")","v":0},{"$f":"IF($W$89<>\"\", $C89*$W$89,\"\")","v":0},{"$f":"IF($X$89<>\"\", $C89*$X$89,\"\")","v":0},{"$f":"IF($Y$89<>\"\", $C89*$Y$89,\"\")","v":0},{"$f":"IF($Z$89<>\"\", $C89*$Z$89,\"\")","v":0},{"$f":"IF($AA$89<>\"\", $C89*$AA$89,\"\")","v":0},{"$f":"IF($AB$89<>\"\", $C89*$AB$89,\"\")","v":0},{"$f":"IF($AC$89<>\"\", $C89*$AC$89,\"\")","v":0},{"$f":"IF($AD$89<>\"\", $C89*$AD$89,\"\")","v":0},{"$f":"IF($AE$89<>\"\", $C89*$AE$89,\"\")","v":0},{"$f":"IF($AF$89<>\"\", $C89*$AF$89,\"\")","v":0},{"$f":"IF($AG$89<>\"\", $C89*$AG$89,\"\")","v":0},{"$f":"IF($AH$89<>\"\", $C89*$AH$89,\"\")","v":0},{"$f":"IF($AI$89<>\"\", $C89*$AI$89,\"\")","v":0},{"$f":"IF($AJ$89<>\"\", $C89*$AJ$89,\"\")","v":0},{"$f":"IF($AK$89<>\"\", $C89*$AK$89,\"\")","v":0},{"$f":"IF($AL$89<>\"\", $C89*$AL$89,\"\")","v":0},{"$f":"IF($AM$89<>\"\", $C89*$AM$89,\"\")","v":0},{"$f":"IF($AN$89<>\"\", $C89*$AN$89,\"\")","v":0},{"$f":"IF($AO$89<>\"\", $C89*$AO$89,\"\")","v":0},{"$f":"IF($AP$89<>\"\", $C89*$AP$89,\"\")","v":0},{"$f":"IF($AQ$89<>\"\", $C89*$AQ$89,\"\")","v":0},{"$f":"IF($AR$89<>\"\", $C89*$AR$89,\"\")","v":0},{"$f":"IF($AS$89<>\"\", $C89*$AS$89,\"\")","v":0},{"$f":"IF($AT$89<>\"\", $C89*$AT$89,\"\")","v":0},{"$f":"IF($AU$89<>\"\", $C89*$AU$89,\"\")","v":0},{"$f":"IF($AV$89<>\"\", $C89*$AV$89,\"\")","v":0},{"$f":"IF($AW$89<>\"\", $C89*$AW$89,\"\")","v":0},{"$f":"IF($AX$89<>\"\", $C89*$AX$89,\"\")","v":0},{"$f":"IF($AY$89<>\"\", $C89*$AY$89,\"\")","v":0},{"$f":"IF($AZ$89<>\"\", $C89*$AZ$89,\"\")","v":0},{"$f":"IF($BA$89<>\"\", $C89*$BA$89,\"\")","v":0},{"$f":"IF($BB$89<>\"\", $C89*$BB$89,\"\")","v":0},{"$f":"IF($BC$89<>\"\", $C89*$BC$89,\"\")","v":0},{"$f":"IF($BD$89<>\"\", $C89*$BD$89,\"\")","v":0},null,{"$f":"IF($P$89<>\"\",$BF$89/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$89<>\"\",$BG$89/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$89<>\"\",$BH$89/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$89<>\"\",$BI$89/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$89<>\"\",$BJ$89/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$89<>\"\",$BK$89/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$89<>\"\",$BL$89/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$89<>\"\",$BM$89/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$89<>\"\",$BN$89/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$89<>\"\",$BO$89/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$89<>\"\",$BP$89/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$89<>\"\",$BQ$89/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$89<>\"\",$BR$89/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$89<>\"\",$BS$89/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$89<>\"\",$BT$89/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$89<>\"\",$BU$89/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$89<>\"\",$BV$89/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$89<>\"\",$BW$89/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$89<>\"\",$BX$89/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$89<>\"\",$BY$89/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$89<>\"\",$BZ$89/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$89<>\"\",$CA$89/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$89<>\"\",$CB$89/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$89<>\"\",$CC$89/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$89<>\"\",$CD$89/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$89<>\"\",$CE$89/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$89<>\"\",$CF$89/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$89<>\"\",$CG$89/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$89<>\"\",$CH$89/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$89<>\"\",$CI$89/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$89<>\"\",$CJ$89/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$89<>\"\",$CK$89/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$89<>\"\",$CL$89/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$89<>\"\",$CM$89/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$89<>\"\",$CN$89/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$89<>\"\",$CO$89/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$89<>\"\",$CP$89/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$89<>\"\",$CQ$89/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$89<>\"\",$CR$89/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$89<>\"\",$CS$89/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$89<>\"\",$CT$89/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Remove and Replace Concrete",8,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A90<>\"\",IF($B90<>\"\",ItemQuantity(A90,B90,D90,E90,F90,G90),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A90<>\"\",IF($B90<>\"\",SUM(OFFSET($P90,0,AnalysisPeriod*2+4):OFFSET($P90,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,P$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,Q$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,R$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,S$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,T$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,U$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,V$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,W$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,X$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,Y$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,Z$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AA$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AB$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AC$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AD$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AE$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AF$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AG$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AH$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AI$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AJ$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AK$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AL$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AM$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AN$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AO$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AP$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AQ$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AR$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AS$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AT$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AU$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AV$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AW$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AX$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AY$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AZ$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BA$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BB$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BC$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BD$64),\"\")","v":0},null,{"$f":"IF($P$90<>\"\", $C90*$P$90,\"\")","v":0},{"$f":"IF($Q$90<>\"\", $C90*$Q$90,\"\")","v":0},{"$f":"IF($R$90<>\"\", $C90*$R$90,\"\")","v":0},{"$f":"IF($S$90<>\"\", $C90*$S$90,\"\")","v":0},{"$f":"IF($T$90<>\"\", $C90*$T$90,\"\")","v":0},{"$f":"IF($U$90<>\"\", $C90*$U$90,\"\")","v":0},{"$f":"IF($V$90<>\"\", $C90*$V$90,\"\")","v":0},{"$f":"IF($W$90<>\"\", $C90*$W$90,\"\")","v":0},{"$f":"IF($X$90<>\"\", $C90*$X$90,\"\")","v":0},{"$f":"IF($Y$90<>\"\", $C90*$Y$90,\"\")","v":0},{"$f":"IF($Z$90<>\"\", $C90*$Z$90,\"\")","v":0},{"$f":"IF($AA$90<>\"\", $C90*$AA$90,\"\")","v":0},{"$f":"IF($AB$90<>\"\", $C90*$AB$90,\"\")","v":0},{"$f":"IF($AC$90<>\"\", $C90*$AC$90,\"\")","v":0},{"$f":"IF($AD$90<>\"\", $C90*$AD$90,\"\")","v":0},{"$f":"IF($AE$90<>\"\", $C90*$AE$90,\"\")","v":0},{"$f":"IF($AF$90<>\"\", $C90*$AF$90,\"\")","v":0},{"$f":"IF($AG$90<>\"\", $C90*$AG$90,\"\")","v":0},{"$f":"IF($AH$90<>\"\", $C90*$AH$90,\"\")","v":0},{"$f":"IF($AI$90<>\"\", $C90*$AI$90,\"\")","v":0},{"$f":"IF($AJ$90<>\"\", $C90*$AJ$90,\"\")","v":0},{"$f":"IF($AK$90<>\"\", $C90*$AK$90,\"\")","v":0},{"$f":"IF($AL$90<>\"\", $C90*$AL$90,\"\")","v":0},{"$f":"IF($AM$90<>\"\", $C90*$AM$90,\"\")","v":0},{"$f":"IF($AN$90<>\"\", $C90*$AN$90,\"\")","v":0},{"$f":"IF($AO$90<>\"\", $C90*$AO$90,\"\")","v":0},{"$f":"IF($AP$90<>\"\", $C90*$AP$90,\"\")","v":0},{"$f":"IF($AQ$90<>\"\", $C90*$AQ$90,\"\")","v":0},{"$f":"IF($AR$90<>\"\", $C90*$AR$90,\"\")","v":0},{"$f":"IF($AS$90<>\"\", $C90*$AS$90,\"\")","v":0},{"$f":"IF($AT$90<>\"\", $C90*$AT$90,\"\")","v":0},{"$f":"IF($AU$90<>\"\", $C90*$AU$90,\"\")","v":0},{"$f":"IF($AV$90<>\"\", $C90*$AV$90,\"\")","v":0},{"$f":"IF($AW$90<>\"\", $C90*$AW$90,\"\")","v":0},{"$f":"IF($AX$90<>\"\", $C90*$AX$90,\"\")","v":0},{"$f":"IF($AY$90<>\"\", $C90*$AY$90,\"\")","v":0},{"$f":"IF($AZ$90<>\"\", $C90*$AZ$90,\"\")","v":0},{"$f":"IF($BA$90<>\"\", $C90*$BA$90,\"\")","v":0},{"$f":"IF($BB$90<>\"\", $C90*$BB$90,\"\")","v":0},{"$f":"IF($BC$90<>\"\", $C90*$BC$90,\"\")","v":0},{"$f":"IF($BD$90<>\"\", $C90*$BD$90,\"\")","v":0},null,{"$f":"IF($P$90<>\"\",$BF$90/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$90<>\"\",$BG$90/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$90<>\"\",$BH$90/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$90<>\"\",$BI$90/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$90<>\"\",$BJ$90/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$90<>\"\",$BK$90/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$90<>\"\",$BL$90/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$90<>\"\",$BM$90/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$90<>\"\",$BN$90/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$90<>\"\",$BO$90/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$90<>\"\",$BP$90/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$90<>\"\",$BQ$90/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$90<>\"\",$BR$90/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$90<>\"\",$BS$90/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$90<>\"\",$BT$90/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$90<>\"\",$BU$90/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$90<>\"\",$BV$90/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$90<>\"\",$BW$90/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$90<>\"\",$BX$90/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$90<>\"\",$BY$90/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$90<>\"\",$BZ$90/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$90<>\"\",$CA$90/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$90<>\"\",$CB$90/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$90<>\"\",$CC$90/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$90<>\"\",$CD$90/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$90<>\"\",$CE$90/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$90<>\"\",$CF$90/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$90<>\"\",$CG$90/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$90<>\"\",$CH$90/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$90<>\"\",$CI$90/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$90<>\"\",$CJ$90/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$90<>\"\",$CK$90/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$90<>\"\",$CL$90/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$90<>\"\",$CM$90/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$90<>\"\",$CN$90/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$90<>\"\",$CO$90/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$90<>\"\",$CP$90/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$90<>\"\",$CQ$90/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$90<>\"\",$CR$90/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$90<>\"\",$CS$90/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$90<>\"\",$CT$90/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Remove and Replace Pavers",5,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A91<>\"\",IF($B91<>\"\",ItemQuantity(A91,B91,D91,E91,F91,G91),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A91<>\"\",IF($B91<>\"\",SUM(OFFSET($P91,0,AnalysisPeriod*2+4):OFFSET($P91,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,P$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,Q$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,R$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,S$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,T$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,U$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,V$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,W$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,X$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,Y$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,Z$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AA$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AB$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AC$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AD$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AE$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AF$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AG$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AH$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AI$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AJ$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AK$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AL$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AM$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AN$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AO$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AP$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AQ$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AR$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AS$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AT$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AU$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AV$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AW$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AX$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AY$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AZ$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BA$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BB$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BC$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BD$64),\"\")","v":0},null,{"$f":"IF($P$91<>\"\", $C91*$P$91,\"\")","v":0},{"$f":"IF($Q$91<>\"\", $C91*$Q$91,\"\")","v":0},{"$f":"IF($R$91<>\"\", $C91*$R$91,\"\")","v":0},{"$f":"IF($S$91<>\"\", $C91*$S$91,\"\")","v":0},{"$f":"IF($T$91<>\"\", $C91*$T$91,\"\")","v":0},{"$f":"IF($U$91<>\"\", $C91*$U$91,\"\")","v":0},{"$f":"IF($V$91<>\"\", $C91*$V$91,\"\")","v":0},{"$f":"IF($W$91<>\"\", $C91*$W$91,\"\")","v":0},{"$f":"IF($X$91<>\"\", $C91*$X$91,\"\")","v":0},{"$f":"IF($Y$91<>\"\", $C91*$Y$91,\"\")","v":0},{"$f":"IF($Z$91<>\"\", $C91*$Z$91,\"\")","v":0},{"$f":"IF($AA$91<>\"\", $C91*$AA$91,\"\")","v":0},{"$f":"IF($AB$91<>\"\", $C91*$AB$91,\"\")","v":0},{"$f":"IF($AC$91<>\"\", $C91*$AC$91,\"\")","v":0},{"$f":"IF($AD$91<>\"\", $C91*$AD$91,\"\")","v":0},{"$f":"IF($AE$91<>\"\", $C91*$AE$91,\"\")","v":0},{"$f":"IF($AF$91<>\"\", $C91*$AF$91,\"\")","v":0},{"$f":"IF($AG$91<>\"\", $C91*$AG$91,\"\")","v":0},{"$f":"IF($AH$91<>\"\", $C91*$AH$91,\"\")","v":0},{"$f":"IF($AI$91<>\"\", $C91*$AI$91,\"\")","v":0},{"$f":"IF($AJ$91<>\"\", $C91*$AJ$91,\"\")","v":0},{"$f":"IF($AK$91<>\"\", $C91*$AK$91,\"\")","v":0},{"$f":"IF($AL$91<>\"\", $C91*$AL$91,\"\")","v":0},{"$f":"IF($AM$91<>\"\", $C91*$AM$91,\"\")","v":0},{"$f":"IF($AN$91<>\"\", $C91*$AN$91,\"\")","v":0},{"$f":"IF($AO$91<>\"\", $C91*$AO$91,\"\")","v":0},{"$f":"IF($AP$91<>\"\", $C91*$AP$91,\"\")","v":0},{"$f":"IF($AQ$91<>\"\", $C91*$AQ$91,\"\")","v":0},{"$f":"IF($AR$91<>\"\", $C91*$AR$91,\"\")","v":0},{"$f":"IF($AS$91<>\"\", $C91*$AS$91,\"\")","v":0},{"$f":"IF($AT$91<>\"\", $C91*$AT$91,\"\")","v":0},{"$f":"IF($AU$91<>\"\", $C91*$AU$91,\"\")","v":0},{"$f":"IF($AV$91<>\"\", $C91*$AV$91,\"\")","v":0},{"$f":"IF($AW$91<>\"\", $C91*$AW$91,\"\")","v":0},{"$f":"IF($AX$91<>\"\", $C91*$AX$91,\"\")","v":0},{"$f":"IF($AY$91<>\"\", $C91*$AY$91,\"\")","v":0},{"$f":"IF($AZ$91<>\"\", $C91*$AZ$91,\"\")","v":0},{"$f":"IF($BA$91<>\"\", $C91*$BA$91,\"\")","v":0},{"$f":"IF($BB$91<>\"\", $C91*$BB$91,\"\")","v":0},{"$f":"IF($BC$91<>\"\", $C91*$BC$91,\"\")","v":0},{"$f":"IF($BD$91<>\"\", $C91*$BD$91,\"\")","v":0},null,{"$f":"IF($P$91<>\"\",$BF$91/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$91<>\"\",$BG$91/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$91<>\"\",$BH$91/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$91<>\"\",$BI$91/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$91<>\"\",$BJ$91/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$91<>\"\",$BK$91/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$91<>\"\",$BL$91/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$91<>\"\",$BM$91/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$91<>\"\",$BN$91/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$91<>\"\",$BO$91/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$91<>\"\",$BP$91/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$91<>\"\",$BQ$91/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$91<>\"\",$BR$91/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$91<>\"\",$BS$91/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$91<>\"\",$BT$91/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$91<>\"\",$BU$91/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$91<>\"\",$BV$91/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$91<>\"\",$BW$91/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$91<>\"\",$BX$91/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$91<>\"\",$BY$91/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$91<>\"\",$BZ$91/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$91<>\"\",$CA$91/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$91<>\"\",$CB$91/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$91<>\"\",$CC$91/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$91<>\"\",$CD$91/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$91<>\"\",$CE$91/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$91<>\"\",$CF$91/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$91<>\"\",$CG$91/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$91<>\"\",$CH$91/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$91<>\"\",$CI$91/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$91<>\"\",$CJ$91/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$91<>\"\",$CK$91/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$91<>\"\",$CL$91/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$91<>\"\",$CM$91/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$91<>\"\",$CN$91/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$91<>\"\",$CO$91/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$91<>\"\",$CP$91/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$91<>\"\",$CQ$91/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$91<>\"\",$CR$91/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$91<>\"\",$CS$91/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$91<>\"\",$CT$91/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Remove and Replace Asphalt",4.5,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A92<>\"\",IF($B92<>\"\",ItemQuantity(A92,B92,D92,E92,F92,G92),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A92<>\"\",IF($B92<>\"\",SUM(OFFSET($P92,0,AnalysisPeriod*2+4):OFFSET($P92,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,P$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,Q$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,R$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,S$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,T$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,U$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,V$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,W$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,X$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,Y$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,Z$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AA$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AB$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AC$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AD$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AE$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AF$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AG$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AH$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AI$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AJ$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AK$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AL$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AM$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AN$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AO$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AP$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AQ$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AR$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AS$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AT$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AU$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AV$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AW$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AX$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AY$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AZ$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BA$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BB$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BC$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BD$64),\"\")","v":0},null,{"$f":"IF($P$92<>\"\", $C92*$P$92,\"\")","v":0},{"$f":"IF($Q$92<>\"\", $C92*$Q$92,\"\")","v":0},{"$f":"IF($R$92<>\"\", $C92*$R$92,\"\")","v":0},{"$f":"IF($S$92<>\"\", $C92*$S$92,\"\")","v":0},{"$f":"IF($T$92<>\"\", $C92*$T$92,\"\")","v":0},{"$f":"IF($U$92<>\"\", $C92*$U$92,\"\")","v":0},{"$f":"IF($V$92<>\"\", $C92*$V$92,\"\")","v":0},{"$f":"IF($W$92<>\"\", $C92*$W$92,\"\")","v":0},{"$f":"IF($X$92<>\"\", $C92*$X$92,\"\")","v":0},{"$f":"IF($Y$92<>\"\", $C92*$Y$92,\"\")","v":0},{"$f":"IF($Z$92<>\"\", $C92*$Z$92,\"\")","v":0},{"$f":"IF($AA$92<>\"\", $C92*$AA$92,\"\")","v":0},{"$f":"IF($AB$92<>\"\", $C92*$AB$92,\"\")","v":0},{"$f":"IF($AC$92<>\"\", $C92*$AC$92,\"\")","v":0},{"$f":"IF($AD$92<>\"\", $C92*$AD$92,\"\")","v":0},{"$f":"IF($AE$92<>\"\", $C92*$AE$92,\"\")","v":0},{"$f":"IF($AF$92<>\"\", $C92*$AF$92,\"\")","v":0},{"$f":"IF($AG$92<>\"\", $C92*$AG$92,\"\")","v":0},{"$f":"IF($AH$92<>\"\", $C92*$AH$92,\"\")","v":0},{"$f":"IF($AI$92<>\"\", $C92*$AI$92,\"\")","v":0},{"$f":"IF($AJ$92<>\"\", $C92*$AJ$92,\"\")","v":0},{"$f":"IF($AK$92<>\"\", $C92*$AK$92,\"\")","v":0},{"$f":"IF($AL$92<>\"\", $C92*$AL$92,\"\")","v":0},{"$f":"IF($AM$92<>\"\", $C92*$AM$92,\"\")","v":0},{"$f":"IF($AN$92<>\"\", $C92*$AN$92,\"\")","v":0},{"$f":"IF($AO$92<>\"\", $C92*$AO$92,\"\")","v":0},{"$f":"IF($AP$92<>\"\", $C92*$AP$92,\"\")","v":0},{"$f":"IF($AQ$92<>\"\", $C92*$AQ$92,\"\")","v":0},{"$f":"IF($AR$92<>\"\", $C92*$AR$92,\"\")","v":0},{"$f":"IF($AS$92<>\"\", $C92*$AS$92,\"\")","v":0},{"$f":"IF($AT$92<>\"\", $C92*$AT$92,\"\")","v":0},{"$f":"IF($AU$92<>\"\", $C92*$AU$92,\"\")","v":0},{"$f":"IF($AV$92<>\"\", $C92*$AV$92,\"\")","v":0},{"$f":"IF($AW$92<>\"\", $C92*$AW$92,\"\")","v":0},{"$f":"IF($AX$92<>\"\", $C92*$AX$92,\"\")","v":0},{"$f":"IF($AY$92<>\"\", $C92*$AY$92,\"\")","v":0},{"$f":"IF($AZ$92<>\"\", $C92*$AZ$92,\"\")","v":0},{"$f":"IF($BA$92<>\"\", $C92*$BA$92,\"\")","v":0},{"$f":"IF($BB$92<>\"\", $C92*$BB$92,\"\")","v":0},{"$f":"IF($BC$92<>\"\", $C92*$BC$92,\"\")","v":0},{"$f":"IF($BD$92<>\"\", $C92*$BD$92,\"\")","v":0},null,{"$f":"IF($P$92<>\"\",$BF$92/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$92<>\"\",$BG$92/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$92<>\"\",$BH$92/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$92<>\"\",$BI$92/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$92<>\"\",$BJ$92/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$92<>\"\",$BK$92/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$92<>\"\",$BL$92/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$92<>\"\",$BM$92/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$92<>\"\",$BN$92/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$92<>\"\",$BO$92/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$92<>\"\",$BP$92/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$92<>\"\",$BQ$92/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$92<>\"\",$BR$92/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$92<>\"\",$BS$92/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$92<>\"\",$BT$92/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$92<>\"\",$BU$92/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$92<>\"\",$BV$92/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$92<>\"\",$BW$92/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$92<>\"\",$BX$92/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$92<>\"\",$BY$92/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$92<>\"\",$BZ$92/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$92<>\"\",$CA$92/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$92<>\"\",$CB$92/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$92<>\"\",$CC$92/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$92<>\"\",$CD$92/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$92<>\"\",$CE$92/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$92<>\"\",$CF$92/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$92<>\"\",$CG$92/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$92<>\"\",$CH$92/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$92<>\"\",$CI$92/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$92<>\"\",$CJ$92/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$92<>\"\",$CK$92/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$92<>\"\",$CL$92/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$92<>\"\",$CM$92/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$92<>\"\",$CN$92/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$92<>\"\",$CO$92/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$92<>\"\",$CP$92/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$92<>\"\",$CQ$92/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$92<>\"\",$CR$92/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$92<>\"\",$CS$92/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$92<>\"\",$CT$92/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Pavement Degradation Fee",2,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A93<>\"\",IF($B93<>\"\",ItemQuantity(A93,B93,D93,E93,F93,G93),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A93<>\"\",IF($B93<>\"\",SUM(OFFSET($P93,0,AnalysisPeriod*2+4):OFFSET($P93,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,P$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,Q$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,R$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,S$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,T$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,U$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,V$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,W$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,X$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,Y$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,Z$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AA$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AB$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AC$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AD$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AE$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AF$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AG$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AH$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AI$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AJ$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AK$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AL$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AM$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AN$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AO$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AP$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AQ$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AR$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AS$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AT$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AU$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AV$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AW$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AX$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AY$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AZ$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BA$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BB$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BC$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BD$64),\"\")","v":0},null,{"$f":"IF($P$93<>\"\", $C93*$P$93,\"\")","v":0},{"$f":"IF($Q$93<>\"\", $C93*$Q$93,\"\")","v":0},{"$f":"IF($R$93<>\"\", $C93*$R$93,\"\")","v":0},{"$f":"IF($S$93<>\"\", $C93*$S$93,\"\")","v":0},{"$f":"IF($T$93<>\"\", $C93*$T$93,\"\")","v":0},{"$f":"IF($U$93<>\"\", $C93*$U$93,\"\")","v":0},{"$f":"IF($V$93<>\"\", $C93*$V$93,\"\")","v":0},{"$f":"IF($W$93<>\"\", $C93*$W$93,\"\")","v":0},{"$f":"IF($X$93<>\"\", $C93*$X$93,\"\")","v":0},{"$f":"IF($Y$93<>\"\", $C93*$Y$93,\"\")","v":0},{"$f":"IF($Z$93<>\"\", $C93*$Z$93,\"\")","v":0},{"$f":"IF($AA$93<>\"\", $C93*$AA$93,\"\")","v":0},{"$f":"IF($AB$93<>\"\", $C93*$AB$93,\"\")","v":0},{"$f":"IF($AC$93<>\"\", $C93*$AC$93,\"\")","v":0},{"$f":"IF($AD$93<>\"\", $C93*$AD$93,\"\")","v":0},{"$f":"IF($AE$93<>\"\", $C93*$AE$93,\"\")","v":0},{"$f":"IF($AF$93<>\"\", $C93*$AF$93,\"\")","v":0},{"$f":"IF($AG$93<>\"\", $C93*$AG$93,\"\")","v":0},{"$f":"IF($AH$93<>\"\", $C93*$AH$93,\"\")","v":0},{"$f":"IF($AI$93<>\"\", $C93*$AI$93,\"\")","v":0},{"$f":"IF($AJ$93<>\"\", $C93*$AJ$93,\"\")","v":0},{"$f":"IF($AK$93<>\"\", $C93*$AK$93,\"\")","v":0},{"$f":"IF($AL$93<>\"\", $C93*$AL$93,\"\")","v":0},{"$f":"IF($AM$93<>\"\", $C93*$AM$93,\"\")","v":0},{"$f":"IF($AN$93<>\"\", $C93*$AN$93,\"\")","v":0},{"$f":"IF($AO$93<>\"\", $C93*$AO$93,\"\")","v":0},{"$f":"IF($AP$93<>\"\", $C93*$AP$93,\"\")","v":0},{"$f":"IF($AQ$93<>\"\", $C93*$AQ$93,\"\")","v":0},{"$f":"IF($AR$93<>\"\", $C93*$AR$93,\"\")","v":0},{"$f":"IF($AS$93<>\"\", $C93*$AS$93,\"\")","v":0},{"$f":"IF($AT$93<>\"\", $C93*$AT$93,\"\")","v":0},{"$f":"IF($AU$93<>\"\", $C93*$AU$93,\"\")","v":0},{"$f":"IF($AV$93<>\"\", $C93*$AV$93,\"\")","v":0},{"$f":"IF($AW$93<>\"\", $C93*$AW$93,\"\")","v":0},{"$f":"IF($AX$93<>\"\", $C93*$AX$93,\"\")","v":0},{"$f":"IF($AY$93<>\"\", $C93*$AY$93,\"\")","v":0},{"$f":"IF($AZ$93<>\"\", $C93*$AZ$93,\"\")","v":0},{"$f":"IF($BA$93<>\"\", $C93*$BA$93,\"\")","v":0},{"$f":"IF($BB$93<>\"\", $C93*$BB$93,\"\")","v":0},{"$f":"IF($BC$93<>\"\", $C93*$BC$93,\"\")","v":0},{"$f":"IF($BD$93<>\"\", $C93*$BD$93,\"\")","v":0},null,{"$f":"IF($P$93<>\"\",$BF$93/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$93<>\"\",$BG$93/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$93<>\"\",$BH$93/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$93<>\"\",$BI$93/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$93<>\"\",$BJ$93/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$93<>\"\",$BK$93/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$93<>\"\",$BL$93/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$93<>\"\",$BM$93/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$93<>\"\",$BN$93/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$93<>\"\",$BO$93/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$93<>\"\",$BP$93/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$93<>\"\",$BQ$93/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$93<>\"\",$BR$93/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$93<>\"\",$BS$93/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$93<>\"\",$BT$93/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$93<>\"\",$BU$93/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$93<>\"\",$BV$93/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$93<>\"\",$BW$93/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$93<>\"\",$BX$93/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$93<>\"\",$BY$93/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$93<>\"\",$BZ$93/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$93<>\"\",$CA$93/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$93<>\"\",$CB$93/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$93<>\"\",$CC$93/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$93<>\"\",$CD$93/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$93<>\"\",$CE$93/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$93<>\"\",$CF$93/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$93<>\"\",$CG$93/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$93<>\"\",$CH$93/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$93<>\"\",$CI$93/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$93<>\"\",$CJ$93/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$93<>\"\",$CK$93/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$93<>\"\",$CL$93/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$93<>\"\",$CM$93/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$93<>\"\",$CN$93/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$93<>\"\",$CO$93/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$93<>\"\",$CP$93/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$93<>\"\",$CQ$93/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$93<>\"\",$CR$93/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$93<>\"\",$CS$93/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$93<>\"\",$CT$93/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
[null,null,"","",null,null,null,{"$f":"IF($A94<>\"\",IF($B94<>\"\",ItemQuantity(A94,B94,D94,E94,F94,G94),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A94<>\"\",IF($B94<>\"\",SUM(OFFSET($P94,0,AnalysisPeriod*2+4):OFFSET($P94,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,P$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,Q$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,R$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,S$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,T$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,U$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,V$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,W$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,X$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,Y$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,Z$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AA$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AB$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AC$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AD$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AE$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AF$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AG$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AH$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AI$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AJ$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AK$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AL$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AM$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AN$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AO$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AP$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AQ$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AR$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AS$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AT$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AU$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AV$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AW$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AX$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AY$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AZ$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,BA$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,BB$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,BC$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,BD$21),\"\")","v":""},null,{"$f":"IF($P$94<>\"\", $C94*$P$94,\"\")","v":""},{"$f":"IF($Q$94<>\"\", $C94*$Q$94,\"\")","v":""},{"$f":"IF($R$94<>\"\", $C94*$R$94,\"\")","v":""},{"$f":"IF($S$94<>\"\", $C94*$S$94,\"\")","v":""},{"$f":"IF($T$94<>\"\", $C94*$T$94,\"\")","v":""},{"$f":"IF($U$94<>\"\", $C94*$U$94,\"\")","v":""},{"$f":"IF($V$94<>\"\", $C94*$V$94,\"\")","v":""},{"$f":"IF($W$94<>\"\", $C94*$W$94,\"\")","v":""},{"$f":"IF($X$94<>\"\", $C94*$X$94,\"\")","v":""},{"$f":"IF($Y$94<>\"\", $C94*$Y$94,\"\")","v":""},{"$f":"IF($Z$94<>\"\", $C94*$Z$94,\"\")","v":""},{"$f":"IF($AA$94<>\"\", $C94*$AA$94,\"\")","v":""},{"$f":"IF($AB$94<>\"\", $C94*$AB$94,\"\")","v":""},{"$f":"IF($AC$94<>\"\", $C94*$AC$94,\"\")","v":""},{"$f":"IF($AD$94<>\"\", $C94*$AD$94,\"\")","v":""},{"$f":"IF($AE$94<>\"\", $C94*$AE$94,\"\")","v":""},{"$f":"IF($AF$94<>\"\", $C94*$AF$94,\"\")","v":""},{"$f":"IF($AG$94<>\"\", $C94*$AG$94,\"\")","v":""},{"$f":"IF($AH$94<>\"\", $C94*$AH$94,\"\")","v":""},{"$f":"IF($AI$94<>\"\", $C94*$AI$94,\"\")","v":""},{"$f":"IF($AJ$94<>\"\", $C94*$AJ$94,\"\")","v":""},{"$f":"IF($AK$94<>\"\", $C94*$AK$94,\"\")","v":""},{"$f":"IF($AL$94<>\"\", $C94*$AL$94,\"\")","v":""},{"$f":"IF($AM$94<>\"\", $C94*$AM$94,\"\")","v":""},{"$f":"IF($AN$94<>\"\", $C94*$AN$94,\"\")","v":""},{"$f":"IF($AO$94<>\"\", $C94*$AO$94,\"\")","v":""},{"$f":"IF($AP$94<>\"\", $C94*$AP$94,\"\")","v":""},{"$f":"IF($AQ$94<>\"\", $C94*$AQ$94,\"\")","v":""},{"$f":"IF($AR$94<>\"\", $C94*$AR$94,\"\")","v":""},{"$f":"IF($AS$94<>\"\", $C94*$AS$94,\"\")","v":""},{"$f":"IF($AT$94<>\"\", $C94*$AT$94,\"\")","v":""},{"$f":"IF($AU$94<>\"\", $C94*$AU$94,\"\")","v":""},{"$f":"IF($AV$94<>\"\", $C94*$AV$94,\"\")","v":""},{"$f":"IF($AW$94<>\"\", $C94*$AW$94,\"\")","v":""},{"$f":"IF($AX$94<>\"\", $C94*$AX$94,\"\")","v":""},{"$f":"IF($AY$94<>\"\", $C94*$AY$94,\"\")","v":""},{"$f":"IF($AZ$94<>\"\", $C94*$AZ$94,\"\")","v":""},{"$f":"IF($BA$94<>\"\", $C94*$BA$94,\"\")","v":""},{"$f":"IF($BB$94<>\"\", $C94*$BB$94,\"\")","v":""},{"$f":"IF($BC$94<>\"\", $C94*$BC$94,\"\")","v":""},{"$f":"IF($BD$94<>\"\", $C94*$BD$94,\"\")","v":""},null,{"$f":"IF($P$94<>\"\",$BF$94/(1 + DiscountRate) ^ $CV$64,\"\")","v":""},{"$f":"IF($Q$94<>\"\",$BG$94/(1 + DiscountRate) ^ $CW$64,\"\")","v":""},{"$f":"IF($R$94<>\"\",$BH$94/(1 + DiscountRate) ^ $CX$64,\"\")","v":""},{"$f":"IF($S$94<>\"\",$BI$94/(1 + DiscountRate) ^ $CY$64,\"\")","v":""},{"$f":"IF($T$94<>\"\",$BJ$94/(1 + DiscountRate) ^ $CZ$64,\"\")","v":""},{"$f":"IF($U$94<>\"\",$BK$94/(1 + DiscountRate) ^ $DA$64,\"\")","v":""},{"$f":"IF($V$94<>\"\",$BL$94/(1 + DiscountRate) ^ $DB$64,\"\")","v":""},{"$f":"IF($W$94<>\"\",$BM$94/(1 + DiscountRate) ^ $DC$64,\"\")","v":""},{"$f":"IF($X$94<>\"\",$BN$94/(1 + DiscountRate) ^ $DD$64,\"\")","v":""},{"$f":"IF($Y$94<>\"\",$BO$94/(1 + DiscountRate) ^ $DE$64,\"\")","v":""},{"$f":"IF($Z$94<>\"\",$BP$94/(1 + DiscountRate) ^ $DF$64,\"\")","v":""},{"$f":"IF($AA$94<>\"\",$BQ$94/(1 + DiscountRate) ^ $DG$64,\"\")","v":""},{"$f":"IF($AB$94<>\"\",$BR$94/(1 + DiscountRate) ^ $DH$64,\"\")","v":""},{"$f":"IF($AC$94<>\"\",$BS$94/(1 + DiscountRate) ^ $DI$64,\"\")","v":""},{"$f":"IF($AD$94<>\"\",$BT$94/(1 + DiscountRate) ^ $DJ$64,\"\")","v":""},{"$f":"IF($AE$94<>\"\",$BU$94/(1 + DiscountRate) ^ $DK$64,\"\")","v":""},{"$f":"IF($AF$94<>\"\",$BV$94/(1 + DiscountRate) ^ $DL$64,\"\")","v":""},{"$f":"IF($AG$94<>\"\",$BW$94/(1 + DiscountRate) ^ $DM$64,\"\")","v":""},{"$f":"IF($AH$94<>\"\",$BX$94/(1 + DiscountRate) ^ $DN$64,\"\")","v":""},{"$f":"IF($AI$94<>\"\",$BY$94/(1 + DiscountRate) ^ $DO$64,\"\")","v":""},{"$f":"IF($AJ$94<>\"\",$BZ$94/(1 + DiscountRate) ^ $DP$64,\"\")","v":""},{"$f":"IF($AK$94<>\"\",$CA$94/(1 + DiscountRate) ^ $DQ$64,\"\")","v":""},{"$f":"IF($AL$94<>\"\",$CB$94/(1 + DiscountRate) ^ $DR$64,\"\")","v":""},{"$f":"IF($AM$94<>\"\",$CC$94/(1 + DiscountRate) ^ $DS$64,\"\")","v":""},{"$f":"IF($AN$94<>\"\",$CD$94/(1 + DiscountRate) ^ $DT$64,\"\")","v":""},{"$f":"IF($AO$94<>\"\",$CE$94/(1 + DiscountRate) ^ $DU$64,\"\")","v":""},{"$f":"IF($AP$94<>\"\",$CF$94/(1 + DiscountRate) ^ $DV$64,\"\")","v":""},{"$f":"IF($AQ$94<>\"\",$CG$94/(1 + DiscountRate) ^ $DW$64,\"\")","v":""},{"$f":"IF($AR$94<>\"\",$CH$94/(1 + DiscountRate) ^ $DX$64,\"\")","v":""},{"$f":"IF($AS$94<>\"\",$CI$94/(1 + DiscountRate) ^ $DY$64,\"\")","v":""},{"$f":"IF($AT$94<>\"\",$CJ$94/(1 + DiscountRate) ^ $DZ$64,\"\")","v":""},{"$f":"IF($AU$94<>\"\",$CK$94/(1 + DiscountRate) ^ $EA$64,\"\")","v":""},{"$f":"IF($AV$94<>\"\",$CL$94/(1 + DiscountRate) ^ $EB$64,\"\")","v":""},{"$f":"IF($AW$94<>\"\",$CM$94/(1 + DiscountRate) ^ $EC$64,\"\")","v":""},{"$f":"IF($AX$94<>\"\",$CN$94/(1 + DiscountRate) ^ $ED$64,\"\")","v":""},{"$f":"IF($AY$94<>\"\",$CO$94/(1 + DiscountRate) ^ $EE$64,\"\")","v":""},{"$f":"IF($AZ$94<>\"\",$CP$94/(1 + DiscountRate) ^ $EF$64,\"\")","v":""},{"$f":"IF($BA$94<>\"\",$CQ$94/(1 + DiscountRate) ^ $EG$64,\"\")","v":""},{"$f":"IF($BB$94<>\"\",$CR$94/(1 + DiscountRate) ^ $EH$64,\"\")","v":""},{"$f":"IF($BC$94<>\"\",$CS$94/(1 + DiscountRate) ^ $EI$64,\"\")","v":""},{"$f":"IF($BD$94<>\"\",$CT$94/(1 + DiscountRate) ^ $EJ$64,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(N66:N94)","v":75193.663348023576},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BF$66:$BF$94)","v":0},{"$f":"SUM($BG$66:$BG$94)","v":1925},{"$f":"SUM($BH$66:$BH$94)","v":1925},{"$f":"SUM($BI$66:$BI$94)","v":1925},{"$f":"SUM($BJ$66:$BJ$94)","v":1925},{"$f":"SUM($BK$66:$BK$94)","v":1925},{"$f":"SUM($BL$66:$BL$94)","v":1925},{"$f":"SUM($BM$66:$BM$94)","v":1925},{"$f":"SUM($BN$66:$BN$94)","v":1925},{"$f":"SUM($BO$66:$BO$94)","v":1925},{"$f":"SUM($BP$66:$BP$94)","v":24425},{"$f":"SUM($BQ$66:$BQ$94)","v":1925},{"$f":"SUM($BR$66:$BR$94)","v":1925},{"$f":"SUM($BS$66:$BS$94)","v":1925},{"$f":"SUM($BT$66:$BT$94)","v":1925},{"$f":"SUM($BU$66:$BU$94)","v":1925},{"$f":"SUM($BV$66:$BV$94)","v":1925},{"$f":"SUM($BW$66:$BW$94)","v":1925},{"$f":"SUM($BX$66:$BX$94)","v":1925},{"$f":"SUM($BY$66:$BY$94)","v":1925},{"$f":"SUM($BZ$66:$BZ$94)","v":24425},{"$f":"SUM($CA$66:$CA$94)","v":1925},{"$f":"SUM($CB$66:$CB$94)","v":1925},{"$f":"SUM($CC$66:$CC$94)","v":1925},{"$f":"SUM($CD$66:$CD$94)","v":1925},{"$f":"SUM($CE$66:$CE$94)","v":1925},{"$f":"SUM($CF$66:$CF$94)","v":1925},{"$f":"SUM($CG$66:$CG$94)","v":1925},{"$f":"SUM($CH$66:$CH$94)","v":1925},{"$f":"SUM($CI$66:$CI$94)","v":1925},{"$f":"SUM($CJ$66:$CJ$94)","v":24425},{"$f":"SUM($CK$66:$CK$94)","v":1925},{"$f":"SUM($CL$66:$CL$94)","v":1925},{"$f":"SUM($CM$66:$CM$94)","v":1925},{"$f":"SUM($CN$66:$CN$94)","v":1925},{"$f":"SUM($CO$66:$CO$94)","v":1925},{"$f":"SUM($CP$66:$CP$94)","v":1925},{"$f":"SUM($CQ$66:$CQ$94)","v":1925},{"$f":"SUM($CR$66:$CR$94)","v":1925},{"$f":"SUM($CS$66:$CS$94)","v":1925},{"$f":"SUM($CT$66:$CT$94)","v":24425},null,{"$f":"SUM($CV$66:$CV$94)","v":0},{"$f":"SUM($CW$66:$CW$94)","v":1850.9615384615386},{"$f":"SUM($CX$66:$CX$94)","v":1779.7707100591715},{"$f":"SUM($CY$66:$CY$94)","v":1711.317990441511},{"$f":"SUM($CZ$66:$CZ$94)","v":1645.4980677322219},{"$f":"SUM($DA$66:$DA$94)","v":1582.2096805117517},{"$f":"SUM($DB$66:$DB$94)","v":1521.3554620305304},{"$f":"SUM($DC$66:$DC$94)","v":1462.8417904139719},{"$f":"SUM($DD$66:$DD$94)","v":1406.5786446288189},{"$f":"SUM($DE$66:$DE$94)","v":1352.4794659892486},{"$f":"SUM($DF$66:$DF$94)","v":16500.65482357013},{"$f":"SUM($DG$66:$DG$94)","v":1250.4432932592908},{"$f":"SUM($DH$66:$DH$94)","v":1202.3493204416254},{"$f":"SUM($DI$66:$DI$94)","v":1156.105115809255},{"$f":"SUM($DJ$66:$DJ$94)","v":1111.6395344319762},{"$f":"SUM($DK$66:$DK$94)","v":1068.8841677230539},{"$f":"SUM($DL$66:$DL$94)","v":1027.7732381952442},{"$f":"SUM($DM$66:$DM$94)","v":988.24349826465766},{"$f":"SUM($DN$66:$DN$94)","v":950.23413294678608},{"$f":"SUM($DO$66:$DO$94)","v":913.68666629498671},{"$f":"SUM($DP$66:$DP$94)","v":11147.25116096656},{"$f":"SUM($DQ$66:$DQ$94)","v":844.75468407450671},{"$f":"SUM($DR$66:$DR$94)","v":812.26411930241034},{"$f":"SUM($DS$66:$DS$94)","v":781.02319163693312},{"$f":"SUM($DT$66:$DT$94)","v":750.98383811243571},{"$f":"SUM($DU$66:$DU$94)","v":722.0998443388803},{"$f":"SUM($DV$66:$DV$94)","v":694.3267734027695},{"$f":"SUM($DW$66:$DW$94)","v":667.62189750266293},{"$f":"SUM($DX$66:$DX$94)","v":641.94413221409889},{"$f":"SUM($DY$66:$DY$94)","v":617.25397328278746},{"$f":"SUM($DZ$66:$DZ$94)","v":7530.6834652507905},{"$f":"SUM($EA$66:$EA$94)","v":570.68599600849427},{"$f":"SUM($EB$66:$EB$94)","v":548.73653462355219},{"$f":"SUM($EC$66:$EC$94)","v":527.63128329187714},{"$f":"SUM($ED$66:$ED$94)","v":507.33777239603563},{"$f":"SUM($EE$66:$EE$94)","v":487.82478115003426},{"$f":"SUM($EF$66:$EF$94)","v":469.0622895673406},{"$f":"SUM($EG$66:$EG$94)","v":451.02143227628898},{"$f":"SUM($EH$66:$EH$94)","v":433.67445411181637},{"$f":"SUM($EI$66:$EI$94)","v":416.99466741520803},{"$f":"SUM($EJ$66:$EJ$94)","v":5087.4599158923347}]
[]
[]
["LIFECYCLE COST SUMMARY"]
[]
[]
["Pavement Considerations","Total Capital Costs",{"$f":"J19","v":165493.33333333334},{"$f":"PavtCapCost/E101","v":0.53835608877436225},{"$f":"SUM(C101:C102)","v":307404.9625965975},{"$f":"E101/G101","v":0.60138623163416671},{"$f":"SUM(E101:E104)","v":511160.62594462105}]
[null,"Total Maintenance and Rehabiltation Costs",{"$f":"N41","v":141911.62926326413},{"$f":"PavtMRCost/E101","v":0.46164391122563769}]
["Off-Road Considerations","Total Capital Costs",{"$f":"J62","v":128562},{"$f":"NonPavtCapCost/E103","v":0.63096160316491667},{"$f":"SUM(C103:C104)","v":203755.66334802358},{"$f":"E103/G101","v":0.3986137683658334}]
[null,"Total Operations, Maintenance and Rehabiltation Costs",{"$f":"$N$95","v":75193.663348023576},{"$f":"NonPavtMRCost/E103","v":0.36903839683508338}]
[]
[null,"Off-Road Consideration","Total Capital Costs","Total Operations, Maintenance and Rehabiltation Costs","Total Lifecycle Cost"]
[null,"Stormwater Management Pond",{"$f":"SUMIF($A46:$A62,$B$107,$J46:$J62)","v":116562},{"$f":"SUMIF($A66:$A94,$B$107,$N66:$N94)","v":75193.663348023576},{"$f":"SUM($C$107:$D$107)","v":191755.66334802358}]
[null,"Combined Sewer Overflow (CSO)",{"$f":"SUMIF($A46:$A62,$B$108,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$108,$N66:$N94)","v":0},{"$f":"SUM($C$108:$D$108)","v":0}]
[null,"Pollutant Removal",{"$f":"SUMIF($A46:$A62,$B$109,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$109,$N66:$N94)","v":0},{"$f":"SUM($C$109:$D$109)","v":0}]
[null,"Winter Maintenance",{"$f":"SUMIF($A46:$A62,$B$110,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$110,$N66:$N94)","v":0},{"$f":"SUM($C$110:$D$110)","v":0}]
[null,"Paint Striping",{"$f":"SUMIF($A46:$A62,$B$111,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$111,$N66:$N94)","v":0},{"$f":"SUM($C$111:$D$111)","v":0}]
[null,"Traffic Calming",{"$f":"SUMIF($A46:$A62,$B$112,$J46:$J62)","v":12000},{"$f":"SUMIF($A66:$A94,$B$112,$N66:$N94)","v":0},{"$f":"SUM($C$112:$D$112)","v":12000}]
[null,"Impervious Surface Fees",{"$f":"SUMIF($A46:$A62,$B$113,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$113,$N66:$N94)","v":0},{"$f":"SUM($C$113:$D$113)","v":0}]
[null,"Utility Cut Restoration",{"$f":"SUMIF($A46:$A62,$B$114,$J46:$J62)","v":0},{"$f":"SUMIF($A66:$A94,$B$114,$N66:$N94)","v":0},{"$f":"SUM($C$114:$D$114)","v":0}]
[null,null,{"$f":"SUM($C$107:$C$114)","v":128562},{"$f":"SUM($D$107:$D$114)","v":75193.663348023576},{"$f":"SUM($C$115:$D$115)","v":203755.66334802358}]

{"sheet":"Concrete","index":8,"n_rows":115,"n_cols":140,"rows_kept":115,"cut":false,"hidden":false,"merged":[[4,0,4,1],[100,0,101,0],[100,4,101,4],[100,5,101,5],[100,6,103,7],[102,0,103,0],[102,4,103,4],[102,5,103,5]]}
["Interlocking Concrete Pavement Institute"]
["Lifecycle Cost Analysis Tool"]
[]
["Lifecycle Cost Analysis"]
["Portland Cement Concrete Pavement"]
[]
[]
[{"$f":"$A$5&\" Considerations\"","v":"Portland Cement Concrete Pavement Considerations"}]
["INITIAL CONSTRUCTION COSTS"]
["Category","Construction Item Description","Unit Cost","Unit","Quantity / Layer Thickness","Quantity / Layer Thickness Unit","Related Quantity","Total Quantity","Quantity Units","Extended Cost"]
["PCC Pavement","Portland Cement Concrete",{"$f":"IF($A11<>\"\",IF($B11<>\"\",VLOOKUP(CONCATENATE($A11,\"_\",$B11),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":75},{"$f":"IF($A11<>\"\",IF($B11<>\"\",VLOOKUP(CONCATENATE($A11,\"_\",$B11),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. yd."},null,null,"Pavement Area",{"$f":"IF($A11<>\"\",IF($B11<>\"\",ItemQuantity(A11,B11,D11,E11,F11,G11),\"\"),\"\")","v":5333.333333333333},{"$f":"IF($A11<>\"\",IF($B11<>\"\",IF($G11<>\"\",$D11,\"\"),\"\"),\"\")","v":"sq. yd."},{"$f":"IF(AND(ISNUMBER($C11),ISNUMBER($H11)),PRODUCT($C11,$H11),\"\")","v":400000}]
["Granular Base/Subbase","Granular Base",{"$f":"IF($A12<>\"\",IF($B12<>\"\",VLOOKUP(CONCATENATE($A12,\"_\",$B12),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":34.200000000000003},{"$f":"IF($A12<>\"\",IF($B12<>\"\",VLOOKUP(CONCATENATE($A12,\"_\",$B12),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"cu. yd."},10,"in.","Pavement Area",{"$f":"IF($A12<>\"\",IF($B12<>\"\",ItemQuantity(A12,B12,D12,E12,F12,G12),\"\"),\"\")","v":1481.4814814814813},{"$f":"IF($A12<>\"\",IF($B12<>\"\",IF($G12<>\"\",$D12,\"\"),\"\"),\"\")","v":"cu. yd."},{"$f":"IF(AND(ISNUMBER($C12),ISNUMBER($H12)),PRODUCT($C12,$H12),\"\")","v":50666.666666666664}]
[null,null,"","",null,null,null,{"$f":"IF($A13<>\"\",IF($B13<>\"\",ItemQuantity(A13,B13,D13,E13,F13,G13),\"\"),\"\")","v":""},{"$f":"IF($A13<>\"\",IF($B13<>\"\",IF($G13<>\"\",$D13,\"\"),\"\"),\"\")","v":""},""]
[null,null,"","",null,null,null,{"$f":"IF($A14<>\"\",IF($B14<>\"\",ItemQuantity(A14,B14,D14,E14,F14,G14),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A15<>\"\",IF($B15<>\"\",ItemQuantity(A15,B15,D15,E15,F15,G15),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A16<>\"\",IF($B16<>\"\",ItemQuantity(A16,B16,D16,E16,F16,G16),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A17<>\"\",IF($B17<>\"\",ItemQuantity(A17,B17,D17,E17,F17,G17),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A18<>\"\",IF($B18<>\"\",ItemQuantity(A18,B18,D18,E18,F18,G18),\"\"),\"\")","v":""},"",""]
[null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(J11:J18)","v":450666.66666666669}]
[]
["MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,{"$f":"ConstYear","v":2019},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
["PCC Pavement","Reseal Joints",{"$f":"IF($A23<>\"\",IF($B23<>\"\",VLOOKUP(CONCATENATE($A23,\"_\",$B23),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":10},{"$f":"IF($A23<>\"\",IF($B23<>\"\",VLOOKUP(CONCATENATE($A23,\"_\",$B23),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"yd."},6500,"yd.",null,{"$f":"IF($A23<>\"\",IF($B23<>\"\",ItemQuantity(A23,B23,D23,E23,F23,G23),\"\"),\"\")","v":6500},{"$f":"IF($A23<>\"\",IF($B23<>\"\",IF($F23<>\"\",$D23,\"\"),\"\"),\"\")","v":"yd."},"One Time",12,null,null,{"$f":"IF($A23<>\"\",IF($B23<>\"\",SUM(OFFSET($P23,0,AnalysisPeriod*2+4):OFFSET($P23,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":40598.808222704232},null,{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,P$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,Q$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,R$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,S$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,T$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,U$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,V$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,W$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,X$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,Y$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,Z$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AA$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AB$21),\"\")","v":6500},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AC$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AD$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AE$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AF$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AG$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AH$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AI$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AJ$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AK$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AL$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AM$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AN$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AO$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AP$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AQ$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AR$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AS$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AT$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AU$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AV$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AW$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AX$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AY$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,AZ$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BA$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BB$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BC$21),\"\")","v":0},{"$f":"IF($D23<>\"\",QuantityEstimate($J23,$H23,$E23,IF($K23<100,$K23,$K23-ConstYear),$L23,$M23,BD$21),\"\")","v":0},null,{"$f":"IF($P$23<>\"\", $C23*$P$23,\"\")","v":0},{"$f":"IF($Q$23<>\"\", $C23*$Q$23,\"\")","v":0},{"$f":"IF($R$23<>\"\", $C23*$R$23,\"\")","v":0},{"$f":"IF($S$23<>\"\", $C23*$S$23,\"\")","v":0},{"$f":"IF($T$23<>\"\", $C23*$T$23,\"\")","v":0},{"$f":"IF($U$23<>\"\", $C23*$U$23,\"\")","v":0},{"$f":"IF($V$23<>\"\", $C23*$V$23,\"\")","v":0},{"$f":"IF($W$23<>\"\", $C23*$W$23,\"\")","v":0},{"$f":"IF($X$23<>\"\", $C23*$X$23,\"\")","v":0},{"$f":"IF($Y$23<>\"\", $C23*$Y$23,\"\")","v":0},{"$f":"IF($Z$23<>\"\", $C23*$Z$23,\"\")","v":0},{"$f":"IF($AA$23<>\"\", $C23*$AA$23,\"\")","v":0},{"$f":"IF($AB$23<>\"\", $C23*$AB$23,\"\")","v":65000},{"$f":"IF($AC$23<>\"\", $C23*$AC$23,\"\")","v":0},{"$f":"IF($AD$23<>\"\", $C23*$AD$23,\"\")","v":0},{"$f":"IF($AE$23<>\"\", $C23*$AE$23,\"\")","v":0},{"$f":"IF($AF$23<>\"\", $C23*$AF$23,\"\")","v":0},{"$f":"IF($AG$23<>\"\", $C23*$AG$23,\"\")","v":0},{"$f":"IF($AH$23<>\"\", $C23*$AH$23,\"\")","v":0},{"$f":"IF($AI$23<>\"\", $C23*$AI$23,\"\")","v":0},{"$f":"IF($AJ$23<>\"\", $C23*$AJ$23,\"\")","v":0},{"$f":"IF($AK$23<>\"\", $C23*$AK$23,\"\")","v":0},{"$f":"IF($AL$23<>\"\", $C23*$AL$23,\"\")","v":0},{"$f":"IF($AM$23<>\"\", $C23*$AM$23,\"\")","v":0},{"$f":"IF($AN$23<>\"\", $C23*$AN$23,\"\")","v":0},{"$f":"IF($AO$23<>\"\", $C23*$AO$23,\"\")","v":0},{"$f":"IF($AP$23<>\"\", $C23*$AP$23,\"\")","v":0},{"$f":"IF($AQ$23<>\"\", $C23*$AQ$23,\"\")","v":0},{"$f":"IF($AR$23<>\"\", $C23*$AR$23,\"\")","v":0},{"$f":"IF($AS$23<>\"\", $C23*$AS$23,\"\")","v":0},{"$f":"IF($AT$23<>\"\", $C23*$AT$23,\"\")","v":0},{"$f":"IF($AU$23<>\"\", $C23*$AU$23,\"\")","v":0},{"$f":"IF($AV$23<>\"\", $C23*$AV$23,\"\")","v":0},{"$f":"IF($AW$23<>\"\", $C23*$AW$23,\"\")","v":0},{"$f":"IF($AX$23<>\"\", $C23*$AX$23,\"\")","v":0},{"$f":"IF($AY$23<>\"\", $C23*$AY$23,\"\")","v":0},{"$f":"IF($AZ$23<>\"\", $C23*$AZ$23,\"\")","v":0},{"$f":"IF($BA$23<>\"\", $C23*$BA$23,\"\")","v":0},{"$f":"IF($BB$23<>\"\", $C23*$BB$23,\"\")","v":0},{"$f":"IF($BC$23<>\"\", $C23*$BC$23,\"\")","v":0},{"$f":"IF($BD$23<>\"\", $C23*$BD$23,\"\")","v":0},null,{"$f":"IF($P$23<>\"\",$BF$23/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$23<>\"\",$BG$23/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$23<>\"\",$BH$23/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$23<>\"\",$BI$23/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$23<>\"\",$BJ$23/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$23<>\"\",$BK$23/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$23<>\"\",$BL$23/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$23<>\"\",$BM$23/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$23<>\"\",$BN$23/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$23<>\"\",$BO$23/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$23<>\"\",$BP$23/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$23<>\"\",$BQ$23/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$23<>\"\",$BR$23/(1 + DiscountRate) ^ $DH$21,\"\")","v":40598.808222704232},{"$f":"IF($AC$23<>\"\",$BS$23/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$23<>\"\",$BT$23/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$23<>\"\",$BU$23/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$23<>\"\",$BV$23/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$23<>\"\",$BW$23/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$23<>\"\",$BX$23/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$23<>\"\",$BY$23/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$23<>\"\",$BZ$23/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$23<>\"\",$CA$23/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$23<>\"\",$CB$23/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$23<>\"\",$CC$23/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$23<>\"\",$CD$23/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$23<>\"\",$CE$23/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$23<>\"\",$CF$23/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$23<>\"\",$CG$23/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$23<>\"\",$CH$23/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$23<>\"\",$CI$23/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$23<>\"\",$CJ$23/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$23<>\"\",$CK$23/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$23<>\"\",$CL$23/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$23<>\"\",$CM$23/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$23<>\"\",$CN$23/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$23<>\"\",$CO$23/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$23<>\"\",$CP$23/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$23<>\"\",$CQ$23/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$23<>\"\",$CR$23/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$23<>\"\",$CS$23/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$23<>\"\",$CT$23/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["PCC Pavement","Partial Depth PCC Repair",{"$f":"IF($A24<>\"\",IF($B24<>\"\",VLOOKUP(CONCATENATE($A24,\"_\",$B24),List_PavtUnitCosts,5,FALSE),\"\"),\"\")","v":350},{"$f":"IF($A24<>\"\",IF($B24<>\"\",VLOOKUP(CONCATENATE($A24,\"_\",$B24),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. yd."},2,"percent","Pavement Area",{"$f":"IF($A24<>\"\",IF($B24<>\"\",ItemQuantity(A24,B24,D24,E24,F24,G24),\"\"),\"\")","v":106.66666666666666},"sq. yd.","One Time",25,null,null,{"$f":"IF($A24<>\"\",IF($B24<>\"\",SUM(OFFSET($P24,0,AnalysisPeriod*2+4):OFFSET($P24,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":14004.360617481312},null,{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,P$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,Q$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,R$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,S$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,T$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,U$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,V$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,W$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,X$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,Y$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,Z$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AA$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AB$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AC$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AD$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AE$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AF$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AG$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AH$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AI$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AJ$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AK$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AL$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AM$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AN$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AO$21),\"\")","v":106.66666666666666},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AP$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AQ$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AR$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AS$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AT$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AU$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AV$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AW$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AX$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AY$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,AZ$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BA$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BB$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BC$21),\"\")","v":0},{"$f":"IF($D24<>\"\",QuantityEstimate($J24,$H24,$E24,IF($K24<100,$K24,$K24-ConstYear),$L24,$M24,BD$21),\"\")","v":0},null,{"$f":"IF($P$24<>\"\", $C24*$P$24,\"\")","v":0},{"$f":"IF($Q$24<>\"\", $C24*$Q$24,\"\")","v":0},{"$f":"IF($R$24<>\"\", $C24*$R$24,\"\")","v":0},{"$f":"IF($S$24<>\"\", $C24*$S$24,\"\")","v":0},{"$f":"IF($T$24<>\"\", $C24*$T$24,\"\")","v":0},{"$f":"IF($U$24<>\"\", $C24*$U$24,\"\")","v":0},{"$f":"IF($V$24<>\"\", $C24*$V$24,\"\")","v":0},{"$f":"IF($W$24<>\"\", $C24*$W$24,\"\")","v":0},{"$f":"IF($X$24<>\"\", $C24*$X$24,\"\")","v":0},{"$f":"IF($Y$24<>\"\", $C24*$Y$24,\"\")","v":0},{"$f":"IF($Z$24<>\"\", $C24*$Z$24,\"\")","v":0},{"$f":"IF($AA$24<>\"\", $C24*$AA$24,\"\")","v":0},{"$f":"IF($AB$24<>\"\", $C24*$AB$24,\"\")","v":0},{"$f":"IF($AC$24<>\"\", $C24*$AC$24,\"\")","v":0},{"$f":"IF($AD$24<>\"\", $C24*$AD$24,\"\")","v":0},{"$f":"IF($AE$24<>\"\", $C24*$AE$24,\"\")","v":0},{"$f":"IF($AF$24<>\"\", $C24*$AF$24,\"\")","v":0},{"$f":"IF($AG$24<>\"\", $C24*$AG$24,\"\")","v":0},{"$f":"IF($AH$24<>\"\", $C24*$AH$24,\"\")","v":0},{"$f":"IF($AI$24<>\"\", $C24*$AI$24,\"\")","v":0},{"$f":"IF($AJ$24<>\"\", $C24*$AJ$24,\"\")","v":0},{"$f":"IF($AK$24<>\"\", $C24*$AK$24,\"\")","v":0},{"$f":"IF($AL$24<>\"\", $C24*$AL$24,\"\")","v":0},{"$f":"IF($AM$24<>\"\", $C24*$AM$24,\"\")","v":0},{"$f":"IF($AN$24<>\"\", $C24*$AN$24,\"\")","v":0},{"$f":"IF($AO$24<>\"\", $C24*$AO$24,\"\")","v":37333.333333333328},{"$f":"IF($AP$24<>\"\", $C24*$AP$24,\"\")","v":0},{"$f":"IF($AQ$24<>\"\", $C24*$AQ$24,\"\")","v":0},{"$f":"IF($AR$24<>\"\", $C24*$AR$24,\"\")","v":0},{"$f":"IF($AS$24<>\"\", $C24*$AS$24,\"\")","v":0},{"$f":"IF($AT$24<>\"\", $C24*$AT$24,\"\")","v":0},{"$f":"IF($AU$24<>\"\", $C24*$AU$24,\"\")","v":0},{"$f":"IF($AV$24<>\"\", $C24*$AV$24,\"\")","v":0},{"$f":"IF($AW$24<>\"\", $C24*$AW$24,\"\")","v":0},{"$f":"IF($AX$24<>\"\", $C24*$AX$24,\"\")","v":0},{"$f":"IF($AY$24<>\"\", $C24*$AY$24,\"\")","v":0},{"$f":"IF($AZ$24<>\"\", $C24*$AZ$24,\"\")","v":0},{"$f":"IF($BA$24<>\"\", $C24*$BA$24,\"\")","v":0},{"$f":"IF($BB$24<>\"\", $C24*$BB$24,\"\")","v":0},{"$f":"IF($BC$24<>\"\", $C24*$BC$24,\"\")","v":0},{"$f":"IF($BD$24<>\"\", $C24*$BD$24,\"\")","v":0},null,{"$f":"IF($P$24<>\"\",$BF$24/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$24<>\"\",$BG$24/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$24<>\"\",$BH$24/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$24<>\"\",$BI$24/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$24<>\"\",$BJ$24/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$24<>\"\",$BK$24/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$24<>\"\",$BL$24/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$24<>\"\",$BM$24/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$24<>\"\",$BN$24/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$24<>\"\",$BO$24/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$24<>\"\",$BP$24/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$24<>\"\",$BQ$24/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$24<>\"\",$BR$24/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$24<>\"\",$BS$24/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$24<>\"\",$BT$24/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$24<>\"\",$BU$24/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$24<>\"\",$BV$24/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$24<>\"\",$BW$24/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$24<>\"\",$BX$24/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$24<>\"\",$BY$24/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$24<>\"\",$BZ$24/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$24<>\"\",$CA$24/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$24<>\"\",$CB$24/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$24<>\"\",$CC$24/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$24<>\"\",$CD$24/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$24<>\"\",$CE$24/(1 + DiscountRate) ^ $DU$21,\"\")","v":14004.360617481312},{"$f":"IF($AP$24<>\"\",$CF$24/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$24<>\"\",$CG$24/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$24<>\"\",$CH$24/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$24<>\"\",$CI$24/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$24<>\"\",$CJ$24/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$24<>\"\",$CK$24/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$24<>\"\",$CL$24/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$24<>\"\",$CM$24/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$24<>\"\",$CN$24/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$24<>\"\",$CO$24/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$24<>\"\",$CP$24/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$24<>\"\",$CQ$24/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$24<>\"\",$CR$24/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$24<>\"\",$CS$24/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$24<>\"\",$CT$24/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["PCC Pavement","Full Depth Repair",120,{"$f":"IF($A25<>\"\",IF($B25<>\"\",VLOOKUP(CONCATENATE($A25,\"_\",$B25),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. yd."},10,"percent","Pavement Area",{"$f":"IF($A25<>\"\",IF($B25<>\"\",ItemQuantity(A25,B25,D25,E25,F25,G25),\"\"),\"\")","v":533.33333333333326},"sq. yd.","One Time",25,null,null,{"$f":"IF($A25<>\"\",IF($B25<>\"\",SUM(OFFSET($P25,0,AnalysisPeriod*2+4):OFFSET($P25,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":24007.475344253678},null,{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,P$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,Q$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,R$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,S$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,T$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,U$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,V$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,W$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,X$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,Y$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,Z$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AA$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AB$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AC$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AD$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AE$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AF$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AG$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AH$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AI$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AJ$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AK$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AL$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AM$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AN$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AO$21),\"\")","v":533.33333333333326},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AP$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AQ$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AR$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AS$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AT$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AU$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AV$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AW$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AX$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AY$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,AZ$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BA$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BB$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BC$21),\"\")","v":0},{"$f":"IF($D25<>\"\",QuantityEstimate($J25,$H25,$E25,IF($K25<100,$K25,$K25-ConstYear),$L25,$M25,BD$21),\"\")","v":0},null,{"$f":"IF($P$25<>\"\", $C25*$P$25,\"\")","v":0},{"$f":"IF($Q$25<>\"\", $C25*$Q$25,\"\")","v":0},{"$f":"IF($R$25<>\"\", $C25*$R$25,\"\")","v":0},{"$f":"IF($S$25<>\"\", $C25*$S$25,\"\")","v":0},{"$f":"IF($T$25<>\"\", $C25*$T$25,\"\")","v":0},{"$f":"IF($U$25<>\"\", $C25*$U$25,\"\")","v":0},{"$f":"IF($V$25<>\"\", $C25*$V$25,\"\")","v":0},{"$f":"IF($W$25<>\"\", $C25*$W$25,\"\")","v":0},{"$f":"IF($X$25<>\"\", $C25*$X$25,\"\")","v":0},{"$f":"IF($Y$25<>\"\", $C25*$Y$25,\"\")","v":0},{"$f":"IF($Z$25<>\"\", $C25*$Z$25,\"\")","v":0},{"$f":"IF($AA$25<>\"\", $C25*$AA$25,\"\")","v":0},{"$f":"IF($AB$25<>\"\", $C25*$AB$25,\"\")","v":0},{"$f":"IF($AC$25<>\"\", $C25*$AC$25,\"\")","v":0},{"$f":"IF($AD$25<>\"\", $C25*$AD$25,\"\")","v":0},{"$f":"IF($AE$25<>\"\", $C25*$AE$25,\"\")","v":0},{"$f":"IF($AF$25<>\"\", $C25*$AF$25,\"\")","v":0},{"$f":"IF($AG$25<>\"\", $C25*$AG$25,\"\")","v":0},{"$f":"IF($AH$25<>\"\", $C25*$AH$25,\"\")","v":0},{"$f":"IF($AI$25<>\"\", $C25*$AI$25,\"\")","v":0},{"$f":"IF($AJ$25<>\"\", $C25*$AJ$25,\"\")","v":0},{"$f":"IF($AK$25<>\"\", $C25*$AK$25,\"\")","v":0},{"$f":"IF($AL$25<>\"\", $C25*$AL$25,\"\")","v":0},{"$f":"IF($AM$25<>\"\", $C25*$AM$25,\"\")","v":0},{"$f":"IF($AN$25<>\"\", $C25*$AN$25,\"\")","v":0},{"$f":"IF($AO$25<>\"\", $C25*$AO$25,\"\")","v":63999.999999999993},{"$f":"IF($AP$25<>\"\", $C25*$AP$25,\"\")","v":0},{"$f":"IF($AQ$25<>\"\", $C25*$AQ$25,\"\")","v":0},{"$f":"IF($AR$25<>\"\", $C25*$AR$25,\"\")","v":0},{"$f":"IF($AS$25<>\"\", $C25*$AS$25,\"\")","v":0},{"$f":"IF($AT$25<>\"\", $C25*$AT$25,\"\")","v":0},{"$f":"IF($AU$25<>\"\", $C25*$AU$25,\"\")","v":0},{"$f":"IF($AV$25<>\"\", $C25*$AV$25,\"\")","v":0},{"$f":"IF($AW$25<>\"\", $C25*$AW$25,\"\")","v":0},{"$f":"IF($AX$25<>\"\", $C25*$AX$25,\"\")","v":0},{"$f":"IF($AY$25<>\"\", $C25*$AY$25,\"\")","v":0},{"$f":"IF($AZ$25<>\"\", $C25*$AZ$25,\"\")","v":0},{"$f":"IF($BA$25<>\"\", $C25*$BA$25,\"\")","v":0},{"$f":"IF($BB$25<>\"\", $C25*$BB$25,\"\")","v":0},{"$f":"IF($BC$25<>\"\", $C25*$BC$25,\"\")","v":0},{"$f":"IF($BD$25<>\"\", $C25*$BD$25,\"\")","v":0},null,{"$f":"IF($P$25<>\"\",$BF$25/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$25<>\"\",$BG$25/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$25<>\"\",$BH$25/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$25<>\"\",$BI$25/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$25<>\"\",$BJ$25/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$25<>\"\",$BK$25/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$25<>\"\",$BL$25/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$25<>\"\",$BM$25/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$25<>\"\",$BN$25/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$25<>\"\",$BO$25/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$25<>\"\",$BP$25/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$25<>\"\",$BQ$25/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$25<>\"\",$BR$25/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$25<>\"\",$BS$25/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$25<>\"\",$BT$25/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$25<>\"\",$BU$25/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$25<>\"\",$BV$25/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$25<>\"\",$BW$25/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$25<>\"\",$BX$25/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$25<>\"\",$BY$25/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$25<>\"\",$BZ$25/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$25<>\"\",$CA$25/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$25<>\"\",$CB$25/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$25<>\"\",$CC$25/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$25<>\"\",$CD$25/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$25<>\"\",$CE$25/(1 + DiscountRate) ^ $DU$21,\"\")","v":24007.475344253678},{"$f":"IF($AP$25<>\"\",$CF$25/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$25<>\"\",$CG$25/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$25<>\"\",$CH$25/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$25<>\"\",$CI$25/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$25<>\"\",$CJ$25/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$25<>\"\",$CK$25/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$25<>\"\",$CL$25/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$25<>\"\",$CM$25/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$25<>\"\",$CN$25/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$25<>\"\",$CO$25/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$25<>\"\",$CP$25/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$25<>\"\",$CQ$25/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$25<>\"\",$CR$25/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$25<>\"\",$CS$25/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$25<>\"\",$CT$25/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["PCC Pavement","Reseal Joints",10,{"$f":"IF($A26<>\"\",IF($B26<>\"\",VLOOKUP(CONCATENATE($A26,\"_\",$B26),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"yd."},13000,"yd.",null,{"$f":"IF($A26<>\"\",IF($B26<>\"\",ItemQuantity(A26,B26,D26,E26,F26,G26),\"\"),\"\")","v":13000},"yd.","One Time",25,null,null,{"$f":"IF($A26<>\"\",IF($B26<>\"\",SUM(OFFSET($P26,0,AnalysisPeriod*2+4):OFFSET($P26,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":48765.184293015292},null,{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,P$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,Q$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,R$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,S$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,T$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,U$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,V$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,W$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,X$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,Y$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,Z$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AA$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AB$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AC$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AD$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AE$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AF$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AG$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AH$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AI$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AJ$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AK$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AL$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AM$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AN$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AO$21),\"\")","v":13000},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AP$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AQ$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AR$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AS$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AT$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AU$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AV$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AW$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AX$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AY$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,AZ$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BA$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BB$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BC$21),\"\")","v":0},{"$f":"IF($D26<>\"\",QuantityEstimate($J26,$H26,$E26,IF($K26<100,$K26,$K26-ConstYear),$L26,$M26,BD$21),\"\")","v":0},null,{"$f":"IF($P$26<>\"\", $C26*$P$26,\"\")","v":0},{"$f":"IF($Q$26<>\"\", $C26*$Q$26,\"\")","v":0},{"$f":"IF($R$26<>\"\", $C26*$R$26,\"\")","v":0},{"$f":"IF($S$26<>\"\", $C26*$S$26,\"\")","v":0},{"$f":"IF($T$26<>\"\", $C26*$T$26,\"\")","v":0},{"$f":"IF($U$26<>\"\", $C26*$U$26,\"\")","v":0},{"$f":"IF($V$26<>\"\", $C26*$V$26,\"\")","v":0},{"$f":"IF($W$26<>\"\", $C26*$W$26,\"\")","v":0},{"$f":"IF($X$26<>\"\", $C26*$X$26,\"\")","v":0},{"$f":"IF($Y$26<>\"\", $C26*$Y$26,\"\")","v":0},{"$f":"IF($Z$26<>\"\", $C26*$Z$26,\"\")","v":0},{"$f":"IF($AA$26<>\"\", $C26*$AA$26,\"\")","v":0},{"$f":"IF($AB$26<>\"\", $C26*$AB$26,\"\")","v":0},{"$f":"IF($AC$26<>\"\", $C26*$AC$26,\"\")","v":0},{"$f":"IF($AD$26<>\"\", $C26*$AD$26,\"\")","v":0},{"$f":"IF($AE$26<>\"\", $C26*$AE$26,\"\")","v":0},{"$f":"IF($AF$26<>\"\", $C26*$AF$26,\"\")","v":0},{"$f":"IF($AG$26<>\"\", $C26*$AG$26,\"\")","v":0},{"$f":"IF($AH$26<>\"\", $C26*$AH$26,\"\")","v":0},{"$f":"IF($AI$26<>\"\", $C26*$AI$26,\"\")","v":0},{"$f":"IF($AJ$26<>\"\", $C26*$AJ$26,\"\")","v":0},{"$f":"IF($AK$26<>\"\", $C26*$AK$26,\"\")","v":0},{"$f":"IF($AL$26<>\"\", $C26*$AL$26,\"\")","v":0},{"$f":"IF($AM$26<>\"\", $C26*$AM$26,\"\")","v":0},{"$f":"IF($AN$26<>\"\", $C26*$AN$26,\"\")","v":0},{"$f":"IF($AO$26<>\"\", $C26*$AO$26,\"\")","v":130000},{"$f":"IF($AP$26<>\"\", $C26*$AP$26,\"\")","v":0},{"$f":"IF($AQ$26<>\"\", $C26*$AQ$26,\"\")","v":0},{"$f":"IF($AR$26<>\"\", $C26*$AR$26,\"\")","v":0},{"$f":"IF($AS$26<>\"\", $C26*$AS$26,\"\")","v":0},{"$f":"IF($AT$26<>\"\", $C26*$AT$26,\"\")","v":0},{"$f":"IF($AU$26<>\"\", $C26*$AU$26,\"\")","v":0},{"$f":"IF($AV$26<>\"\", $C26*$AV$26,\"\")","v":0},{"$f":"IF($AW$26<>\"\", $C26*$AW$26,\"\")","v":0},{"$f":"IF($AX$26<>\"\", $C26*$AX$26,\"\")","v":0},{"$f":"IF($AY$26<>\"\", $C26*$AY$26,\"\")","v":0},{"$f":"IF($AZ$26<>\"\", $C26*$AZ$26,\"\")","v":0},{"$f":"IF($BA$26<>\"\", $C26*$BA$26,\"\")","v":0},{"$f":"IF($BB$26<>\"\", $C26*$BB$26,\"\")","v":0},{"$f":"IF($BC$26<>\"\", $C26*$BC$26,\"\")","v":0},{"$f":"IF($BD$26<>\"\", $C26*$BD$26,\"\")","v":0},null,{"$f":"IF($P$26<>\"\",$BF$26/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$26<>\"\",$BG$26/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$26<>\"\",$BH$26/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$26<>\"\",$BI$26/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$26<>\"\",$BJ$26/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$26<>\"\",$BK$26/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$26<>\"\",$BL$26/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$26<>\"\",$BM$26/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$26<>\"\",$BN$26/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$26<>\"\",$BO$26/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$26<>\"\",$BP$26/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$26<>\"\",$BQ$26/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$26<>\"\",$BR$26/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$26<>\"\",$BS$26/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$26<>\"\",$BT$26/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$26<>\"\",$BU$26/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$26<>\"\",$BV$26/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$26<>\"\",$BW$26/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$26<>\"\",$BX$26/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$26<>\"\",$BY$26/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$26<>\"\",$BZ$26/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$26<>\"\",$CA$26/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$26<>\"\",$CB$26/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$26<>\"\",$CC$26/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$26<>\"\",$CD$26/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$26<>\"\",$CE$26/(1 + DiscountRate) ^ $DU$21,\"\")","v":48765.184293015292},{"$f":"IF($AP$26<>\"\",$CF$26/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$26<>\"\",$CG$26/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$26<>\"\",$CH$26/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$26<>\"\",$CI$26/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$26<>\"\",$CJ$26/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$26<>\"\",$CK$26/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$26<>\"\",$CL$26/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$26<>\"\",$CM$26/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$26<>\"\",$CN$26/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$26<>\"\",$CO$26/(1 + DiscountRate) ^ $EE$21,\"\")","v":0},{"$f":"IF($AZ$26<>\"\",$CP$26/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$26<>\"\",$CQ$26/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$26<>\"\",$CR$26/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$26<>\"\",$CS$26/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$26<>\"\",$CT$26/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["PCC Pavement","Reseal Joints",10,{"$f":"IF($A27<>\"\",IF($B27<>\"\",VLOOKUP(CONCATENATE($A27,\"_\",$B27),List_PavtUnitCosts,6,FALSE),\"\"),\"\")","v":"yd."},26000,"yd.",null,{"$f":"IF($A27<>\"\",IF($B27<>\"\",ItemQuantity(A27,B27,D27,E27,F27,G27),\"\"),\"\")","v":26000},"yd.","One Time",35,null,null,{"$f":"IF($A27<>\"\",IF($B27<>\"\",SUM(OFFSET($P27,0,AnalysisPeriod*2+4):OFFSET($P27,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":65888.022389095539},null,{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,P$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,Q$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,R$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,S$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,T$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,U$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,V$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,W$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,X$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,Y$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,Z$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AA$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AB$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AC$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AD$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AE$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AF$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AG$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AH$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AI$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AJ$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AK$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AL$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AM$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AN$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AO$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AP$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AQ$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AR$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AS$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AT$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AU$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AV$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AW$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AX$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AY$21),\"\")","v":26000},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,AZ$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BA$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BB$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BC$21),\"\")","v":0},{"$f":"IF($D27<>\"\",QuantityEstimate($J27,$H27,$E27,IF($K27<100,$K27,$K27-ConstYear),$L27,$M27,BD$21),\"\")","v":0},null,{"$f":"IF($P$27<>\"\", $C27*$P$27,\"\")","v":0},{"$f":"IF($Q$27<>\"\", $C27*$Q$27,\"\")","v":0},{"$f":"IF($R$27<>\"\", $C27*$R$27,\"\")","v":0},{"$f":"IF($S$27<>\"\", $C27*$S$27,\"\")","v":0},{"$f":"IF($T$27<>\"\", $C27*$T$27,\"\")","v":0},{"$f":"IF($U$27<>\"\", $C27*$U$27,\"\")","v":0},{"$f":"IF($V$27<>\"\", $C27*$V$27,\"\")","v":0},{"$f":"IF($W$27<>\"\", $C27*$W$27,\"\")","v":0},{"$f":"IF($X$27<>\"\", $C27*$X$27,\"\")","v":0},{"$f":"IF($Y$27<>\"\", $C27*$Y$27,\"\")","v":0},{"$f":"IF($Z$27<>\"\", $C27*$Z$27,\"\")","v":0},{"$f":"IF($AA$27<>\"\", $C27*$AA$27,\"\")","v":0},{"$f":"IF($AB$27<>\"\", $C27*$AB$27,\"\")","v":0},{"$f":"IF($AC$27<>\"\", $C27*$AC$27,\"\")","v":0},{"$f":"IF($AD$27<>\"\", $C27*$AD$27,\"\")","v":0},{"$f":"IF($AE$27<>\"\", $C27*$AE$27,\"\")","v":0},{"$f":"IF($AF$27<>\"\", $C27*$AF$27,\"\")","v":0},{"$f":"IF($AG$27<>\"\", $C27*$AG$27,\"\")","v":0},{"$f":"IF($AH$27<>\"\", $C27*$AH$27,\"\")","v":0},{"$f":"IF($AI$27<>\"\", $C27*$AI$27,\"\")","v":0},{"$f":"IF($AJ$27<>\"\", $C27*$AJ$27,\"\")","v":0},{"$f":"IF($AK$27<>\"\", $C27*$AK$27,\"\")","v":0},{"$f":"IF($AL$27<>\"\", $C27*$AL$27,\"\")","v":0},{"$f":"IF($AM$27<>\"\", $C27*$AM$27,\"\")","v":0},{"$f":"IF($AN$27<>\"\", $C27*$AN$27,\"\")","v":0},{"$f":"IF($AO$27<>\"\", $C27*$AO$27,\"\")","v":0},{"$f":"IF($AP$27<>\"\", $C27*$AP$27,\"\")","v":0},{"$f":"IF($AQ$27<>\"\", $C27*$AQ$27,\"\")","v":0},{"$f":"IF($AR$27<>\"\", $C27*$AR$27,\"\")","v":0},{"$f":"IF($AS$27<>\"\", $C27*$AS$27,\"\")","v":0},{"$f":"IF($AT$27<>\"\", $C27*$AT$27,\"\")","v":0},{"$f":"IF($AU$27<>\"\", $C27*$AU$27,\"\")","v":0},{"$f":"IF($AV$27<>\"\", $C27*$AV$27,\"\")","v":0},{"$f":"IF($AW$27<>\"\", $C27*$AW$27,\"\")","v":0},{"$f":"IF($AX$27<>\"\", $C27*$AX$27,\"\")","v":0},{"$f":"IF($AY$27<>\"\", $C27*$AY$27,\"\")","v":260000},{"$f":"IF($AZ$27<>\"\", $C27*$AZ$27,\"\")","v":0},{"$f":"IF($BA$27<>\"\", $C27*$BA$27,\"\")","v":0},{"$f":"IF($BB$27<>\"\", $C27*$BB$27,\"\")","v":0},{"$f":"IF($BC$27<>\"\", $C27*$BC$27,\"\")","v":0},{"$f":"IF($BD$27<>\"\", $C27*$BD$27,\"\")","v":0},null,{"$f":"IF($P$27<>\"\",$BF$27/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$27<>\"\",$BG$27/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$27<>\"\",$BH$27/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$27<>\"\",$BI$27/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$27<>\"\",$BJ$27/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$27<>\"\",$BK$27/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$27<>\"\",$BL$27/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$27<>\"\",$BM$27/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$27<>\"\",$BN$27/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$27<>\"\",$BO$27/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$27<>\"\",$BP$27/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$27<>\"\",$BQ$27/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$27<>\"\",$BR$27/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$27<>\"\",$BS$27/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$27<>\"\",$BT$27/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$27<>\"\",$BU$27/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$27<>\"\",$BV$27/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$27<>\"\",$BW$27/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$27<>\"\",$BX$27/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$27<>\"\",$BY$27/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$27<>\"\",$BZ$27/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$27<>\"\",$CA$27/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$27<>\"\",$CB$27/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$27<>\"\",$CC$27/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$27<>\"\",$CD$27/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$27<>\"\",$CE$27/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$27<>\"\",$CF$27/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$27<>\"\",$CG$27/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$27<>\"\",$CH$27/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$27<>\"\",$CI$27/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$27<>\"\",$CJ$27/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$27<>\"\",$CK$27/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$27<>\"\",$CL$27/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$27<>\"\",$CM$27/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$27<>\"\",$CN$27/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$27<>\"\",$CO$27/(1 + DiscountRate) ^ $EE$21,\"\")","v":65888.022389095539},{"$f":"IF($AZ$27<>\"\",$CP$27/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$27<>\"\",$CQ$27/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$27<>\"\",$CR$27/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$27<>\"\",$CS$27/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$27<>\"\",$CT$27/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["PCC Pavement","Partial Depth PCC Repair",350,"sq. yd.",2,"percent","Pavement Area",{"$f":"IF($A28<>\"\",IF($B28<>\"\",ItemQuantity(A28,B28,D28,E28,F28,G28),\"\"),\"\")","v":106.66666666666666},"sq. yd.","One Time",35,null,null,{"$f":"IF($A28<>\"\",IF($B28<>\"\",SUM(OFFSET($P28,0,AnalysisPeriod*2+4):OFFSET($P28,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":9460.8442404855105},null,{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,P$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,Q$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,R$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,S$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,T$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,U$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,V$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,W$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,X$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,Y$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,Z$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AA$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AB$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AC$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AD$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AE$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AF$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AG$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AH$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AI$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AJ$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AK$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AL$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AM$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AN$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AO$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AP$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AQ$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AR$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AS$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AT$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AU$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AV$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AW$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AX$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AY$21),\"\")","v":106.66666666666666},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,AZ$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BA$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BB$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BC$21),\"\")","v":0},{"$f":"IF($D28<>\"\",QuantityEstimate($J28,$H28,$E28,IF($K28<100,$K28,$K28-ConstYear),$L28,$M28,BD$21),\"\")","v":0},null,{"$f":"IF($P$28<>\"\", $C28*$P$28,\"\")","v":0},{"$f":"IF($Q$28<>\"\", $C28*$Q$28,\"\")","v":0},{"$f":"IF($R$28<>\"\", $C28*$R$28,\"\")","v":0},{"$f":"IF($S$28<>\"\", $C28*$S$28,\"\")","v":0},{"$f":"IF($T$28<>\"\", $C28*$T$28,\"\")","v":0},{"$f":"IF($U$28<>\"\", $C28*$U$28,\"\")","v":0},{"$f":"IF($V$28<>\"\", $C28*$V$28,\"\")","v":0},{"$f":"IF($W$28<>\"\", $C28*$W$28,\"\")","v":0},{"$f":"IF($X$28<>\"\", $C28*$X$28,\"\")","v":0},{"$f":"IF($Y$28<>\"\", $C28*$Y$28,\"\")","v":0},{"$f":"IF($Z$28<>\"\", $C28*$Z$28,\"\")","v":0},{"$f":"IF($AA$28<>\"\", $C28*$AA$28,\"\")","v":0},{"$f":"IF($AB$28<>\"\", $C28*$AB$28,\"\")","v":0},{"$f":"IF($AC$28<>\"\", $C28*$AC$28,\"\")","v":0},{"$f":"IF($AD$28<>\"\", $C28*$AD$28,\"\")","v":0},{"$f":"IF($AE$28<>\"\", $C28*$AE$28,\"\")","v":0},{"$f":"IF($AF$28<>\"\", $C28*$AF$28,\"\")","v":0},{"$f":"IF($AG$28<>\"\", $C28*$AG$28,\"\")","v":0},{"$f":"IF($AH$28<>\"\", $C28*$AH$28,\"\")","v":0},{"$f":"IF($AI$28<>\"\", $C28*$AI$28,\"\")","v":0},{"$f":"IF($AJ$28<>\"\", $C28*$AJ$28,\"\")","v":0},{"$f":"IF($AK$28<>\"\", $C28*$AK$28,\"\")","v":0},{"$f":"IF($AL$28<>\"\", $C28*$AL$28,\"\")","v":0},{"$f":"IF($AM$28<>\"\", $C28*$AM$28,\"\")","v":0},{"$f":"IF($AN$28<>\"\", $C28*$AN$28,\"\")","v":0},{"$f":"IF($AO$28<>\"\", $C28*$AO$28,\"\")","v":0},{"$f":"IF($AP$28<>\"\", $C28*$AP$28,\"\")","v":0},{"$f":"IF($AQ$28<>\"\", $C28*$AQ$28,\"\")","v":0},{"$f":"IF($AR$28<>\"\", $C28*$AR$28,\"\")","v":0},{"$f":"IF($AS$28<>\"\", $C28*$AS$28,\"\")","v":0},{"$f":"IF($AT$28<>\"\", $C28*$AT$28,\"\")","v":0},{"$f":"IF($AU$28<>\"\", $C28*$AU$28,\"\")","v":0},{"$f":"IF($AV$28<>\"\", $C28*$AV$28,\"\")","v":0},{"$f":"IF($AW$28<>\"\", $C28*$AW$28,\"\")","v":0},{"$f":"IF($AX$28<>\"\", $C28*$AX$28,\"\")","v":0},{"$f":"IF($AY$28<>\"\", $C28*$AY$28,\"\")","v":37333.333333333328},{"$f":"IF($AZ$28<>\"\", $C28*$AZ$28,\"\")","v":0},{"$f":"IF($BA$28<>\"\", $C28*$BA$28,\"\")","v":0},{"$f":"IF($BB$28<>\"\", $C28*$BB$28,\"\")","v":0},{"$f":"IF($BC$28<>\"\", $C28*$BC$28,\"\")","v":0},{"$f":"IF($BD$28<>\"\", $C28*$BD$28,\"\")","v":0},null,{"$f":"IF($P$28<>\"\",$BF$28/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$28<>\"\",$BG$28/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$28<>\"\",$BH$28/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$28<>\"\",$BI$28/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$28<>\"\",$BJ$28/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$28<>\"\",$BK$28/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$28<>\"\",$BL$28/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$28<>\"\",$BM$28/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$28<>\"\",$BN$28/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$28<>\"\",$BO$28/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$28<>\"\",$BP$28/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$28<>\"\",$BQ$28/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$28<>\"\",$BR$28/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$28<>\"\",$BS$28/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$28<>\"\",$BT$28/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$28<>\"\",$BU$28/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$28<>\"\",$BV$28/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$28<>\"\",$BW$28/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$28<>\"\",$BX$28/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$28<>\"\",$BY$28/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$28<>\"\",$BZ$28/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$28<>\"\",$CA$28/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$28<>\"\",$CB$28/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$28<>\"\",$CC$28/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$28<>\"\",$CD$28/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$28<>\"\",$CE$28/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$28<>\"\",$CF$28/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$28<>\"\",$CG$28/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$28<>\"\",$CH$28/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$28<>\"\",$CI$28/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$28<>\"\",$CJ$28/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$28<>\"\",$CK$28/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$28<>\"\",$CL$28/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$28<>\"\",$CM$28/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$28<>\"\",$CN$28/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$28<>\"\",$CO$28/(1 + DiscountRate) ^ $EE$21,\"\")","v":9460.8442404855105},{"$f":"IF($AZ$28<>\"\",$CP$28/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$28<>\"\",$CQ$28/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$28<>\"\",$CR$28/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$28<>\"\",$CS$28/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$28<>\"\",$CT$28/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
["PCC Pavement","Full Depth Repair",120,"sq. yd.",5,"percent","Pavement Area",{"$f":"IF($A29<>\"\",IF($B29<>\"\",ItemQuantity(A29,B29,D29,E29,F29,G29),\"\"),\"\")","v":266.66666666666663},"sq. yd.","One Time",35,null,null,{"$f":"IF($A29<>\"\",IF($B29<>\"\",SUM(OFFSET($P29,0,AnalysisPeriod*2+4):OFFSET($P29,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":8109.2950632732955},null,{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,P$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,Q$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,R$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,S$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,T$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,U$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,V$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,W$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,X$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,Y$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,Z$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AA$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AB$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AC$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AD$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AE$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AF$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AG$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AH$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AI$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AJ$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AK$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AL$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AM$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AN$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AO$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AP$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AQ$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AR$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AS$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AT$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AU$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AV$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AW$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AX$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AY$21),\"\")","v":266.66666666666663},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,AZ$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BA$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BB$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BC$21),\"\")","v":0},{"$f":"IF($D29<>\"\",QuantityEstimate($J29,$H29,$E29,IF($K29<100,$K29,$K29-ConstYear),$L29,$M29,BD$21),\"\")","v":0},null,{"$f":"IF($P$29<>\"\", $C29*$P$29,\"\")","v":0},{"$f":"IF($Q$29<>\"\", $C29*$Q$29,\"\")","v":0},{"$f":"IF($R$29<>\"\", $C29*$R$29,\"\")","v":0},{"$f":"IF($S$29<>\"\", $C29*$S$29,\"\")","v":0},{"$f":"IF($T$29<>\"\", $C29*$T$29,\"\")","v":0},{"$f":"IF($U$29<>\"\", $C29*$U$29,\"\")","v":0},{"$f":"IF($V$29<>\"\", $C29*$V$29,\"\")","v":0},{"$f":"IF($W$29<>\"\", $C29*$W$29,\"\")","v":0},{"$f":"IF($X$29<>\"\", $C29*$X$29,\"\")","v":0},{"$f":"IF($Y$29<>\"\", $C29*$Y$29,\"\")","v":0},{"$f":"IF($Z$29<>\"\", $C29*$Z$29,\"\")","v":0},{"$f":"IF($AA$29<>\"\", $C29*$AA$29,\"\")","v":0},{"$f":"IF($AB$29<>\"\", $C29*$AB$29,\"\")","v":0},{"$f":"IF($AC$29<>\"\", $C29*$AC$29,\"\")","v":0},{"$f":"IF($AD$29<>\"\", $C29*$AD$29,\"\")","v":0},{"$f":"IF($AE$29<>\"\", $C29*$AE$29,\"\")","v":0},{"$f":"IF($AF$29<>\"\", $C29*$AF$29,\"\")","v":0},{"$f":"IF($AG$29<>\"\", $C29*$AG$29,\"\")","v":0},{"$f":"IF($AH$29<>\"\", $C29*$AH$29,\"\")","v":0},{"$f":"IF($AI$29<>\"\", $C29*$AI$29,\"\")","v":0},{"$f":"IF($AJ$29<>\"\", $C29*$AJ$29,\"\")","v":0},{"$f":"IF($AK$29<>\"\", $C29*$AK$29,\"\")","v":0},{"$f":"IF($AL$29<>\"\", $C29*$AL$29,\"\")","v":0},{"$f":"IF($AM$29<>\"\", $C29*$AM$29,\"\")","v":0},{"$f":"IF($AN$29<>\"\", $C29*$AN$29,\"\")","v":0},{"$f":"IF($AO$29<>\"\", $C29*$AO$29,\"\")","v":0},{"$f":"IF($AP$29<>\"\", $C29*$AP$29,\"\")","v":0},{"$f":"IF($AQ$29<>\"\", $C29*$AQ$29,\"\")","v":0},{"$f":"IF($AR$29<>\"\", $C29*$AR$29,\"\")","v":0},{"$f":"IF($AS$29<>\"\", $C29*$AS$29,\"\")","v":0},{"$f":"IF($AT$29<>\"\", $C29*$AT$29,\"\")","v":0},{"$f":"IF($AU$29<>\"\", $C29*$AU$29,\"\")","v":0},{"$f":"IF($AV$29<>\"\", $C29*$AV$29,\"\")","v":0},{"$f":"IF($AW$29<>\"\", $C29*$AW$29,\"\")","v":0},{"$f":"IF($AX$29<>\"\", $C29*$AX$29,\"\")","v":0},{"$f":"IF($AY$29<>\"\", $C29*$AY$29,\"\")","v":31999.999999999996},{"$f":"IF($AZ$29<>\"\", $C29*$AZ$29,\"\")","v":0},{"$f":"IF($BA$29<>\"\", $C29*$BA$29,\"\")","v":0},{"$f":"IF($BB$29<>\"\", $C29*$BB$29,\"\")","v":0},{"$f":"IF($BC$29<>\"\", $C29*$BC$29,\"\")","v":0},{"$f":"IF($BD$29<>\"\", $C29*$BD$29,\"\")","v":0},null,{"$f":"IF($P$29<>\"\",$BF$29/(1 + DiscountRate) ^ $CV$21,\"\")","v":0},{"$f":"IF($Q$29<>\"\",$BG$29/(1 + DiscountRate) ^ $CW$21,\"\")","v":0},{"$f":"IF($R$29<>\"\",$BH$29/(1 + DiscountRate) ^ $CX$21,\"\")","v":0},{"$f":"IF($S$29<>\"\",$BI$29/(1 + DiscountRate) ^ $CY$21,\"\")","v":0},{"$f":"IF($T$29<>\"\",$BJ$29/(1 + DiscountRate) ^ $CZ$21,\"\")","v":0},{"$f":"IF($U$29<>\"\",$BK$29/(1 + DiscountRate) ^ $DA$21,\"\")","v":0},{"$f":"IF($V$29<>\"\",$BL$29/(1 + DiscountRate) ^ $DB$21,\"\")","v":0},{"$f":"IF($W$29<>\"\",$BM$29/(1 + DiscountRate) ^ $DC$21,\"\")","v":0},{"$f":"IF($X$29<>\"\",$BN$29/(1 + DiscountRate) ^ $DD$21,\"\")","v":0},{"$f":"IF($Y$29<>\"\",$BO$29/(1 + DiscountRate) ^ $DE$21,\"\")","v":0},{"$f":"IF($Z$29<>\"\",$BP$29/(1 + DiscountRate) ^ $DF$21,\"\")","v":0},{"$f":"IF($AA$29<>\"\",$BQ$29/(1 + DiscountRate) ^ $DG$21,\"\")","v":0},{"$f":"IF($AB$29<>\"\",$BR$29/(1 + DiscountRate) ^ $DH$21,\"\")","v":0},{"$f":"IF($AC$29<>\"\",$BS$29/(1 + DiscountRate) ^ $DI$21,\"\")","v":0},{"$f":"IF($AD$29<>\"\",$BT$29/(1 + DiscountRate) ^ $DJ$21,\"\")","v":0},{"$f":"IF($AE$29<>\"\",$BU$29/(1 + DiscountRate) ^ $DK$21,\"\")","v":0},{"$f":"IF($AF$29<>\"\",$BV$29/(1 + DiscountRate) ^ $DL$21,\"\")","v":0},{"$f":"IF($AG$29<>\"\",$BW$29/(1 + DiscountRate) ^ $DM$21,\"\")","v":0},{"$f":"IF($AH$29<>\"\",$BX$29/(1 + DiscountRate) ^ $DN$21,\"\")","v":0},{"$f":"IF($AI$29<>\"\",$BY$29/(1 + DiscountRate) ^ $DO$21,\"\")","v":0},{"$f":"IF($AJ$29<>\"\",$BZ$29/(1 + DiscountRate) ^ $DP$21,\"\")","v":0},{"$f":"IF($AK$29<>\"\",$CA$29/(1 + DiscountRate) ^ $DQ$21,\"\")","v":0},{"$f":"IF($AL$29<>\"\",$CB$29/(1 + DiscountRate) ^ $DR$21,\"\")","v":0},{"$f":"IF($AM$29<>\"\",$CC$29/(1 + DiscountRate) ^ $DS$21,\"\")","v":0},{"$f":"IF($AN$29<>\"\",$CD$29/(1 + DiscountRate) ^ $DT$21,\"\")","v":0},{"$f":"IF($AO$29<>\"\",$CE$29/(1 + DiscountRate) ^ $DU$21,\"\")","v":0},{"$f":"IF($AP$29<>\"\",$CF$29/(1 + DiscountRate) ^ $DV$21,\"\")","v":0},{"$f":"IF($AQ$29<>\"\",$CG$29/(1 + DiscountRate) ^ $DW$21,\"\")","v":0},{"$f":"IF($AR$29<>\"\",$CH$29/(1 + DiscountRate) ^ $DX$21,\"\")","v":0},{"$f":"IF($AS$29<>\"\",$CI$29/(1 + DiscountRate) ^ $DY$21,\"\")","v":0},{"$f":"IF($AT$29<>\"\",$CJ$29/(1 + DiscountRate) ^ $DZ$21,\"\")","v":0},{"$f":"IF($AU$29<>\"\",$CK$29/(1 + DiscountRate) ^ $EA$21,\"\")","v":0},{"$f":"IF($AV$29<>\"\",$CL$29/(1 + DiscountRate) ^ $EB$21,\"\")","v":0},{"$f":"IF($AW$29<>\"\",$CM$29/(1 + DiscountRate) ^ $EC$21,\"\")","v":0},{"$f":"IF($AX$29<>\"\",$CN$29/(1 + DiscountRate) ^ $ED$21,\"\")","v":0},{"$f":"IF($AY$29<>\"\",$CO$29/(1 + DiscountRate) ^ $EE$21,\"\")","v":8109.2950632732955},{"$f":"IF($AZ$29<>\"\",$CP$29/(1 + DiscountRate) ^ $EF$21,\"\")","v":0},{"$f":"IF($BA$29<>\"\",$CQ$29/(1 + DiscountRate) ^ $EG$21,\"\")","v":0},{"$f":"IF($BB$29<>\"\",$CR$29/(1 + DiscountRate) ^ $EH$21,\"\")","v":0},{"$f":"IF($BC$29<>\"\",$CS$29/(1 + DiscountRate) ^ $EI$21,\"\")","v":0},{"$f":"IF($BD$29<>\"\",$CT$29/(1 + DiscountRate) ^ $EJ$21,\"\")","v":0}]
[null,null,"","",null,null,null,{"$f":"IF($A30<>\"\",IF($B30<>\"\",ItemQuantity(A30,B30,D30,E30,F30,G30),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A30<>\"\",IF($B30<>\"\",SUM(OFFSET($P30,0,AnalysisPeriod*2+4):OFFSET($P30,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,P$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,Q$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,R$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,S$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,T$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,U$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,V$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,W$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,X$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,Y$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,Z$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AA$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AB$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AC$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AD$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AE$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AF$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AG$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AH$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AI$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AJ$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AK$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AL$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AM$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AN$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AO$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AP$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AQ$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AR$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AS$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AT$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AU$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AV$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AW$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AX$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AY$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,AZ$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BA$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BB$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BC$21),\"\")","v":""},{"$f":"IF($D30<>\"\",QuantityEstimate($J30,$H30,$E30,IF($K30<100,$K30,$K30-ConstYear),$L30,$M30,BD$21),\"\")","v":""},null,{"$f":"IF($P$30<>\"\", $C30*$P$30,\"\")","v":""},{"$f":"IF($Q$30<>\"\", $C30*$Q$30,\"\")","v":""},{"$f":"IF($R$30<>\"\", $C30*$R$30,\"\")","v":""},{"$f":"IF($S$30<>\"\", $C30*$S$30,\"\")","v":""},{"$f":"IF($T$30<>\"\", $C30*$T$30,\"\")","v":""},{"$f":"IF($U$30<>\"\", $C30*$U$30,\"\")","v":""},{"$f":"IF($V$30<>\"\", $C30*$V$30,\"\")","v":""},{"$f":"IF($W$30<>\"\", $C30*$W$30,\"\")","v":""},{"$f":"IF($X$30<>\"\", $C30*$X$30,\"\")","v":""},{"$f":"IF($Y$30<>\"\", $C30*$Y$30,\"\")","v":""},{"$f":"IF($Z$30<>\"\", $C30*$Z$30,\"\")","v":""},{"$f":"IF($AA$30<>\"\", $C30*$AA$30,\"\")","v":""},{"$f":"IF($AB$30<>\"\", $C30*$AB$30,\"\")","v":""},{"$f":"IF($AC$30<>\"\", $C30*$AC$30,\"\")","v":""},{"$f":"IF($AD$30<>\"\", $C30*$AD$30,\"\")","v":""},{"$f":"IF($AE$30<>\"\", $C30*$AE$30,\"\")","v":""},{"$f":"IF($AF$30<>\"\", $C30*$AF$30,\"\")","v":""},{"$f":"IF($AG$30<>\"\", $C30*$AG$30,\"\")","v":""},{"$f":"IF($AH$30<>\"\", $C30*$AH$30,\"\")","v":""},{"$f":"IF($AI$30<>\"\", $C30*$AI$30,\"\")","v":""},{"$f":"IF($AJ$30<>\"\", $C30*$AJ$30,\"\")","v":""},{"$f":"IF($AK$30<>\"\", $C30*$AK$30,\"\")","v":""},{"$f":"IF($AL$30<>\"\", $C30*$AL$30,\"\")","v":""},{"$f":"IF($AM$30<>\"\", $C30*$AM$30,\"\")","v":""},{"$f":"IF($AN$30<>\"\", $C30*$AN$30,\"\")","v":""},{"$f":"IF($AO$30<>\"\", $C30*$AO$30,\"\")","v":""},{"$f":"IF($AP$30<>\"\", $C30*$AP$30,\"\")","v":""},{"$f":"IF($AQ$30<>\"\", $C30*$AQ$30,\"\")","v":""},{"$f":"IF($AR$30<>\"\", $C30*$AR$30,\"\")","v":""},{"$f":"IF($AS$30<>\"\", $C30*$AS$30,\"\")","v":""},{"$f":"IF($AT$30<>\"\", $C30*$AT$30,\"\")","v":""},{"$f":"IF($AU$30<>\"\", $C30*$AU$30,\"\")","v":""},{"$f":"IF($AV$30<>\"\", $C30*$AV$30,\"\")","v":""},{"$f":"IF($AW$30<>\"\", $C30*$AW$30,\"\")","v":""},{"$f":"IF($AX$30<>\"\", $C30*$AX$30,\"\")","v":""},{"$f":"IF($AY$30<>\"\", $C30*$AY$30,\"\")","v":""},{"$f":"IF($AZ$30<>\"\", $C30*$AZ$30,\"\")","v":""},{"$f":"IF($BA$30<>\"\", $C30*$BA$30,\"\")","v":""},{"$f":"IF($BB$30<>\"\", $C30*$BB$30,\"\")","v":""},{"$f":"IF($BC$30<>\"\", $C30*$BC$30,\"\")","v":""},{"$f":"IF($BD$30<>\"\", $C30*$BD$30,\"\")","v":""},null,{"$f":"IF($P$30<>\"\",$BF$30/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$30<>\"\",$BG$30/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$30<>\"\",$BH$30/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$30<>\"\",$BI$30/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$30<>\"\",$BJ$30/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$30<>\"\",$BK$30/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$30<>\"\",$BL$30/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$30<>\"\",$BM$30/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$30<>\"\",$BN$30/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$30<>\"\",$BO$30/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$30<>\"\",$BP$30/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$30<>\"\",$BQ$30/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$30<>\"\",$BR$30/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$30<>\"\",$BS$30/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$30<>\"\",$BT$30/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$30<>\"\",$BU$30/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$30<>\"\",$BV$30/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$30<>\"\",$BW$30/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$30<>\"\",$BX$30/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$30<>\"\",$BY$30/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$30<>\"\",$BZ$30/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$30<>\"\",$CA$30/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$30<>\"\",$CB$30/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$30<>\"\",$CC$30/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$30<>\"\",$CD$30/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$30<>\"\",$CE$30/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$30<>\"\",$CF$30/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$30<>\"\",$CG$30/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$30<>\"\",$CH$30/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$30<>\"\",$CI$30/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$30<>\"\",$CJ$30/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$30<>\"\",$CK$30/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$30<>\"\",$CL$30/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$30<>\"\",$CM$30/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$30<>\"\",$CN$30/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$30<>\"\",$CO$30/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$30<>\"\",$CP$30/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$30<>\"\",$CQ$30/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$30<>\"\",$CR$30/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$30<>\"\",$CS$30/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$30<>\"\",$CT$30/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A31<>\"\",IF($B31<>\"\",ItemQuantity(A31,B31,D31,E31,F31,G31),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A31<>\"\",IF($B31<>\"\",SUM(OFFSET($P31,0,AnalysisPeriod*2+4):OFFSET($P31,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,P$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,Q$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,R$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,S$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,T$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,U$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,V$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,W$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,X$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,Y$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,Z$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AA$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AB$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AC$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AD$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AE$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AF$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AG$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AH$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AI$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AJ$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AK$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AL$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AM$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AN$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AO$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AP$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AQ$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AR$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AS$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AT$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AU$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AV$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AW$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AX$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AY$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,AZ$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BA$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BB$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BC$21),\"\")","v":""},{"$f":"IF($D31<>\"\",QuantityEstimate($J31,$H31,$E31,IF($K31<100,$K31,$K31-ConstYear),$L31,$M31,BD$21),\"\")","v":""},null,{"$f":"IF($P$31<>\"\", $C31*$P$31,\"\")","v":""},{"$f":"IF($Q$31<>\"\", $C31*$Q$31,\"\")","v":""},{"$f":"IF($R$31<>\"\", $C31*$R$31,\"\")","v":""},{"$f":"IF($S$31<>\"\", $C31*$S$31,\"\")","v":""},{"$f":"IF($T$31<>\"\", $C31*$T$31,\"\")","v":""},{"$f":"IF($U$31<>\"\", $C31*$U$31,\"\")","v":""},{"$f":"IF($V$31<>\"\", $C31*$V$31,\"\")","v":""},{"$f":"IF($W$31<>\"\", $C31*$W$31,\"\")","v":""},{"$f":"IF($X$31<>\"\", $C31*$X$31,\"\")","v":""},{"$f":"IF($Y$31<>\"\", $C31*$Y$31,\"\")","v":""},{"$f":"IF($Z$31<>\"\", $C31*$Z$31,\"\")","v":""},{"$f":"IF($AA$31<>\"\", $C31*$AA$31,\"\")","v":""},{"$f":"IF($AB$31<>\"\", $C31*$AB$31,\"\")","v":""},{"$f":"IF($AC$31<>\"\", $C31*$AC$31,\"\")","v":""},{"$f":"IF($AD$31<>\"\", $C31*$AD$31,\"\")","v":""},{"$f":"IF($AE$31<>\"\", $C31*$AE$31,\"\")","v":""},{"$f":"IF($AF$31<>\"\", $C31*$AF$31,\"\")","v":""},{"$f":"IF($AG$31<>\"\", $C31*$AG$31,\"\")","v":""},{"$f":"IF($AH$31<>\"\", $C31*$AH$31,\"\")","v":""},{"$f":"IF($AI$31<>\"\", $C31*$AI$31,\"\")","v":""},{"$f":"IF($AJ$31<>\"\", $C31*$AJ$31,\"\")","v":""},{"$f":"IF($AK$31<>\"\", $C31*$AK$31,\"\")","v":""},{"$f":"IF($AL$31<>\"\", $C31*$AL$31,\"\")","v":""},{"$f":"IF($AM$31<>\"\", $C31*$AM$31,\"\")","v":""},{"$f":"IF($AN$31<>\"\", $C31*$AN$31,\"\")","v":""},{"$f":"IF($AO$31<>\"\", $C31*$AO$31,\"\")","v":""},{"$f":"IF($AP$31<>\"\", $C31*$AP$31,\"\")","v":""},{"$f":"IF($AQ$31<>\"\", $C31*$AQ$31,\"\")","v":""},{"$f":"IF($AR$31<>\"\", $C31*$AR$31,\"\")","v":""},{"$f":"IF($AS$31<>\"\", $C31*$AS$31,\"\")","v":""},{"$f":"IF($AT$31<>\"\", $C31*$AT$31,\"\")","v":""},{"$f":"IF($AU$31<>\"\", $C31*$AU$31,\"\")","v":""},{"$f":"IF($AV$31<>\"\", $C31*$AV$31,\"\")","v":""},{"$f":"IF($AW$31<>\"\", $C31*$AW$31,\"\")","v":""},{"$f":"IF($AX$31<>\"\", $C31*$AX$31,\"\")","v":""},{"$f":"IF($AY$31<>\"\", $C31*$AY$31,\"\")","v":""},{"$f":"IF($AZ$31<>\"\", $C31*$AZ$31,\"\")","v":""},{"$f":"IF($BA$31<>\"\", $C31*$BA$31,\"\")","v":""},{"$f":"IF($BB$31<>\"\", $C31*$BB$31,\"\")","v":""},{"$f":"IF($BC$31<>\"\", $C31*$BC$31,\"\")","v":""},{"$f":"IF($BD$31<>\"\", $C31*$BD$31,\"\")","v":""},null,{"$f":"IF($P$31<>\"\",$BF$31/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$31<>\"\",$BG$31/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$31<>\"\",$BH$31/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$31<>\"\",$BI$31/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$31<>\"\",$BJ$31/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$31<>\"\",$BK$31/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$31<>\"\",$BL$31/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$31<>\"\",$BM$31/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$31<>\"\",$BN$31/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$31<>\"\",$BO$31/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$31<>\"\",$BP$31/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$31<>\"\",$BQ$31/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$31<>\"\",$BR$31/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$31<>\"\",$BS$31/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$31<>\"\",$BT$31/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$31<>\"\",$BU$31/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$31<>\"\",$BV$31/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$31<>\"\",$BW$31/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$31<>\"\",$BX$31/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$31<>\"\",$BY$31/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$31<>\"\",$BZ$31/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$31<>\"\",$CA$31/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$31<>\"\",$CB$31/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$31<>\"\",$CC$31/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$31<>\"\",$CD$31/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$31<>\"\",$CE$31/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$31<>\"\",$CF$31/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$31<>\"\",$CG$31/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$31<>\"\",$CH$31/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$31<>\"\",$CI$31/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$31<>\"\",$CJ$31/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$31<>\"\",$CK$31/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$31<>\"\",$CL$31/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$31<>\"\",$CM$31/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$31<>\"\",$CN$31/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$31<>\"\",$CO$31/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$31<>\"\",$CP$31/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$31<>\"\",$CQ$31/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$31<>\"\",$CR$31/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$31<>\"\",$CS$31/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$31<>\"\",$CT$31/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A32<>\"\",IF($B32<>\"\",ItemQuantity(A32,B32,D32,E32,F32,G32),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A32<>\"\",IF($B32<>\"\",SUM(OFFSET($P32,0,AnalysisPeriod*2+4):OFFSET($P32,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,P$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,Q$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,R$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,S$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,T$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,U$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,V$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,W$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,X$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,Y$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,Z$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AA$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AB$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AC$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AD$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AE$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AF$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AG$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AH$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AI$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AJ$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AK$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AL$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AM$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AN$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AO$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AP$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AQ$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AR$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AS$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AT$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AU$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AV$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AW$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AX$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AY$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,AZ$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BA$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BB$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BC$21),\"\")","v":""},{"$f":"IF($D32<>\"\",QuantityEstimate($J32,$H32,$E32,IF($K32<100,$K32,$K32-ConstYear),$L32,$M32,BD$21),\"\")","v":""},null,{"$f":"IF($P$32<>\"\", $C32*$P$32,\"\")","v":""},{"$f":"IF($Q$32<>\"\", $C32*$Q$32,\"\")","v":""},{"$f":"IF($R$32<>\"\", $C32*$R$32,\"\")","v":""},{"$f":"IF($S$32<>\"\", $C32*$S$32,\"\")","v":""},{"$f":"IF($T$32<>\"\", $C32*$T$32,\"\")","v":""},{"$f":"IF($U$32<>\"\", $C32*$U$32,\"\")","v":""},{"$f":"IF($V$32<>\"\", $C32*$V$32,\"\")","v":""},{"$f":"IF($W$32<>\"\", $C32*$W$32,\"\")","v":""},{"$f":"IF($X$32<>\"\", $C32*$X$32,\"\")","v":""},{"$f":"IF($Y$32<>\"\", $C32*$Y$32,\"\")","v":""},{"$f":"IF($Z$32<>\"\", $C32*$Z$32,\"\")","v":""},{"$f":"IF($AA$32<>\"\", $C32*$AA$32,\"\")","v":""},{"$f":"IF($AB$32<>\"\", $C32*$AB$32,\"\")","v":""},{"$f":"IF($AC$32<>\"\", $C32*$AC$32,\"\")","v":""},{"$f":"IF($AD$32<>\"\", $C32*$AD$32,\"\")","v":""},{"$f":"IF($AE$32<>\"\", $C32*$AE$32,\"\")","v":""},{"$f":"IF($AF$32<>\"\", $C32*$AF$32,\"\")","v":""},{"$f":"IF($AG$32<>\"\", $C32*$AG$32,\"\")","v":""},{"$f":"IF($AH$32<>\"\", $C32*$AH$32,\"\")","v":""},{"$f":"IF($AI$32<>\"\", $C32*$AI$32,\"\")","v":""},{"$f":"IF($AJ$32<>\"\", $C32*$AJ$32,\"\")","v":""},{"$f":"IF($AK$32<>\"\", $C32*$AK$32,\"\")","v":""},{"$f":"IF($AL$32<>\"\", $C32*$AL$32,\"\")","v":""},{"$f":"IF($AM$32<>\"\", $C32*$AM$32,\"\")","v":""},{"$f":"IF($AN$32<>\"\", $C32*$AN$32,\"\")","v":""},{"$f":"IF($AO$32<>\"\", $C32*$AO$32,\"\")","v":""},{"$f":"IF($AP$32<>\"\", $C32*$AP$32,\"\")","v":""},{"$f":"IF($AQ$32<>\"\", $C32*$AQ$32,\"\")","v":""},{"$f":"IF($AR$32<>\"\", $C32*$AR$32,\"\")","v":""},{"$f":"IF($AS$32<>\"\", $C32*$AS$32,\"\")","v":""},{"$f":"IF($AT$32<>\"\", $C32*$AT$32,\"\")","v":""},{"$f":"IF($AU$32<>\"\", $C32*$AU$32,\"\")","v":""},{"$f":"IF($AV$32<>\"\", $C32*$AV$32,\"\")","v":""},{"$f":"IF($AW$32<>\"\", $C32*$AW$32,\"\")","v":""},{"$f":"IF($AX$32<>\"\", $C32*$AX$32,\"\")","v":""},{"$f":"IF($AY$32<>\"\", $C32*$AY$32,\"\")","v":""},{"$f":"IF($AZ$32<>\"\", $C32*$AZ$32,\"\")","v":""},{"$f":"IF($BA$32<>\"\", $C32*$BA$32,\"\")","v":""},{"$f":"IF($BB$32<>\"\", $C32*$BB$32,\"\")","v":""},{"$f":"IF($BC$32<>\"\", $C32*$BC$32,\"\")","v":""},{"$f":"IF($BD$32<>\"\", $C32*$BD$32,\"\")","v":""},null,{"$f":"IF($P$32<>\"\",$BF$32/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$32<>\"\",$BG$32/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$32<>\"\",$BH$32/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$32<>\"\",$BI$32/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$32<>\"\",$BJ$32/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$32<>\"\",$BK$32/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$32<>\"\",$BL$32/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$32<>\"\",$BM$32/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$32<>\"\",$BN$32/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$32<>\"\",$BO$32/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$32<>\"\",$BP$32/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$32<>\"\",$BQ$32/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$32<>\"\",$BR$32/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$32<>\"\",$BS$32/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$32<>\"\",$BT$32/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$32<>\"\",$BU$32/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$32<>\"\",$BV$32/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$32<>\"\",$BW$32/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$32<>\"\",$BX$32/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$32<>\"\",$BY$32/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$32<>\"\",$BZ$32/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$32<>\"\",$CA$32/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$32<>\"\",$CB$32/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$32<>\"\",$CC$32/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$32<>\"\",$CD$32/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$32<>\"\",$CE$32/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$32<>\"\",$CF$32/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$32<>\"\",$CG$32/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$32<>\"\",$CH$32/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$32<>\"\",$CI$32/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$32<>\"\",$CJ$32/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$32<>\"\",$CK$32/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$32<>\"\",$CL$32/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$32<>\"\",$CM$32/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$32<>\"\",$CN$32/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$32<>\"\",$CO$32/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$32<>\"\",$CP$32/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$32<>\"\",$CQ$32/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$32<>\"\",$CR$32/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$32<>\"\",$CS$32/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$32<>\"\",$CT$32/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A33<>\"\",IF($B33<>\"\",ItemQuantity(A33,B33,D33,E33,F33,G33),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A33<>\"\",IF($B33<>\"\",SUM(OFFSET($P33,0,AnalysisPeriod*2+4):OFFSET($P33,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,P$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,Q$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,R$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,S$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,T$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,U$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,V$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,W$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,X$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,Y$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,Z$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AA$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AB$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AC$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AD$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AE$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AF$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AG$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AH$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AI$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AJ$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AK$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AL$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AM$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AN$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AO$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AP$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AQ$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AR$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AS$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AT$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AU$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AV$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AW$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AX$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AY$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,AZ$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BA$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BB$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BC$21),\"\")","v":""},{"$f":"IF($D33<>\"\",QuantityEstimate($J33,$H33,$E33,IF($K33<100,$K33,$K33-ConstYear),$L33,$M33,BD$21),\"\")","v":""},null,{"$f":"IF($P$33<>\"\", $C33*$P$33,\"\")","v":""},{"$f":"IF($Q$33<>\"\", $C33*$Q$33,\"\")","v":""},{"$f":"IF($R$33<>\"\", $C33*$R$33,\"\")","v":""},{"$f":"IF($S$33<>\"\", $C33*$S$33,\"\")","v":""},{"$f":"IF($T$33<>\"\", $C33*$T$33,\"\")","v":""},{"$f":"IF($U$33<>\"\", $C33*$U$33,\"\")","v":""},{"$f":"IF($V$33<>\"\", $C33*$V$33,\"\")","v":""},{"$f":"IF($W$33<>\"\", $C33*$W$33,\"\")","v":""},{"$f":"IF($X$33<>\"\", $C33*$X$33,\"\")","v":""},{"$f":"IF($Y$33<>\"\", $C33*$Y$33,\"\")","v":""},{"$f":"IF($Z$33<>\"\", $C33*$Z$33,\"\")","v":""},{"$f":"IF($AA$33<>\"\", $C33*$AA$33,\"\")","v":""},{"$f":"IF($AB$33<>\"\", $C33*$AB$33,\"\")","v":""},{"$f":"IF($AC$33<>\"\", $C33*$AC$33,\"\")","v":""},{"$f":"IF($AD$33<>\"\", $C33*$AD$33,\"\")","v":""},{"$f":"IF($AE$33<>\"\", $C33*$AE$33,\"\")","v":""},{"$f":"IF($AF$33<>\"\", $C33*$AF$33,\"\")","v":""},{"$f":"IF($AG$33<>\"\", $C33*$AG$33,\"\")","v":""},{"$f":"IF($AH$33<>\"\", $C33*$AH$33,\"\")","v":""},{"$f":"IF($AI$33<>\"\", $C33*$AI$33,\"\")","v":""},{"$f":"IF($AJ$33<>\"\", $C33*$AJ$33,\"\")","v":""},{"$f":"IF($AK$33<>\"\", $C33*$AK$33,\"\")","v":""},{"$f":"IF($AL$33<>\"\", $C33*$AL$33,\"\")","v":""},{"$f":"IF($AM$33<>\"\", $C33*$AM$33,\"\")","v":""},{"$f":"IF($AN$33<>\"\", $C33*$AN$33,\"\")","v":""},{"$f":"IF($AO$33<>\"\", $C33*$AO$33,\"\")","v":""},{"$f":"IF($AP$33<>\"\", $C33*$AP$33,\"\")","v":""},{"$f":"IF($AQ$33<>\"\", $C33*$AQ$33,\"\")","v":""},{"$f":"IF($AR$33<>\"\", $C33*$AR$33,\"\")","v":""},{"$f":"IF($AS$33<>\"\", $C33*$AS$33,\"\")","v":""},{"$f":"IF($AT$33<>\"\", $C33*$AT$33,\"\")","v":""},{"$f":"IF($AU$33<>\"\", $C33*$AU$33,\"\")","v":""},{"$f":"IF($AV$33<>\"\", $C33*$AV$33,\"\")","v":""},{"$f":"IF($AW$33<>\"\", $C33*$AW$33,\"\")","v":""},{"$f":"IF($AX$33<>\"\", $C33*$AX$33,\"\")","v":""},{"$f":"IF($AY$33<>\"\", $C33*$AY$33,\"\")","v":""},{"$f":"IF($AZ$33<>\"\", $C33*$AZ$33,\"\")","v":""},{"$f":"IF($BA$33<>\"\", $C33*$BA$33,\"\")","v":""},{"$f":"IF($BB$33<>\"\", $C33*$BB$33,\"\")","v":""},{"$f":"IF($BC$33<>\"\", $C33*$BC$33,\"\")","v":""},{"$f":"IF($BD$33<>\"\", $C33*$BD$33,\"\")","v":""},null,{"$f":"IF($P$33<>\"\",$BF$33/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$33<>\"\",$BG$33/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$33<>\"\",$BH$33/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$33<>\"\",$BI$33/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$33<>\"\",$BJ$33/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$33<>\"\",$BK$33/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$33<>\"\",$BL$33/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$33<>\"\",$BM$33/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$33<>\"\",$BN$33/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$33<>\"\",$BO$33/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$33<>\"\",$BP$33/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$33<>\"\",$BQ$33/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$33<>\"\",$BR$33/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$33<>\"\",$BS$33/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$33<>\"\",$BT$33/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$33<>\"\",$BU$33/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$33<>\"\",$BV$33/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$33<>\"\",$BW$33/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$33<>\"\",$BX$33/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$33<>\"\",$BY$33/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$33<>\"\",$BZ$33/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$33<>\"\",$CA$33/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$33<>\"\",$CB$33/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$33<>\"\",$CC$33/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$33<>\"\",$CD$33/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$33<>\"\",$CE$33/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$33<>\"\",$CF$33/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$33<>\"\",$CG$33/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$33<>\"\",$CH$33/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$33<>\"\",$CI$33/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$33<>\"\",$CJ$33/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$33<>\"\",$CK$33/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$33<>\"\",$CL$33/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$33<>\"\",$CM$33/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$33<>\"\",$CN$33/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$33<>\"\",$CO$33/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$33<>\"\",$CP$33/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$33<>\"\",$CQ$33/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$33<>\"\",$CR$33/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$33<>\"\",$CS$33/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$33<>\"\",$CT$33/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A34<>\"\",IF($B34<>\"\",ItemQuantity(A34,B34,D34,E34,F34,G34),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A34<>\"\",IF($B34<>\"\",SUM(OFFSET($P34,0,AnalysisPeriod*2+4):OFFSET($P34,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,P$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,Q$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,R$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,S$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,T$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,U$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,V$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,W$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,X$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,Y$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,Z$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AA$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AB$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AC$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AD$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AE$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AF$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AG$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AH$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AI$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AJ$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AK$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AL$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AM$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AN$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AO$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AP$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AQ$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AR$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AS$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AT$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AU$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AV$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AW$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AX$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AY$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,AZ$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BA$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BB$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BC$21),\"\")","v":""},{"$f":"IF($D34<>\"\",QuantityEstimate($J34,$H34,$E34,IF($K34<100,$K34,$K34-ConstYear),$L34,$M34,BD$21),\"\")","v":""},null,{"$f":"IF($P$34<>\"\", $C34*$P$34,\"\")","v":""},{"$f":"IF($Q$34<>\"\", $C34*$Q$34,\"\")","v":""},{"$f":"IF($R$34<>\"\", $C34*$R$34,\"\")","v":""},{"$f":"IF($S$34<>\"\", $C34*$S$34,\"\")","v":""},{"$f":"IF($T$34<>\"\", $C34*$T$34,\"\")","v":""},{"$f":"IF($U$34<>\"\", $C34*$U$34,\"\")","v":""},{"$f":"IF($V$34<>\"\", $C34*$V$34,\"\")","v":""},{"$f":"IF($W$34<>\"\", $C34*$W$34,\"\")","v":""},{"$f":"IF($X$34<>\"\", $C34*$X$34,\"\")","v":""},{"$f":"IF($Y$34<>\"\", $C34*$Y$34,\"\")","v":""},{"$f":"IF($Z$34<>\"\", $C34*$Z$34,\"\")","v":""},{"$f":"IF($AA$34<>\"\", $C34*$AA$34,\"\")","v":""},{"$f":"IF($AB$34<>\"\", $C34*$AB$34,\"\")","v":""},{"$f":"IF($AC$34<>\"\", $C34*$AC$34,\"\")","v":""},{"$f":"IF($AD$34<>\"\", $C34*$AD$34,\"\")","v":""},{"$f":"IF($AE$34<>\"\", $C34*$AE$34,\"\")","v":""},{"$f":"IF($AF$34<>\"\", $C34*$AF$34,\"\")","v":""},{"$f":"IF($AG$34<>\"\", $C34*$AG$34,\"\")","v":""},{"$f":"IF($AH$34<>\"\", $C34*$AH$34,\"\")","v":""},{"$f":"IF($AI$34<>\"\", $C34*$AI$34,\"\")","v":""},{"$f":"IF($AJ$34<>\"\", $C34*$AJ$34,\"\")","v":""},{"$f":"IF($AK$34<>\"\", $C34*$AK$34,\"\")","v":""},{"$f":"IF($AL$34<>\"\", $C34*$AL$34,\"\")","v":""},{"$f":"IF($AM$34<>\"\", $C34*$AM$34,\"\")","v":""},{"$f":"IF($AN$34<>\"\", $C34*$AN$34,\"\")","v":""},{"$f":"IF($AO$34<>\"\", $C34*$AO$34,\"\")","v":""},{"$f":"IF($AP$34<>\"\", $C34*$AP$34,\"\")","v":""},{"$f":"IF($AQ$34<>\"\", $C34*$AQ$34,\"\")","v":""},{"$f":"IF($AR$34<>\"\", $C34*$AR$34,\"\")","v":""},{"$f":"IF($AS$34<>\"\", $C34*$AS$34,\"\")","v":""},{"$f":"IF($AT$34<>\"\", $C34*$AT$34,\"\")","v":""},{"$f":"IF($AU$34<>\"\", $C34*$AU$34,\"\")","v":""},{"$f":"IF($AV$34<>\"\", $C34*$AV$34,\"\")","v":""},{"$f":"IF($AW$34<>\"\", $C34*$AW$34,\"\")","v":""},{"$f":"IF($AX$34<>\"\", $C34*$AX$34,\"\")","v":""},{"$f":"IF($AY$34<>\"\", $C34*$AY$34,\"\")","v":""},{"$f":"IF($AZ$34<>\"\", $C34*$AZ$34,\"\")","v":""},{"$f":"IF($BA$34<>\"\", $C34*$BA$34,\"\")","v":""},{"$f":"IF($BB$34<>\"\", $C34*$BB$34,\"\")","v":""},{"$f":"IF($BC$34<>\"\", $C34*$BC$34,\"\")","v":""},{"$f":"IF($BD$34<>\"\", $C34*$BD$34,\"\")","v":""},null,{"$f":"IF($P$34<>\"\",$BF$34/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$34<>\"\",$BG$34/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$34<>\"\",$BH$34/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$34<>\"\",$BI$34/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$34<>\"\",$BJ$34/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$34<>\"\",$BK$34/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$34<>\"\",$BL$34/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$34<>\"\",$BM$34/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$34<>\"\",$BN$34/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$34<>\"\",$BO$34/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$34<>\"\",$BP$34/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$34<>\"\",$BQ$34/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$34<>\"\",$BR$34/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$34<>\"\",$BS$34/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$34<>\"\",$BT$34/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$34<>\"\",$BU$34/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$34<>\"\",$BV$34/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$34<>\"\",$BW$34/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$34<>\"\",$BX$34/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$34<>\"\",$BY$34/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$34<>\"\",$BZ$34/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$34<>\"\",$CA$34/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$34<>\"\",$CB$34/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$34<>\"\",$CC$34/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$34<>\"\",$CD$34/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$34<>\"\",$CE$34/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$34<>\"\",$CF$34/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$34<>\"\",$CG$34/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$34<>\"\",$CH$34/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$34<>\"\",$CI$34/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$34<>\"\",$CJ$34/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$34<>\"\",$CK$34/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$34<>\"\",$CL$34/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$34<>\"\",$CM$34/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$34<>\"\",$CN$34/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$34<>\"\",$CO$34/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$34<>\"\",$CP$34/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$34<>\"\",$CQ$34/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$34<>\"\",$CR$34/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$34<>\"\",$CS$34/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$34<>\"\",$CT$34/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A35<>\"\",IF($B35<>\"\",ItemQuantity(A35,B35,D35,E35,F35,G35),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A35<>\"\",IF($B35<>\"\",SUM(OFFSET($P35,0,AnalysisPeriod*2+4):OFFSET($P35,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,P$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,Q$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,R$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,S$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,T$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,U$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,V$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,W$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,X$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,Y$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,Z$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AA$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AB$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AC$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AD$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AE$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AF$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AG$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AH$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AI$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AJ$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AK$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AL$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AM$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AN$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AO$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AP$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AQ$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AR$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AS$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AT$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AU$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AV$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AW$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AX$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AY$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,AZ$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BA$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BB$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BC$21),\"\")","v":""},{"$f":"IF($D35<>\"\",QuantityEstimate($J35,$H35,$E35,IF($K35<100,$K35,$K35-ConstYear),$L35,$M35,BD$21),\"\")","v":""},null,{"$f":"IF($P$35<>\"\", $C35*$P$35,\"\")","v":""},{"$f":"IF($Q$35<>\"\", $C35*$Q$35,\"\")","v":""},{"$f":"IF($R$35<>\"\", $C35*$R$35,\"\")","v":""},{"$f":"IF($S$35<>\"\", $C35*$S$35,\"\")","v":""},{"$f":"IF($T$35<>\"\", $C35*$T$35,\"\")","v":""},{"$f":"IF($U$35<>\"\", $C35*$U$35,\"\")","v":""},{"$f":"IF($V$35<>\"\", $C35*$V$35,\"\")","v":""},{"$f":"IF($W$35<>\"\", $C35*$W$35,\"\")","v":""},{"$f":"IF($X$35<>\"\", $C35*$X$35,\"\")","v":""},{"$f":"IF($Y$35<>\"\", $C35*$Y$35,\"\")","v":""},{"$f":"IF($Z$35<>\"\", $C35*$Z$35,\"\")","v":""},{"$f":"IF($AA$35<>\"\", $C35*$AA$35,\"\")","v":""},{"$f":"IF($AB$35<>\"\", $C35*$AB$35,\"\")","v":""},{"$f":"IF($AC$35<>\"\", $C35*$AC$35,\"\")","v":""},{"$f":"IF($AD$35<>\"\", $C35*$AD$35,\"\")","v":""},{"$f":"IF($AE$35<>\"\", $C35*$AE$35,\"\")","v":""},{"$f":"IF($AF$35<>\"\", $C35*$AF$35,\"\")","v":""},{"$f":"IF($AG$35<>\"\", $C35*$AG$35,\"\")","v":""},{"$f":"IF($AH$35<>\"\", $C35*$AH$35,\"\")","v":""},{"$f":"IF($AI$35<>\"\", $C35*$AI$35,\"\")","v":""},{"$f":"IF($AJ$35<>\"\", $C35*$AJ$35,\"\")","v":""},{"$f":"IF($AK$35<>\"\", $C35*$AK$35,\"\")","v":""},{"$f":"IF($AL$35<>\"\", $C35*$AL$35,\"\")","v":""},{"$f":"IF($AM$35<>\"\", $C35*$AM$35,\"\")","v":""},{"$f":"IF($AN$35<>\"\", $C35*$AN$35,\"\")","v":""},{"$f":"IF($AO$35<>\"\", $C35*$AO$35,\"\")","v":""},{"$f":"IF($AP$35<>\"\", $C35*$AP$35,\"\")","v":""},{"$f":"IF($AQ$35<>\"\", $C35*$AQ$35,\"\")","v":""},{"$f":"IF($AR$35<>\"\", $C35*$AR$35,\"\")","v":""},{"$f":"IF($AS$35<>\"\", $C35*$AS$35,\"\")","v":""},{"$f":"IF($AT$35<>\"\", $C35*$AT$35,\"\")","v":""},{"$f":"IF($AU$35<>\"\", $C35*$AU$35,\"\")","v":""},{"$f":"IF($AV$35<>\"\", $C35*$AV$35,\"\")","v":""},{"$f":"IF($AW$35<>\"\", $C35*$AW$35,\"\")","v":""},{"$f":"IF($AX$35<>\"\", $C35*$AX$35,\"\")","v":""},{"$f":"IF($AY$35<>\"\", $C35*$AY$35,\"\")","v":""},{"$f":"IF($AZ$35<>\"\", $C35*$AZ$35,\"\")","v":""},{"$f":"IF($BA$35<>\"\", $C35*$BA$35,\"\")","v":""},{"$f":"IF($BB$35<>\"\", $C35*$BB$35,\"\")","v":""},{"$f":"IF($BC$35<>\"\", $C35*$BC$35,\"\")","v":""},{"$f":"IF($BD$35<>\"\", $C35*$BD$35,\"\")","v":""},null,{"$f":"IF($P$35<>\"\",$BF$35/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$35<>\"\",$BG$35/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$35<>\"\",$BH$35/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$35<>\"\",$BI$35/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$35<>\"\",$BJ$35/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$35<>\"\",$BK$35/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$35<>\"\",$BL$35/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$35<>\"\",$BM$35/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$35<>\"\",$BN$35/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$35<>\"\",$BO$35/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$35<>\"\",$BP$35/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$35<>\"\",$BQ$35/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$35<>\"\",$BR$35/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$35<>\"\",$BS$35/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$35<>\"\",$BT$35/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$35<>\"\",$BU$35/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$35<>\"\",$BV$35/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$35<>\"\",$BW$35/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$35<>\"\",$BX$35/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$35<>\"\",$BY$35/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$35<>\"\",$BZ$35/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$35<>\"\",$CA$35/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$35<>\"\",$CB$35/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$35<>\"\",$CC$35/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$35<>\"\",$CD$35/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$35<>\"\",$CE$35/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$35<>\"\",$CF$35/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$35<>\"\",$CG$35/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$35<>\"\",$CH$35/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$35<>\"\",$CI$35/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$35<>\"\",$CJ$35/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$35<>\"\",$CK$35/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$35<>\"\",$CL$35/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$35<>\"\",$CM$35/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$35<>\"\",$CN$35/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$35<>\"\",$CO$35/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$35<>\"\",$CP$35/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$35<>\"\",$CQ$35/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$35<>\"\",$CR$35/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$35<>\"\",$CS$35/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$35<>\"\",$CT$35/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A36<>\"\",IF($B36<>\"\",ItemQuantity(A36,B36,D36,E36,F36,G36),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A36<>\"\",IF($B36<>\"\",SUM(OFFSET($P36,0,AnalysisPeriod*2+4):OFFSET($P36,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,P$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,Q$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,R$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,S$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,T$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,U$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,V$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,W$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,X$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,Y$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,Z$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AA$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AB$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AC$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AD$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AE$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AF$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AG$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AH$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AI$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AJ$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AK$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AL$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AM$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AN$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AO$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AP$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AQ$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AR$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AS$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AT$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AU$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AV$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AW$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AX$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AY$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,AZ$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BA$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BB$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BC$21),\"\")","v":""},{"$f":"IF($D36<>\"\",QuantityEstimate($J36,$H36,$E36,IF($K36<100,$K36,$K36-ConstYear),$L36,$M36,BD$21),\"\")","v":""},null,{"$f":"IF($P$36<>\"\", $C36*$P$36,\"\")","v":""},{"$f":"IF($Q$36<>\"\", $C36*$Q$36,\"\")","v":""},{"$f":"IF($R$36<>\"\", $C36*$R$36,\"\")","v":""},{"$f":"IF($S$36<>\"\", $C36*$S$36,\"\")","v":""},{"$f":"IF($T$36<>\"\", $C36*$T$36,\"\")","v":""},{"$f":"IF($U$36<>\"\", $C36*$U$36,\"\")","v":""},{"$f":"IF($V$36<>\"\", $C36*$V$36,\"\")","v":""},{"$f":"IF($W$36<>\"\", $C36*$W$36,\"\")","v":""},{"$f":"IF($X$36<>\"\", $C36*$X$36,\"\")","v":""},{"$f":"IF($Y$36<>\"\", $C36*$Y$36,\"\")","v":""},{"$f":"IF($Z$36<>\"\", $C36*$Z$36,\"\")","v":""},{"$f":"IF($AA$36<>\"\", $C36*$AA$36,\"\")","v":""},{"$f":"IF($AB$36<>\"\", $C36*$AB$36,\"\")","v":""},{"$f":"IF($AC$36<>\"\", $C36*$AC$36,\"\")","v":""},{"$f":"IF($AD$36<>\"\", $C36*$AD$36,\"\")","v":""},{"$f":"IF($AE$36<>\"\", $C36*$AE$36,\"\")","v":""},{"$f":"IF($AF$36<>\"\", $C36*$AF$36,\"\")","v":""},{"$f":"IF($AG$36<>\"\", $C36*$AG$36,\"\")","v":""},{"$f":"IF($AH$36<>\"\", $C36*$AH$36,\"\")","v":""},{"$f":"IF($AI$36<>\"\", $C36*$AI$36,\"\")","v":""},{"$f":"IF($AJ$36<>\"\", $C36*$AJ$36,\"\")","v":""},{"$f":"IF($AK$36<>\"\", $C36*$AK$36,\"\")","v":""},{"$f":"IF($AL$36<>\"\", $C36*$AL$36,\"\")","v":""},{"$f":"IF($AM$36<>\"\", $C36*$AM$36,\"\")","v":""},{"$f":"IF($AN$36<>\"\", $C36*$AN$36,\"\")","v":""},{"$f":"IF($AO$36<>\"\", $C36*$AO$36,\"\")","v":""},{"$f":"IF($AP$36<>\"\", $C36*$AP$36,\"\")","v":""},{"$f":"IF($AQ$36<>\"\", $C36*$AQ$36,\"\")","v":""},{"$f":"IF($AR$36<>\"\", $C36*$AR$36,\"\")","v":""},{"$f":"IF($AS$36<>\"\", $C36*$AS$36,\"\")","v":""},{"$f":"IF($AT$36<>\"\", $C36*$AT$36,\"\")","v":""},{"$f":"IF($AU$36<>\"\", $C36*$AU$36,\"\")","v":""},{"$f":"IF($AV$36<>\"\", $C36*$AV$36,\"\")","v":""},{"$f":"IF($AW$36<>\"\", $C36*$AW$36,\"\")","v":""},{"$f":"IF($AX$36<>\"\", $C36*$AX$36,\"\")","v":""},{"$f":"IF($AY$36<>\"\", $C36*$AY$36,\"\")","v":""},{"$f":"IF($AZ$36<>\"\", $C36*$AZ$36,\"\")","v":""},{"$f":"IF($BA$36<>\"\", $C36*$BA$36,\"\")","v":""},{"$f":"IF($BB$36<>\"\", $C36*$BB$36,\"\")","v":""},{"$f":"IF($BC$36<>\"\", $C36*$BC$36,\"\")","v":""},{"$f":"IF($BD$36<>\"\", $C36*$BD$36,\"\")","v":""},null,{"$f":"IF($P$36<>\"\",$BF$36/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$36<>\"\",$BG$36/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$36<>\"\",$BH$36/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$36<>\"\",$BI$36/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$36<>\"\",$BJ$36/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$36<>\"\",$BK$36/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$36<>\"\",$BL$36/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$36<>\"\",$BM$36/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$36<>\"\",$BN$36/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$36<>\"\",$BO$36/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$36<>\"\",$BP$36/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$36<>\"\",$BQ$36/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$36<>\"\",$BR$36/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$36<>\"\",$BS$36/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$36<>\"\",$BT$36/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$36<>\"\",$BU$36/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$36<>\"\",$BV$36/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$36<>\"\",$BW$36/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$36<>\"\",$BX$36/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$36<>\"\",$BY$36/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$36<>\"\",$BZ$36/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$36<>\"\",$CA$36/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$36<>\"\",$CB$36/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$36<>\"\",$CC$36/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$36<>\"\",$CD$36/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$36<>\"\",$CE$36/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$36<>\"\",$CF$36/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$36<>\"\",$CG$36/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$36<>\"\",$CH$36/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$36<>\"\",$CI$36/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$36<>\"\",$CJ$36/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$36<>\"\",$CK$36/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$36<>\"\",$CL$36/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$36<>\"\",$CM$36/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$36<>\"\",$CN$36/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$36<>\"\",$CO$36/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$36<>\"\",$CP$36/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$36<>\"\",$CQ$36/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$36<>\"\",$CR$36/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$36<>\"\",$CS$36/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$36<>\"\",$CT$36/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A37<>\"\",IF($B37<>\"\",ItemQuantity(A37,B37,D37,E37,F37,G37),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A37<>\"\",IF($B37<>\"\",SUM(OFFSET($P37,0,AnalysisPeriod*2+4):OFFSET($P37,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,P$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,Q$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,R$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,S$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,T$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,U$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,V$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,W$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,X$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,Y$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,Z$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AA$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AB$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AC$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AD$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AE$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AF$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AG$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AH$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AI$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AJ$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AK$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AL$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AM$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AN$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AO$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AP$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AQ$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AR$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AS$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AT$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AU$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AV$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AW$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AX$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AY$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,AZ$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BA$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BB$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BC$21),\"\")","v":""},{"$f":"IF($D37<>\"\",QuantityEstimate($J37,$H37,$E37,IF($K37<100,$K37,$K37-ConstYear),$L37,$M37,BD$21),\"\")","v":""},null,{"$f":"IF($P$37<>\"\", $C37*$P$37,\"\")","v":""},{"$f":"IF($Q$37<>\"\", $C37*$Q$37,\"\")","v":""},{"$f":"IF($R$37<>\"\", $C37*$R$37,\"\")","v":""},{"$f":"IF($S$37<>\"\", $C37*$S$37,\"\")","v":""},{"$f":"IF($T$37<>\"\", $C37*$T$37,\"\")","v":""},{"$f":"IF($U$37<>\"\", $C37*$U$37,\"\")","v":""},{"$f":"IF($V$37<>\"\", $C37*$V$37,\"\")","v":""},{"$f":"IF($W$37<>\"\", $C37*$W$37,\"\")","v":""},{"$f":"IF($X$37<>\"\", $C37*$X$37,\"\")","v":""},{"$f":"IF($Y$37<>\"\", $C37*$Y$37,\"\")","v":""},{"$f":"IF($Z$37<>\"\", $C37*$Z$37,\"\")","v":""},{"$f":"IF($AA$37<>\"\", $C37*$AA$37,\"\")","v":""},{"$f":"IF($AB$37<>\"\", $C37*$AB$37,\"\")","v":""},{"$f":"IF($AC$37<>\"\", $C37*$AC$37,\"\")","v":""},{"$f":"IF($AD$37<>\"\", $C37*$AD$37,\"\")","v":""},{"$f":"IF($AE$37<>\"\", $C37*$AE$37,\"\")","v":""},{"$f":"IF($AF$37<>\"\", $C37*$AF$37,\"\")","v":""},{"$f":"IF($AG$37<>\"\", $C37*$AG$37,\"\")","v":""},{"$f":"IF($AH$37<>\"\", $C37*$AH$37,\"\")","v":""},{"$f":"IF($AI$37<>\"\", $C37*$AI$37,\"\")","v":""},{"$f":"IF($AJ$37<>\"\", $C37*$AJ$37,\"\")","v":""},{"$f":"IF($AK$37<>\"\", $C37*$AK$37,\"\")","v":""},{"$f":"IF($AL$37<>\"\", $C37*$AL$37,\"\")","v":""},{"$f":"IF($AM$37<>\"\", $C37*$AM$37,\"\")","v":""},{"$f":"IF($AN$37<>\"\", $C37*$AN$37,\"\")","v":""},{"$f":"IF($AO$37<>\"\", $C37*$AO$37,\"\")","v":""},{"$f":"IF($AP$37<>\"\", $C37*$AP$37,\"\")","v":""},{"$f":"IF($AQ$37<>\"\", $C37*$AQ$37,\"\")","v":""},{"$f":"IF($AR$37<>\"\", $C37*$AR$37,\"\")","v":""},{"$f":"IF($AS$37<>\"\", $C37*$AS$37,\"\")","v":""},{"$f":"IF($AT$37<>\"\", $C37*$AT$37,\"\")","v":""},{"$f":"IF($AU$37<>\"\", $C37*$AU$37,\"\")","v":""},{"$f":"IF($AV$37<>\"\", $C37*$AV$37,\"\")","v":""},{"$f":"IF($AW$37<>\"\", $C37*$AW$37,\"\")","v":""},{"$f":"IF($AX$37<>\"\", $C37*$AX$37,\"\")","v":""},{"$f":"IF($AY$37<>\"\", $C37*$AY$37,\"\")","v":""},{"$f":"IF($AZ$37<>\"\", $C37*$AZ$37,\"\")","v":""},{"$f":"IF($BA$37<>\"\", $C37*$BA$37,\"\")","v":""},{"$f":"IF($BB$37<>\"\", $C37*$BB$37,\"\")","v":""},{"$f":"IF($BC$37<>\"\", $C37*$BC$37,\"\")","v":""},{"$f":"IF($BD$37<>\"\", $C37*$BD$37,\"\")","v":""},null,{"$f":"IF($P$37<>\"\",$BF$37/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$37<>\"\",$BG$37/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$37<>\"\",$BH$37/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$37<>\"\",$BI$37/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$37<>\"\",$BJ$37/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$37<>\"\",$BK$37/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$37<>\"\",$BL$37/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$37<>\"\",$BM$37/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$37<>\"\",$BN$37/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$37<>\"\",$BO$37/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$37<>\"\",$BP$37/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$37<>\"\",$BQ$37/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$37<>\"\",$BR$37/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$37<>\"\",$BS$37/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$37<>\"\",$BT$37/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$37<>\"\",$BU$37/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$37<>\"\",$BV$37/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$37<>\"\",$BW$37/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$37<>\"\",$BX$37/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$37<>\"\",$BY$37/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$37<>\"\",$BZ$37/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$37<>\"\",$CA$37/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$37<>\"\",$CB$37/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$37<>\"\",$CC$37/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$37<>\"\",$CD$37/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$37<>\"\",$CE$37/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$37<>\"\",$CF$37/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$37<>\"\",$CG$37/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$37<>\"\",$CH$37/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$37<>\"\",$CI$37/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$37<>\"\",$CJ$37/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$37<>\"\",$CK$37/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$37<>\"\",$CL$37/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$37<>\"\",$CM$37/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$37<>\"\",$CN$37/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$37<>\"\",$CO$37/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$37<>\"\",$CP$37/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$37<>\"\",$CQ$37/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$37<>\"\",$CR$37/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$37<>\"\",$CS$37/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$37<>\"\",$CT$37/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A38<>\"\",IF($B38<>\"\",ItemQuantity(A38,B38,D38,E38,F38,G38),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A38<>\"\",IF($B38<>\"\",SUM(OFFSET($P38,0,AnalysisPeriod*2+4):OFFSET($P38,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,P$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,Q$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,R$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,S$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,T$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,U$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,V$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,W$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,X$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,Y$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,Z$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AA$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AB$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AC$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AD$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AE$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AF$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AG$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AH$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AI$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AJ$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AK$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AL$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AM$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AN$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AO$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AP$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AQ$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AR$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AS$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AT$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AU$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AV$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AW$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AX$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AY$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,AZ$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BA$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BB$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BC$21),\"\")","v":""},{"$f":"IF($D38<>\"\",QuantityEstimate($J38,$H38,$E38,IF($K38<100,$K38,$K38-ConstYear),$L38,$M38,BD$21),\"\")","v":""},null,{"$f":"IF($P$38<>\"\", $C38*$P$38,\"\")","v":""},{"$f":"IF($Q$38<>\"\", $C38*$Q$38,\"\")","v":""},{"$f":"IF($R$38<>\"\", $C38*$R$38,\"\")","v":""},{"$f":"IF($S$38<>\"\", $C38*$S$38,\"\")","v":""},{"$f":"IF($T$38<>\"\", $C38*$T$38,\"\")","v":""},{"$f":"IF($U$38<>\"\", $C38*$U$38,\"\")","v":""},{"$f":"IF($V$38<>\"\", $C38*$V$38,\"\")","v":""},{"$f":"IF($W$38<>\"\", $C38*$W$38,\"\")","v":""},{"$f":"IF($X$38<>\"\", $C38*$X$38,\"\")","v":""},{"$f":"IF($Y$38<>\"\", $C38*$Y$38,\"\")","v":""},{"$f":"IF($Z$38<>\"\", $C38*$Z$38,\"\")","v":""},{"$f":"IF($AA$38<>\"\", $C38*$AA$38,\"\")","v":""},{"$f":"IF($AB$38<>\"\", $C38*$AB$38,\"\")","v":""},{"$f":"IF($AC$38<>\"\", $C38*$AC$38,\"\")","v":""},{"$f":"IF($AD$38<>\"\", $C38*$AD$38,\"\")","v":""},{"$f":"IF($AE$38<>\"\", $C38*$AE$38,\"\")","v":""},{"$f":"IF($AF$38<>\"\", $C38*$AF$38,\"\")","v":""},{"$f":"IF($AG$38<>\"\", $C38*$AG$38,\"\")","v":""},{"$f":"IF($AH$38<>\"\", $C38*$AH$38,\"\")","v":""},{"$f":"IF($AI$38<>\"\", $C38*$AI$38,\"\")","v":""},{"$f":"IF($AJ$38<>\"\", $C38*$AJ$38,\"\")","v":""},{"$f":"IF($AK$38<>\"\", $C38*$AK$38,\"\")","v":""},{"$f":"IF($AL$38<>\"\", $C38*$AL$38,\"\")","v":""},{"$f":"IF($AM$38<>\"\", $C38*$AM$38,\"\")","v":""},{"$f":"IF($AN$38<>\"\", $C38*$AN$38,\"\")","v":""},{"$f":"IF($AO$38<>\"\", $C38*$AO$38,\"\")","v":""},{"$f":"IF($AP$38<>\"\", $C38*$AP$38,\"\")","v":""},{"$f":"IF($AQ$38<>\"\", $C38*$AQ$38,\"\")","v":""},{"$f":"IF($AR$38<>\"\", $C38*$AR$38,\"\")","v":""},{"$f":"IF($AS$38<>\"\", $C38*$AS$38,\"\")","v":""},{"$f":"IF($AT$38<>\"\", $C38*$AT$38,\"\")","v":""},{"$f":"IF($AU$38<>\"\", $C38*$AU$38,\"\")","v":""},{"$f":"IF($AV$38<>\"\", $C38*$AV$38,\"\")","v":""},{"$f":"IF($AW$38<>\"\", $C38*$AW$38,\"\")","v":""},{"$f":"IF($AX$38<>\"\", $C38*$AX$38,\"\")","v":""},{"$f":"IF($AY$38<>\"\", $C38*$AY$38,\"\")","v":""},{"$f":"IF($AZ$38<>\"\", $C38*$AZ$38,\"\")","v":""},{"$f":"IF($BA$38<>\"\", $C38*$BA$38,\"\")","v":""},{"$f":"IF($BB$38<>\"\", $C38*$BB$38,\"\")","v":""},{"$f":"IF($BC$38<>\"\", $C38*$BC$38,\"\")","v":""},{"$f":"IF($BD$38<>\"\", $C38*$BD$38,\"\")","v":""},null,{"$f":"IF($P$38<>\"\",$BF$38/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$38<>\"\",$BG$38/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$38<>\"\",$BH$38/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$38<>\"\",$BI$38/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$38<>\"\",$BJ$38/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$38<>\"\",$BK$38/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$38<>\"\",$BL$38/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$38<>\"\",$BM$38/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$38<>\"\",$BN$38/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$38<>\"\",$BO$38/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$38<>\"\",$BP$38/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$38<>\"\",$BQ$38/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$38<>\"\",$BR$38/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$38<>\"\",$BS$38/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$38<>\"\",$BT$38/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$38<>\"\",$BU$38/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$38<>\"\",$BV$38/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$38<>\"\",$BW$38/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$38<>\"\",$BX$38/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$38<>\"\",$BY$38/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$38<>\"\",$BZ$38/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$38<>\"\",$CA$38/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$38<>\"\",$CB$38/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$38<>\"\",$CC$38/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$38<>\"\",$CD$38/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$38<>\"\",$CE$38/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$38<>\"\",$CF$38/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$38<>\"\",$CG$38/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$38<>\"\",$CH$38/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$38<>\"\",$CI$38/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$38<>\"\",$CJ$38/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$38<>\"\",$CK$38/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$38<>\"\",$CL$38/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$38<>\"\",$CM$38/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$38<>\"\",$CN$38/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$38<>\"\",$CO$38/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$38<>\"\",$CP$38/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$38<>\"\",$CQ$38/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$38<>\"\",$CR$38/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$38<>\"\",$CS$38/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$38<>\"\",$CT$38/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A39<>\"\",IF($B39<>\"\",ItemQuantity(A39,B39,D39,E39,F39,G39),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A39<>\"\",IF($B39<>\"\",SUM(OFFSET($P39,0,AnalysisPeriod*2+4):OFFSET($P39,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,P$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,Q$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,R$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,S$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,T$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,U$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,V$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,W$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,X$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,Y$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,Z$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AA$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AB$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AC$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AD$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AE$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AF$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AG$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AH$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AI$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AJ$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AK$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AL$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AM$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AN$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AO$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AP$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AQ$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AR$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AS$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AT$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AU$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AV$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AW$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AX$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AY$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,AZ$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BA$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BB$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BC$21),\"\")","v":""},{"$f":"IF($D39<>\"\",QuantityEstimate($J39,$H39,$E39,IF($K39<100,$K39,$K39-ConstYear),$L39,$M39,BD$21),\"\")","v":""},null,{"$f":"IF($P$39<>\"\", $C39*$P$39,\"\")","v":""},{"$f":"IF($Q$39<>\"\", $C39*$Q$39,\"\")","v":""},{"$f":"IF($R$39<>\"\", $C39*$R$39,\"\")","v":""},{"$f":"IF($S$39<>\"\", $C39*$S$39,\"\")","v":""},{"$f":"IF($T$39<>\"\", $C39*$T$39,\"\")","v":""},{"$f":"IF($U$39<>\"\", $C39*$U$39,\"\")","v":""},{"$f":"IF($V$39<>\"\", $C39*$V$39,\"\")","v":""},{"$f":"IF($W$39<>\"\", $C39*$W$39,\"\")","v":""},{"$f":"IF($X$39<>\"\", $C39*$X$39,\"\")","v":""},{"$f":"IF($Y$39<>\"\", $C39*$Y$39,\"\")","v":""},{"$f":"IF($Z$39<>\"\", $C39*$Z$39,\"\")","v":""},{"$f":"IF($AA$39<>\"\", $C39*$AA$39,\"\")","v":""},{"$f":"IF($AB$39<>\"\", $C39*$AB$39,\"\")","v":""},{"$f":"IF($AC$39<>\"\", $C39*$AC$39,\"\")","v":""},{"$f":"IF($AD$39<>\"\", $C39*$AD$39,\"\")","v":""},{"$f":"IF($AE$39<>\"\", $C39*$AE$39,\"\")","v":""},{"$f":"IF($AF$39<>\"\", $C39*$AF$39,\"\")","v":""},{"$f":"IF($AG$39<>\"\", $C39*$AG$39,\"\")","v":""},{"$f":"IF($AH$39<>\"\", $C39*$AH$39,\"\")","v":""},{"$f":"IF($AI$39<>\"\", $C39*$AI$39,\"\")","v":""},{"$f":"IF($AJ$39<>\"\", $C39*$AJ$39,\"\")","v":""},{"$f":"IF($AK$39<>\"\", $C39*$AK$39,\"\")","v":""},{"$f":"IF($AL$39<>\"\", $C39*$AL$39,\"\")","v":""},{"$f":"IF($AM$39<>\"\", $C39*$AM$39,\"\")","v":""},{"$f":"IF($AN$39<>\"\", $C39*$AN$39,\"\")","v":""},{"$f":"IF($AO$39<>\"\", $C39*$AO$39,\"\")","v":""},{"$f":"IF($AP$39<>\"\", $C39*$AP$39,\"\")","v":""},{"$f":"IF($AQ$39<>\"\", $C39*$AQ$39,\"\")","v":""},{"$f":"IF($AR$39<>\"\", $C39*$AR$39,\"\")","v":""},{"$f":"IF($AS$39<>\"\", $C39*$AS$39,\"\")","v":""},{"$f":"IF($AT$39<>\"\", $C39*$AT$39,\"\")","v":""},{"$f":"IF($AU$39<>\"\", $C39*$AU$39,\"\")","v":""},{"$f":"IF($AV$39<>\"\", $C39*$AV$39,\"\")","v":""},{"$f":"IF($AW$39<>\"\", $C39*$AW$39,\"\")","v":""},{"$f":"IF($AX$39<>\"\", $C39*$AX$39,\"\")","v":""},{"$f":"IF($AY$39<>\"\", $C39*$AY$39,\"\")","v":""},{"$f":"IF($AZ$39<>\"\", $C39*$AZ$39,\"\")","v":""},{"$f":"IF($BA$39<>\"\", $C39*$BA$39,\"\")","v":""},{"$f":"IF($BB$39<>\"\", $C39*$BB$39,\"\")","v":""},{"$f":"IF($BC$39<>\"\", $C39*$BC$39,\"\")","v":""},{"$f":"IF($BD$39<>\"\", $C39*$BD$39,\"\")","v":""},null,{"$f":"IF($P$39<>\"\",$BF$39/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$39<>\"\",$BG$39/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$39<>\"\",$BH$39/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$39<>\"\",$BI$39/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$39<>\"\",$BJ$39/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$39<>\"\",$BK$39/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$39<>\"\",$BL$39/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$39<>\"\",$BM$39/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$39<>\"\",$BN$39/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$39<>\"\",$BO$39/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$39<>\"\",$BP$39/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$39<>\"\",$BQ$39/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$39<>\"\",$BR$39/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$39<>\"\",$BS$39/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$39<>\"\",$BT$39/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$39<>\"\",$BU$39/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$39<>\"\",$BV$39/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$39<>\"\",$BW$39/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$39<>\"\",$BX$39/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$39<>\"\",$BY$39/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$39<>\"\",$BZ$39/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$39<>\"\",$CA$39/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$39<>\"\",$CB$39/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$39<>\"\",$CC$39/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$39<>\"\",$CD$39/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$39<>\"\",$CE$39/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$39<>\"\",$CF$39/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$39<>\"\",$CG$39/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$39<>\"\",$CH$39/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$39<>\"\",$CI$39/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$39<>\"\",$CJ$39/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$39<>\"\",$CK$39/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$39<>\"\",$CL$39/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$39<>\"\",$CM$39/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$39<>\"\",$CN$39/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$39<>\"\",$CO$39/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$39<>\"\",$CP$39/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$39<>\"\",$CQ$39/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$39<>\"\",$CR$39/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$39<>\"\",$CS$39/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$39<>\"\",$CT$39/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,"","",null,null,null,{"$f":"IF($A40<>\"\",IF($B40<>\"\",ItemQuantity(A40,B40,D40,E40,F40,G40),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A40<>\"\",IF($B40<>\"\",SUM(OFFSET($P40,0,AnalysisPeriod*2+4):OFFSET($P40,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,P$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,Q$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,R$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,S$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,T$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,U$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,V$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,W$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,X$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,Y$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,Z$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AA$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AB$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AC$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AD$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AE$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AF$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AG$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AH$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AI$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AJ$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AK$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AL$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AM$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AN$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AO$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AP$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AQ$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AR$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AS$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AT$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AU$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AV$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AW$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AX$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AY$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,AZ$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BA$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BB$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BC$21),\"\")","v":""},{"$f":"IF($D40<>\"\",QuantityEstimate($J40,$H40,$E40,IF($K40<100,$K40,$K40-ConstYear),$L40,$M40,BD$21),\"\")","v":""},null,{"$f":"IF($P$40<>\"\", $C40*$P$40,\"\")","v":""},{"$f":"IF($Q$40<>\"\", $C40*$Q$40,\"\")","v":""},{"$f":"IF($R$40<>\"\", $C40*$R$40,\"\")","v":""},{"$f":"IF($S$40<>\"\", $C40*$S$40,\"\")","v":""},{"$f":"IF($T$40<>\"\", $C40*$T$40,\"\")","v":""},{"$f":"IF($U$40<>\"\", $C40*$U$40,\"\")","v":""},{"$f":"IF($V$40<>\"\", $C40*$V$40,\"\")","v":""},{"$f":"IF($W$40<>\"\", $C40*$W$40,\"\")","v":""},{"$f":"IF($X$40<>\"\", $C40*$X$40,\"\")","v":""},{"$f":"IF($Y$40<>\"\", $C40*$Y$40,\"\")","v":""},{"$f":"IF($Z$40<>\"\", $C40*$Z$40,\"\")","v":""},{"$f":"IF($AA$40<>\"\", $C40*$AA$40,\"\")","v":""},{"$f":"IF($AB$40<>\"\", $C40*$AB$40,\"\")","v":""},{"$f":"IF($AC$40<>\"\", $C40*$AC$40,\"\")","v":""},{"$f":"IF($AD$40<>\"\", $C40*$AD$40,\"\")","v":""},{"$f":"IF($AE$40<>\"\", $C40*$AE$40,\"\")","v":""},{"$f":"IF($AF$40<>\"\", $C40*$AF$40,\"\")","v":""},{"$f":"IF($AG$40<>\"\", $C40*$AG$40,\"\")","v":""},{"$f":"IF($AH$40<>\"\", $C40*$AH$40,\"\")","v":""},{"$f":"IF($AI$40<>\"\", $C40*$AI$40,\"\")","v":""},{"$f":"IF($AJ$40<>\"\", $C40*$AJ$40,\"\")","v":""},{"$f":"IF($AK$40<>\"\", $C40*$AK$40,\"\")","v":""},{"$f":"IF($AL$40<>\"\", $C40*$AL$40,\"\")","v":""},{"$f":"IF($AM$40<>\"\", $C40*$AM$40,\"\")","v":""},{"$f":"IF($AN$40<>\"\", $C40*$AN$40,\"\")","v":""},{"$f":"IF($AO$40<>\"\", $C40*$AO$40,\"\")","v":""},{"$f":"IF($AP$40<>\"\", $C40*$AP$40,\"\")","v":""},{"$f":"IF($AQ$40<>\"\", $C40*$AQ$40,\"\")","v":""},{"$f":"IF($AR$40<>\"\", $C40*$AR$40,\"\")","v":""},{"$f":"IF($AS$40<>\"\", $C40*$AS$40,\"\")","v":""},{"$f":"IF($AT$40<>\"\", $C40*$AT$40,\"\")","v":""},{"$f":"IF($AU$40<>\"\", $C40*$AU$40,\"\")","v":""},{"$f":"IF($AV$40<>\"\", $C40*$AV$40,\"\")","v":""},{"$f":"IF($AW$40<>\"\", $C40*$AW$40,\"\")","v":""},{"$f":"IF($AX$40<>\"\", $C40*$AX$40,\"\")","v":""},{"$f":"IF($AY$40<>\"\", $C40*$AY$40,\"\")","v":""},{"$f":"IF($AZ$40<>\"\", $C40*$AZ$40,\"\")","v":""},{"$f":"IF($BA$40<>\"\", $C40*$BA$40,\"\")","v":""},{"$f":"IF($BB$40<>\"\", $C40*$BB$40,\"\")","v":""},{"$f":"IF($BC$40<>\"\", $C40*$BC$40,\"\")","v":""},{"$f":"IF($BD$40<>\"\", $C40*$BD$40,\"\")","v":""},null,{"$f":"IF($P$40<>\"\",$BF$40/(1 + DiscountRate) ^ $CV$21,\"\")","v":""},{"$f":"IF($Q$40<>\"\",$BG$40/(1 + DiscountRate) ^ $CW$21,\"\")","v":""},{"$f":"IF($R$40<>\"\",$BH$40/(1 + DiscountRate) ^ $CX$21,\"\")","v":""},{"$f":"IF($S$40<>\"\",$BI$40/(1 + DiscountRate) ^ $CY$21,\"\")","v":""},{"$f":"IF($T$40<>\"\",$BJ$40/(1 + DiscountRate) ^ $CZ$21,\"\")","v":""},{"$f":"IF($U$40<>\"\",$BK$40/(1 + DiscountRate) ^ $DA$21,\"\")","v":""},{"$f":"IF($V$40<>\"\",$BL$40/(1 + DiscountRate) ^ $DB$21,\"\")","v":""},{"$f":"IF($W$40<>\"\",$BM$40/(1 + DiscountRate) ^ $DC$21,\"\")","v":""},{"$f":"IF($X$40<>\"\",$BN$40/(1 + DiscountRate) ^ $DD$21,\"\")","v":""},{"$f":"IF($Y$40<>\"\",$BO$40/(1 + DiscountRate) ^ $DE$21,\"\")","v":""},{"$f":"IF($Z$40<>\"\",$BP$40/(1 + DiscountRate) ^ $DF$21,\"\")","v":""},{"$f":"IF($AA$40<>\"\",$BQ$40/(1 + DiscountRate) ^ $DG$21,\"\")","v":""},{"$f":"IF($AB$40<>\"\",$BR$40/(1 + DiscountRate) ^ $DH$21,\"\")","v":""},{"$f":"IF($AC$40<>\"\",$BS$40/(1 + DiscountRate) ^ $DI$21,\"\")","v":""},{"$f":"IF($AD$40<>\"\",$BT$40/(1 + DiscountRate) ^ $DJ$21,\"\")","v":""},{"$f":"IF($AE$40<>\"\",$BU$40/(1 + DiscountRate) ^ $DK$21,\"\")","v":""},{"$f":"IF($AF$40<>\"\",$BV$40/(1 + DiscountRate) ^ $DL$21,\"\")","v":""},{"$f":"IF($AG$40<>\"\",$BW$40/(1 + DiscountRate) ^ $DM$21,\"\")","v":""},{"$f":"IF($AH$40<>\"\",$BX$40/(1 + DiscountRate) ^ $DN$21,\"\")","v":""},{"$f":"IF($AI$40<>\"\",$BY$40/(1 + DiscountRate) ^ $DO$21,\"\")","v":""},{"$f":"IF($AJ$40<>\"\",$BZ$40/(1 + DiscountRate) ^ $DP$21,\"\")","v":""},{"$f":"IF($AK$40<>\"\",$CA$40/(1 + DiscountRate) ^ $DQ$21,\"\")","v":""},{"$f":"IF($AL$40<>\"\",$CB$40/(1 + DiscountRate) ^ $DR$21,\"\")","v":""},{"$f":"IF($AM$40<>\"\",$CC$40/(1 + DiscountRate) ^ $DS$21,\"\")","v":""},{"$f":"IF($AN$40<>\"\",$CD$40/(1 + DiscountRate) ^ $DT$21,\"\")","v":""},{"$f":"IF($AO$40<>\"\",$CE$40/(1 + DiscountRate) ^ $DU$21,\"\")","v":""},{"$f":"IF($AP$40<>\"\",$CF$40/(1 + DiscountRate) ^ $DV$21,\"\")","v":""},{"$f":"IF($AQ$40<>\"\",$CG$40/(1 + DiscountRate) ^ $DW$21,\"\")","v":""},{"$f":"IF($AR$40<>\"\",$CH$40/(1 + DiscountRate) ^ $DX$21,\"\")","v":""},{"$f":"IF($AS$40<>\"\",$CI$40/(1 + DiscountRate) ^ $DY$21,\"\")","v":""},{"$f":"IF($AT$40<>\"\",$CJ$40/(1 + DiscountRate) ^ $DZ$21,\"\")","v":""},{"$f":"IF($AU$40<>\"\",$CK$40/(1 + DiscountRate) ^ $EA$21,\"\")","v":""},{"$f":"IF($AV$40<>\"\",$CL$40/(1 + DiscountRate) ^ $EB$21,\"\")","v":""},{"$f":"IF($AW$40<>\"\",$CM$40/(1 + DiscountRate) ^ $EC$21,\"\")","v":""},{"$f":"IF($AX$40<>\"\",$CN$40/(1 + DiscountRate) ^ $ED$21,\"\")","v":""},{"$f":"IF($AY$40<>\"\",$CO$40/(1 + DiscountRate) ^ $EE$21,\"\")","v":""},{"$f":"IF($AZ$40<>\"\",$CP$40/(1 + DiscountRate) ^ $EF$21,\"\")","v":""},{"$f":"IF($BA$40<>\"\",$CQ$40/(1 + DiscountRate) ^ $EG$21,\"\")","v":""},{"$f":"IF($BB$40<>\"\",$CR$40/(1 + DiscountRate) ^ $EH$21,\"\")","v":""},{"$f":"IF($BC$40<>\"\",$CS$40/(1 + DiscountRate) ^ $EI$21,\"\")","v":""},{"$f":"IF($BD$40<>\"\",$CT$40/(1 + DiscountRate) ^ $EJ$21,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(N23:N40)","v":210833.99017030885},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BF$23:$BF$40)","v":0},{"$f":"SUM($BG$23:$BG$40)","v":0},{"$f":"SUM($BH$23:$BH$40)","v":0},{"$f":"SUM($BI$23:$BI$40)","v":0},{"$f":"SUM($BJ$23:$BJ$40)","v":0},{"$f":"SUM($BK$23:$BK$40)","v":0},{"$f":"SUM($BL$23:$BL$40)","v":0},{"$f":"SUM($BM$23:$BM$40)","v":0},{"$f":"SUM($BN$23:$BN$40)","v":0},{"$f":"SUM($BO$23:$BO$40)","v":0},{"$f":"SUM($BP$23:$BP$40)","v":0},{"$f":"SUM($BQ$23:$BQ$40)","v":0},{"$f":"SUM($BR$23:$BR$40)","v":65000},{"$f":"SUM($BS$23:$BS$40)","v":0},{"$f":"SUM($BT$23:$BT$40)","v":0},{"$f":"SUM($BU$23:$BU$40)","v":0},{"$f":"SUM($BV$23:$BV$40)","v":0},{"$f":"SUM($BW$23:$BW$40)","v":0},{"$f":"SUM($BX$23:$BX$40)","v":0},{"$f":"SUM($BY$23:$BY$40)","v":0},{"$f":"SUM($BZ$23:$BZ$40)","v":0},{"$f":"SUM($CA$23:$CA$40)","v":0},{"$f":"SUM($CB$23:$CB$40)","v":0},{"$f":"SUM($CC$23:$CC$40)","v":0},{"$f":"SUM($CD$23:$CD$40)","v":0},{"$f":"SUM($CE$23:$CE$40)","v":231333.33333333331},{"$f":"SUM($CF$23:$CF$40)","v":0},{"$f":"SUM($CG$23:$CG$40)","v":0},{"$f":"SUM($CH$23:$CH$40)","v":0},{"$f":"SUM($CI$23:$CI$40)","v":0},{"$f":"SUM($CJ$23:$CJ$40)","v":0},{"$f":"SUM($CK$23:$CK$40)","v":0},{"$f":"SUM($CL$23:$CL$40)","v":0},{"$f":"SUM($CM$23:$CM$40)","v":0},{"$f":"SUM($CN$23:$CN$40)","v":0},{"$f":"SUM($CO$23:$CO$40)","v":329333.33333333331},{"$f":"SUM($CP$23:$CP$40)","v":0},{"$f":"SUM($CQ$23:$CQ$40)","v":0},{"$f":"SUM($CR$23:$CR$40)","v":0},{"$f":"SUM($CS$23:$CS$40)","v":0},{"$f":"SUM($CT$23:$CT$40)","v":0},null,{"$f":"SUM($CV$23:$CV$40)","v":0},{"$f":"SUM($CW$23:$CW$40)","v":0},{"$f":"SUM($CX$23:$CX$40)","v":0},{"$f":"SUM($CY$23:$CY$40)","v":0},{"$f":"SUM($CZ$23:$CZ$40)","v":0},{"$f":"SUM($DA$23:$DA$40)","v":0},{"$f":"SUM($DB$23:$DB$40)","v":0},{"$f":"SUM($DC$23:$DC$40)","v":0},{"$f":"SUM($DD$23:$DD$40)","v":0},{"$f":"SUM($DE$23:$DE$40)","v":0},{"$f":"SUM($DF$23:$DF$40)","v":0},{"$f":"SUM($DG$23:$DG$40)","v":0},{"$f":"SUM($DH$23:$DH$40)","v":40598.808222704232},{"$f":"SUM($DI$23:$DI$40)","v":0},{"$f":"SUM($DJ$23:$DJ$40)","v":0},{"$f":"SUM($DK$23:$DK$40)","v":0},{"$f":"SUM($DL$23:$DL$40)","v":0},{"$f":"SUM($DM$23:$DM$40)","v":0},{"$f":"SUM($DN$23:$DN$40)","v":0},{"$f":"SUM($DO$23:$DO$40)","v":0},{"$f":"SUM($DP$23:$DP$40)","v":0},{"$f":"SUM($DQ$23:$DQ$40)","v":0},{"$f":"SUM($DR$23:$DR$40)","v":0},{"$f":"SUM($DS$23:$DS$40)","v":0},{"$f":"SUM($DT$23:$DT$40)","v":0},{"$f":"SUM($DU$23:$DU$40)","v":86777.020254750285},{"$f":"SUM($DV$23:$DV$40)","v":0},{"$f":"SUM($DW$23:$DW$40)","v":0},{"$f":"SUM($DX$23:$DX$40)","v":0},{"$f":"SUM($DY$23:$DY$40)","v":0},{"$f":"SUM($DZ$23:$DZ$40)","v":0},{"$f":"SUM($EA$23:$EA$40)","v":0},{"$f":"SUM($EB$23:$EB$40)","v":0},{"$f":"SUM($EC$23:$EC$40)","v":0},{"$f":"SUM($ED$23:$ED$40)","v":0},{"$f":"SUM($EE$23:$EE$40)","v":83458.161692854352},{"$f":"SUM($EF$23:$EF$40)","v":0},{"$f":"SUM($EG$23:$EG$40)","v":0},{"$f":"SUM($EH$23:$EH$40)","v":0},{"$f":"SUM($EI$23:$EI$40)","v":0},{"$f":"SUM($EJ$23:$EJ$40)","v":0}]
[]
[{"$f":"$A$5&\" Off-Road Considerations\"","v":"Portland Cement Concrete Pavement Off-Road Considerations"}]
["INITIAL CONSTRUCTION COSTS"]
["Category","Construction Item Description","Unit Cost","Unit","Project Quantity","Quantity Units","Related Quantity Item","Total Quantity","Quantity Units","Extended Cost"]
["Stormwater Management Pond","Land Value",{"$f":"IF($A46<>\"\",IF($B46<>\"\",VLOOKUP(CONCATENATE($A46,\"_\",$B46),List_OffRoadUnitCosts,5,FALSE),\"\"),\"\")","v":75000},{"$f":"IF($A46<>\"\",IF($B46<>\"\",VLOOKUP(CONCATENATE($A46,\"_\",$B46),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"acre"},4,"acre",null,{"$f":"IF($A46<>\"\",IF($B46<>\"\",ItemQuantity(A46,B46,D46,E46,F46,G46),\"\"),\"\")","v":4},{"$f":"IF($A46<>\"\",IF($B46<>\"\",IF($F46<>\"\",$D46,\"\"),\"\"),\"\")","v":"acre"},{"$f":"IF(AND(ISNUMBER(C46),ISNUMBER(H46)),PRODUCT(C46,H46),\"\")","v":300000}]
["Stormwater Management Pond","Excavation",10,"sq. yd.",19360,"sq. yd.",null,{"$f":"IF($A47<>\"\",IF($B47<>\"\",ItemQuantity(A47,B47,D47,E47,F47,G47),\"\"),\"\")","v":19360},{"$f":"IF($A47<>\"\",IF($B47<>\"\",IF($F47<>\"\",$D47,\"\"),\"\"),\"\")","v":"sq. yd."},193600]
["Stormwater Management Pond","Hauling and Disposal",10,"sq. yd.",19360,"sq. yd.",null,{"$f":"IF($A48<>\"\",IF($B48<>\"\",ItemQuantity(A48,B48,D48,E48,F48,G48),\"\"),\"\")","v":19360},"sq. yd.",193600]
["Stormwater Management Pond","Grading",1.5,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A49<>\"\",IF($B49<>\"\",ItemQuantity(A49,B49,D49,E49,F49,G49),\"\"),\"\")","v":0},"sq. yd.",0]
["Stormwater Management Pond","Inlet Structure",2000,"each",230,"each",null,{"$f":"IF($A50<>\"\",IF($B50<>\"\",ItemQuantity(A50,B50,D50,E50,F50,G50),\"\"),\"\")","v":230},"each",460000]
["Stormwater Management Pond","Overflow Structure",3500,"each",1,"each",null,{"$f":"IF($A51<>\"\",IF($B51<>\"\",ItemQuantity(A51,B51,D51,E51,F51,G51),\"\"),\"\")","v":1},"each",3500]
["Stormwater Management Pond","Corrugated Pipe",17.55,"ft.",null,"ft.",null,{"$f":"IF($A52<>\"\",IF($B52<>\"\",ItemQuantity(A52,B52,D52,E52,F52,G52),\"\"),\"\")","v":0},"ft.",0]
["Stormwater Management Pond","Concrete Pipe",30,"ft.",60000,"ft.",null,{"$f":"IF($A53<>\"\",IF($B53<>\"\",ItemQuantity(A53,B53,D53,E53,F53,G53),\"\"),\"\")","v":60000},"ft.",1800000]
["Stormwater Management Pond","Sod",4.5,"sq. yd.",null,"sq. ft.",null,{"$f":"IF($A54<>\"\",IF($B54<>\"\",ItemQuantity(A54,B54,D54,E54,F54,G54),\"\"),\"\")","v":0},"sq. yd.",0]
["Combined Sewer Overflow (CSO)","Plant Capital Cost/gallon/annually",4.5,{"$f":"IF($A55<>\"\",IF($B55<>\"\",VLOOKUP(CONCATENATE($A55,\"_\",$B55),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"gal."},null,"gal.",null,{"$f":"IF($A55<>\"\",IF($B55<>\"\",ItemQuantity(A55,B55,D55,E55,F55,G55),\"\"),\"\")","v":0},"gal.",0]
["Traffic Calming","Rubber Speed Bumps (25 years)",1500,"each",21,"each",null,{"$f":"IF($A56<>\"\",IF($B56<>\"\",ItemQuantity(A56,B56,D56,E56,F56,G56),\"\"),\"\")","v":21},"each",31500]
["Traffic Calming","Asphalt Speed Bump (25 years)",3000,"each",null,"each",null,{"$f":"IF($A57<>\"\",IF($B57<>\"\",ItemQuantity(A57,B57,D57,E57,F57,G57),\"\"),\"\")","v":0},"each",0]
[null,null,"","",null,null,null,{"$f":"IF($A58<>\"\",IF($B58<>\"\",ItemQuantity(A58,B58,D58,E58,F58,G58),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A59<>\"\",IF($B59<>\"\",ItemQuantity(A59,B59,D59,E59,F59,G59),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A60<>\"\",IF($B60<>\"\",ItemQuantity(A60,B60,D60,E60,F60,G60),\"\"),\"\")","v":""},"",""]
[null,null,"","",null,null,null,{"$f":"IF($A61<>\"\",IF($B61<>\"\",ItemQuantity(A61,B61,D61,E61,F61,G61),\"\"),\"\")","v":""},"",""]
[null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(J46:J61)","v":2982200}]
[]
["OPERATIONS, MAINTENANCE AND REHABILITATION COSTS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Category","Cost Description","Unit Cost","Unit","Quantity Multiplier","Quantity Multiplier Unit","Related Quantity Item","Total Quantity","Quantity Units","Distribution Type","Initial Year","Duration","Period","Total NPV Cost",null,{"$f":"ConstYear","v":2019},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,null,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
["Stormwater Management Pond","Erosion",{"$f":"IF($A66<>\"\",IF($B66<>\"\",VLOOKUP(CONCATENATE($A66,\"_\",$B66),List_OffRoadUnitCosts,5,FALSE),\"\"),\"\")","v":75},{"$f":"IF($A66<>\"\",IF($B66<>\"\",VLOOKUP(CONCATENATE($A66,\"_\",$B66),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"sq. yd."},500,"sq. yd.",null,{"$f":"IF($A66<>\"\",IF($B66<>\"\",ItemQuantity(A66,B66,D66,E66,F66,G66),\"\"),\"\")","v":500},{"$f":"IF($A66<>\"\",IF($B66<>\"\",IF($F66<>\"\",$D66,\"\"),\"\"),\"\")","v":"sq. yd."},"Periodic",10,null,5,{"$f":"IF($A66<>\"\",IF($B66<>\"\",SUM(OFFSET($P66,0,AnalysisPeriod*2+4):OFFSET($P66,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":106213.33512592431},null,{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,P$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,Q$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,R$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,S$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,T$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,U$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,V$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,W$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,X$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,Y$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,Z$64),\"\")","v":500},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AA$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AB$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AC$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AD$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AE$64),\"\")","v":500},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AF$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AG$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AH$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AI$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AJ$64),\"\")","v":500},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AK$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AL$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AM$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AN$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AO$64),\"\")","v":500},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AP$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AQ$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AR$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AS$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AT$64),\"\")","v":500},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AU$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AV$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AW$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AX$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AY$64),\"\")","v":500},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,AZ$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BA$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BB$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BC$64),\"\")","v":0},{"$f":"IF($D66<>\"\",QuantityEstimate($J66,$H66,$E66,IF($K66<100,$K66,$K66-ConstYear),$L66,$M66,BD$64),\"\")","v":500},null,{"$f":"IF($P$66<>\"\", $C66*$P$66,\"\")","v":0},{"$f":"IF($Q$66<>\"\", $C66*$Q$66,\"\")","v":0},{"$f":"IF($R$66<>\"\", $C66*$R$66,\"\")","v":0},{"$f":"IF($S$66<>\"\", $C66*$S$66,\"\")","v":0},{"$f":"IF($T$66<>\"\", $C66*$T$66,\"\")","v":0},{"$f":"IF($U$66<>\"\", $C66*$U$66,\"\")","v":0},{"$f":"IF($V$66<>\"\", $C66*$V$66,\"\")","v":0},{"$f":"IF($W$66<>\"\", $C66*$W$66,\"\")","v":0},{"$f":"IF($X$66<>\"\", $C66*$X$66,\"\")","v":0},{"$f":"IF($Y$66<>\"\", $C66*$Y$66,\"\")","v":0},{"$f":"IF($Z$66<>\"\", $C66*$Z$66,\"\")","v":37500},{"$f":"IF($AA$66<>\"\", $C66*$AA$66,\"\")","v":0},{"$f":"IF($AB$66<>\"\", $C66*$AB$66,\"\")","v":0},{"$f":"IF($AC$66<>\"\", $C66*$AC$66,\"\")","v":0},{"$f":"IF($AD$66<>\"\", $C66*$AD$66,\"\")","v":0},{"$f":"IF($AE$66<>\"\", $C66*$AE$66,\"\")","v":37500},{"$f":"IF($AF$66<>\"\", $C66*$AF$66,\"\")","v":0},{"$f":"IF($AG$66<>\"\", $C66*$AG$66,\"\")","v":0},{"$f":"IF($AH$66<>\"\", $C66*$AH$66,\"\")","v":0},{"$f":"IF($AI$66<>\"\", $C66*$AI$66,\"\")","v":0},{"$f":"IF($AJ$66<>\"\", $C66*$AJ$66,\"\")","v":37500},{"$f":"IF($AK$66<>\"\", $C66*$AK$66,\"\")","v":0},{"$f":"IF($AL$66<>\"\", $C66*$AL$66,\"\")","v":0},{"$f":"IF($AM$66<>\"\", $C66*$AM$66,\"\")","v":0},{"$f":"IF($AN$66<>\"\", $C66*$AN$66,\"\")","v":0},{"$f":"IF($AO$66<>\"\", $C66*$AO$66,\"\")","v":37500},{"$f":"IF($AP$66<>\"\", $C66*$AP$66,\"\")","v":0},{"$f":"IF($AQ$66<>\"\", $C66*$AQ$66,\"\")","v":0},{"$f":"IF($AR$66<>\"\", $C66*$AR$66,\"\")","v":0},{"$f":"IF($AS$66<>\"\", $C66*$AS$66,\"\")","v":0},{"$f":"IF($AT$66<>\"\", $C66*$AT$66,\"\")","v":37500},{"$f":"IF($AU$66<>\"\", $C66*$AU$66,\"\")","v":0},{"$f":"IF($AV$66<>\"\", $C66*$AV$66,\"\")","v":0},{"$f":"IF($AW$66<>\"\", $C66*$AW$66,\"\")","v":0},{"$f":"IF($AX$66<>\"\", $C66*$AX$66,\"\")","v":0},{"$f":"IF($AY$66<>\"\", $C66*$AY$66,\"\")","v":37500},{"$f":"IF($AZ$66<>\"\", $C66*$AZ$66,\"\")","v":0},{"$f":"IF($BA$66<>\"\", $C66*$BA$66,\"\")","v":0},{"$f":"IF($BB$66<>\"\", $C66*$BB$66,\"\")","v":0},{"$f":"IF($BC$66<>\"\", $C66*$BC$66,\"\")","v":0},{"$f":"IF($BD$66<>\"\", $C66*$BD$66,\"\")","v":37500},null,{"$f":"IF($P$66<>\"\",$BF$66/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$66<>\"\",$BG$66/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$66<>\"\",$BH$66/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$66<>\"\",$BI$66/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$66<>\"\",$BJ$66/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$66<>\"\",$BK$66/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$66<>\"\",$BL$66/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$66<>\"\",$BM$66/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$66<>\"\",$BN$66/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$66<>\"\",$BO$66/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$66<>\"\",$BP$66/(1 + DiscountRate) ^ $DF$64,\"\")","v":25333.656330967446},{"$f":"IF($AA$66<>\"\",$BQ$66/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$66<>\"\",$BR$66/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$66<>\"\",$BS$66/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$66<>\"\",$BT$66/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$66<>\"\",$BU$66/(1 + DiscountRate) ^ $DK$64,\"\")","v":20822.418851747807},{"$f":"IF($AF$66<>\"\",$BV$66/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$66<>\"\",$BW$66/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$66<>\"\",$BX$66/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$66<>\"\",$BY$66/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$66<>\"\",$BZ$66/(1 + DiscountRate) ^ $DP$64,\"\")","v":17114.510482548452},{"$f":"IF($AK$66<>\"\",$CA$66/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$66<>\"\",$CB$66/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$66<>\"\",$CC$66/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$66<>\"\",$CD$66/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$66<>\"\",$CE$66/(1 + DiscountRate) ^ $DU$64,\"\")","v":14066.880084523642},{"$f":"IF($AP$66<>\"\",$CF$66/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$66<>\"\",$CG$66/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$66<>\"\",$CH$66/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$66<>\"\",$CI$66/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$66<>\"\",$CJ$66/(1 + DiscountRate) ^ $DZ$64,\"\")","v":11561.950049003262},{"$f":"IF($AU$66<>\"\",$CK$66/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$66<>\"\",$CL$66/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$66<>\"\",$CM$66/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$66<>\"\",$CN$66/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$66<>\"\",$CO$66/(1 + DiscountRate) ^ $EE$64,\"\")","v":9503.0801522733946},{"$f":"IF($AZ$66<>\"\",$CP$66/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$66<>\"\",$CQ$66/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$66<>\"\",$CR$66/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$66<>\"\",$CS$66/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$66<>\"\",$CT$66/(1 + DiscountRate) ^ $EJ$64,\"\")","v":7810.839174860288}]
["Stormwater Management Pond","Site Protection/Sediment Control",125,"each",null,"each",null,{"$f":"IF($A67<>\"\",IF($B67<>\"\",ItemQuantity(A67,B67,D67,E67,F67,G67),\"\"),\"\")","v":0},{"$f":"IF($A67<>\"\",IF($B67<>\"\",IF($F67<>\"\",$D67,\"\"),\"\"),\"\")","v":"each"},"Periodic",1,null,1,{"$f":"IF($A67<>\"\",IF($B67<>\"\",SUM(OFFSET($P67,0,AnalysisPeriod*2+4):OFFSET($P67,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,P$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,Q$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,R$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,S$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,T$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,U$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,V$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,W$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,X$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,Y$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,Z$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AA$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AB$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AC$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AD$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AE$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AF$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AG$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AH$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AI$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AJ$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AK$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AL$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AM$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AN$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AO$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AP$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AQ$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AR$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AS$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AT$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AU$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AV$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AW$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AX$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AY$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,AZ$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BA$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BB$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BC$64),\"\")","v":0},{"$f":"IF($D67<>\"\",QuantityEstimate($J67,$H67,$E67,IF($K67<100,$K67,$K67-ConstYear),$L67,$M67,BD$64),\"\")","v":0},null,{"$f":"IF($P$67<>\"\", $C67*$P$67,\"\")","v":0},{"$f":"IF($Q$67<>\"\", $C67*$Q$67,\"\")","v":0},{"$f":"IF($R$67<>\"\", $C67*$R$67,\"\")","v":0},{"$f":"IF($S$67<>\"\", $C67*$S$67,\"\")","v":0},{"$f":"IF($T$67<>\"\", $C67*$T$67,\"\")","v":0},{"$f":"IF($U$67<>\"\", $C67*$U$67,\"\")","v":0},{"$f":"IF($V$67<>\"\", $C67*$V$67,\"\")","v":0},{"$f":"IF($W$67<>\"\", $C67*$W$67,\"\")","v":0},{"$f":"IF($X$67<>\"\", $C67*$X$67,\"\")","v":0},{"$f":"IF($Y$67<>\"\", $C67*$Y$67,\"\")","v":0},{"$f":"IF($Z$67<>\"\", $C67*$Z$67,\"\")","v":0},{"$f":"IF($AA$67<>\"\", $C67*$AA$67,\"\")","v":0},{"$f":"IF($AB$67<>\"\", $C67*$AB$67,\"\")","v":0},{"$f":"IF($AC$67<>\"\", $C67*$AC$67,\"\")","v":0},{"$f":"IF($AD$67<>\"\", $C67*$AD$67,\"\")","v":0},{"$f":"IF($AE$67<>\"\", $C67*$AE$67,\"\")","v":0},{"$f":"IF($AF$67<>\"\", $C67*$AF$67,\"\")","v":0},{"$f":"IF($AG$67<>\"\", $C67*$AG$67,\"\")","v":0},{"$f":"IF($AH$67<>\"\", $C67*$AH$67,\"\")","v":0},{"$f":"IF($AI$67<>\"\", $C67*$AI$67,\"\")","v":0},{"$f":"IF($AJ$67<>\"\", $C67*$AJ$67,\"\")","v":0},{"$f":"IF($AK$67<>\"\", $C67*$AK$67,\"\")","v":0},{"$f":"IF($AL$67<>\"\", $C67*$AL$67,\"\")","v":0},{"$f":"IF($AM$67<>\"\", $C67*$AM$67,\"\")","v":0},{"$f":"IF($AN$67<>\"\", $C67*$AN$67,\"\")","v":0},{"$f":"IF($AO$67<>\"\", $C67*$AO$67,\"\")","v":0},{"$f":"IF($AP$67<>\"\", $C67*$AP$67,\"\")","v":0},{"$f":"IF($AQ$67<>\"\", $C67*$AQ$67,\"\")","v":0},{"$f":"IF($AR$67<>\"\", $C67*$AR$67,\"\")","v":0},{"$f":"IF($AS$67<>\"\", $C67*$AS$67,\"\")","v":0},{"$f":"IF($AT$67<>\"\", $C67*$AT$67,\"\")","v":0},{"$f":"IF($AU$67<>\"\", $C67*$AU$67,\"\")","v":0},{"$f":"IF($AV$67<>\"\", $C67*$AV$67,\"\")","v":0},{"$f":"IF($AW$67<>\"\", $C67*$AW$67,\"\")","v":0},{"$f":"IF($AX$67<>\"\", $C67*$AX$67,\"\")","v":0},{"$f":"IF($AY$67<>\"\", $C67*$AY$67,\"\")","v":0},{"$f":"IF($AZ$67<>\"\", $C67*$AZ$67,\"\")","v":0},{"$f":"IF($BA$67<>\"\", $C67*$BA$67,\"\")","v":0},{"$f":"IF($BB$67<>\"\", $C67*$BB$67,\"\")","v":0},{"$f":"IF($BC$67<>\"\", $C67*$BC$67,\"\")","v":0},{"$f":"IF($BD$67<>\"\", $C67*$BD$67,\"\")","v":0},null,{"$f":"IF($P$67<>\"\",$BF$67/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$67<>\"\",$BG$67/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$67<>\"\",$BH$67/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$67<>\"\",$BI$67/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$67<>\"\",$BJ$67/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$67<>\"\",$BK$67/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$67<>\"\",$BL$67/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$67<>\"\",$BM$67/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$67<>\"\",$BN$67/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$67<>\"\",$BO$67/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$67<>\"\",$BP$67/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$67<>\"\",$BQ$67/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$67<>\"\",$BR$67/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$67<>\"\",$BS$67/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$67<>\"\",$BT$67/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$67<>\"\",$BU$67/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$67<>\"\",$BV$67/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$67<>\"\",$BW$67/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$67<>\"\",$BX$67/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$67<>\"\",$BY$67/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$67<>\"\",$BZ$67/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$67<>\"\",$CA$67/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$67<>\"\",$CB$67/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$67<>\"\",$CC$67/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$67<>\"\",$CD$67/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$67<>\"\",$CE$67/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$67<>\"\",$CF$67/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$67<>\"\",$CG$67/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$67<>\"\",$CH$67/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$67<>\"\",$CI$67/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$67<>\"\",$CJ$67/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$67<>\"\",$CK$67/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$67<>\"\",$CL$67/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$67<>\"\",$CM$67/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$67<>\"\",$CN$67/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$67<>\"\",$CO$67/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$67<>\"\",$CP$67/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$67<>\"\",$CQ$67/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$67<>\"\",$CR$67/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$67<>\"\",$CS$67/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$67<>\"\",$CT$67/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Soil Preparation",5,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A68<>\"\",IF($B68<>\"\",ItemQuantity(A68,B68,D68,E68,F68,G68),\"\"),\"\")","v":0},{"$f":"IF($A68<>\"\",IF($B68<>\"\",IF($F68<>\"\",$D68,\"\"),\"\"),\"\")","v":"sq. yd."},"Periodic",1,null,1,{"$f":"IF($A68<>\"\",IF($B68<>\"\",SUM(OFFSET($P68,0,AnalysisPeriod*2+4):OFFSET($P68,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,P$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,Q$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,R$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,S$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,T$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,U$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,V$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,W$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,X$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,Y$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,Z$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AA$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AB$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AC$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AD$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AE$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AF$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AG$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AH$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AI$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AJ$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AK$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AL$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AM$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AN$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AO$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AP$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AQ$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AR$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AS$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AT$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AU$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AV$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AW$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AX$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AY$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,AZ$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BA$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BB$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BC$64),\"\")","v":0},{"$f":"IF($D68<>\"\",QuantityEstimate($J68,$H68,$E68,IF($K68<100,$K68,$K68-ConstYear),$L68,$M68,BD$64),\"\")","v":0},null,{"$f":"IF($P$68<>\"\", $C68*$P$68,\"\")","v":0},{"$f":"IF($Q$68<>\"\", $C68*$Q$68,\"\")","v":0},{"$f":"IF($R$68<>\"\", $C68*$R$68,\"\")","v":0},{"$f":"IF($S$68<>\"\", $C68*$S$68,\"\")","v":0},{"$f":"IF($T$68<>\"\", $C68*$T$68,\"\")","v":0},{"$f":"IF($U$68<>\"\", $C68*$U$68,\"\")","v":0},{"$f":"IF($V$68<>\"\", $C68*$V$68,\"\")","v":0},{"$f":"IF($W$68<>\"\", $C68*$W$68,\"\")","v":0},{"$f":"IF($X$68<>\"\", $C68*$X$68,\"\")","v":0},{"$f":"IF($Y$68<>\"\", $C68*$Y$68,\"\")","v":0},{"$f":"IF($Z$68<>\"\", $C68*$Z$68,\"\")","v":0},{"$f":"IF($AA$68<>\"\", $C68*$AA$68,\"\")","v":0},{"$f":"IF($AB$68<>\"\", $C68*$AB$68,\"\")","v":0},{"$f":"IF($AC$68<>\"\", $C68*$AC$68,\"\")","v":0},{"$f":"IF($AD$68<>\"\", $C68*$AD$68,\"\")","v":0},{"$f":"IF($AE$68<>\"\", $C68*$AE$68,\"\")","v":0},{"$f":"IF($AF$68<>\"\", $C68*$AF$68,\"\")","v":0},{"$f":"IF($AG$68<>\"\", $C68*$AG$68,\"\")","v":0},{"$f":"IF($AH$68<>\"\", $C68*$AH$68,\"\")","v":0},{"$f":"IF($AI$68<>\"\", $C68*$AI$68,\"\")","v":0},{"$f":"IF($AJ$68<>\"\", $C68*$AJ$68,\"\")","v":0},{"$f":"IF($AK$68<>\"\", $C68*$AK$68,\"\")","v":0},{"$f":"IF($AL$68<>\"\", $C68*$AL$68,\"\")","v":0},{"$f":"IF($AM$68<>\"\", $C68*$AM$68,\"\")","v":0},{"$f":"IF($AN$68<>\"\", $C68*$AN$68,\"\")","v":0},{"$f":"IF($AO$68<>\"\", $C68*$AO$68,\"\")","v":0},{"$f":"IF($AP$68<>\"\", $C68*$AP$68,\"\")","v":0},{"$f":"IF($AQ$68<>\"\", $C68*$AQ$68,\"\")","v":0},{"$f":"IF($AR$68<>\"\", $C68*$AR$68,\"\")","v":0},{"$f":"IF($AS$68<>\"\", $C68*$AS$68,\"\")","v":0},{"$f":"IF($AT$68<>\"\", $C68*$AT$68,\"\")","v":0},{"$f":"IF($AU$68<>\"\", $C68*$AU$68,\"\")","v":0},{"$f":"IF($AV$68<>\"\", $C68*$AV$68,\"\")","v":0},{"$f":"IF($AW$68<>\"\", $C68*$AW$68,\"\")","v":0},{"$f":"IF($AX$68<>\"\", $C68*$AX$68,\"\")","v":0},{"$f":"IF($AY$68<>\"\", $C68*$AY$68,\"\")","v":0},{"$f":"IF($AZ$68<>\"\", $C68*$AZ$68,\"\")","v":0},{"$f":"IF($BA$68<>\"\", $C68*$BA$68,\"\")","v":0},{"$f":"IF($BB$68<>\"\", $C68*$BB$68,\"\")","v":0},{"$f":"IF($BC$68<>\"\", $C68*$BC$68,\"\")","v":0},{"$f":"IF($BD$68<>\"\", $C68*$BD$68,\"\")","v":0},null,{"$f":"IF($P$68<>\"\",$BF$68/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$68<>\"\",$BG$68/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$68<>\"\",$BH$68/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$68<>\"\",$BI$68/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$68<>\"\",$BJ$68/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$68<>\"\",$BK$68/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$68<>\"\",$BL$68/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$68<>\"\",$BM$68/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$68<>\"\",$BN$68/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$68<>\"\",$BO$68/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$68<>\"\",$BP$68/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$68<>\"\",$BQ$68/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$68<>\"\",$BR$68/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$68<>\"\",$BS$68/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$68<>\"\",$BT$68/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$68<>\"\",$BU$68/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$68<>\"\",$BV$68/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$68<>\"\",$BW$68/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$68<>\"\",$BX$68/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$68<>\"\",$BY$68/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$68<>\"\",$BZ$68/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$68<>\"\",$CA$68/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$68<>\"\",$CB$68/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$68<>\"\",$CC$68/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$68<>\"\",$CD$68/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$68<>\"\",$CE$68/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$68<>\"\",$CF$68/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$68<>\"\",$CG$68/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$68<>\"\",$CH$68/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$68<>\"\",$CI$68/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$68<>\"\",$CJ$68/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$68<>\"\",$CK$68/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$68<>\"\",$CL$68/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$68<>\"\",$CM$68/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$68<>\"\",$CN$68/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$68<>\"\",$CO$68/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$68<>\"\",$CP$68/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$68<>\"\",$CQ$68/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$68<>\"\",$CR$68/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$68<>\"\",$CS$68/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$68<>\"\",$CT$68/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Inspection",125,"each",1,"each",null,{"$f":"IF($A69<>\"\",IF($B69<>\"\",ItemQuantity(A69,B69,D69,E69,F69,G69),\"\"),\"\")","v":1},{"$f":"IF($A69<>\"\",IF($B69<>\"\",IF($F69<>\"\",$D69,\"\"),\"\"),\"\")","v":"each"},"Periodic",1,null,1,{"$f":"IF($A69<>\"\",IF($B69<>\"\",SUM(OFFSET($P69,0,AnalysisPeriod*2+4):OFFSET($P69,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":2474.0967354283061},null,{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,P$64),\"\")","v":0},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,Q$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,R$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,S$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,T$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,U$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,V$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,W$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,X$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,Y$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,Z$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AA$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AB$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AC$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AD$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AE$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AF$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AG$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AH$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AI$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AJ$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AK$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AL$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AM$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AN$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AO$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AP$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AQ$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AR$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AS$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AT$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AU$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AV$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AW$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AX$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AY$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,AZ$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BA$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BB$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BC$64),\"\")","v":1},{"$f":"IF($D69<>\"\",QuantityEstimate($J69,$H69,$E69,IF($K69<100,$K69,$K69-ConstYear),$L69,$M69,BD$64),\"\")","v":1},null,{"$f":"IF($P$69<>\"\", $C69*$P$69,\"\")","v":0},{"$f":"IF($Q$69<>\"\", $C69*$Q$69,\"\")","v":125},{"$f":"IF($R$69<>\"\", $C69*$R$69,\"\")","v":125},{"$f":"IF($S$69<>\"\", $C69*$S$69,\"\")","v":125},{"$f":"IF($T$69<>\"\", $C69*$T$69,\"\")","v":125},{"$f":"IF($U$69<>\"\", $C69*$U$69,\"\")","v":125},{"$f":"IF($V$69<>\"\", $C69*$V$69,\"\")","v":125},{"$f":"IF($W$69<>\"\", $C69*$W$69,\"\")","v":125},{"$f":"IF($X$69<>\"\", $C69*$X$69,\"\")","v":125},{"$f":"IF($Y$69<>\"\", $C69*$Y$69,\"\")","v":125},{"$f":"IF($Z$69<>\"\", $C69*$Z$69,\"\")","v":125},{"$f":"IF($AA$69<>\"\", $C69*$AA$69,\"\")","v":125},{"$f":"IF($AB$69<>\"\", $C69*$AB$69,\"\")","v":125},{"$f":"IF($AC$69<>\"\", $C69*$AC$69,\"\")","v":125},{"$f":"IF($AD$69<>\"\", $C69*$AD$69,\"\")","v":125},{"$f":"IF($AE$69<>\"\", $C69*$AE$69,\"\")","v":125},{"$f":"IF($AF$69<>\"\", $C69*$AF$69,\"\")","v":125},{"$f":"IF($AG$69<>\"\", $C69*$AG$69,\"\")","v":125},{"$f":"IF($AH$69<>\"\", $C69*$AH$69,\"\")","v":125},{"$f":"IF($AI$69<>\"\", $C69*$AI$69,\"\")","v":125},{"$f":"IF($AJ$69<>\"\", $C69*$AJ$69,\"\")","v":125},{"$f":"IF($AK$69<>\"\", $C69*$AK$69,\"\")","v":125},{"$f":"IF($AL$69<>\"\", $C69*$AL$69,\"\")","v":125},{"$f":"IF($AM$69<>\"\", $C69*$AM$69,\"\")","v":125},{"$f":"IF($AN$69<>\"\", $C69*$AN$69,\"\")","v":125},{"$f":"IF($AO$69<>\"\", $C69*$AO$69,\"\")","v":125},{"$f":"IF($AP$69<>\"\", $C69*$AP$69,\"\")","v":125},{"$f":"IF($AQ$69<>\"\", $C69*$AQ$69,\"\")","v":125},{"$f":"IF($AR$69<>\"\", $C69*$AR$69,\"\")","v":125},{"$f":"IF($AS$69<>\"\", $C69*$AS$69,\"\")","v":125},{"$f":"IF($AT$69<>\"\", $C69*$AT$69,\"\")","v":125},{"$f":"IF($AU$69<>\"\", $C69*$AU$69,\"\")","v":125},{"$f":"IF($AV$69<>\"\", $C69*$AV$69,\"\")","v":125},{"$f":"IF($AW$69<>\"\", $C69*$AW$69,\"\")","v":125},{"$f":"IF($AX$69<>\"\", $C69*$AX$69,\"\")","v":125},{"$f":"IF($AY$69<>\"\", $C69*$AY$69,\"\")","v":125},{"$f":"IF($AZ$69<>\"\", $C69*$AZ$69,\"\")","v":125},{"$f":"IF($BA$69<>\"\", $C69*$BA$69,\"\")","v":125},{"$f":"IF($BB$69<>\"\", $C69*$BB$69,\"\")","v":125},{"$f":"IF($BC$69<>\"\", $C69*$BC$69,\"\")","v":125},{"$f":"IF($BD$69<>\"\", $C69*$BD$69,\"\")","v":125},null,{"$f":"IF($P$69<>\"\",$BF$69/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$69<>\"\",$BG$69/(1 + DiscountRate) ^ $CW$64,\"\")","v":120.19230769230769},{"$f":"IF($R$69<>\"\",$BH$69/(1 + DiscountRate) ^ $CX$64,\"\")","v":115.56952662721892},{"$f":"IF($S$69<>\"\",$BI$69/(1 + DiscountRate) ^ $CY$64,\"\")","v":111.12454483386435},{"$f":"IF($T$69<>\"\",$BJ$69/(1 + DiscountRate) ^ $CZ$64,\"\")","v":106.85052387871571},{"$f":"IF($U$69<>\"\",$BK$69/(1 + DiscountRate) ^ $DA$64,\"\")","v":102.74088834491894},{"$f":"IF($V$69<>\"\",$BL$69/(1 + DiscountRate) ^ $DB$64,\"\")","v":98.78931571626822},{"$f":"IF($W$69<>\"\",$BM$69/(1 + DiscountRate) ^ $DC$64,\"\")","v":94.989726650257907},{"$f":"IF($X$69<>\"\",$BN$69/(1 + DiscountRate) ^ $DD$64,\"\")","v":91.336275625247978},{"$f":"IF($Y$69<>\"\",$BO$69/(1 + DiscountRate) ^ $DE$64,\"\")","v":87.823341947353811},{"$f":"IF($Z$69<>\"\",$BP$69/(1 + DiscountRate) ^ $DF$64,\"\")","v":84.44552110322482},{"$f":"IF($AA$69<>\"\",$BQ$69/(1 + DiscountRate) ^ $DG$64,\"\")","v":81.197616445408485},{"$f":"IF($AB$69<>\"\",$BR$69/(1 + DiscountRate) ^ $DH$64,\"\")","v":78.07463119750814},{"$f":"IF($AC$69<>\"\",$BS$69/(1 + DiscountRate) ^ $DI$64,\"\")","v":75.071760766834757},{"$f":"IF($AD$69<>\"\",$BT$69/(1 + DiscountRate) ^ $DJ$64,\"\")","v":72.184385352725727},{"$f":"IF($AE$69<>\"\",$BU$69/(1 + DiscountRate) ^ $DK$64,\"\")","v":69.408062839159356},{"$f":"IF($AF$69<>\"\",$BV$69/(1 + DiscountRate) ^ $DL$64,\"\")","v":66.738521960730139},{"$f":"IF($AG$69<>\"\",$BW$69/(1 + DiscountRate) ^ $DM$64,\"\")","v":64.171655731471276},{"$f":"IF($AH$69<>\"\",$BX$69/(1 + DiscountRate) ^ $DN$64,\"\")","v":61.703515126414686},{"$f":"IF($AI$69<>\"\",$BY$69/(1 + DiscountRate) ^ $DO$64,\"\")","v":59.330303006167966},{"$f":"IF($AJ$69<>\"\",$BZ$69/(1 + DiscountRate) ^ $DP$64,\"\")","v":57.048368275161508},{"$f":"IF($AK$69<>\"\",$CA$69/(1 + DiscountRate) ^ $DQ$64,\"\")","v":54.85420026457836},{"$f":"IF($AL$69<>\"\",$CB$69/(1 + DiscountRate) ^ $DR$64,\"\")","v":52.744423331325351},{"$f":"IF($AM$69<>\"\",$CC$69/(1 + DiscountRate) ^ $DS$64,\"\")","v":50.715791664735917},{"$f":"IF($AN$69<>\"\",$CD$69/(1 + DiscountRate) ^ $DT$64,\"\")","v":48.765184293015302},{"$f":"IF($AO$69<>\"\",$CE$69/(1 + DiscountRate) ^ $DU$64,\"\")","v":46.889600281745473},{"$f":"IF($AP$69<>\"\",$CF$69/(1 + DiscountRate) ^ $DV$64,\"\")","v":45.086154117062961},{"$f":"IF($AQ$69<>\"\",$CG$69/(1 + DiscountRate) ^ $DW$64,\"\")","v":43.352071266406689},{"$f":"IF($AR$69<>\"\",$CH$69/(1 + DiscountRate) ^ $DX$64,\"\")","v":41.68468391000642},{"$f":"IF($AS$69<>\"\",$CI$69/(1 + DiscountRate) ^ $DY$64,\"\")","v":40.081426836544637},{"$f":"IF($AT$69<>\"\",$CJ$69/(1 + DiscountRate) ^ $DZ$64,\"\")","v":38.539833496677538},{"$f":"IF($AU$69<>\"\",$CK$69/(1 + DiscountRate) ^ $EA$64,\"\")","v":37.057532208343787},{"$f":"IF($AV$69<>\"\",$CL$69/(1 + DiscountRate) ^ $EB$64,\"\")","v":35.63224250802287},{"$f":"IF($AW$69<>\"\",$CM$69/(1 + DiscountRate) ^ $EC$64,\"\")","v":34.261771642329684},{"$f":"IF($AX$69<>\"\",$CN$69/(1 + DiscountRate) ^ $ED$64,\"\")","v":32.94401119454777},{"$f":"IF($AY$69<>\"\",$CO$69/(1 + DiscountRate) ^ $EE$64,\"\")","v":31.676933840911314},{"$f":"IF($AZ$69<>\"\",$CP$69/(1 + DiscountRate) ^ $EF$64,\"\")","v":30.458590231645495},{"$f":"IF($BA$69<>\"\",$CQ$69/(1 + DiscountRate) ^ $EG$64,\"\")","v":29.287105991966815},{"$f":"IF($BB$69<>\"\",$CR$69/(1 + DiscountRate) ^ $EH$64,\"\")","v":28.160678838429632},{"$f":"IF($BC$69<>\"\",$CS$69/(1 + DiscountRate) ^ $EI$64,\"\")","v":27.077575806182342},{"$f":"IF($BD$69<>\"\",$CT$69/(1 + DiscountRate) ^ $EJ$64,\"\")","v":26.036130582867628}]
["Stormwater Management Pond","Sod",4.5,"sq. yd.",null,"sq. yd.",null,{"$f":"IF($A70<>\"\",IF($B70<>\"\",ItemQuantity(A70,B70,D70,E70,F70,G70),\"\"),\"\")","v":0},"sq. yd.","Periodic",1,null,1,{"$f":"IF($A70<>\"\",IF($B70<>\"\",SUM(OFFSET($P70,0,AnalysisPeriod*2+4):OFFSET($P70,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,P$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,Q$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,R$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,S$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,T$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,U$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,V$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,W$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,X$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,Y$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,Z$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AA$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AB$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AC$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AD$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AE$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AF$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AG$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AH$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AI$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AJ$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AK$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AL$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AM$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AN$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AO$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AP$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AQ$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AR$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AS$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AT$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AU$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AV$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AW$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AX$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AY$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,AZ$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BA$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BB$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BC$64),\"\")","v":0},{"$f":"IF($D70<>\"\",QuantityEstimate($J70,$H70,$E70,IF($K70<100,$K70,$K70-ConstYear),$L70,$M70,BD$64),\"\")","v":0},null,{"$f":"IF($P$70<>\"\", $C70*$P$70,\"\")","v":0},{"$f":"IF($Q$70<>\"\", $C70*$Q$70,\"\")","v":0},{"$f":"IF($R$70<>\"\", $C70*$R$70,\"\")","v":0},{"$f":"IF($S$70<>\"\", $C70*$S$70,\"\")","v":0},{"$f":"IF($T$70<>\"\", $C70*$T$70,\"\")","v":0},{"$f":"IF($U$70<>\"\", $C70*$U$70,\"\")","v":0},{"$f":"IF($V$70<>\"\", $C70*$V$70,\"\")","v":0},{"$f":"IF($W$70<>\"\", $C70*$W$70,\"\")","v":0},{"$f":"IF($X$70<>\"\", $C70*$X$70,\"\")","v":0},{"$f":"IF($Y$70<>\"\", $C70*$Y$70,\"\")","v":0},{"$f":"IF($Z$70<>\"\", $C70*$Z$70,\"\")","v":0},{"$f":"IF($AA$70<>\"\", $C70*$AA$70,\"\")","v":0},{"$f":"IF($AB$70<>\"\", $C70*$AB$70,\"\")","v":0},{"$f":"IF($AC$70<>\"\", $C70*$AC$70,\"\")","v":0},{"$f":"IF($AD$70<>\"\", $C70*$AD$70,\"\")","v":0},{"$f":"IF($AE$70<>\"\", $C70*$AE$70,\"\")","v":0},{"$f":"IF($AF$70<>\"\", $C70*$AF$70,\"\")","v":0},{"$f":"IF($AG$70<>\"\", $C70*$AG$70,\"\")","v":0},{"$f":"IF($AH$70<>\"\", $C70*$AH$70,\"\")","v":0},{"$f":"IF($AI$70<>\"\", $C70*$AI$70,\"\")","v":0},{"$f":"IF($AJ$70<>\"\", $C70*$AJ$70,\"\")","v":0},{"$f":"IF($AK$70<>\"\", $C70*$AK$70,\"\")","v":0},{"$f":"IF($AL$70<>\"\", $C70*$AL$70,\"\")","v":0},{"$f":"IF($AM$70<>\"\", $C70*$AM$70,\"\")","v":0},{"$f":"IF($AN$70<>\"\", $C70*$AN$70,\"\")","v":0},{"$f":"IF($AO$70<>\"\", $C70*$AO$70,\"\")","v":0},{"$f":"IF($AP$70<>\"\", $C70*$AP$70,\"\")","v":0},{"$f":"IF($AQ$70<>\"\", $C70*$AQ$70,\"\")","v":0},{"$f":"IF($AR$70<>\"\", $C70*$AR$70,\"\")","v":0},{"$f":"IF($AS$70<>\"\", $C70*$AS$70,\"\")","v":0},{"$f":"IF($AT$70<>\"\", $C70*$AT$70,\"\")","v":0},{"$f":"IF($AU$70<>\"\", $C70*$AU$70,\"\")","v":0},{"$f":"IF($AV$70<>\"\", $C70*$AV$70,\"\")","v":0},{"$f":"IF($AW$70<>\"\", $C70*$AW$70,\"\")","v":0},{"$f":"IF($AX$70<>\"\", $C70*$AX$70,\"\")","v":0},{"$f":"IF($AY$70<>\"\", $C70*$AY$70,\"\")","v":0},{"$f":"IF($AZ$70<>\"\", $C70*$AZ$70,\"\")","v":0},{"$f":"IF($BA$70<>\"\", $C70*$BA$70,\"\")","v":0},{"$f":"IF($BB$70<>\"\", $C70*$BB$70,\"\")","v":0},{"$f":"IF($BC$70<>\"\", $C70*$BC$70,\"\")","v":0},{"$f":"IF($BD$70<>\"\", $C70*$BD$70,\"\")","v":0},null,{"$f":"IF($P$70<>\"\",$BF$70/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$70<>\"\",$BG$70/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$70<>\"\",$BH$70/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$70<>\"\",$BI$70/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$70<>\"\",$BJ$70/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$70<>\"\",$BK$70/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$70<>\"\",$BL$70/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$70<>\"\",$BM$70/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$70<>\"\",$BN$70/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$70<>\"\",$BO$70/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$70<>\"\",$BP$70/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$70<>\"\",$BQ$70/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$70<>\"\",$BR$70/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$70<>\"\",$BS$70/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$70<>\"\",$BT$70/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$70<>\"\",$BU$70/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$70<>\"\",$BV$70/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$70<>\"\",$BW$70/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$70<>\"\",$BX$70/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$70<>\"\",$BY$70/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$70<>\"\",$BZ$70/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$70<>\"\",$CA$70/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$70<>\"\",$CB$70/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$70<>\"\",$CC$70/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$70<>\"\",$CD$70/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$70<>\"\",$CE$70/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$70<>\"\",$CF$70/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$70<>\"\",$CG$70/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$70<>\"\",$CH$70/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$70<>\"\",$CI$70/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$70<>\"\",$CJ$70/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$70<>\"\",$CK$70/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$70<>\"\",$CL$70/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$70<>\"\",$CM$70/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$70<>\"\",$CN$70/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$70<>\"\",$CO$70/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$70<>\"\",$CP$70/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$70<>\"\",$CQ$70/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$70<>\"\",$CR$70/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$70<>\"\",$CS$70/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$70<>\"\",$CT$70/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Debris Removal",100,"each",null,"each",null,{"$f":"IF($A71<>\"\",IF($B71<>\"\",ItemQuantity(A71,B71,D71,E71,F71,G71),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A71<>\"\",IF($B71<>\"\",SUM(OFFSET($P71,0,AnalysisPeriod*2+4):OFFSET($P71,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,P$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,Q$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,R$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,S$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,T$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,U$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,V$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,W$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,X$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,Y$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,Z$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AA$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AB$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AC$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AD$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AE$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AF$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AG$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AH$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AI$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AJ$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AK$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AL$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AM$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AN$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AO$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AP$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AQ$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AR$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AS$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AT$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AU$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AV$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AW$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AX$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AY$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,AZ$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BA$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BB$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BC$64),\"\")","v":0},{"$f":"IF($D71<>\"\",QuantityEstimate($J71,$H71,$E71,IF($K71<100,$K71,$K71-ConstYear),$L71,$M71,BD$64),\"\")","v":0},null,{"$f":"IF($P$71<>\"\", $C71*$P$71,\"\")","v":0},{"$f":"IF($Q$71<>\"\", $C71*$Q$71,\"\")","v":0},{"$f":"IF($R$71<>\"\", $C71*$R$71,\"\")","v":0},{"$f":"IF($S$71<>\"\", $C71*$S$71,\"\")","v":0},{"$f":"IF($T$71<>\"\", $C71*$T$71,\"\")","v":0},{"$f":"IF($U$71<>\"\", $C71*$U$71,\"\")","v":0},{"$f":"IF($V$71<>\"\", $C71*$V$71,\"\")","v":0},{"$f":"IF($W$71<>\"\", $C71*$W$71,\"\")","v":0},{"$f":"IF($X$71<>\"\", $C71*$X$71,\"\")","v":0},{"$f":"IF($Y$71<>\"\", $C71*$Y$71,\"\")","v":0},{"$f":"IF($Z$71<>\"\", $C71*$Z$71,\"\")","v":0},{"$f":"IF($AA$71<>\"\", $C71*$AA$71,\"\")","v":0},{"$f":"IF($AB$71<>\"\", $C71*$AB$71,\"\")","v":0},{"$f":"IF($AC$71<>\"\", $C71*$AC$71,\"\")","v":0},{"$f":"IF($AD$71<>\"\", $C71*$AD$71,\"\")","v":0},{"$f":"IF($AE$71<>\"\", $C71*$AE$71,\"\")","v":0},{"$f":"IF($AF$71<>\"\", $C71*$AF$71,\"\")","v":0},{"$f":"IF($AG$71<>\"\", $C71*$AG$71,\"\")","v":0},{"$f":"IF($AH$71<>\"\", $C71*$AH$71,\"\")","v":0},{"$f":"IF($AI$71<>\"\", $C71*$AI$71,\"\")","v":0},{"$f":"IF($AJ$71<>\"\", $C71*$AJ$71,\"\")","v":0},{"$f":"IF($AK$71<>\"\", $C71*$AK$71,\"\")","v":0},{"$f":"IF($AL$71<>\"\", $C71*$AL$71,\"\")","v":0},{"$f":"IF($AM$71<>\"\", $C71*$AM$71,\"\")","v":0},{"$f":"IF($AN$71<>\"\", $C71*$AN$71,\"\")","v":0},{"$f":"IF($AO$71<>\"\", $C71*$AO$71,\"\")","v":0},{"$f":"IF($AP$71<>\"\", $C71*$AP$71,\"\")","v":0},{"$f":"IF($AQ$71<>\"\", $C71*$AQ$71,\"\")","v":0},{"$f":"IF($AR$71<>\"\", $C71*$AR$71,\"\")","v":0},{"$f":"IF($AS$71<>\"\", $C71*$AS$71,\"\")","v":0},{"$f":"IF($AT$71<>\"\", $C71*$AT$71,\"\")","v":0},{"$f":"IF($AU$71<>\"\", $C71*$AU$71,\"\")","v":0},{"$f":"IF($AV$71<>\"\", $C71*$AV$71,\"\")","v":0},{"$f":"IF($AW$71<>\"\", $C71*$AW$71,\"\")","v":0},{"$f":"IF($AX$71<>\"\", $C71*$AX$71,\"\")","v":0},{"$f":"IF($AY$71<>\"\", $C71*$AY$71,\"\")","v":0},{"$f":"IF($AZ$71<>\"\", $C71*$AZ$71,\"\")","v":0},{"$f":"IF($BA$71<>\"\", $C71*$BA$71,\"\")","v":0},{"$f":"IF($BB$71<>\"\", $C71*$BB$71,\"\")","v":0},{"$f":"IF($BC$71<>\"\", $C71*$BC$71,\"\")","v":0},{"$f":"IF($BD$71<>\"\", $C71*$BD$71,\"\")","v":0},null,{"$f":"IF($P$71<>\"\",$BF$71/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$71<>\"\",$BG$71/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$71<>\"\",$BH$71/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$71<>\"\",$BI$71/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$71<>\"\",$BJ$71/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$71<>\"\",$BK$71/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$71<>\"\",$BL$71/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$71<>\"\",$BM$71/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$71<>\"\",$BN$71/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$71<>\"\",$BO$71/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$71<>\"\",$BP$71/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$71<>\"\",$BQ$71/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$71<>\"\",$BR$71/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$71<>\"\",$BS$71/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$71<>\"\",$BT$71/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$71<>\"\",$BU$71/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$71<>\"\",$BV$71/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$71<>\"\",$BW$71/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$71<>\"\",$BX$71/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$71<>\"\",$BY$71/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$71<>\"\",$BZ$71/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$71<>\"\",$CA$71/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$71<>\"\",$CB$71/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$71<>\"\",$CC$71/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$71<>\"\",$CD$71/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$71<>\"\",$CE$71/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$71<>\"\",$CF$71/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$71<>\"\",$CG$71/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$71<>\"\",$CH$71/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$71<>\"\",$CI$71/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$71<>\"\",$CJ$71/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$71<>\"\",$CK$71/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$71<>\"\",$CL$71/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$71<>\"\",$CM$71/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$71<>\"\",$CN$71/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$71<>\"\",$CO$71/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$71<>\"\",$CP$71/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$71<>\"\",$CQ$71/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$71<>\"\",$CR$71/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$71<>\"\",$CS$71/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$71<>\"\",$CT$71/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Remove Invasive Plants",500,"each",null,"each",null,{"$f":"IF($A72<>\"\",IF($B72<>\"\",ItemQuantity(A72,B72,D72,E72,F72,G72),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A72<>\"\",IF($B72<>\"\",SUM(OFFSET($P72,0,AnalysisPeriod*2+4):OFFSET($P72,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,P$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,Q$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,R$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,S$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,T$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,U$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,V$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,W$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,X$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,Y$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,Z$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AA$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AB$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AC$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AD$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AE$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AF$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AG$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AH$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AI$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AJ$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AK$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AL$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AM$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AN$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AO$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AP$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AQ$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AR$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AS$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AT$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AU$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AV$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AW$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AX$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AY$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,AZ$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BA$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BB$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BC$64),\"\")","v":0},{"$f":"IF($D72<>\"\",QuantityEstimate($J72,$H72,$E72,IF($K72<100,$K72,$K72-ConstYear),$L72,$M72,BD$64),\"\")","v":0},null,{"$f":"IF($P$72<>\"\", $C72*$P$72,\"\")","v":0},{"$f":"IF($Q$72<>\"\", $C72*$Q$72,\"\")","v":0},{"$f":"IF($R$72<>\"\", $C72*$R$72,\"\")","v":0},{"$f":"IF($S$72<>\"\", $C72*$S$72,\"\")","v":0},{"$f":"IF($T$72<>\"\", $C72*$T$72,\"\")","v":0},{"$f":"IF($U$72<>\"\", $C72*$U$72,\"\")","v":0},{"$f":"IF($V$72<>\"\", $C72*$V$72,\"\")","v":0},{"$f":"IF($W$72<>\"\", $C72*$W$72,\"\")","v":0},{"$f":"IF($X$72<>\"\", $C72*$X$72,\"\")","v":0},{"$f":"IF($Y$72<>\"\", $C72*$Y$72,\"\")","v":0},{"$f":"IF($Z$72<>\"\", $C72*$Z$72,\"\")","v":0},{"$f":"IF($AA$72<>\"\", $C72*$AA$72,\"\")","v":0},{"$f":"IF($AB$72<>\"\", $C72*$AB$72,\"\")","v":0},{"$f":"IF($AC$72<>\"\", $C72*$AC$72,\"\")","v":0},{"$f":"IF($AD$72<>\"\", $C72*$AD$72,\"\")","v":0},{"$f":"IF($AE$72<>\"\", $C72*$AE$72,\"\")","v":0},{"$f":"IF($AF$72<>\"\", $C72*$AF$72,\"\")","v":0},{"$f":"IF($AG$72<>\"\", $C72*$AG$72,\"\")","v":0},{"$f":"IF($AH$72<>\"\", $C72*$AH$72,\"\")","v":0},{"$f":"IF($AI$72<>\"\", $C72*$AI$72,\"\")","v":0},{"$f":"IF($AJ$72<>\"\", $C72*$AJ$72,\"\")","v":0},{"$f":"IF($AK$72<>\"\", $C72*$AK$72,\"\")","v":0},{"$f":"IF($AL$72<>\"\", $C72*$AL$72,\"\")","v":0},{"$f":"IF($AM$72<>\"\", $C72*$AM$72,\"\")","v":0},{"$f":"IF($AN$72<>\"\", $C72*$AN$72,\"\")","v":0},{"$f":"IF($AO$72<>\"\", $C72*$AO$72,\"\")","v":0},{"$f":"IF($AP$72<>\"\", $C72*$AP$72,\"\")","v":0},{"$f":"IF($AQ$72<>\"\", $C72*$AQ$72,\"\")","v":0},{"$f":"IF($AR$72<>\"\", $C72*$AR$72,\"\")","v":0},{"$f":"IF($AS$72<>\"\", $C72*$AS$72,\"\")","v":0},{"$f":"IF($AT$72<>\"\", $C72*$AT$72,\"\")","v":0},{"$f":"IF($AU$72<>\"\", $C72*$AU$72,\"\")","v":0},{"$f":"IF($AV$72<>\"\", $C72*$AV$72,\"\")","v":0},{"$f":"IF($AW$72<>\"\", $C72*$AW$72,\"\")","v":0},{"$f":"IF($AX$72<>\"\", $C72*$AX$72,\"\")","v":0},{"$f":"IF($AY$72<>\"\", $C72*$AY$72,\"\")","v":0},{"$f":"IF($AZ$72<>\"\", $C72*$AZ$72,\"\")","v":0},{"$f":"IF($BA$72<>\"\", $C72*$BA$72,\"\")","v":0},{"$f":"IF($BB$72<>\"\", $C72*$BB$72,\"\")","v":0},{"$f":"IF($BC$72<>\"\", $C72*$BC$72,\"\")","v":0},{"$f":"IF($BD$72<>\"\", $C72*$BD$72,\"\")","v":0},null,{"$f":"IF($P$72<>\"\",$BF$72/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$72<>\"\",$BG$72/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$72<>\"\",$BH$72/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$72<>\"\",$BI$72/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$72<>\"\",$BJ$72/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$72<>\"\",$BK$72/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$72<>\"\",$BL$72/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$72<>\"\",$BM$72/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$72<>\"\",$BN$72/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$72<>\"\",$BO$72/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$72<>\"\",$BP$72/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$72<>\"\",$BQ$72/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$72<>\"\",$BR$72/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$72<>\"\",$BS$72/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$72<>\"\",$BT$72/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$72<>\"\",$BU$72/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$72<>\"\",$BV$72/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$72<>\"\",$BW$72/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$72<>\"\",$BX$72/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$72<>\"\",$BY$72/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$72<>\"\",$BZ$72/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$72<>\"\",$CA$72/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$72<>\"\",$CB$72/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$72<>\"\",$CC$72/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$72<>\"\",$CD$72/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$72<>\"\",$CE$72/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$72<>\"\",$CF$72/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$72<>\"\",$CG$72/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$72<>\"\",$CH$72/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$72<>\"\",$CI$72/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$72<>\"\",$CJ$72/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$72<>\"\",$CK$72/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$72<>\"\",$CL$72/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$72<>\"\",$CM$72/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$72<>\"\",$CN$72/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$72<>\"\",$CO$72/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$72<>\"\",$CP$72/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$72<>\"\",$CQ$72/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$72<>\"\",$CR$72/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$72<>\"\",$CS$72/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$72<>\"\",$CT$72/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Mowing",150,"each",null,"each",null,{"$f":"IF($A73<>\"\",IF($B73<>\"\",ItemQuantity(A73,B73,D73,E73,F73,G73),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A73<>\"\",IF($B73<>\"\",SUM(OFFSET($P73,0,AnalysisPeriod*2+4):OFFSET($P73,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,P$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,Q$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,R$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,S$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,T$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,U$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,V$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,W$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,X$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,Y$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,Z$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AA$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AB$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AC$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AD$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AE$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AF$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AG$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AH$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AI$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AJ$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AK$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AL$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AM$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AN$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AO$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AP$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AQ$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AR$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AS$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AT$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AU$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AV$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AW$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AX$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AY$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,AZ$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BA$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BB$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BC$64),\"\")","v":0},{"$f":"IF($D73<>\"\",QuantityEstimate($J73,$H73,$E73,IF($K73<100,$K73,$K73-ConstYear),$L73,$M73,BD$64),\"\")","v":0},null,{"$f":"IF($P$73<>\"\", $C73*$P$73,\"\")","v":0},{"$f":"IF($Q$73<>\"\", $C73*$Q$73,\"\")","v":0},{"$f":"IF($R$73<>\"\", $C73*$R$73,\"\")","v":0},{"$f":"IF($S$73<>\"\", $C73*$S$73,\"\")","v":0},{"$f":"IF($T$73<>\"\", $C73*$T$73,\"\")","v":0},{"$f":"IF($U$73<>\"\", $C73*$U$73,\"\")","v":0},{"$f":"IF($V$73<>\"\", $C73*$V$73,\"\")","v":0},{"$f":"IF($W$73<>\"\", $C73*$W$73,\"\")","v":0},{"$f":"IF($X$73<>\"\", $C73*$X$73,\"\")","v":0},{"$f":"IF($Y$73<>\"\", $C73*$Y$73,\"\")","v":0},{"$f":"IF($Z$73<>\"\", $C73*$Z$73,\"\")","v":0},{"$f":"IF($AA$73<>\"\", $C73*$AA$73,\"\")","v":0},{"$f":"IF($AB$73<>\"\", $C73*$AB$73,\"\")","v":0},{"$f":"IF($AC$73<>\"\", $C73*$AC$73,\"\")","v":0},{"$f":"IF($AD$73<>\"\", $C73*$AD$73,\"\")","v":0},{"$f":"IF($AE$73<>\"\", $C73*$AE$73,\"\")","v":0},{"$f":"IF($AF$73<>\"\", $C73*$AF$73,\"\")","v":0},{"$f":"IF($AG$73<>\"\", $C73*$AG$73,\"\")","v":0},{"$f":"IF($AH$73<>\"\", $C73*$AH$73,\"\")","v":0},{"$f":"IF($AI$73<>\"\", $C73*$AI$73,\"\")","v":0},{"$f":"IF($AJ$73<>\"\", $C73*$AJ$73,\"\")","v":0},{"$f":"IF($AK$73<>\"\", $C73*$AK$73,\"\")","v":0},{"$f":"IF($AL$73<>\"\", $C73*$AL$73,\"\")","v":0},{"$f":"IF($AM$73<>\"\", $C73*$AM$73,\"\")","v":0},{"$f":"IF($AN$73<>\"\", $C73*$AN$73,\"\")","v":0},{"$f":"IF($AO$73<>\"\", $C73*$AO$73,\"\")","v":0},{"$f":"IF($AP$73<>\"\", $C73*$AP$73,\"\")","v":0},{"$f":"IF($AQ$73<>\"\", $C73*$AQ$73,\"\")","v":0},{"$f":"IF($AR$73<>\"\", $C73*$AR$73,\"\")","v":0},{"$f":"IF($AS$73<>\"\", $C73*$AS$73,\"\")","v":0},{"$f":"IF($AT$73<>\"\", $C73*$AT$73,\"\")","v":0},{"$f":"IF($AU$73<>\"\", $C73*$AU$73,\"\")","v":0},{"$f":"IF($AV$73<>\"\", $C73*$AV$73,\"\")","v":0},{"$f":"IF($AW$73<>\"\", $C73*$AW$73,\"\")","v":0},{"$f":"IF($AX$73<>\"\", $C73*$AX$73,\"\")","v":0},{"$f":"IF($AY$73<>\"\", $C73*$AY$73,\"\")","v":0},{"$f":"IF($AZ$73<>\"\", $C73*$AZ$73,\"\")","v":0},{"$f":"IF($BA$73<>\"\", $C73*$BA$73,\"\")","v":0},{"$f":"IF($BB$73<>\"\", $C73*$BB$73,\"\")","v":0},{"$f":"IF($BC$73<>\"\", $C73*$BC$73,\"\")","v":0},{"$f":"IF($BD$73<>\"\", $C73*$BD$73,\"\")","v":0},null,{"$f":"IF($P$73<>\"\",$BF$73/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$73<>\"\",$BG$73/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$73<>\"\",$BH$73/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$73<>\"\",$BI$73/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$73<>\"\",$BJ$73/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$73<>\"\",$BK$73/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$73<>\"\",$BL$73/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$73<>\"\",$BM$73/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$73<>\"\",$BN$73/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$73<>\"\",$BO$73/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$73<>\"\",$BP$73/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$73<>\"\",$BQ$73/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$73<>\"\",$BR$73/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$73<>\"\",$BS$73/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$73<>\"\",$BT$73/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$73<>\"\",$BU$73/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$73<>\"\",$BV$73/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$73<>\"\",$BW$73/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$73<>\"\",$BX$73/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$73<>\"\",$BY$73/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$73<>\"\",$BZ$73/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$73<>\"\",$CA$73/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$73<>\"\",$CB$73/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$73<>\"\",$CC$73/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$73<>\"\",$CD$73/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$73<>\"\",$CE$73/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$73<>\"\",$CF$73/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$73<>\"\",$CG$73/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$73<>\"\",$CH$73/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$73<>\"\",$CI$73/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$73<>\"\",$CJ$73/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$73<>\"\",$CK$73/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$73<>\"\",$CL$73/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$73<>\"\",$CM$73/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$73<>\"\",$CN$73/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$73<>\"\",$CO$73/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$73<>\"\",$CP$73/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$73<>\"\",$CQ$73/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$73<>\"\",$CR$73/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$73<>\"\",$CS$73/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$73<>\"\",$CT$73/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Stormwater Management Pond","Sediment Removal from Pond",390,"cu. yd.",500,"cu. yd.",null,{"$f":"IF($A74<>\"\",IF($B74<>\"\",ItemQuantity(A74,B74,D74,E74,F74,G74),\"\"),\"\")","v":500},"cu. yd.","Periodic",5,null,5,{"$f":"IF($A74<>\"\",IF($B74<>\"\",SUM(OFFSET($P74,0,AnalysisPeriod*2+4):OFFSET($P74,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":712585.12847287999},null,{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,P$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,Q$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,R$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,S$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,T$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,U$64),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,V$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,W$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,X$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,Y$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,Z$64),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AA$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AB$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AC$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AD$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AE$64),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AF$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AG$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AH$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AI$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AJ$64),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AK$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AL$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AM$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AN$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AO$64),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AP$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AQ$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AR$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AS$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AT$64),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AU$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AV$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AW$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AX$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AY$64),\"\")","v":500},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,AZ$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BA$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BB$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BC$64),\"\")","v":0},{"$f":"IF($D74<>\"\",QuantityEstimate($J74,$H74,$E74,IF($K74<100,$K74,$K74-ConstYear),$L74,$M74,BD$64),\"\")","v":500},null,{"$f":"IF($P$74<>\"\", $C74*$P$74,\"\")","v":0},{"$f":"IF($Q$74<>\"\", $C74*$Q$74,\"\")","v":0},{"$f":"IF($R$74<>\"\", $C74*$R$74,\"\")","v":0},{"$f":"IF($S$74<>\"\", $C74*$S$74,\"\")","v":0},{"$f":"IF($T$74<>\"\", $C74*$T$74,\"\")","v":0},{"$f":"IF($U$74<>\"\", $C74*$U$74,\"\")","v":195000},{"$f":"IF($V$74<>\"\", $C74*$V$74,\"\")","v":0},{"$f":"IF($W$74<>\"\", $C74*$W$74,\"\")","v":0},{"$f":"IF($X$74<>\"\", $C74*$X$74,\"\")","v":0},{"$f":"IF($Y$74<>\"\", $C74*$Y$74,\"\")","v":0},{"$f":"IF($Z$74<>\"\", $C74*$Z$74,\"\")","v":195000},{"$f":"IF($AA$74<>\"\", $C74*$AA$74,\"\")","v":0},{"$f":"IF($AB$74<>\"\", $C74*$AB$74,\"\")","v":0},{"$f":"IF($AC$74<>\"\", $C74*$AC$74,\"\")","v":0},{"$f":"IF($AD$74<>\"\", $C74*$AD$74,\"\")","v":0},{"$f":"IF($AE$74<>\"\", $C74*$AE$74,\"\")","v":195000},{"$f":"IF($AF$74<>\"\", $C74*$AF$74,\"\")","v":0},{"$f":"IF($AG$74<>\"\", $C74*$AG$74,\"\")","v":0},{"$f":"IF($AH$74<>\"\", $C74*$AH$74,\"\")","v":0},{"$f":"IF($AI$74<>\"\", $C74*$AI$74,\"\")","v":0},{"$f":"IF($AJ$74<>\"\", $C74*$AJ$74,\"\")","v":195000},{"$f":"IF($AK$74<>\"\", $C74*$AK$74,\"\")","v":0},{"$f":"IF($AL$74<>\"\", $C74*$AL$74,\"\")","v":0},{"$f":"IF($AM$74<>\"\", $C74*$AM$74,\"\")","v":0},{"$f":"IF($AN$74<>\"\", $C74*$AN$74,\"\")","v":0},{"$f":"IF($AO$74<>\"\", $C74*$AO$74,\"\")","v":195000},{"$f":"IF($AP$74<>\"\", $C74*$AP$74,\"\")","v":0},{"$f":"IF($AQ$74<>\"\", $C74*$AQ$74,\"\")","v":0},{"$f":"IF($AR$74<>\"\", $C74*$AR$74,\"\")","v":0},{"$f":"IF($AS$74<>\"\", $C74*$AS$74,\"\")","v":0},{"$f":"IF($AT$74<>\"\", $C74*$AT$74,\"\")","v":195000},{"$f":"IF($AU$74<>\"\", $C74*$AU$74,\"\")","v":0},{"$f":"IF($AV$74<>\"\", $C74*$AV$74,\"\")","v":0},{"$f":"IF($AW$74<>\"\", $C74*$AW$74,\"\")","v":0},{"$f":"IF($AX$74<>\"\", $C74*$AX$74,\"\")","v":0},{"$f":"IF($AY$74<>\"\", $C74*$AY$74,\"\")","v":195000},{"$f":"IF($AZ$74<>\"\", $C74*$AZ$74,\"\")","v":0},{"$f":"IF($BA$74<>\"\", $C74*$BA$74,\"\")","v":0},{"$f":"IF($BB$74<>\"\", $C74*$BB$74,\"\")","v":0},{"$f":"IF($BC$74<>\"\", $C74*$BC$74,\"\")","v":0},{"$f":"IF($BD$74<>\"\", $C74*$BD$74,\"\")","v":195000},null,{"$f":"IF($P$74<>\"\",$BF$74/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$74<>\"\",$BG$74/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$74<>\"\",$BH$74/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$74<>\"\",$BI$74/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$74<>\"\",$BJ$74/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$74<>\"\",$BK$74/(1 + DiscountRate) ^ $DA$64,\"\")","v":160275.78581807355},{"$f":"IF($V$74<>\"\",$BL$74/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$74<>\"\",$BM$74/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$74<>\"\",$BN$74/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$74<>\"\",$BO$74/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$74<>\"\",$BP$74/(1 + DiscountRate) ^ $DF$64,\"\")","v":131735.01292103072},{"$f":"IF($AA$74<>\"\",$BQ$74/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$74<>\"\",$BR$74/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$74<>\"\",$BS$74/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$74<>\"\",$BT$74/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$74<>\"\",$BU$74/(1 + DiscountRate) ^ $DK$64,\"\")","v":108276.57802908859},{"$f":"IF($AF$74<>\"\",$BV$74/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$74<>\"\",$BW$74/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$74<>\"\",$BX$74/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$74<>\"\",$BY$74/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$74<>\"\",$BZ$74/(1 + DiscountRate) ^ $DP$64,\"\")","v":88995.454509251955},{"$f":"IF($AK$74<>\"\",$CA$74/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$74<>\"\",$CB$74/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$74<>\"\",$CC$74/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$74<>\"\",$CD$74/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$74<>\"\",$CE$74/(1 + DiscountRate) ^ $DU$64,\"\")","v":73147.776439522931},{"$f":"IF($AP$74<>\"\",$CF$74/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$74<>\"\",$CG$74/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$74<>\"\",$CH$74/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$74<>\"\",$CI$74/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$74<>\"\",$CJ$74/(1 + DiscountRate) ^ $DZ$64,\"\")","v":60122.140254816964},{"$f":"IF($AU$74<>\"\",$CK$74/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$74<>\"\",$CL$74/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$74<>\"\",$CM$74/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$74<>\"\",$CN$74/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$74<>\"\",$CO$74/(1 + DiscountRate) ^ $EE$64,\"\")","v":49416.016791821647},{"$f":"IF($AZ$74<>\"\",$CP$74/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$74<>\"\",$CQ$74/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$74<>\"\",$CR$74/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$74<>\"\",$CS$74/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$74<>\"\",$CT$74/(1 + DiscountRate) ^ $EJ$64,\"\")","v":40616.363709273501}]
["Stormwater Management Pond","Sediment Removal Setup",7600,"each",1,"each",null,{"$f":"IF($A75<>\"\",IF($B75<>\"\",ItemQuantity(A75,B75,D75,E75,F75,G75),\"\"),\"\")","v":1},"each","Periodic",5,null,5,{"$f":"IF($A75<>\"\",IF($B75<>\"\",SUM(OFFSET($P75,0,AnalysisPeriod*2+4):OFFSET($P75,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":27772.548596891724},null,{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,P$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,Q$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,R$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,S$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,T$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,U$64),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,V$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,W$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,X$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,Y$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,Z$64),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AA$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AB$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AC$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AD$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AE$64),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AF$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AG$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AH$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AI$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AJ$64),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AK$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AL$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AM$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AN$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AO$64),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AP$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AQ$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AR$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AS$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AT$64),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AU$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AV$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AW$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AX$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AY$64),\"\")","v":1},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,AZ$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BA$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BB$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BC$64),\"\")","v":0},{"$f":"IF($D75<>\"\",QuantityEstimate($J75,$H75,$E75,IF($K75<100,$K75,$K75-ConstYear),$L75,$M75,BD$64),\"\")","v":1},null,{"$f":"IF($P$75<>\"\", $C75*$P$75,\"\")","v":0},{"$f":"IF($Q$75<>\"\", $C75*$Q$75,\"\")","v":0},{"$f":"IF($R$75<>\"\", $C75*$R$75,\"\")","v":0},{"$f":"IF($S$75<>\"\", $C75*$S$75,\"\")","v":0},{"$f":"IF($T$75<>\"\", $C75*$T$75,\"\")","v":0},{"$f":"IF($U$75<>\"\", $C75*$U$75,\"\")","v":7600},{"$f":"IF($V$75<>\"\", $C75*$V$75,\"\")","v":0},{"$f":"IF($W$75<>\"\", $C75*$W$75,\"\")","v":0},{"$f":"IF($X$75<>\"\", $C75*$X$75,\"\")","v":0},{"$f":"IF($Y$75<>\"\", $C75*$Y$75,\"\")","v":0},{"$f":"IF($Z$75<>\"\", $C75*$Z$75,\"\")","v":7600},{"$f":"IF($AA$75<>\"\", $C75*$AA$75,\"\")","v":0},{"$f":"IF($AB$75<>\"\", $C75*$AB$75,\"\")","v":0},{"$f":"IF($AC$75<>\"\", $C75*$AC$75,\"\")","v":0},{"$f":"IF($AD$75<>\"\", $C75*$AD$75,\"\")","v":0},{"$f":"IF($AE$75<>\"\", $C75*$AE$75,\"\")","v":7600},{"$f":"IF($AF$75<>\"\", $C75*$AF$75,\"\")","v":0},{"$f":"IF($AG$75<>\"\", $C75*$AG$75,\"\")","v":0},{"$f":"IF($AH$75<>\"\", $C75*$AH$75,\"\")","v":0},{"$f":"IF($AI$75<>\"\", $C75*$AI$75,\"\")","v":0},{"$f":"IF($AJ$75<>\"\", $C75*$AJ$75,\"\")","v":7600},{"$f":"IF($AK$75<>\"\", $C75*$AK$75,\"\")","v":0},{"$f":"IF($AL$75<>\"\", $C75*$AL$75,\"\")","v":0},{"$f":"IF($AM$75<>\"\", $C75*$AM$75,\"\")","v":0},{"$f":"IF($AN$75<>\"\", $C75*$AN$75,\"\")","v":0},{"$f":"IF($AO$75<>\"\", $C75*$AO$75,\"\")","v":7600},{"$f":"IF($AP$75<>\"\", $C75*$AP$75,\"\")","v":0},{"$f":"IF($AQ$75<>\"\", $C75*$AQ$75,\"\")","v":0},{"$f":"IF($AR$75<>\"\", $C75*$AR$75,\"\")","v":0},{"$f":"IF($AS$75<>\"\", $C75*$AS$75,\"\")","v":0},{"$f":"IF($AT$75<>\"\", $C75*$AT$75,\"\")","v":7600},{"$f":"IF($AU$75<>\"\", $C75*$AU$75,\"\")","v":0},{"$f":"IF($AV$75<>\"\", $C75*$AV$75,\"\")","v":0},{"$f":"IF($AW$75<>\"\", $C75*$AW$75,\"\")","v":0},{"$f":"IF($AX$75<>\"\", $C75*$AX$75,\"\")","v":0},{"$f":"IF($AY$75<>\"\", $C75*$AY$75,\"\")","v":7600},{"$f":"IF($AZ$75<>\"\", $C75*$AZ$75,\"\")","v":0},{"$f":"IF($BA$75<>\"\", $C75*$BA$75,\"\")","v":0},{"$f":"IF($BB$75<>\"\", $C75*$BB$75,\"\")","v":0},{"$f":"IF($BC$75<>\"\", $C75*$BC$75,\"\")","v":0},{"$f":"IF($BD$75<>\"\", $C75*$BD$75,\"\")","v":7600},null,{"$f":"IF($P$75<>\"\",$BF$75/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$75<>\"\",$BG$75/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$75<>\"\",$BH$75/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$75<>\"\",$BI$75/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$75<>\"\",$BJ$75/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$75<>\"\",$BK$75/(1 + DiscountRate) ^ $DA$64,\"\")","v":6246.6460113710718},{"$f":"IF($V$75<>\"\",$BL$75/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$75<>\"\",$BM$75/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$75<>\"\",$BN$75/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$75<>\"\",$BO$75/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$75<>\"\",$BP$75/(1 + DiscountRate) ^ $DF$64,\"\")","v":5134.2876830760688},{"$f":"IF($AA$75<>\"\",$BQ$75/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$75<>\"\",$BR$75/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$75<>\"\",$BS$75/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$75<>\"\",$BT$75/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$75<>\"\",$BU$75/(1 + DiscountRate) ^ $DK$64,\"\")","v":4220.0102206208885},{"$f":"IF($AF$75<>\"\",$BV$75/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$75<>\"\",$BW$75/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$75<>\"\",$BX$75/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$75<>\"\",$BY$75/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$75<>\"\",$BZ$75/(1 + DiscountRate) ^ $DP$64,\"\")","v":3468.5407911298198},{"$f":"IF($AK$75<>\"\",$CA$75/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$75<>\"\",$CB$75/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$75<>\"\",$CC$75/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$75<>\"\",$CD$75/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$75<>\"\",$CE$75/(1 + DiscountRate) ^ $DU$64,\"\")","v":2850.8876971301247},{"$f":"IF($AP$75<>\"\",$CF$75/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$75<>\"\",$CG$75/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$75<>\"\",$CH$75/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$75<>\"\",$CI$75/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$75<>\"\",$CJ$75/(1 + DiscountRate) ^ $DZ$64,\"\")","v":2343.2218765979942},{"$f":"IF($AU$75<>\"\",$CK$75/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$75<>\"\",$CL$75/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$75<>\"\",$CM$75/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$75<>\"\",$CN$75/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$75<>\"\",$CO$75/(1 + DiscountRate) ^ $EE$64,\"\")","v":1925.9575775274079},{"$f":"IF($AZ$75<>\"\",$CP$75/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$75<>\"\",$CQ$75/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$75<>\"\",$CR$75/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$75<>\"\",$CS$75/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$75<>\"\",$CT$75/(1 + DiscountRate) ^ $EJ$64,\"\")","v":1582.9967394383518}]
["Combined Sewer Overflow (CSO)","Plant Operating Cost/annually",1.5,"gal.",3650000,"gal.",null,{"$f":"IF($A76<>\"\",IF($B76<>\"\",ItemQuantity(A76,B76,D76,E76,F76,G76),\"\"),\"\")","v":3650000},"gal.","Periodic",1,null,1,{"$f":"IF($A76<>\"\",IF($B76<>\"\",SUM(OFFSET($P76,0,AnalysisPeriod*2+4):OFFSET($P76,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":108365437.01175985},null,{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,P$64),\"\")","v":0},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,Q$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,R$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,S$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,T$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,U$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,V$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,W$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,X$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,Y$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,Z$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AA$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AB$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AC$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AD$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AE$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AF$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AG$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AH$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AI$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AJ$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AK$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AL$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AM$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AN$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AO$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AP$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AQ$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AR$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AS$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AT$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AU$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AV$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AW$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AX$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AY$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,AZ$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BA$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BB$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BC$64),\"\")","v":3650000},{"$f":"IF($D76<>\"\",QuantityEstimate($J76,$H76,$E76,IF($K76<100,$K76,$K76-ConstYear),$L76,$M76,BD$64),\"\")","v":3650000},null,{"$f":"IF($P$76<>\"\", $C76*$P$76,\"\")","v":0},{"$f":"IF($Q$76<>\"\", $C76*$Q$76,\"\")","v":5475000},{"$f":"IF($R$76<>\"\", $C76*$R$76,\"\")","v":5475000},{"$f":"IF($S$76<>\"\", $C76*$S$76,\"\")","v":5475000},{"$f":"IF($T$76<>\"\", $C76*$T$76,\"\")","v":5475000},{"$f":"IF($U$76<>\"\", $C76*$U$76,\"\")","v":5475000},{"$f":"IF($V$76<>\"\", $C76*$V$76,\"\")","v":5475000},{"$f":"IF($W$76<>\"\", $C76*$W$76,\"\")","v":5475000},{"$f":"IF($X$76<>\"\", $C76*$X$76,\"\")","v":5475000},{"$f":"IF($Y$76<>\"\", $C76*$Y$76,\"\")","v":5475000},{"$f":"IF($Z$76<>\"\", $C76*$Z$76,\"\")","v":5475000},{"$f":"IF($AA$76<>\"\", $C76*$AA$76,\"\")","v":5475000},{"$f":"IF($AB$76<>\"\", $C76*$AB$76,\"\")","v":5475000},{"$f":"IF($AC$76<>\"\", $C76*$AC$76,\"\")","v":5475000},{"$f":"IF($AD$76<>\"\", $C76*$AD$76,\"\")","v":5475000},{"$f":"IF($AE$76<>\"\", $C76*$AE$76,\"\")","v":5475000},{"$f":"IF($AF$76<>\"\", $C76*$AF$76,\"\")","v":5475000},{"$f":"IF($AG$76<>\"\", $C76*$AG$76,\"\")","v":5475000},{"$f":"IF($AH$76<>\"\", $C76*$AH$76,\"\")","v":5475000},{"$f":"IF($AI$76<>\"\", $C76*$AI$76,\"\")","v":5475000},{"$f":"IF($AJ$76<>\"\", $C76*$AJ$76,\"\")","v":5475000},{"$f":"IF($AK$76<>\"\", $C76*$AK$76,\"\")","v":5475000},{"$f":"IF($AL$76<>\"\", $C76*$AL$76,\"\")","v":5475000},{"$f":"IF($AM$76<>\"\", $C76*$AM$76,\"\")","v":5475000},{"$f":"IF($AN$76<>\"\", $C76*$AN$76,\"\")","v":5475000},{"$f":"IF($AO$76<>\"\", $C76*$AO$76,\"\")","v":5475000},{"$f":"IF($AP$76<>\"\", $C76*$AP$76,\"\")","v":5475000},{"$f":"IF($AQ$76<>\"\", $C76*$AQ$76,\"\")","v":5475000},{"$f":"IF($AR$76<>\"\", $C76*$AR$76,\"\")","v":5475000},{"$f":"IF($AS$76<>\"\", $C76*$AS$76,\"\")","v":5475000},{"$f":"IF($AT$76<>\"\", $C76*$AT$76,\"\")","v":5475000},{"$f":"IF($AU$76<>\"\", $C76*$AU$76,\"\")","v":5475000},{"$f":"IF($AV$76<>\"\", $C76*$AV$76,\"\")","v":5475000},{"$f":"IF($AW$76<>\"\", $C76*$AW$76,\"\")","v":5475000},{"$f":"IF($AX$76<>\"\", $C76*$AX$76,\"\")","v":5475000},{"$f":"IF($AY$76<>\"\", $C76*$AY$76,\"\")","v":5475000},{"$f":"IF($AZ$76<>\"\", $C76*$AZ$76,\"\")","v":5475000},{"$f":"IF($BA$76<>\"\", $C76*$BA$76,\"\")","v":5475000},{"$f":"IF($BB$76<>\"\", $C76*$BB$76,\"\")","v":5475000},{"$f":"IF($BC$76<>\"\", $C76*$BC$76,\"\")","v":5475000},{"$f":"IF($BD$76<>\"\", $C76*$BD$76,\"\")","v":5475000},null,{"$f":"IF($P$76<>\"\",$BF$76/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$76<>\"\",$BG$76/(1 + DiscountRate) ^ $CW$64,\"\")","v":5264423.076923077},{"$f":"IF($R$76<>\"\",$BH$76/(1 + DiscountRate) ^ $CX$64,\"\")","v":5061945.2662721891},{"$f":"IF($S$76<>\"\",$BI$76/(1 + DiscountRate) ^ $CY$64,\"\")","v":4867255.0637232587},{"$f":"IF($T$76<>\"\",$BJ$76/(1 + DiscountRate) ^ $CZ$64,\"\")","v":4680052.9458877482},{"$f":"IF($U$76<>\"\",$BK$76/(1 + DiscountRate) ^ $DA$64,\"\")","v":4500050.9095074497},{"$f":"IF($V$76<>\"\",$BL$76/(1 + DiscountRate) ^ $DB$64,\"\")","v":4326972.0283725476},{"$f":"IF($W$76<>\"\",$BM$76/(1 + DiscountRate) ^ $DC$64,\"\")","v":4160550.0272812964},{"$f":"IF($X$76<>\"\",$BN$76/(1 + DiscountRate) ^ $DD$64,\"\")","v":4000528.8723858614},{"$f":"IF($Y$76<>\"\",$BO$76/(1 + DiscountRate) ^ $DE$64,\"\")","v":3846662.3772940971},{"$f":"IF($Z$76<>\"\",$BP$76/(1 + DiscountRate) ^ $DF$64,\"\")","v":3698713.8243212472},{"$f":"IF($AA$76<>\"\",$BQ$76/(1 + DiscountRate) ^ $DG$64,\"\")","v":3556455.6003088919},{"$f":"IF($AB$76<>\"\",$BR$76/(1 + DiscountRate) ^ $DH$64,\"\")","v":3419668.8464508564},{"$f":"IF($AC$76<>\"\",$BS$76/(1 + DiscountRate) ^ $DI$64,\"\")","v":3288143.1215873621},{"$f":"IF($AD$76<>\"\",$BT$76/(1 + DiscountRate) ^ $DJ$64,\"\")","v":3161676.0784493866},{"$f":"IF($AE$76<>\"\",$BU$76/(1 + DiscountRate) ^ $DK$64,\"\")","v":3040073.1523551797},{"$f":"IF($AF$76<>\"\",$BV$76/(1 + DiscountRate) ^ $DL$64,\"\")","v":2923147.2618799796},{"$f":"IF($AG$76<>\"\",$BW$76/(1 + DiscountRate) ^ $DM$64,\"\")","v":2810718.5210384419},{"$f":"IF($AH$76<>\"\",$BX$76/(1 + DiscountRate) ^ $DN$64,\"\")","v":2702613.9625369632},{"$f":"IF($AI$76<>\"\",$BY$76/(1 + DiscountRate) ^ $DO$64,\"\")","v":2598667.2716701571},{"$f":"IF($AJ$76<>\"\",$BZ$76/(1 + DiscountRate) ^ $DP$64,\"\")","v":2498718.530452074},{"$f":"IF($AK$76<>\"\",$CA$76/(1 + DiscountRate) ^ $DQ$64,\"\")","v":2402613.971588532},{"$f":"IF($AL$76<>\"\",$CB$76/(1 + DiscountRate) ^ $DR$64,\"\")","v":2310205.7419120502},{"$f":"IF($AM$76<>\"\",$CC$76/(1 + DiscountRate) ^ $DS$64,\"\")","v":2221351.6749154329},{"$f":"IF($AN$76<>\"\",$CD$76/(1 + DiscountRate) ^ $DT$64,\"\")","v":2135915.0720340703},{"$f":"IF($AO$76<>\"\",$CE$76/(1 + DiscountRate) ^ $DU$64,\"\")","v":2053764.4923404516},{"$f":"IF($AP$76<>\"\",$CF$76/(1 + DiscountRate) ^ $DV$64,\"\")","v":1974773.5503273576},{"$f":"IF($AQ$76<>\"\",$CG$76/(1 + DiscountRate) ^ $DW$64,\"\")","v":1898820.721468613},{"$f":"IF($AR$76<>\"\",$CH$76/(1 + DiscountRate) ^ $DX$64,\"\")","v":1825789.1552582814},{"$f":"IF($AS$76<>\"\",$CI$76/(1 + DiscountRate) ^ $DY$64,\"\")","v":1755566.4954406552},{"$f":"IF($AT$76<>\"\",$CJ$76/(1 + DiscountRate) ^ $DZ$64,\"\")","v":1688044.7071544763},{"$f":"IF($AU$76<>\"\",$CK$76/(1 + DiscountRate) ^ $EA$64,\"\")","v":1623119.9107254578},{"$f":"IF($AV$76<>\"\",$CL$76/(1 + DiscountRate) ^ $EB$64,\"\")","v":1560692.2218514017},{"$f":"IF($AW$76<>\"\",$CM$76/(1 + DiscountRate) ^ $EC$64,\"\")","v":1500665.59793404},{"$f":"IF($AX$76<>\"\",$CN$76/(1 + DiscountRate) ^ $ED$64,\"\")","v":1442947.6903211921},{"$f":"IF($AY$76<>\"\",$CO$76/(1 + DiscountRate) ^ $EE$64,\"\")","v":1387449.7022319154},{"$f":"IF($AZ$76<>\"\",$CP$76/(1 + DiscountRate) ^ $EF$64,\"\")","v":1334086.2521460727},{"$f":"IF($BA$76<>\"\",$CQ$76/(1 + DiscountRate) ^ $EG$64,\"\")","v":1282775.2424481465},{"$f":"IF($BB$76<>\"\",$CR$76/(1 + DiscountRate) ^ $EH$64,\"\")","v":1233437.7331232179},{"$f":"IF($BC$76<>\"\",$CS$76/(1 + DiscountRate) ^ $EI$64,\"\")","v":1185997.8203107866},{"$f":"IF($BD$76<>\"\",$CT$76/(1 + DiscountRate) ^ $EJ$64,\"\")","v":1140382.519529602}]
["Pollutant Removal","Tier 1 Pollutant Level Target (M.G. per day)",5850,"each",null,"each",null,{"$f":"IF($A77<>\"\",IF($B77<>\"\",ItemQuantity(A77,B77,D77,E77,F77,G77),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A77<>\"\",IF($B77<>\"\",SUM(OFFSET($P77,0,AnalysisPeriod*2+4):OFFSET($P77,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,P$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,Q$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,R$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,S$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,T$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,U$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,V$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,W$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,X$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,Y$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,Z$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AA$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AB$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AC$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AD$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AE$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AF$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AG$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AH$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AI$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AJ$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AK$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AL$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AM$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AN$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AO$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AP$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AQ$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AR$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AS$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AT$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AU$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AV$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AW$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AX$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AY$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,AZ$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BA$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BB$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BC$64),\"\")","v":0},{"$f":"IF($D77<>\"\",QuantityEstimate($J77,$H77,$E77,IF($K77<100,$K77,$K77-ConstYear),$L77,$M77,BD$64),\"\")","v":0},null,{"$f":"IF($P$77<>\"\", $C77*$P$77,\"\")","v":0},{"$f":"IF($Q$77<>\"\", $C77*$Q$77,\"\")","v":0},{"$f":"IF($R$77<>\"\", $C77*$R$77,\"\")","v":0},{"$f":"IF($S$77<>\"\", $C77*$S$77,\"\")","v":0},{"$f":"IF($T$77<>\"\", $C77*$T$77,\"\")","v":0},{"$f":"IF($U$77<>\"\", $C77*$U$77,\"\")","v":0},{"$f":"IF($V$77<>\"\", $C77*$V$77,\"\")","v":0},{"$f":"IF($W$77<>\"\", $C77*$W$77,\"\")","v":0},{"$f":"IF($X$77<>\"\", $C77*$X$77,\"\")","v":0},{"$f":"IF($Y$77<>\"\", $C77*$Y$77,\"\")","v":0},{"$f":"IF($Z$77<>\"\", $C77*$Z$77,\"\")","v":0},{"$f":"IF($AA$77<>\"\", $C77*$AA$77,\"\")","v":0},{"$f":"IF($AB$77<>\"\", $C77*$AB$77,\"\")","v":0},{"$f":"IF($AC$77<>\"\", $C77*$AC$77,\"\")","v":0},{"$f":"IF($AD$77<>\"\", $C77*$AD$77,\"\")","v":0},{"$f":"IF($AE$77<>\"\", $C77*$AE$77,\"\")","v":0},{"$f":"IF($AF$77<>\"\", $C77*$AF$77,\"\")","v":0},{"$f":"IF($AG$77<>\"\", $C77*$AG$77,\"\")","v":0},{"$f":"IF($AH$77<>\"\", $C77*$AH$77,\"\")","v":0},{"$f":"IF($AI$77<>\"\", $C77*$AI$77,\"\")","v":0},{"$f":"IF($AJ$77<>\"\", $C77*$AJ$77,\"\")","v":0},{"$f":"IF($AK$77<>\"\", $C77*$AK$77,\"\")","v":0},{"$f":"IF($AL$77<>\"\", $C77*$AL$77,\"\")","v":0},{"$f":"IF($AM$77<>\"\", $C77*$AM$77,\"\")","v":0},{"$f":"IF($AN$77<>\"\", $C77*$AN$77,\"\")","v":0},{"$f":"IF($AO$77<>\"\", $C77*$AO$77,\"\")","v":0},{"$f":"IF($AP$77<>\"\", $C77*$AP$77,\"\")","v":0},{"$f":"IF($AQ$77<>\"\", $C77*$AQ$77,\"\")","v":0},{"$f":"IF($AR$77<>\"\", $C77*$AR$77,\"\")","v":0},{"$f":"IF($AS$77<>\"\", $C77*$AS$77,\"\")","v":0},{"$f":"IF($AT$77<>\"\", $C77*$AT$77,\"\")","v":0},{"$f":"IF($AU$77<>\"\", $C77*$AU$77,\"\")","v":0},{"$f":"IF($AV$77<>\"\", $C77*$AV$77,\"\")","v":0},{"$f":"IF($AW$77<>\"\", $C77*$AW$77,\"\")","v":0},{"$f":"IF($AX$77<>\"\", $C77*$AX$77,\"\")","v":0},{"$f":"IF($AY$77<>\"\", $C77*$AY$77,\"\")","v":0},{"$f":"IF($AZ$77<>\"\", $C77*$AZ$77,\"\")","v":0},{"$f":"IF($BA$77<>\"\", $C77*$BA$77,\"\")","v":0},{"$f":"IF($BB$77<>\"\", $C77*$BB$77,\"\")","v":0},{"$f":"IF($BC$77<>\"\", $C77*$BC$77,\"\")","v":0},{"$f":"IF($BD$77<>\"\", $C77*$BD$77,\"\")","v":0},null,{"$f":"IF($P$77<>\"\",$BF$77/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$77<>\"\",$BG$77/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$77<>\"\",$BH$77/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$77<>\"\",$BI$77/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$77<>\"\",$BJ$77/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$77<>\"\",$BK$77/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$77<>\"\",$BL$77/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$77<>\"\",$BM$77/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$77<>\"\",$BN$77/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$77<>\"\",$BO$77/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$77<>\"\",$BP$77/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$77<>\"\",$BQ$77/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$77<>\"\",$BR$77/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$77<>\"\",$BS$77/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$77<>\"\",$BT$77/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$77<>\"\",$BU$77/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$77<>\"\",$BV$77/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$77<>\"\",$BW$77/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$77<>\"\",$BX$77/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$77<>\"\",$BY$77/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$77<>\"\",$BZ$77/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$77<>\"\",$CA$77/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$77<>\"\",$CB$77/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$77<>\"\",$CC$77/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$77<>\"\",$CD$77/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$77<>\"\",$CE$77/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$77<>\"\",$CF$77/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$77<>\"\",$CG$77/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$77<>\"\",$CH$77/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$77<>\"\",$CI$77/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$77<>\"\",$CJ$77/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$77<>\"\",$CK$77/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$77<>\"\",$CL$77/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$77<>\"\",$CM$77/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$77<>\"\",$CN$77/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$77<>\"\",$CO$77/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$77<>\"\",$CP$77/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$77<>\"\",$CQ$77/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$77<>\"\",$CR$77/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$77<>\"\",$CS$77/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$77<>\"\",$CT$77/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Pollutant Removal","Tier 2 Pollutant Level Target (M.G. per day)",1350,"each",3650,"each",null,{"$f":"IF($A78<>\"\",IF($B78<>\"\",ItemQuantity(A78,B78,D78,E78,F78,G78),\"\"),\"\")","v":3650},"each","Periodic",1,null,1,{"$f":"IF($A78<>\"\",IF($B78<>\"\",SUM(OFFSET($P78,0,AnalysisPeriod*2+4):OFFSET($P78,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":97528893.31058383},null,{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,P$64),\"\")","v":0},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,Q$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,R$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,S$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,T$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,U$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,V$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,W$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,X$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,Y$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,Z$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AA$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AB$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AC$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AD$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AE$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AF$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AG$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AH$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AI$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AJ$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AK$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AL$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AM$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AN$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AO$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AP$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AQ$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AR$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AS$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AT$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AU$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AV$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AW$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AX$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AY$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,AZ$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BA$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BB$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BC$64),\"\")","v":3650},{"$f":"IF($D78<>\"\",QuantityEstimate($J78,$H78,$E78,IF($K78<100,$K78,$K78-ConstYear),$L78,$M78,BD$64),\"\")","v":3650},null,{"$f":"IF($P$78<>\"\", $C78*$P$78,\"\")","v":0},{"$f":"IF($Q$78<>\"\", $C78*$Q$78,\"\")","v":4927500},{"$f":"IF($R$78<>\"\", $C78*$R$78,\"\")","v":4927500},{"$f":"IF($S$78<>\"\", $C78*$S$78,\"\")","v":4927500},{"$f":"IF($T$78<>\"\", $C78*$T$78,\"\")","v":4927500},{"$f":"IF($U$78<>\"\", $C78*$U$78,\"\")","v":4927500},{"$f":"IF($V$78<>\"\", $C78*$V$78,\"\")","v":4927500},{"$f":"IF($W$78<>\"\", $C78*$W$78,\"\")","v":4927500},{"$f":"IF($X$78<>\"\", $C78*$X$78,\"\")","v":4927500},{"$f":"IF($Y$78<>\"\", $C78*$Y$78,\"\")","v":4927500},{"$f":"IF($Z$78<>\"\", $C78*$Z$78,\"\")","v":4927500},{"$f":"IF($AA$78<>\"\", $C78*$AA$78,\"\")","v":4927500},{"$f":"IF($AB$78<>\"\", $C78*$AB$78,\"\")","v":4927500},{"$f":"IF($AC$78<>\"\", $C78*$AC$78,\"\")","v":4927500},{"$f":"IF($AD$78<>\"\", $C78*$AD$78,\"\")","v":4927500},{"$f":"IF($AE$78<>\"\", $C78*$AE$78,\"\")","v":4927500},{"$f":"IF($AF$78<>\"\", $C78*$AF$78,\"\")","v":4927500},{"$f":"IF($AG$78<>\"\", $C78*$AG$78,\"\")","v":4927500},{"$f":"IF($AH$78<>\"\", $C78*$AH$78,\"\")","v":4927500},{"$f":"IF($AI$78<>\"\", $C78*$AI$78,\"\")","v":4927500},{"$f":"IF($AJ$78<>\"\", $C78*$AJ$78,\"\")","v":4927500},{"$f":"IF($AK$78<>\"\", $C78*$AK$78,\"\")","v":4927500},{"$f":"IF($AL$78<>\"\", $C78*$AL$78,\"\")","v":4927500},{"$f":"IF($AM$78<>\"\", $C78*$AM$78,\"\")","v":4927500},{"$f":"IF($AN$78<>\"\", $C78*$AN$78,\"\")","v":4927500},{"$f":"IF($AO$78<>\"\", $C78*$AO$78,\"\")","v":4927500},{"$f":"IF($AP$78<>\"\", $C78*$AP$78,\"\")","v":4927500},{"$f":"IF($AQ$78<>\"\", $C78*$AQ$78,\"\")","v":4927500},{"$f":"IF($AR$78<>\"\", $C78*$AR$78,\"\")","v":4927500},{"$f":"IF($AS$78<>\"\", $C78*$AS$78,\"\")","v":4927500},{"$f":"IF($AT$78<>\"\", $C78*$AT$78,\"\")","v":4927500},{"$f":"IF($AU$78<>\"\", $C78*$AU$78,\"\")","v":4927500},{"$f":"IF($AV$78<>\"\", $C78*$AV$78,\"\")","v":4927500},{"$f":"IF($AW$78<>\"\", $C78*$AW$78,\"\")","v":4927500},{"$f":"IF($AX$78<>\"\", $C78*$AX$78,\"\")","v":4927500},{"$f":"IF($AY$78<>\"\", $C78*$AY$78,\"\")","v":4927500},{"$f":"IF($AZ$78<>\"\", $C78*$AZ$78,\"\")","v":4927500},{"$f":"IF($BA$78<>\"\", $C78*$BA$78,\"\")","v":4927500},{"$f":"IF($BB$78<>\"\", $C78*$BB$78,\"\")","v":4927500},{"$f":"IF($BC$78<>\"\", $C78*$BC$78,\"\")","v":4927500},{"$f":"IF($BD$78<>\"\", $C78*$BD$78,\"\")","v":4927500},null,{"$f":"IF($P$78<>\"\",$BF$78/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$78<>\"\",$BG$78/(1 + DiscountRate) ^ $CW$64,\"\")","v":4737980.769230769},{"$f":"IF($R$78<>\"\",$BH$78/(1 + DiscountRate) ^ $CX$64,\"\")","v":4555750.7396449698},{"$f":"IF($S$78<>\"\",$BI$78/(1 + DiscountRate) ^ $CY$64,\"\")","v":4380529.5573509326},{"$f":"IF($T$78<>\"\",$BJ$78/(1 + DiscountRate) ^ $CZ$64,\"\")","v":4212047.6512989737},{"$f":"IF($U$78<>\"\",$BK$78/(1 + DiscountRate) ^ $DA$64,\"\")","v":4050045.8185567046},{"$f":"IF($V$78<>\"\",$BL$78/(1 + DiscountRate) ^ $DB$64,\"\")","v":3894274.8255352932},{"$f":"IF($W$78<>\"\",$BM$78/(1 + DiscountRate) ^ $DC$64,\"\")","v":3744495.0245531667},{"$f":"IF($X$78<>\"\",$BN$78/(1 + DiscountRate) ^ $DD$64,\"\")","v":3600475.985147275},{"$f":"IF($Y$78<>\"\",$BO$78/(1 + DiscountRate) ^ $DE$64,\"\")","v":3461996.1395646874},{"$f":"IF($Z$78<>\"\",$BP$78/(1 + DiscountRate) ^ $DF$64,\"\")","v":3328842.4418891226},{"$f":"IF($AA$78<>\"\",$BQ$78/(1 + DiscountRate) ^ $DG$64,\"\")","v":3200810.0402780026},{"$f":"IF($AB$78<>\"\",$BR$78/(1 + DiscountRate) ^ $DH$64,\"\")","v":3077701.9618057711},{"$f":"IF($AC$78<>\"\",$BS$78/(1 + DiscountRate) ^ $DI$64,\"\")","v":2959328.8094286257},{"$f":"IF($AD$78<>\"\",$BT$78/(1 + DiscountRate) ^ $DJ$64,\"\")","v":2845508.4706044481},{"$f":"IF($AE$78<>\"\",$BU$78/(1 + DiscountRate) ^ $DK$64,\"\")","v":2736065.8371196617},{"$f":"IF($AF$78<>\"\",$BV$78/(1 + DiscountRate) ^ $DL$64,\"\")","v":2630832.5356919817},{"$f":"IF($AG$78<>\"\",$BW$78/(1 + DiscountRate) ^ $DM$64,\"\")","v":2529646.6689345976},{"$f":"IF($AH$78<>\"\",$BX$78/(1 + DiscountRate) ^ $DN$64,\"\")","v":2432352.566283267},{"$f":"IF($AI$78<>\"\",$BY$78/(1 + DiscountRate) ^ $DO$64,\"\")","v":2338800.5445031412},{"$f":"IF($AJ$78<>\"\",$BZ$78/(1 + DiscountRate) ^ $DP$64,\"\")","v":2248846.6774068666},{"$f":"IF($AK$78<>\"\",$CA$78/(1 + DiscountRate) ^ $DQ$64,\"\")","v":2162352.5744296787},{"$f":"IF($AL$78<>\"\",$CB$78/(1 + DiscountRate) ^ $DR$64,\"\")","v":2079185.1677208452},{"$f":"IF($AM$78<>\"\",$CC$78/(1 + DiscountRate) ^ $DS$64,\"\")","v":1999216.5074238898},{"$f":"IF($AN$78<>\"\",$CD$78/(1 + DiscountRate) ^ $DT$64,\"\")","v":1922323.5648306631},{"$f":"IF($AO$78<>\"\",$CE$78/(1 + DiscountRate) ^ $DU$64,\"\")","v":1848388.0431064065},{"$f":"IF($AP$78<>\"\",$CF$78/(1 + DiscountRate) ^ $DV$64,\"\")","v":1777296.1952946219},{"$f":"IF($AQ$78<>\"\",$CG$78/(1 + DiscountRate) ^ $DW$64,\"\")","v":1708938.6493217517},{"$f":"IF($AR$78<>\"\",$CH$78/(1 + DiscountRate) ^ $DX$64,\"\")","v":1643210.2397324531},{"$f":"IF($AS$78<>\"\",$CI$78/(1 + DiscountRate) ^ $DY$64,\"\")","v":1580009.8458965896},{"$f":"IF($AT$78<>\"\",$CJ$78/(1 + DiscountRate) ^ $DZ$64,\"\")","v":1519240.2364390285},{"$f":"IF($AU$78<>\"\",$CK$78/(1 + DiscountRate) ^ $EA$64,\"\")","v":1460807.9196529121},{"$f":"IF($AV$78<>\"\",$CL$78/(1 + DiscountRate) ^ $EB$64,\"\")","v":1404622.9996662615},{"$f":"IF($AW$78<>\"\",$CM$78/(1 + DiscountRate) ^ $EC$64,\"\")","v":1350599.0381406362},{"$f":"IF($AX$78<>\"\",$CN$78/(1 + DiscountRate) ^ $ED$64,\"\")","v":1298652.9212890731},{"$f":"IF($AY$78<>\"\",$CO$78/(1 + DiscountRate) ^ $EE$64,\"\")","v":1248704.732008724},{"$f":"IF($AZ$78<>\"\",$CP$78/(1 + DiscountRate) ^ $EF$64,\"\")","v":1200677.6269314655},{"$f":"IF($BA$78<>\"\",$CQ$78/(1 + DiscountRate) ^ $EG$64,\"\")","v":1154497.7182033318},{"$f":"IF($BB$78<>\"\",$CR$78/(1 + DiscountRate) ^ $EH$64,\"\")","v":1110093.9598108961},{"$f":"IF($BC$78<>\"\",$CS$78/(1 + DiscountRate) ^ $EI$64,\"\")","v":1067398.038279708},{"$f":"IF($BD$78<>\"\",$CT$78/(1 + DiscountRate) ^ $EJ$64,\"\")","v":1026344.2675766419}]
["Winter Maintenance","Conventional Annual Snow Clearing/Salting/Sanding (per lane-mile)",4715,"each",10.5,"each",null,{"$f":"IF($A79<>\"\",IF($B79<>\"\",ItemQuantity(A79,B79,D79,E79,F79,G79),\"\"),\"\")","v":10.5},"each","Periodic",1,null,1,{"$f":"IF($A79<>\"\",IF($B79<>\"\",SUM(OFFSET($P79,0,AnalysisPeriod*2+4):OFFSET($P79,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":979890.75303373509},null,{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,P$64),\"\")","v":0},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,Q$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,R$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,S$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,T$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,U$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,V$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,W$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,X$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,Y$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,Z$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AA$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AB$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AC$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AD$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AE$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AF$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AG$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AH$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AI$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AJ$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AK$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AL$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AM$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AN$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AO$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AP$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AQ$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AR$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AS$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AT$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AU$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AV$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AW$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AX$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AY$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,AZ$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BA$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BB$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BC$64),\"\")","v":10.5},{"$f":"IF($D79<>\"\",QuantityEstimate($J79,$H79,$E79,IF($K79<100,$K79,$K79-ConstYear),$L79,$M79,BD$64),\"\")","v":10.5},null,{"$f":"IF($P$79<>\"\", $C79*$P$79,\"\")","v":0},{"$f":"IF($Q$79<>\"\", $C79*$Q$79,\"\")","v":49507.5},{"$f":"IF($R$79<>\"\", $C79*$R$79,\"\")","v":49507.5},{"$f":"IF($S$79<>\"\", $C79*$S$79,\"\")","v":49507.5},{"$f":"IF($T$79<>\"\", $C79*$T$79,\"\")","v":49507.5},{"$f":"IF($U$79<>\"\", $C79*$U$79,\"\")","v":49507.5},{"$f":"IF($V$79<>\"\", $C79*$V$79,\"\")","v":49507.5},{"$f":"IF($W$79<>\"\", $C79*$W$79,\"\")","v":49507.5},{"$f":"IF($X$79<>\"\", $C79*$X$79,\"\")","v":49507.5},{"$f":"IF($Y$79<>\"\", $C79*$Y$79,\"\")","v":49507.5},{"$f":"IF($Z$79<>\"\", $C79*$Z$79,\"\")","v":49507.5},{"$f":"IF($AA$79<>\"\", $C79*$AA$79,\"\")","v":49507.5},{"$f":"IF($AB$79<>\"\", $C79*$AB$79,\"\")","v":49507.5},{"$f":"IF($AC$79<>\"\", $C79*$AC$79,\"\")","v":49507.5},{"$f":"IF($AD$79<>\"\", $C79*$AD$79,\"\")","v":49507.5},{"$f":"IF($AE$79<>\"\", $C79*$AE$79,\"\")","v":49507.5},{"$f":"IF($AF$79<>\"\", $C79*$AF$79,\"\")","v":49507.5},{"$f":"IF($AG$79<>\"\", $C79*$AG$79,\"\")","v":49507.5},{"$f":"IF($AH$79<>\"\", $C79*$AH$79,\"\")","v":49507.5},{"$f":"IF($AI$79<>\"\", $C79*$AI$79,\"\")","v":49507.5},{"$f":"IF($AJ$79<>\"\", $C79*$AJ$79,\"\")","v":49507.5},{"$f":"IF($AK$79<>\"\", $C79*$AK$79,\"\")","v":49507.5},{"$f":"IF($AL$79<>\"\", $C79*$AL$79,\"\")","v":49507.5},{"$f":"IF($AM$79<>\"\", $C79*$AM$79,\"\")","v":49507.5},{"$f":"IF($AN$79<>\"\", $C79*$AN$79,\"\")","v":49507.5},{"$f":"IF($AO$79<>\"\", $C79*$AO$79,\"\")","v":49507.5},{"$f":"IF($AP$79<>\"\", $C79*$AP$79,\"\")","v":49507.5},{"$f":"IF($AQ$79<>\"\", $C79*$AQ$79,\"\")","v":49507.5},{"$f":"IF($AR$79<>\"\", $C79*$AR$79,\"\")","v":49507.5},{"$f":"IF($AS$79<>\"\", $C79*$AS$79,\"\")","v":49507.5},{"$f":"IF($AT$79<>\"\", $C79*$AT$79,\"\")","v":49507.5},{"$f":"IF($AU$79<>\"\", $C79*$AU$79,\"\")","v":49507.5},{"$f":"IF($AV$79<>\"\", $C79*$AV$79,\"\")","v":49507.5},{"$f":"IF($AW$79<>\"\", $C79*$AW$79,\"\")","v":49507.5},{"$f":"IF($AX$79<>\"\", $C79*$AX$79,\"\")","v":49507.5},{"$f":"IF($AY$79<>\"\", $C79*$AY$79,\"\")","v":49507.5},{"$f":"IF($AZ$79<>\"\", $C79*$AZ$79,\"\")","v":49507.5},{"$f":"IF($BA$79<>\"\", $C79*$BA$79,\"\")","v":49507.5},{"$f":"IF($BB$79<>\"\", $C79*$BB$79,\"\")","v":49507.5},{"$f":"IF($BC$79<>\"\", $C79*$BC$79,\"\")","v":49507.5},{"$f":"IF($BD$79<>\"\", $C79*$BD$79,\"\")","v":49507.5},null,{"$f":"IF($P$79<>\"\",$BF$79/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$79<>\"\",$BG$79/(1 + DiscountRate) ^ $CW$64,\"\")","v":47603.365384615383},{"$f":"IF($R$79<>\"\",$BH$79/(1 + DiscountRate) ^ $CX$64,\"\")","v":45772.466715976327},{"$f":"IF($S$79<>\"\",$BI$79/(1 + DiscountRate) ^ $CY$64,\"\")","v":44011.987226900317},{"$f":"IF($T$79<>\"\",$BJ$79/(1 + DiscountRate) ^ $CZ$64,\"\")","v":42319.218487404141},{"$f":"IF($U$79<>\"\",$BK$79/(1 + DiscountRate) ^ $DA$64,\"\")","v":40691.556237888595},{"$f":"IF($V$79<>\"\",$BL$79/(1 + DiscountRate) ^ $DB$64,\"\")","v":39126.496382585188},{"$f":"IF($W$79<>\"\",$BM$79/(1 + DiscountRate) ^ $DC$64,\"\")","v":37621.631137101147},{"$f":"IF($X$79<>\"\",$BN$79/(1 + DiscountRate) ^ $DD$64,\"\")","v":36174.645324135709},{"$f":"IF($Y$79<>\"\",$BO$79/(1 + DiscountRate) ^ $DE$64,\"\")","v":34783.312811668948},{"$f":"IF($Z$79<>\"\",$BP$79/(1 + DiscountRate) ^ $DF$64,\"\")","v":33445.493088143223},{"$f":"IF($AA$79<>\"\",$BQ$79/(1 + DiscountRate) ^ $DG$64,\"\")","v":32159.127969368485},{"$f":"IF($AB$79<>\"\",$BR$79/(1 + DiscountRate) ^ $DH$64,\"\")","v":30922.238432085076},{"$f":"IF($AC$79<>\"\",$BS$79/(1 + DiscountRate) ^ $DI$64,\"\")","v":29732.92156931257},{"$f":"IF($AD$79<>\"\",$BT$79/(1 + DiscountRate) ^ $DJ$64,\"\")","v":28589.347662800548},{"$f":"IF($AE$79<>\"\",$BU$79/(1 + DiscountRate) ^ $DK$64,\"\")","v":27489.757368077451},{"$f":"IF($AF$79<>\"\",$BV$79/(1 + DiscountRate) ^ $DL$64,\"\")","v":26432.459007766778},{"$f":"IF($AG$79<>\"\",$BW$79/(1 + DiscountRate) ^ $DM$64,\"\")","v":25415.825969006513},{"$f":"IF($AH$79<>\"\",$BX$79/(1 + DiscountRate) ^ $DN$64,\"\")","v":24438.294200967801},{"$f":"IF($AI$79<>\"\",$BY$79/(1 + DiscountRate) ^ $DO$64,\"\")","v":23498.359808622885},{"$f":"IF($AJ$79<>\"\",$BZ$79/(1 + DiscountRate) ^ $DP$64,\"\")","v":22594.576739060467},{"$f":"IF($AK$79<>\"\",$CA$79/(1 + DiscountRate) ^ $DQ$64,\"\")","v":21725.554556788906},{"$f":"IF($AL$79<>\"\",$CB$79/(1 + DiscountRate) ^ $DR$64,\"\")","v":20889.956304604719},{"$f":"IF($AM$79<>\"\",$CC$79/(1 + DiscountRate) ^ $DS$64,\"\")","v":20086.496446735306},{"$f":"IF($AN$79<>\"\",$CD$79/(1 + DiscountRate) ^ $DT$64,\"\")","v":19313.938891091639},{"$f":"IF($AO$79<>\"\",$CE$79/(1 + DiscountRate) ^ $DU$64,\"\")","v":18571.09508758811},{"$f":"IF($AP$79<>\"\",$CF$79/(1 + DiscountRate) ^ $DV$64,\"\")","v":17856.822199603954},{"$f":"IF($AQ$79<>\"\",$CG$79/(1 + DiscountRate) ^ $DW$64,\"\")","v":17170.021345773035},{"$f":"IF($AR$79<>\"\",$CH$79/(1 + DiscountRate) ^ $DX$64,\"\")","v":16509.635909397144},{"$f":"IF($AS$79<>\"\",$CI$79/(1 + DiscountRate) ^ $DY$64,\"\")","v":15874.649912881869},{"$f":"IF($AT$79<>\"\",$CJ$79/(1 + DiscountRate) ^ $DZ$64,\"\")","v":15264.086454694107},{"$f":"IF($AU$79<>\"\",$CK$79/(1 + DiscountRate) ^ $EA$64,\"\")","v":14677.006206436639},{"$f":"IF($AV$79<>\"\",$CL$79/(1 + DiscountRate) ^ $EB$64,\"\")","v":14112.505967727537},{"$f":"IF($AW$79<>\"\",$CM$79/(1 + DiscountRate) ^ $EC$64,\"\")","v":13569.717276661093},{"$f":"IF($AX$79<>\"\",$CN$79/(1 + DiscountRate) ^ $ED$64,\"\")","v":13047.805073712589},{"$f":"IF($AY$79<>\"\",$CO$79/(1 + DiscountRate) ^ $EE$64,\"\")","v":12545.966417031335},{"$f":"IF($AZ$79<>\"\",$CP$79/(1 + DiscountRate) ^ $EF$64,\"\")","v":12063.429247145516},{"$f":"IF($BA$79<>\"\",$CQ$79/(1 + DiscountRate) ^ $EG$64,\"\")","v":11599.451199178377},{"$f":"IF($BB$79<>\"\",$CR$79/(1 + DiscountRate) ^ $EH$64,\"\")","v":11153.31846074844},{"$f":"IF($BC$79<>\"\",$CS$79/(1 + DiscountRate) ^ $EI$64,\"\")","v":10724.344673796579},{"$f":"IF($BD$79<>\"\",$CT$79/(1 + DiscountRate) ^ $EJ$64,\"\")","v":10311.869878650552}]
["Winter Maintenance","Permeable Pavers Annual Snow Clearing/Salting/Sanding (per lane-mile)",3160,"each",null,"each",null,{"$f":"IF($A80<>\"\",IF($B80<>\"\",ItemQuantity(A80,B80,D80,E80,F80,G80),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A80<>\"\",IF($B80<>\"\",SUM(OFFSET($P80,0,AnalysisPeriod*2+4):OFFSET($P80,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,P$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,Q$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,R$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,S$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,T$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,U$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,V$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,W$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,X$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,Y$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,Z$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AA$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AB$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AC$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AD$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AE$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AF$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AG$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AH$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AI$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AJ$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AK$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AL$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AM$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AN$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AO$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AP$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AQ$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AR$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AS$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AT$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AU$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AV$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AW$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AX$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AY$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,AZ$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BA$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BB$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BC$64),\"\")","v":0},{"$f":"IF($D80<>\"\",QuantityEstimate($J80,$H80,$E80,IF($K80<100,$K80,$K80-ConstYear),$L80,$M80,BD$64),\"\")","v":0},null,{"$f":"IF($P$80<>\"\", $C80*$P$80,\"\")","v":0},{"$f":"IF($Q$80<>\"\", $C80*$Q$80,\"\")","v":0},{"$f":"IF($R$80<>\"\", $C80*$R$80,\"\")","v":0},{"$f":"IF($S$80<>\"\", $C80*$S$80,\"\")","v":0},{"$f":"IF($T$80<>\"\", $C80*$T$80,\"\")","v":0},{"$f":"IF($U$80<>\"\", $C80*$U$80,\"\")","v":0},{"$f":"IF($V$80<>\"\", $C80*$V$80,\"\")","v":0},{"$f":"IF($W$80<>\"\", $C80*$W$80,\"\")","v":0},{"$f":"IF($X$80<>\"\", $C80*$X$80,\"\")","v":0},{"$f":"IF($Y$80<>\"\", $C80*$Y$80,\"\")","v":0},{"$f":"IF($Z$80<>\"\", $C80*$Z$80,\"\")","v":0},{"$f":"IF($AA$80<>\"\", $C80*$AA$80,\"\")","v":0},{"$f":"IF($AB$80<>\"\", $C80*$AB$80,\"\")","v":0},{"$f":"IF($AC$80<>\"\", $C80*$AC$80,\"\")","v":0},{"$f":"IF($AD$80<>\"\", $C80*$AD$80,\"\")","v":0},{"$f":"IF($AE$80<>\"\", $C80*$AE$80,\"\")","v":0},{"$f":"IF($AF$80<>\"\", $C80*$AF$80,\"\")","v":0},{"$f":"IF($AG$80<>\"\", $C80*$AG$80,\"\")","v":0},{"$f":"IF($AH$80<>\"\", $C80*$AH$80,\"\")","v":0},{"$f":"IF($AI$80<>\"\", $C80*$AI$80,\"\")","v":0},{"$f":"IF($AJ$80<>\"\", $C80*$AJ$80,\"\")","v":0},{"$f":"IF($AK$80<>\"\", $C80*$AK$80,\"\")","v":0},{"$f":"IF($AL$80<>\"\", $C80*$AL$80,\"\")","v":0},{"$f":"IF($AM$80<>\"\", $C80*$AM$80,\"\")","v":0},{"$f":"IF($AN$80<>\"\", $C80*$AN$80,\"\")","v":0},{"$f":"IF($AO$80<>\"\", $C80*$AO$80,\"\")","v":0},{"$f":"IF($AP$80<>\"\", $C80*$AP$80,\"\")","v":0},{"$f":"IF($AQ$80<>\"\", $C80*$AQ$80,\"\")","v":0},{"$f":"IF($AR$80<>\"\", $C80*$AR$80,\"\")","v":0},{"$f":"IF($AS$80<>\"\", $C80*$AS$80,\"\")","v":0},{"$f":"IF($AT$80<>\"\", $C80*$AT$80,\"\")","v":0},{"$f":"IF($AU$80<>\"\", $C80*$AU$80,\"\")","v":0},{"$f":"IF($AV$80<>\"\", $C80*$AV$80,\"\")","v":0},{"$f":"IF($AW$80<>\"\", $C80*$AW$80,\"\")","v":0},{"$f":"IF($AX$80<>\"\", $C80*$AX$80,\"\")","v":0},{"$f":"IF($AY$80<>\"\", $C80*$AY$80,\"\")","v":0},{"$f":"IF($AZ$80<>\"\", $C80*$AZ$80,\"\")","v":0},{"$f":"IF($BA$80<>\"\", $C80*$BA$80,\"\")","v":0},{"$f":"IF($BB$80<>\"\", $C80*$BB$80,\"\")","v":0},{"$f":"IF($BC$80<>\"\", $C80*$BC$80,\"\")","v":0},{"$f":"IF($BD$80<>\"\", $C80*$BD$80,\"\")","v":0},null,{"$f":"IF($P$80<>\"\",$BF$80/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$80<>\"\",$BG$80/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$80<>\"\",$BH$80/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$80<>\"\",$BI$80/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$80<>\"\",$BJ$80/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$80<>\"\",$BK$80/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$80<>\"\",$BL$80/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$80<>\"\",$BM$80/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$80<>\"\",$BN$80/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$80<>\"\",$BO$80/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$80<>\"\",$BP$80/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$80<>\"\",$BQ$80/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$80<>\"\",$BR$80/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$80<>\"\",$BS$80/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$80<>\"\",$BT$80/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$80<>\"\",$BU$80/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$80<>\"\",$BV$80/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$80<>\"\",$BW$80/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$80<>\"\",$BX$80/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$80<>\"\",$BY$80/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$80<>\"\",$BZ$80/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$80<>\"\",$CA$80/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$80<>\"\",$CB$80/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$80<>\"\",$CC$80/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$80<>\"\",$CD$80/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$80<>\"\",$CE$80/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$80<>\"\",$CF$80/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$80<>\"\",$CG$80/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$80<>\"\",$CH$80/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$80<>\"\",$CI$80/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$80<>\"\",$CJ$80/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$80<>\"\",$CK$80/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$80<>\"\",$CL$80/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$80<>\"\",$CM$80/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$80<>\"\",$CN$80/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$80<>\"\",$CO$80/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$80<>\"\",$CP$80/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$80<>\"\",$CQ$80/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$80<>\"\",$CR$80/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$80<>\"\",$CS$80/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$80<>\"\",$CT$80/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Paint (yearly)",0.04,"ft.",110880,"ft.",null,{"$f":"IF($A81<>\"\",IF($B81<>\"\",ItemQuantity(A81,B81,D81,E81,F81,G81),\"\"),\"\")","v":110880},"ft.","Periodic",1,null,1,{"$f":"IF($A81<>\"\",IF($B81<>\"\",SUM(OFFSET($P81,0,AnalysisPeriod*2+4):OFFSET($P81,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":87784.910727772978},null,{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,P$64),\"\")","v":0},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,Q$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,R$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,S$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,T$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,U$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,V$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,W$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,X$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,Y$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,Z$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AA$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AB$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AC$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AD$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AE$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AF$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AG$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AH$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AI$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AJ$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AK$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AL$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AM$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AN$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AO$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AP$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AQ$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AR$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AS$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AT$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AU$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AV$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AW$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AX$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AY$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,AZ$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BA$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BB$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BC$64),\"\")","v":110880},{"$f":"IF($D81<>\"\",QuantityEstimate($J81,$H81,$E81,IF($K81<100,$K81,$K81-ConstYear),$L81,$M81,BD$64),\"\")","v":110880},null,{"$f":"IF($P$81<>\"\", $C81*$P$81,\"\")","v":0},{"$f":"IF($Q$81<>\"\", $C81*$Q$81,\"\")","v":4435.2},{"$f":"IF($R$81<>\"\", $C81*$R$81,\"\")","v":4435.2},{"$f":"IF($S$81<>\"\", $C81*$S$81,\"\")","v":4435.2},{"$f":"IF($T$81<>\"\", $C81*$T$81,\"\")","v":4435.2},{"$f":"IF($U$81<>\"\", $C81*$U$81,\"\")","v":4435.2},{"$f":"IF($V$81<>\"\", $C81*$V$81,\"\")","v":4435.2},{"$f":"IF($W$81<>\"\", $C81*$W$81,\"\")","v":4435.2},{"$f":"IF($X$81<>\"\", $C81*$X$81,\"\")","v":4435.2},{"$f":"IF($Y$81<>\"\", $C81*$Y$81,\"\")","v":4435.2},{"$f":"IF($Z$81<>\"\", $C81*$Z$81,\"\")","v":4435.2},{"$f":"IF($AA$81<>\"\", $C81*$AA$81,\"\")","v":4435.2},{"$f":"IF($AB$81<>\"\", $C81*$AB$81,\"\")","v":4435.2},{"$f":"IF($AC$81<>\"\", $C81*$AC$81,\"\")","v":4435.2},{"$f":"IF($AD$81<>\"\", $C81*$AD$81,\"\")","v":4435.2},{"$f":"IF($AE$81<>\"\", $C81*$AE$81,\"\")","v":4435.2},{"$f":"IF($AF$81<>\"\", $C81*$AF$81,\"\")","v":4435.2},{"$f":"IF($AG$81<>\"\", $C81*$AG$81,\"\")","v":4435.2},{"$f":"IF($AH$81<>\"\", $C81*$AH$81,\"\")","v":4435.2},{"$f":"IF($AI$81<>\"\", $C81*$AI$81,\"\")","v":4435.2},{"$f":"IF($AJ$81<>\"\", $C81*$AJ$81,\"\")","v":4435.2},{"$f":"IF($AK$81<>\"\", $C81*$AK$81,\"\")","v":4435.2},{"$f":"IF($AL$81<>\"\", $C81*$AL$81,\"\")","v":4435.2},{"$f":"IF($AM$81<>\"\", $C81*$AM$81,\"\")","v":4435.2},{"$f":"IF($AN$81<>\"\", $C81*$AN$81,\"\")","v":4435.2},{"$f":"IF($AO$81<>\"\", $C81*$AO$81,\"\")","v":4435.2},{"$f":"IF($AP$81<>\"\", $C81*$AP$81,\"\")","v":4435.2},{"$f":"IF($AQ$81<>\"\", $C81*$AQ$81,\"\")","v":4435.2},{"$f":"IF($AR$81<>\"\", $C81*$AR$81,\"\")","v":4435.2},{"$f":"IF($AS$81<>\"\", $C81*$AS$81,\"\")","v":4435.2},{"$f":"IF($AT$81<>\"\", $C81*$AT$81,\"\")","v":4435.2},{"$f":"IF($AU$81<>\"\", $C81*$AU$81,\"\")","v":4435.2},{"$f":"IF($AV$81<>\"\", $C81*$AV$81,\"\")","v":4435.2},{"$f":"IF($AW$81<>\"\", $C81*$AW$81,\"\")","v":4435.2},{"$f":"IF($AX$81<>\"\", $C81*$AX$81,\"\")","v":4435.2},{"$f":"IF($AY$81<>\"\", $C81*$AY$81,\"\")","v":4435.2},{"$f":"IF($AZ$81<>\"\", $C81*$AZ$81,\"\")","v":4435.2},{"$f":"IF($BA$81<>\"\", $C81*$BA$81,\"\")","v":4435.2},{"$f":"IF($BB$81<>\"\", $C81*$BB$81,\"\")","v":4435.2},{"$f":"IF($BC$81<>\"\", $C81*$BC$81,\"\")","v":4435.2},{"$f":"IF($BD$81<>\"\", $C81*$BD$81,\"\")","v":4435.2},null,{"$f":"IF($P$81<>\"\",$BF$81/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$81<>\"\",$BG$81/(1 + DiscountRate) ^ $CW$64,\"\")","v":4264.6153846153838},{"$f":"IF($R$81<>\"\",$BH$81/(1 + DiscountRate) ^ $CX$64,\"\")","v":4100.5917159763303},{"$f":"IF($S$81<>\"\",$BI$81/(1 + DiscountRate) ^ $CY$64,\"\")","v":3942.8766499772414},{"$f":"IF($T$81<>\"\",$BJ$81/(1 + DiscountRate) ^ $CZ$64,\"\")","v":3791.2275480550393},{"$f":"IF($U$81<>\"\",$BK$81/(1 + DiscountRate) ^ $DA$64,\"\")","v":3645.4111038990759},{"$f":"IF($V$81<>\"\",$BL$81/(1 + DiscountRate) ^ $DB$64,\"\")","v":3505.202984518342},{"$f":"IF($W$81<>\"\",$BM$81/(1 + DiscountRate) ^ $DC$64,\"\")","v":3370.3874851137907},{"$f":"IF($X$81<>\"\",$BN$81/(1 + DiscountRate) ^ $DD$64,\"\")","v":3240.7571972247983},{"$f":"IF($Y$81<>\"\",$BO$81/(1 + DiscountRate) ^ $DE$64,\"\")","v":3116.1126896392288},{"$f":"IF($Z$81<>\"\",$BP$81/(1 + DiscountRate) ^ $DF$64,\"\")","v":2996.2622015761817},{"$f":"IF($AA$81<>\"\",$BQ$81/(1 + DiscountRate) ^ $DG$64,\"\")","v":2881.0213476694057},{"$f":"IF($AB$81<>\"\",$BR$81/(1 + DiscountRate) ^ $DH$64,\"\")","v":2770.2128342975047},{"$f":"IF($AC$81<>\"\",$BS$81/(1 + DiscountRate) ^ $DI$64,\"\")","v":2663.6661868245237},{"$f":"IF($AD$81<>\"\",$BT$81/(1 + DiscountRate) ^ $DJ$64,\"\")","v":2561.2174873312729},{"$f":"IF($AE$81<>\"\",$BU$81/(1 + DiscountRate) ^ $DK$64,\"\")","v":2462.7091224339165},{"$f":"IF($AF$81<>\"\",$BV$81/(1 + DiscountRate) ^ $DL$64,\"\")","v":2367.9895408018424},{"$f":"IF($AG$81<>\"\",$BW$81/(1 + DiscountRate) ^ $DM$64,\"\")","v":2276.9130200017712},{"$f":"IF($AH$81<>\"\",$BX$81/(1 + DiscountRate) ^ $DN$64,\"\")","v":2189.3394423093951},{"$f":"IF($AI$81<>\"\",$BY$81/(1 + DiscountRate) ^ $DO$64,\"\")","v":2105.1340791436492},{"$f":"IF($AJ$81<>\"\",$BZ$81/(1 + DiscountRate) ^ $DP$64,\"\")","v":2024.1673837919705},{"$f":"IF($AK$81<>\"\",$CA$81/(1 + DiscountRate) ^ $DQ$64,\"\")","v":1946.3147921076634},{"$f":"IF($AL$81<>\"\",$CB$81/(1 + DiscountRate) ^ $DR$64,\"\")","v":1871.4565308727533},{"$f":"IF($AM$81<>\"\",$CC$81/(1 + DiscountRate) ^ $DS$64,\"\")","v":1799.4774335314937},{"$f":"IF($AN$81<>\"\",$CD$81/(1 + DiscountRate) ^ $DT$64,\"\")","v":1730.2667630110516},{"$f":"IF($AO$81<>\"\",$CE$81/(1 + DiscountRate) ^ $DU$64,\"\")","v":1663.7180413567801},{"$f":"IF($AP$81<>\"\",$CF$81/(1 + DiscountRate) ^ $DV$64,\"\")","v":1599.7288859199809},{"$f":"IF($AQ$81<>\"\",$CG$81/(1 + DiscountRate) ^ $DW$64,\"\")","v":1538.2008518461355},{"$f":"IF($AR$81<>\"\",$CH$81/(1 + DiscountRate) ^ $DX$64,\"\")","v":1479.0392806212838},{"$f":"IF($AS$81<>\"\",$CI$81/(1 + DiscountRate) ^ $DY$64,\"\")","v":1422.153154443542},{"$f":"IF($AT$81<>\"\",$CJ$81/(1 + DiscountRate) ^ $DZ$64,\"\")","v":1367.4549561957137},{"$f":"IF($AU$81<>\"\",$CK$81/(1 + DiscountRate) ^ $EA$64,\"\")","v":1314.8605348035708},{"$f":"IF($AV$81<>\"\",$CL$81/(1 + DiscountRate) ^ $EB$64,\"\")","v":1264.2889757726641},{"$f":"IF($AW$81<>\"\",$CM$81/(1 + DiscountRate) ^ $EC$64,\"\")","v":1215.6624767044848},{"$f":"IF($AX$81<>\"\",$CN$81/(1 + DiscountRate) ^ $ED$64,\"\")","v":1168.9062276004661},{"$f":"IF($AY$81<>\"\",$CO$81/(1 + DiscountRate) ^ $EE$64,\"\")","v":1123.9482957696789},{"$f":"IF($AZ$81<>\"\",$CP$81/(1 + DiscountRate) ^ $EF$64,\"\")","v":1080.7195151631527},{"$f":"IF($BA$81<>\"\",$CQ$81/(1 + DiscountRate) ^ $EG$64,\"\")","v":1039.1533799645697},{"$f":"IF($BB$81<>\"\",$CR$81/(1 + DiscountRate) ^ $EH$64,\"\")","v":999.18594227362485},{"$f":"IF($BC$81<>\"\",$CS$81/(1 + DiscountRate) ^ $EI$64,\"\")","v":960.75571372463935},{"$f":"IF($BD$81<>\"\",$CT$81/(1 + DiscountRate) ^ $EJ$64,\"\")","v":923.80357088907601}]
["Paint Striping","Epoxy Paint (every 4 years)",0.25,"ft.",null,"ft.",null,{"$f":"IF($A82<>\"\",IF($B82<>\"\",ItemQuantity(A82,B82,D82,E82,F82,G82),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A82<>\"\",IF($B82<>\"\",SUM(OFFSET($P82,0,AnalysisPeriod*2+4):OFFSET($P82,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,P$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,Q$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,R$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,S$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,T$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,U$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,V$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,W$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,X$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,Y$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,Z$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AA$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AB$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AC$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AD$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AE$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AF$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AG$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AH$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AI$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AJ$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AK$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AL$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AM$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AN$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AO$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AP$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AQ$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AR$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AS$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AT$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AU$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AV$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AW$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AX$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AY$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,AZ$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BA$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BB$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BC$64),\"\")","v":0},{"$f":"IF($D82<>\"\",QuantityEstimate($J82,$H82,$E82,IF($K82<100,$K82,$K82-ConstYear),$L82,$M82,BD$64),\"\")","v":0},null,{"$f":"IF($P$82<>\"\", $C82*$P$82,\"\")","v":0},{"$f":"IF($Q$82<>\"\", $C82*$Q$82,\"\")","v":0},{"$f":"IF($R$82<>\"\", $C82*$R$82,\"\")","v":0},{"$f":"IF($S$82<>\"\", $C82*$S$82,\"\")","v":0},{"$f":"IF($T$82<>\"\", $C82*$T$82,\"\")","v":0},{"$f":"IF($U$82<>\"\", $C82*$U$82,\"\")","v":0},{"$f":"IF($V$82<>\"\", $C82*$V$82,\"\")","v":0},{"$f":"IF($W$82<>\"\", $C82*$W$82,\"\")","v":0},{"$f":"IF($X$82<>\"\", $C82*$X$82,\"\")","v":0},{"$f":"IF($Y$82<>\"\", $C82*$Y$82,\"\")","v":0},{"$f":"IF($Z$82<>\"\", $C82*$Z$82,\"\")","v":0},{"$f":"IF($AA$82<>\"\", $C82*$AA$82,\"\")","v":0},{"$f":"IF($AB$82<>\"\", $C82*$AB$82,\"\")","v":0},{"$f":"IF($AC$82<>\"\", $C82*$AC$82,\"\")","v":0},{"$f":"IF($AD$82<>\"\", $C82*$AD$82,\"\")","v":0},{"$f":"IF($AE$82<>\"\", $C82*$AE$82,\"\")","v":0},{"$f":"IF($AF$82<>\"\", $C82*$AF$82,\"\")","v":0},{"$f":"IF($AG$82<>\"\", $C82*$AG$82,\"\")","v":0},{"$f":"IF($AH$82<>\"\", $C82*$AH$82,\"\")","v":0},{"$f":"IF($AI$82<>\"\", $C82*$AI$82,\"\")","v":0},{"$f":"IF($AJ$82<>\"\", $C82*$AJ$82,\"\")","v":0},{"$f":"IF($AK$82<>\"\", $C82*$AK$82,\"\")","v":0},{"$f":"IF($AL$82<>\"\", $C82*$AL$82,\"\")","v":0},{"$f":"IF($AM$82<>\"\", $C82*$AM$82,\"\")","v":0},{"$f":"IF($AN$82<>\"\", $C82*$AN$82,\"\")","v":0},{"$f":"IF($AO$82<>\"\", $C82*$AO$82,\"\")","v":0},{"$f":"IF($AP$82<>\"\", $C82*$AP$82,\"\")","v":0},{"$f":"IF($AQ$82<>\"\", $C82*$AQ$82,\"\")","v":0},{"$f":"IF($AR$82<>\"\", $C82*$AR$82,\"\")","v":0},{"$f":"IF($AS$82<>\"\", $C82*$AS$82,\"\")","v":0},{"$f":"IF($AT$82<>\"\", $C82*$AT$82,\"\")","v":0},{"$f":"IF($AU$82<>\"\", $C82*$AU$82,\"\")","v":0},{"$f":"IF($AV$82<>\"\", $C82*$AV$82,\"\")","v":0},{"$f":"IF($AW$82<>\"\", $C82*$AW$82,\"\")","v":0},{"$f":"IF($AX$82<>\"\", $C82*$AX$82,\"\")","v":0},{"$f":"IF($AY$82<>\"\", $C82*$AY$82,\"\")","v":0},{"$f":"IF($AZ$82<>\"\", $C82*$AZ$82,\"\")","v":0},{"$f":"IF($BA$82<>\"\", $C82*$BA$82,\"\")","v":0},{"$f":"IF($BB$82<>\"\", $C82*$BB$82,\"\")","v":0},{"$f":"IF($BC$82<>\"\", $C82*$BC$82,\"\")","v":0},{"$f":"IF($BD$82<>\"\", $C82*$BD$82,\"\")","v":0},null,{"$f":"IF($P$82<>\"\",$BF$82/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$82<>\"\",$BG$82/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$82<>\"\",$BH$82/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$82<>\"\",$BI$82/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$82<>\"\",$BJ$82/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$82<>\"\",$BK$82/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$82<>\"\",$BL$82/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$82<>\"\",$BM$82/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$82<>\"\",$BN$82/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$82<>\"\",$BO$82/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$82<>\"\",$BP$82/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$82<>\"\",$BQ$82/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$82<>\"\",$BR$82/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$82<>\"\",$BS$82/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$82<>\"\",$BT$82/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$82<>\"\",$BU$82/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$82<>\"\",$BV$82/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$82<>\"\",$BW$82/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$82<>\"\",$BX$82/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$82<>\"\",$BY$82/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$82<>\"\",$BZ$82/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$82<>\"\",$CA$82/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$82<>\"\",$CB$82/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$82<>\"\",$CC$82/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$82<>\"\",$CD$82/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$82<>\"\",$CE$82/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$82<>\"\",$CF$82/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$82<>\"\",$CG$82/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$82<>\"\",$CH$82/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$82<>\"\",$CI$82/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$82<>\"\",$CJ$82/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$82<>\"\",$CK$82/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$82<>\"\",$CL$82/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$82<>\"\",$CM$82/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$82<>\"\",$CN$82/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$82<>\"\",$CO$82/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$82<>\"\",$CP$82/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$82<>\"\",$CQ$82/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$82<>\"\",$CR$82/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$82<>\"\",$CS$82/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$82<>\"\",$CT$82/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Thermoplastic (every 6 years)",0.23,"ft.",null,"ft.",null,{"$f":"IF($A83<>\"\",IF($B83<>\"\",ItemQuantity(A83,B83,D83,E83,F83,G83),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A83<>\"\",IF($B83<>\"\",SUM(OFFSET($P83,0,AnalysisPeriod*2+4):OFFSET($P83,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,P$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,Q$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,R$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,S$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,T$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,U$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,V$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,W$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,X$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,Y$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,Z$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AA$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AB$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AC$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AD$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AE$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AF$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AG$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AH$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AI$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AJ$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AK$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AL$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AM$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AN$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AO$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AP$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AQ$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AR$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AS$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AT$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AU$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AV$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AW$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AX$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AY$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,AZ$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BA$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BB$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BC$64),\"\")","v":0},{"$f":"IF($D83<>\"\",QuantityEstimate($J83,$H83,$E83,IF($K83<100,$K83,$K83-ConstYear),$L83,$M83,BD$64),\"\")","v":0},null,{"$f":"IF($P$83<>\"\", $C83*$P$83,\"\")","v":0},{"$f":"IF($Q$83<>\"\", $C83*$Q$83,\"\")","v":0},{"$f":"IF($R$83<>\"\", $C83*$R$83,\"\")","v":0},{"$f":"IF($S$83<>\"\", $C83*$S$83,\"\")","v":0},{"$f":"IF($T$83<>\"\", $C83*$T$83,\"\")","v":0},{"$f":"IF($U$83<>\"\", $C83*$U$83,\"\")","v":0},{"$f":"IF($V$83<>\"\", $C83*$V$83,\"\")","v":0},{"$f":"IF($W$83<>\"\", $C83*$W$83,\"\")","v":0},{"$f":"IF($X$83<>\"\", $C83*$X$83,\"\")","v":0},{"$f":"IF($Y$83<>\"\", $C83*$Y$83,\"\")","v":0},{"$f":"IF($Z$83<>\"\", $C83*$Z$83,\"\")","v":0},{"$f":"IF($AA$83<>\"\", $C83*$AA$83,\"\")","v":0},{"$f":"IF($AB$83<>\"\", $C83*$AB$83,\"\")","v":0},{"$f":"IF($AC$83<>\"\", $C83*$AC$83,\"\")","v":0},{"$f":"IF($AD$83<>\"\", $C83*$AD$83,\"\")","v":0},{"$f":"IF($AE$83<>\"\", $C83*$AE$83,\"\")","v":0},{"$f":"IF($AF$83<>\"\", $C83*$AF$83,\"\")","v":0},{"$f":"IF($AG$83<>\"\", $C83*$AG$83,\"\")","v":0},{"$f":"IF($AH$83<>\"\", $C83*$AH$83,\"\")","v":0},{"$f":"IF($AI$83<>\"\", $C83*$AI$83,\"\")","v":0},{"$f":"IF($AJ$83<>\"\", $C83*$AJ$83,\"\")","v":0},{"$f":"IF($AK$83<>\"\", $C83*$AK$83,\"\")","v":0},{"$f":"IF($AL$83<>\"\", $C83*$AL$83,\"\")","v":0},{"$f":"IF($AM$83<>\"\", $C83*$AM$83,\"\")","v":0},{"$f":"IF($AN$83<>\"\", $C83*$AN$83,\"\")","v":0},{"$f":"IF($AO$83<>\"\", $C83*$AO$83,\"\")","v":0},{"$f":"IF($AP$83<>\"\", $C83*$AP$83,\"\")","v":0},{"$f":"IF($AQ$83<>\"\", $C83*$AQ$83,\"\")","v":0},{"$f":"IF($AR$83<>\"\", $C83*$AR$83,\"\")","v":0},{"$f":"IF($AS$83<>\"\", $C83*$AS$83,\"\")","v":0},{"$f":"IF($AT$83<>\"\", $C83*$AT$83,\"\")","v":0},{"$f":"IF($AU$83<>\"\", $C83*$AU$83,\"\")","v":0},{"$f":"IF($AV$83<>\"\", $C83*$AV$83,\"\")","v":0},{"$f":"IF($AW$83<>\"\", $C83*$AW$83,\"\")","v":0},{"$f":"IF($AX$83<>\"\", $C83*$AX$83,\"\")","v":0},{"$f":"IF($AY$83<>\"\", $C83*$AY$83,\"\")","v":0},{"$f":"IF($AZ$83<>\"\", $C83*$AZ$83,\"\")","v":0},{"$f":"IF($BA$83<>\"\", $C83*$BA$83,\"\")","v":0},{"$f":"IF($BB$83<>\"\", $C83*$BB$83,\"\")","v":0},{"$f":"IF($BC$83<>\"\", $C83*$BC$83,\"\")","v":0},{"$f":"IF($BD$83<>\"\", $C83*$BD$83,\"\")","v":0},null,{"$f":"IF($P$83<>\"\",$BF$83/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$83<>\"\",$BG$83/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$83<>\"\",$BH$83/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$83<>\"\",$BI$83/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$83<>\"\",$BJ$83/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$83<>\"\",$BK$83/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$83<>\"\",$BL$83/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$83<>\"\",$BM$83/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$83<>\"\",$BN$83/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$83<>\"\",$BO$83/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$83<>\"\",$BP$83/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$83<>\"\",$BQ$83/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$83<>\"\",$BR$83/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$83<>\"\",$BS$83/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$83<>\"\",$BT$83/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$83<>\"\",$BU$83/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$83<>\"\",$BV$83/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$83<>\"\",$BW$83/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$83<>\"\",$BX$83/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$83<>\"\",$BY$83/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$83<>\"\",$BZ$83/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$83<>\"\",$CA$83/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$83<>\"\",$CB$83/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$83<>\"\",$CC$83/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$83<>\"\",$CD$83/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$83<>\"\",$CE$83/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$83<>\"\",$CF$83/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$83<>\"\",$CG$83/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$83<>\"\",$CH$83/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$83<>\"\",$CI$83/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$83<>\"\",$CJ$83/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$83<>\"\",$CK$83/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$83<>\"\",$CL$83/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$83<>\"\",$CM$83/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$83<>\"\",$CN$83/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$83<>\"\",$CO$83/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$83<>\"\",$CP$83/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$83<>\"\",$CQ$83/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$83<>\"\",$CR$83/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$83<>\"\",$CS$83/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$83<>\"\",$CT$83/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Preformed Tape (every 6 years)",2,"ft.",null,"ft.",null,{"$f":"IF($A84<>\"\",IF($B84<>\"\",ItemQuantity(A84,B84,D84,E84,F84,G84),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A84<>\"\",IF($B84<>\"\",SUM(OFFSET($P84,0,AnalysisPeriod*2+4):OFFSET($P84,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,P$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,Q$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,R$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,S$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,T$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,U$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,V$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,W$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,X$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,Y$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,Z$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AA$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AB$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AC$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AD$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AE$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AF$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AG$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AH$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AI$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AJ$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AK$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AL$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AM$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AN$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AO$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AP$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AQ$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AR$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AS$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AT$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AU$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AV$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AW$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AX$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AY$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,AZ$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BA$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BB$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BC$64),\"\")","v":0},{"$f":"IF($D84<>\"\",QuantityEstimate($J84,$H84,$E84,IF($K84<100,$K84,$K84-ConstYear),$L84,$M84,BD$64),\"\")","v":0},null,{"$f":"IF($P$84<>\"\", $C84*$P$84,\"\")","v":0},{"$f":"IF($Q$84<>\"\", $C84*$Q$84,\"\")","v":0},{"$f":"IF($R$84<>\"\", $C84*$R$84,\"\")","v":0},{"$f":"IF($S$84<>\"\", $C84*$S$84,\"\")","v":0},{"$f":"IF($T$84<>\"\", $C84*$T$84,\"\")","v":0},{"$f":"IF($U$84<>\"\", $C84*$U$84,\"\")","v":0},{"$f":"IF($V$84<>\"\", $C84*$V$84,\"\")","v":0},{"$f":"IF($W$84<>\"\", $C84*$W$84,\"\")","v":0},{"$f":"IF($X$84<>\"\", $C84*$X$84,\"\")","v":0},{"$f":"IF($Y$84<>\"\", $C84*$Y$84,\"\")","v":0},{"$f":"IF($Z$84<>\"\", $C84*$Z$84,\"\")","v":0},{"$f":"IF($AA$84<>\"\", $C84*$AA$84,\"\")","v":0},{"$f":"IF($AB$84<>\"\", $C84*$AB$84,\"\")","v":0},{"$f":"IF($AC$84<>\"\", $C84*$AC$84,\"\")","v":0},{"$f":"IF($AD$84<>\"\", $C84*$AD$84,\"\")","v":0},{"$f":"IF($AE$84<>\"\", $C84*$AE$84,\"\")","v":0},{"$f":"IF($AF$84<>\"\", $C84*$AF$84,\"\")","v":0},{"$f":"IF($AG$84<>\"\", $C84*$AG$84,\"\")","v":0},{"$f":"IF($AH$84<>\"\", $C84*$AH$84,\"\")","v":0},{"$f":"IF($AI$84<>\"\", $C84*$AI$84,\"\")","v":0},{"$f":"IF($AJ$84<>\"\", $C84*$AJ$84,\"\")","v":0},{"$f":"IF($AK$84<>\"\", $C84*$AK$84,\"\")","v":0},{"$f":"IF($AL$84<>\"\", $C84*$AL$84,\"\")","v":0},{"$f":"IF($AM$84<>\"\", $C84*$AM$84,\"\")","v":0},{"$f":"IF($AN$84<>\"\", $C84*$AN$84,\"\")","v":0},{"$f":"IF($AO$84<>\"\", $C84*$AO$84,\"\")","v":0},{"$f":"IF($AP$84<>\"\", $C84*$AP$84,\"\")","v":0},{"$f":"IF($AQ$84<>\"\", $C84*$AQ$84,\"\")","v":0},{"$f":"IF($AR$84<>\"\", $C84*$AR$84,\"\")","v":0},{"$f":"IF($AS$84<>\"\", $C84*$AS$84,\"\")","v":0},{"$f":"IF($AT$84<>\"\", $C84*$AT$84,\"\")","v":0},{"$f":"IF($AU$84<>\"\", $C84*$AU$84,\"\")","v":0},{"$f":"IF($AV$84<>\"\", $C84*$AV$84,\"\")","v":0},{"$f":"IF($AW$84<>\"\", $C84*$AW$84,\"\")","v":0},{"$f":"IF($AX$84<>\"\", $C84*$AX$84,\"\")","v":0},{"$f":"IF($AY$84<>\"\", $C84*$AY$84,\"\")","v":0},{"$f":"IF($AZ$84<>\"\", $C84*$AZ$84,\"\")","v":0},{"$f":"IF($BA$84<>\"\", $C84*$BA$84,\"\")","v":0},{"$f":"IF($BB$84<>\"\", $C84*$BB$84,\"\")","v":0},{"$f":"IF($BC$84<>\"\", $C84*$BC$84,\"\")","v":0},{"$f":"IF($BD$84<>\"\", $C84*$BD$84,\"\")","v":0},null,{"$f":"IF($P$84<>\"\",$BF$84/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$84<>\"\",$BG$84/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$84<>\"\",$BH$84/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$84<>\"\",$BI$84/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$84<>\"\",$BJ$84/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$84<>\"\",$BK$84/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$84<>\"\",$BL$84/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$84<>\"\",$BM$84/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$84<>\"\",$BN$84/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$84<>\"\",$BO$84/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$84<>\"\",$BP$84/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$84<>\"\",$BQ$84/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$84<>\"\",$BR$84/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$84<>\"\",$BS$84/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$84<>\"\",$BT$84/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$84<>\"\",$BU$84/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$84<>\"\",$BV$84/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$84<>\"\",$BW$84/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$84<>\"\",$BX$84/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$84<>\"\",$BY$84/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$84<>\"\",$BZ$84/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$84<>\"\",$CA$84/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$84<>\"\",$CB$84/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$84<>\"\",$CC$84/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$84<>\"\",$CD$84/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$84<>\"\",$CE$84/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$84<>\"\",$CF$84/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$84<>\"\",$CG$84/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$84<>\"\",$CH$84/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$84<>\"\",$CI$84/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$84<>\"\",$CJ$84/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$84<>\"\",$CK$84/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$84<>\"\",$CL$84/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$84<>\"\",$CM$84/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$84<>\"\",$CN$84/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$84<>\"\",$CO$84/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$84<>\"\",$CP$84/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$84<>\"\",$CQ$84/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$84<>\"\",$CR$84/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$84<>\"\",$CS$84/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$84<>\"\",$CT$84/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Paint Striping","Pigment Paver Cost Addition (25 years)",0.08,"ft.",null,"ft.",null,{"$f":"IF($A85<>\"\",IF($B85<>\"\",ItemQuantity(A85,B85,D85,E85,F85,G85),\"\"),\"\")","v":0},"ft.","Periodic",1,null,1,{"$f":"IF($A85<>\"\",IF($B85<>\"\",SUM(OFFSET($P85,0,AnalysisPeriod*2+4):OFFSET($P85,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,P$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,Q$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,R$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,S$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,T$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,U$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,V$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,W$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,X$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,Y$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,Z$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AA$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AB$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AC$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AD$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AE$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AF$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AG$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AH$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AI$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AJ$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AK$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AL$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AM$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AN$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AO$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AP$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AQ$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AR$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AS$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AT$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AU$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AV$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AW$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AX$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AY$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,AZ$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BA$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BB$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BC$64),\"\")","v":0},{"$f":"IF($D85<>\"\",QuantityEstimate($J85,$H85,$E85,IF($K85<100,$K85,$K85-ConstYear),$L85,$M85,BD$64),\"\")","v":0},null,{"$f":"IF($P$85<>\"\", $C85*$P$85,\"\")","v":0},{"$f":"IF($Q$85<>\"\", $C85*$Q$85,\"\")","v":0},{"$f":"IF($R$85<>\"\", $C85*$R$85,\"\")","v":0},{"$f":"IF($S$85<>\"\", $C85*$S$85,\"\")","v":0},{"$f":"IF($T$85<>\"\", $C85*$T$85,\"\")","v":0},{"$f":"IF($U$85<>\"\", $C85*$U$85,\"\")","v":0},{"$f":"IF($V$85<>\"\", $C85*$V$85,\"\")","v":0},{"$f":"IF($W$85<>\"\", $C85*$W$85,\"\")","v":0},{"$f":"IF($X$85<>\"\", $C85*$X$85,\"\")","v":0},{"$f":"IF($Y$85<>\"\", $C85*$Y$85,\"\")","v":0},{"$f":"IF($Z$85<>\"\", $C85*$Z$85,\"\")","v":0},{"$f":"IF($AA$85<>\"\", $C85*$AA$85,\"\")","v":0},{"$f":"IF($AB$85<>\"\", $C85*$AB$85,\"\")","v":0},{"$f":"IF($AC$85<>\"\", $C85*$AC$85,\"\")","v":0},{"$f":"IF($AD$85<>\"\", $C85*$AD$85,\"\")","v":0},{"$f":"IF($AE$85<>\"\", $C85*$AE$85,\"\")","v":0},{"$f":"IF($AF$85<>\"\", $C85*$AF$85,\"\")","v":0},{"$f":"IF($AG$85<>\"\", $C85*$AG$85,\"\")","v":0},{"$f":"IF($AH$85<>\"\", $C85*$AH$85,\"\")","v":0},{"$f":"IF($AI$85<>\"\", $C85*$AI$85,\"\")","v":0},{"$f":"IF($AJ$85<>\"\", $C85*$AJ$85,\"\")","v":0},{"$f":"IF($AK$85<>\"\", $C85*$AK$85,\"\")","v":0},{"$f":"IF($AL$85<>\"\", $C85*$AL$85,\"\")","v":0},{"$f":"IF($AM$85<>\"\", $C85*$AM$85,\"\")","v":0},{"$f":"IF($AN$85<>\"\", $C85*$AN$85,\"\")","v":0},{"$f":"IF($AO$85<>\"\", $C85*$AO$85,\"\")","v":0},{"$f":"IF($AP$85<>\"\", $C85*$AP$85,\"\")","v":0},{"$f":"IF($AQ$85<>\"\", $C85*$AQ$85,\"\")","v":0},{"$f":"IF($AR$85<>\"\", $C85*$AR$85,\"\")","v":0},{"$f":"IF($AS$85<>\"\", $C85*$AS$85,\"\")","v":0},{"$f":"IF($AT$85<>\"\", $C85*$AT$85,\"\")","v":0},{"$f":"IF($AU$85<>\"\", $C85*$AU$85,\"\")","v":0},{"$f":"IF($AV$85<>\"\", $C85*$AV$85,\"\")","v":0},{"$f":"IF($AW$85<>\"\", $C85*$AW$85,\"\")","v":0},{"$f":"IF($AX$85<>\"\", $C85*$AX$85,\"\")","v":0},{"$f":"IF($AY$85<>\"\", $C85*$AY$85,\"\")","v":0},{"$f":"IF($AZ$85<>\"\", $C85*$AZ$85,\"\")","v":0},{"$f":"IF($BA$85<>\"\", $C85*$BA$85,\"\")","v":0},{"$f":"IF($BB$85<>\"\", $C85*$BB$85,\"\")","v":0},{"$f":"IF($BC$85<>\"\", $C85*$BC$85,\"\")","v":0},{"$f":"IF($BD$85<>\"\", $C85*$BD$85,\"\")","v":0},null,{"$f":"IF($P$85<>\"\",$BF$85/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$85<>\"\",$BG$85/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$85<>\"\",$BH$85/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$85<>\"\",$BI$85/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$85<>\"\",$BJ$85/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$85<>\"\",$BK$85/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$85<>\"\",$BL$85/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$85<>\"\",$BM$85/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$85<>\"\",$BN$85/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$85<>\"\",$BO$85/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$85<>\"\",$BP$85/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$85<>\"\",$BQ$85/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$85<>\"\",$BR$85/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$85<>\"\",$BS$85/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$85<>\"\",$BT$85/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$85<>\"\",$BU$85/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$85<>\"\",$BV$85/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$85<>\"\",$BW$85/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$85<>\"\",$BX$85/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$85<>\"\",$BY$85/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$85<>\"\",$BZ$85/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$85<>\"\",$CA$85/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$85<>\"\",$CB$85/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$85<>\"\",$CC$85/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$85<>\"\",$CD$85/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$85<>\"\",$CE$85/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$85<>\"\",$CF$85/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$85<>\"\",$CG$85/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$85<>\"\",$CH$85/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$85<>\"\",$CI$85/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$85<>\"\",$CJ$85/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$85<>\"\",$CK$85/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$85<>\"\",$CL$85/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$85<>\"\",$CM$85/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$85<>\"\",$CN$85/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$85<>\"\",$CO$85/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$85<>\"\",$CP$85/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$85<>\"\",$CQ$85/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$85<>\"\",$CR$85/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$85<>\"\",$CS$85/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$85<>\"\",$CT$85/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Traffic Calming","Rubber Remove and Install (yearly)",300,"each",null,"each",null,{"$f":"IF($A86<>\"\",IF($B86<>\"\",ItemQuantity(A86,B86,D86,E86,F86,G86),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A86<>\"\",IF($B86<>\"\",SUM(OFFSET($P86,0,AnalysisPeriod*2+4):OFFSET($P86,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,P$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,Q$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,R$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,S$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,T$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,U$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,V$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,W$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,X$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,Y$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,Z$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AA$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AB$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AC$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AD$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AE$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AF$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AG$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AH$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AI$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AJ$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AK$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AL$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AM$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AN$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AO$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AP$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AQ$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AR$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AS$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AT$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AU$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AV$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AW$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AX$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AY$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,AZ$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BA$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BB$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BC$64),\"\")","v":0},{"$f":"IF($D86<>\"\",QuantityEstimate($J86,$H86,$E86,IF($K86<100,$K86,$K86-ConstYear),$L86,$M86,BD$64),\"\")","v":0},null,{"$f":"IF($P$86<>\"\", $C86*$P$86,\"\")","v":0},{"$f":"IF($Q$86<>\"\", $C86*$Q$86,\"\")","v":0},{"$f":"IF($R$86<>\"\", $C86*$R$86,\"\")","v":0},{"$f":"IF($S$86<>\"\", $C86*$S$86,\"\")","v":0},{"$f":"IF($T$86<>\"\", $C86*$T$86,\"\")","v":0},{"$f":"IF($U$86<>\"\", $C86*$U$86,\"\")","v":0},{"$f":"IF($V$86<>\"\", $C86*$V$86,\"\")","v":0},{"$f":"IF($W$86<>\"\", $C86*$W$86,\"\")","v":0},{"$f":"IF($X$86<>\"\", $C86*$X$86,\"\")","v":0},{"$f":"IF($Y$86<>\"\", $C86*$Y$86,\"\")","v":0},{"$f":"IF($Z$86<>\"\", $C86*$Z$86,\"\")","v":0},{"$f":"IF($AA$86<>\"\", $C86*$AA$86,\"\")","v":0},{"$f":"IF($AB$86<>\"\", $C86*$AB$86,\"\")","v":0},{"$f":"IF($AC$86<>\"\", $C86*$AC$86,\"\")","v":0},{"$f":"IF($AD$86<>\"\", $C86*$AD$86,\"\")","v":0},{"$f":"IF($AE$86<>\"\", $C86*$AE$86,\"\")","v":0},{"$f":"IF($AF$86<>\"\", $C86*$AF$86,\"\")","v":0},{"$f":"IF($AG$86<>\"\", $C86*$AG$86,\"\")","v":0},{"$f":"IF($AH$86<>\"\", $C86*$AH$86,\"\")","v":0},{"$f":"IF($AI$86<>\"\", $C86*$AI$86,\"\")","v":0},{"$f":"IF($AJ$86<>\"\", $C86*$AJ$86,\"\")","v":0},{"$f":"IF($AK$86<>\"\", $C86*$AK$86,\"\")","v":0},{"$f":"IF($AL$86<>\"\", $C86*$AL$86,\"\")","v":0},{"$f":"IF($AM$86<>\"\", $C86*$AM$86,\"\")","v":0},{"$f":"IF($AN$86<>\"\", $C86*$AN$86,\"\")","v":0},{"$f":"IF($AO$86<>\"\", $C86*$AO$86,\"\")","v":0},{"$f":"IF($AP$86<>\"\", $C86*$AP$86,\"\")","v":0},{"$f":"IF($AQ$86<>\"\", $C86*$AQ$86,\"\")","v":0},{"$f":"IF($AR$86<>\"\", $C86*$AR$86,\"\")","v":0},{"$f":"IF($AS$86<>\"\", $C86*$AS$86,\"\")","v":0},{"$f":"IF($AT$86<>\"\", $C86*$AT$86,\"\")","v":0},{"$f":"IF($AU$86<>\"\", $C86*$AU$86,\"\")","v":0},{"$f":"IF($AV$86<>\"\", $C86*$AV$86,\"\")","v":0},{"$f":"IF($AW$86<>\"\", $C86*$AW$86,\"\")","v":0},{"$f":"IF($AX$86<>\"\", $C86*$AX$86,\"\")","v":0},{"$f":"IF($AY$86<>\"\", $C86*$AY$86,\"\")","v":0},{"$f":"IF($AZ$86<>\"\", $C86*$AZ$86,\"\")","v":0},{"$f":"IF($BA$86<>\"\", $C86*$BA$86,\"\")","v":0},{"$f":"IF($BB$86<>\"\", $C86*$BB$86,\"\")","v":0},{"$f":"IF($BC$86<>\"\", $C86*$BC$86,\"\")","v":0},{"$f":"IF($BD$86<>\"\", $C86*$BD$86,\"\")","v":0},null,{"$f":"IF($P$86<>\"\",$BF$86/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$86<>\"\",$BG$86/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$86<>\"\",$BH$86/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$86<>\"\",$BI$86/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$86<>\"\",$BJ$86/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$86<>\"\",$BK$86/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$86<>\"\",$BL$86/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$86<>\"\",$BM$86/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$86<>\"\",$BN$86/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$86<>\"\",$BO$86/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$86<>\"\",$BP$86/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$86<>\"\",$BQ$86/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$86<>\"\",$BR$86/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$86<>\"\",$BS$86/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$86<>\"\",$BT$86/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$86<>\"\",$BU$86/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$86<>\"\",$BV$86/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$86<>\"\",$BW$86/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$86<>\"\",$BX$86/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$86<>\"\",$BY$86/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$86<>\"\",$BZ$86/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$86<>\"\",$CA$86/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$86<>\"\",$CB$86/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$86<>\"\",$CC$86/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$86<>\"\",$CD$86/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$86<>\"\",$CE$86/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$86<>\"\",$CF$86/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$86<>\"\",$CG$86/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$86<>\"\",$CH$86/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$86<>\"\",$CI$86/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$86<>\"\",$CJ$86/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$86<>\"\",$CK$86/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$86<>\"\",$CL$86/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$86<>\"\",$CM$86/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$86<>\"\",$CN$86/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$86<>\"\",$CO$86/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$86<>\"\",$CP$86/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$86<>\"\",$CQ$86/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$86<>\"\",$CR$86/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$86<>\"\",$CS$86/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$86<>\"\",$CT$86/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Traffic Calming","Traffic Calming for Pavers (25 years)",0,"each",null,"each",null,{"$f":"IF($A87<>\"\",IF($B87<>\"\",ItemQuantity(A87,B87,D87,E87,F87,G87),\"\"),\"\")","v":0},"each","Periodic",1,null,1,{"$f":"IF($A87<>\"\",IF($B87<>\"\",SUM(OFFSET($P87,0,AnalysisPeriod*2+4):OFFSET($P87,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,P$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,Q$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,R$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,S$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,T$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,U$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,V$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,W$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,X$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,Y$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,Z$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AA$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AB$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AC$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AD$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AE$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AF$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AG$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AH$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AI$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AJ$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AK$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AL$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AM$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AN$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AO$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AP$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AQ$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AR$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AS$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AT$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AU$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AV$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AW$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AX$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AY$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,AZ$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BA$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BB$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BC$64),\"\")","v":0},{"$f":"IF($D87<>\"\",QuantityEstimate($J87,$H87,$E87,IF($K87<100,$K87,$K87-ConstYear),$L87,$M87,BD$64),\"\")","v":0},null,{"$f":"IF($P$87<>\"\", $C87*$P$87,\"\")","v":0},{"$f":"IF($Q$87<>\"\", $C87*$Q$87,\"\")","v":0},{"$f":"IF($R$87<>\"\", $C87*$R$87,\"\")","v":0},{"$f":"IF($S$87<>\"\", $C87*$S$87,\"\")","v":0},{"$f":"IF($T$87<>\"\", $C87*$T$87,\"\")","v":0},{"$f":"IF($U$87<>\"\", $C87*$U$87,\"\")","v":0},{"$f":"IF($V$87<>\"\", $C87*$V$87,\"\")","v":0},{"$f":"IF($W$87<>\"\", $C87*$W$87,\"\")","v":0},{"$f":"IF($X$87<>\"\", $C87*$X$87,\"\")","v":0},{"$f":"IF($Y$87<>\"\", $C87*$Y$87,\"\")","v":0},{"$f":"IF($Z$87<>\"\", $C87*$Z$87,\"\")","v":0},{"$f":"IF($AA$87<>\"\", $C87*$AA$87,\"\")","v":0},{"$f":"IF($AB$87<>\"\", $C87*$AB$87,\"\")","v":0},{"$f":"IF($AC$87<>\"\", $C87*$AC$87,\"\")","v":0},{"$f":"IF($AD$87<>\"\", $C87*$AD$87,\"\")","v":0},{"$f":"IF($AE$87<>\"\", $C87*$AE$87,\"\")","v":0},{"$f":"IF($AF$87<>\"\", $C87*$AF$87,\"\")","v":0},{"$f":"IF($AG$87<>\"\", $C87*$AG$87,\"\")","v":0},{"$f":"IF($AH$87<>\"\", $C87*$AH$87,\"\")","v":0},{"$f":"IF($AI$87<>\"\", $C87*$AI$87,\"\")","v":0},{"$f":"IF($AJ$87<>\"\", $C87*$AJ$87,\"\")","v":0},{"$f":"IF($AK$87<>\"\", $C87*$AK$87,\"\")","v":0},{"$f":"IF($AL$87<>\"\", $C87*$AL$87,\"\")","v":0},{"$f":"IF($AM$87<>\"\", $C87*$AM$87,\"\")","v":0},{"$f":"IF($AN$87<>\"\", $C87*$AN$87,\"\")","v":0},{"$f":"IF($AO$87<>\"\", $C87*$AO$87,\"\")","v":0},{"$f":"IF($AP$87<>\"\", $C87*$AP$87,\"\")","v":0},{"$f":"IF($AQ$87<>\"\", $C87*$AQ$87,\"\")","v":0},{"$f":"IF($AR$87<>\"\", $C87*$AR$87,\"\")","v":0},{"$f":"IF($AS$87<>\"\", $C87*$AS$87,\"\")","v":0},{"$f":"IF($AT$87<>\"\", $C87*$AT$87,\"\")","v":0},{"$f":"IF($AU$87<>\"\", $C87*$AU$87,\"\")","v":0},{"$f":"IF($AV$87<>\"\", $C87*$AV$87,\"\")","v":0},{"$f":"IF($AW$87<>\"\", $C87*$AW$87,\"\")","v":0},{"$f":"IF($AX$87<>\"\", $C87*$AX$87,\"\")","v":0},{"$f":"IF($AY$87<>\"\", $C87*$AY$87,\"\")","v":0},{"$f":"IF($AZ$87<>\"\", $C87*$AZ$87,\"\")","v":0},{"$f":"IF($BA$87<>\"\", $C87*$BA$87,\"\")","v":0},{"$f":"IF($BB$87<>\"\", $C87*$BB$87,\"\")","v":0},{"$f":"IF($BC$87<>\"\", $C87*$BC$87,\"\")","v":0},{"$f":"IF($BD$87<>\"\", $C87*$BD$87,\"\")","v":0},null,{"$f":"IF($P$87<>\"\",$BF$87/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$87<>\"\",$BG$87/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$87<>\"\",$BH$87/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$87<>\"\",$BI$87/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$87<>\"\",$BJ$87/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$87<>\"\",$BK$87/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$87<>\"\",$BL$87/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$87<>\"\",$BM$87/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$87<>\"\",$BN$87/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$87<>\"\",$BO$87/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$87<>\"\",$BP$87/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$87<>\"\",$BQ$87/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$87<>\"\",$BR$87/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$87<>\"\",$BS$87/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$87<>\"\",$BT$87/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$87<>\"\",$BU$87/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$87<>\"\",$BV$87/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$87<>\"\",$BW$87/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$87<>\"\",$BX$87/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$87<>\"\",$BY$87/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$87<>\"\",$BZ$87/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$87<>\"\",$CA$87/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$87<>\"\",$CB$87/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$87<>\"\",$CC$87/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$87<>\"\",$CD$87/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$87<>\"\",$CE$87/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$87<>\"\",$CF$87/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$87<>\"\",$CG$87/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$87<>\"\",$CH$87/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$87<>\"\",$CI$87/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$87<>\"\",$CJ$87/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$87<>\"\",$CK$87/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$87<>\"\",$CL$87/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$87<>\"\",$CM$87/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$87<>\"\",$CN$87/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$87<>\"\",$CO$87/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$87<>\"\",$CP$87/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$87<>\"\",$CQ$87/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$87<>\"\",$CR$87/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$87<>\"\",$CS$87/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$87<>\"\",$CT$87/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Impervious Surface Fees","Annual Fee per 1,000 ft2",526.91999999999996,{"$f":"IF($A88<>\"\",IF($B88<>\"\",VLOOKUP(CONCATENATE($A88,\"_\",$B88),List_OffRoadUnitCosts,6,FALSE),\"\"),\"\")","v":"each"},544.5,"each",null,{"$f":"IF($A88<>\"\",IF($B88<>\"\",ItemQuantity(A88,B88,D88,E88,F88,G88),\"\"),\"\")","v":544.5},"each","Periodic",1,null,1,{"$f":"IF($A88<>\"\",IF($B88<>\"\",SUM(OFFSET($P88,0,AnalysisPeriod*2+4):OFFSET($P88,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":5678703.9817796843},null,{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,P$64),\"\")","v":0},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,Q$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,R$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,S$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,T$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,U$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,V$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,W$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,X$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,Y$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,Z$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AA$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AB$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AC$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AD$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AE$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AF$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AG$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AH$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AI$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AJ$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AK$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AL$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AM$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AN$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AO$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AP$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AQ$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AR$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AS$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AT$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AU$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AV$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AW$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AX$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AY$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,AZ$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BA$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BB$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BC$64),\"\")","v":544.5},{"$f":"IF($D88<>\"\",QuantityEstimate($J88,$H88,$E88,IF($K88<100,$K88,$K88-ConstYear),$L88,$M88,BD$64),\"\")","v":544.5},null,{"$f":"IF($P$88<>\"\", $C88*$P$88,\"\")","v":0},{"$f":"IF($Q$88<>\"\", $C88*$Q$88,\"\")","v":286907.94},{"$f":"IF($R$88<>\"\", $C88*$R$88,\"\")","v":286907.94},{"$f":"IF($S$88<>\"\", $C88*$S$88,\"\")","v":286907.94},{"$f":"IF($T$88<>\"\", $C88*$T$88,\"\")","v":286907.94},{"$f":"IF($U$88<>\"\", $C88*$U$88,\"\")","v":286907.94},{"$f":"IF($V$88<>\"\", $C88*$V$88,\"\")","v":286907.94},{"$f":"IF($W$88<>\"\", $C88*$W$88,\"\")","v":286907.94},{"$f":"IF($X$88<>\"\", $C88*$X$88,\"\")","v":286907.94},{"$f":"IF($Y$88<>\"\", $C88*$Y$88,\"\")","v":286907.94},{"$f":"IF($Z$88<>\"\", $C88*$Z$88,\"\")","v":286907.94},{"$f":"IF($AA$88<>\"\", $C88*$AA$88,\"\")","v":286907.94},{"$f":"IF($AB$88<>\"\", $C88*$AB$88,\"\")","v":286907.94},{"$f":"IF($AC$88<>\"\", $C88*$AC$88,\"\")","v":286907.94},{"$f":"IF($AD$88<>\"\", $C88*$AD$88,\"\")","v":286907.94},{"$f":"IF($AE$88<>\"\", $C88*$AE$88,\"\")","v":286907.94},{"$f":"IF($AF$88<>\"\", $C88*$AF$88,\"\")","v":286907.94},{"$f":"IF($AG$88<>\"\", $C88*$AG$88,\"\")","v":286907.94},{"$f":"IF($AH$88<>\"\", $C88*$AH$88,\"\")","v":286907.94},{"$f":"IF($AI$88<>\"\", $C88*$AI$88,\"\")","v":286907.94},{"$f":"IF($AJ$88<>\"\", $C88*$AJ$88,\"\")","v":286907.94},{"$f":"IF($AK$88<>\"\", $C88*$AK$88,\"\")","v":286907.94},{"$f":"IF($AL$88<>\"\", $C88*$AL$88,\"\")","v":286907.94},{"$f":"IF($AM$88<>\"\", $C88*$AM$88,\"\")","v":286907.94},{"$f":"IF($AN$88<>\"\", $C88*$AN$88,\"\")","v":286907.94},{"$f":"IF($AO$88<>\"\", $C88*$AO$88,\"\")","v":286907.94},{"$f":"IF($AP$88<>\"\", $C88*$AP$88,\"\")","v":286907.94},{"$f":"IF($AQ$88<>\"\", $C88*$AQ$88,\"\")","v":286907.94},{"$f":"IF($AR$88<>\"\", $C88*$AR$88,\"\")","v":286907.94},{"$f":"IF($AS$88<>\"\", $C88*$AS$88,\"\")","v":286907.94},{"$f":"IF($AT$88<>\"\", $C88*$AT$88,\"\")","v":286907.94},{"$f":"IF($AU$88<>\"\", $C88*$AU$88,\"\")","v":286907.94},{"$f":"IF($AV$88<>\"\", $C88*$AV$88,\"\")","v":286907.94},{"$f":"IF($AW$88<>\"\", $C88*$AW$88,\"\")","v":286907.94},{"$f":"IF($AX$88<>\"\", $C88*$AX$88,\"\")","v":286907.94},{"$f":"IF($AY$88<>\"\", $C88*$AY$88,\"\")","v":286907.94},{"$f":"IF($AZ$88<>\"\", $C88*$AZ$88,\"\")","v":286907.94},{"$f":"IF($BA$88<>\"\", $C88*$BA$88,\"\")","v":286907.94},{"$f":"IF($BB$88<>\"\", $C88*$BB$88,\"\")","v":286907.94},{"$f":"IF($BC$88<>\"\", $C88*$BC$88,\"\")","v":286907.94},{"$f":"IF($BD$88<>\"\", $C88*$BD$88,\"\")","v":286907.94},null,{"$f":"IF($P$88<>\"\",$BF$88/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$88<>\"\",$BG$88/(1 + DiscountRate) ^ $CW$64,\"\")","v":275873.01923076925},{"$f":"IF($R$88<>\"\",$BH$88/(1 + DiscountRate) ^ $CX$64,\"\")","v":265262.51849112421},{"$f":"IF($S$88<>\"\",$BI$88/(1 + DiscountRate) ^ $CY$64,\"\")","v":255060.1139337733},{"$f":"IF($T$88<>\"\",$BJ$88/(1 + DiscountRate) ^ $CZ$64,\"\")","v":245250.10955170507},{"$f":"IF($U$88<>\"\",$BK$88/(1 + DiscountRate) ^ $DA$64,\"\")","v":235817.41303048562},{"$f":"IF($V$88<>\"\",$BL$88/(1 + DiscountRate) ^ $DB$64,\"\")","v":226747.5125293131},{"$f":"IF($W$88<>\"\",$BM$88/(1 + DiscountRate) ^ $DC$64,\"\")","v":218026.45435510878},{"$f":"IF($X$88<>\"\",$BN$88/(1 + DiscountRate) ^ $DD$64,\"\")","v":209640.82149529687},{"$f":"IF($Y$88<>\"\",$BO$88/(1 + DiscountRate) ^ $DE$64,\"\")","v":201577.71297624696},{"$f":"IF($Z$88<>\"\",$BP$88/(1 + DiscountRate) ^ $DF$64,\"\")","v":193824.72401562208},{"$f":"IF($AA$88<>\"\",$BQ$88/(1 + DiscountRate) ^ $DG$64,\"\")","v":186369.92693809816},{"$f":"IF($AB$88<>\"\",$BR$88/(1 + DiscountRate) ^ $DH$64,\"\")","v":179201.85282509436},{"$f":"IF($AC$88<>\"\",$BS$88/(1 + DiscountRate) ^ $DI$64,\"\")","v":172309.47387028302},{"$f":"IF($AD$88<>\"\",$BT$88/(1 + DiscountRate) ^ $DJ$64,\"\")","v":165682.1864137337},{"$f":"IF($AE$88<>\"\",$BU$88/(1 + DiscountRate) ^ $DK$64,\"\")","v":159309.79462859008},{"$f":"IF($AF$88<>\"\",$BV$88/(1 + DiscountRate) ^ $DL$64,\"\")","v":153182.49483518276},{"$f":"IF($AG$88<>\"\",$BW$88/(1 + DiscountRate) ^ $DM$64,\"\")","v":147290.86041844494},{"$f":"IF($AH$88<>\"\",$BX$88/(1 + DiscountRate) ^ $DN$64,\"\")","v":141625.82732542782},{"$f":"IF($AI$88<>\"\",$BY$88/(1 + DiscountRate) ^ $DO$64,\"\")","v":136178.68012060368},{"$f":"IF($AJ$88<>\"\",$BZ$88/(1 + DiscountRate) ^ $DP$64,\"\")","v":130941.03857750352},{"$f":"IF($AK$88<>\"\",$CA$88/(1 + DiscountRate) ^ $DQ$64,\"\")","v":125904.84478606106},{"$f":"IF($AL$88<>\"\",$CB$88/(1 + DiscountRate) ^ $DR$64,\"\")","v":121062.35075582795},{"$f":"IF($AM$88<>\"\",$CC$88/(1 + DiscountRate) ^ $DS$64,\"\")","v":116406.10649598842},{"$f":"IF($AN$88<>\"\",$CD$88/(1 + DiscountRate) ^ $DT$64,\"\")","v":111928.94855383501},{"$f":"IF($AO$88<>\"\",$CE$88/(1 + DiscountRate) ^ $DU$64,\"\")","v":107623.9889940721},{"$f":"IF($AP$88<>\"\",$CF$88/(1 + DiscountRate) ^ $DV$64,\"\")","v":103484.60480199242},{"$f":"IF($AQ$88<>\"\",$CG$88/(1 + DiscountRate) ^ $DW$64,\"\")","v":99504.427694223472},{"$f":"IF($AR$88<>\"\",$CH$88/(1 + DiscountRate) ^ $DX$64,\"\")","v":95677.334321368704},{"$f":"IF($AS$88<>\"\",$CI$88/(1 + DiscountRate) ^ $DY$64,\"\")","v":91997.4368474699},{"$f":"IF($AT$88<>\"\",$CJ$88/(1 + DiscountRate) ^ $DZ$64,\"\")","v":88459.073891798005},{"$f":"IF($AU$88<>\"\",$CK$88/(1 + DiscountRate) ^ $EA$64,\"\")","v":85056.80181903654},{"$f":"IF($AV$88<>\"\",$CL$88/(1 + DiscountRate) ^ $EB$64,\"\")","v":81785.386364458202},{"$f":"IF($AW$88<>\"\",$CM$88/(1 + DiscountRate) ^ $EC$64,\"\")","v":78639.794581209804},{"$f":"IF($AX$88<>\"\",$CN$88/(1 + DiscountRate) ^ $ED$64,\"\")","v":75615.187097317117},{"$f":"IF($AY$88<>\"\",$CO$88/(1 + DiscountRate) ^ $EE$64,\"\")","v":72706.910670497222},{"$f":"IF($AZ$88<>\"\",$CP$88/(1 + DiscountRate) ^ $EF$64,\"\")","v":69910.491029324257},{"$f":"IF($BA$88<>\"\",$CQ$88/(1 + DiscountRate) ^ $EG$64,\"\")","v":67221.62598973485},{"$f":"IF($BB$88<>\"\",$CR$88/(1 + DiscountRate) ^ $EH$64,\"\")","v":64636.178836283514},{"$f":"IF($BC$88<>\"\",$CS$88/(1 + DiscountRate) ^ $EI$64,\"\")","v":62150.171957964922},{"$f":"IF($BD$88<>\"\",$CT$88/(1 + DiscountRate) ^ $EJ$64,\"\")","v":59759.780728812402}]
["Utility Cut Restoration","Remove and Replace Asphalt",4.5,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A89<>\"\",IF($B89<>\"\",ItemQuantity(A89,B89,D89,E89,F89,G89),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A89<>\"\",IF($B89<>\"\",SUM(OFFSET($P89,0,AnalysisPeriod*2+4):OFFSET($P89,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,P$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,Q$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,R$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,S$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,T$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,U$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,V$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,W$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,X$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,Y$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,Z$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AA$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AB$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AC$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AD$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AE$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AF$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AG$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AH$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AI$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AJ$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AK$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AL$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AM$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AN$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AO$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AP$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AQ$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AR$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AS$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AT$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AU$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AV$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AW$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AX$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AY$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,AZ$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BA$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BB$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BC$64),\"\")","v":0},{"$f":"IF($D89<>\"\",QuantityEstimate($J89,$H89,$E89,IF($K89<100,$K89,$K89-ConstYear),$L89,$M89,BD$64),\"\")","v":0},null,{"$f":"IF($P$89<>\"\", $C89*$P$89,\"\")","v":0},{"$f":"IF($Q$89<>\"\", $C89*$Q$89,\"\")","v":0},{"$f":"IF($R$89<>\"\", $C89*$R$89,\"\")","v":0},{"$f":"IF($S$89<>\"\", $C89*$S$89,\"\")","v":0},{"$f":"IF($T$89<>\"\", $C89*$T$89,\"\")","v":0},{"$f":"IF($U$89<>\"\", $C89*$U$89,\"\")","v":0},{"$f":"IF($V$89<>\"\", $C89*$V$89,\"\")","v":0},{"$f":"IF($W$89<>\"\", $C89*$W$89,\"\")","v":0},{"$f":"IF($X$89<>\"\", $C89*$X$89,\"\")","v":0},{"$f":"IF($Y$89<>\"\", $C89*$Y$89,\"\")","v":0},{"$f":"IF($Z$89<>\"\", $C89*$Z$89,\"\")","v":0},{"$f":"IF($AA$89<>\"\", $C89*$AA$89,\"\")","v":0},{"$f":"IF($AB$89<>\"\", $C89*$AB$89,\"\")","v":0},{"$f":"IF($AC$89<>\"\", $C89*$AC$89,\"\")","v":0},{"$f":"IF($AD$89<>\"\", $C89*$AD$89,\"\")","v":0},{"$f":"IF($AE$89<>\"\", $C89*$AE$89,\"\")","v":0},{"$f":"IF($AF$89<>\"\", $C89*$AF$89,\"\")","v":0},{"$f":"IF($AG$89<>\"\", $C89*$AG$89,\"\")","v":0},{"$f":"IF($AH$89<>\"\", $C89*$AH$89,\"\")","v":0},{"$f":"IF($AI$89<>\"\", $C89*$AI$89,\"\")","v":0},{"$f":"IF($AJ$89<>\"\", $C89*$AJ$89,\"\")","v":0},{"$f":"IF($AK$89<>\"\", $C89*$AK$89,\"\")","v":0},{"$f":"IF($AL$89<>\"\", $C89*$AL$89,\"\")","v":0},{"$f":"IF($AM$89<>\"\", $C89*$AM$89,\"\")","v":0},{"$f":"IF($AN$89<>\"\", $C89*$AN$89,\"\")","v":0},{"$f":"IF($AO$89<>\"\", $C89*$AO$89,\"\")","v":0},{"$f":"IF($AP$89<>\"\", $C89*$AP$89,\"\")","v":0},{"$f":"IF($AQ$89<>\"\", $C89*$AQ$89,\"\")","v":0},{"$f":"IF($AR$89<>\"\", $C89*$AR$89,\"\")","v":0},{"$f":"IF($AS$89<>\"\", $C89*$AS$89,\"\")","v":0},{"$f":"IF($AT$89<>\"\", $C89*$AT$89,\"\")","v":0},{"$f":"IF($AU$89<>\"\", $C89*$AU$89,\"\")","v":0},{"$f":"IF($AV$89<>\"\", $C89*$AV$89,\"\")","v":0},{"$f":"IF($AW$89<>\"\", $C89*$AW$89,\"\")","v":0},{"$f":"IF($AX$89<>\"\", $C89*$AX$89,\"\")","v":0},{"$f":"IF($AY$89<>\"\", $C89*$AY$89,\"\")","v":0},{"$f":"IF($AZ$89<>\"\", $C89*$AZ$89,\"\")","v":0},{"$f":"IF($BA$89<>\"\", $C89*$BA$89,\"\")","v":0},{"$f":"IF($BB$89<>\"\", $C89*$BB$89,\"\")","v":0},{"$f":"IF($BC$89<>\"\", $C89*$BC$89,\"\")","v":0},{"$f":"IF($BD$89<>\"\", $C89*$BD$89,\"\")","v":0},null,{"$f":"IF($P$89<>\"\",$BF$89/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$89<>\"\",$BG$89/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$89<>\"\",$BH$89/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$89<>\"\",$BI$89/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$89<>\"\",$BJ$89/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$89<>\"\",$BK$89/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$89<>\"\",$BL$89/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$89<>\"\",$BM$89/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$89<>\"\",$BN$89/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$89<>\"\",$BO$89/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$89<>\"\",$BP$89/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$89<>\"\",$BQ$89/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$89<>\"\",$BR$89/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$89<>\"\",$BS$89/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$89<>\"\",$BT$89/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$89<>\"\",$BU$89/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$89<>\"\",$BV$89/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$89<>\"\",$BW$89/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$89<>\"\",$BX$89/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$89<>\"\",$BY$89/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$89<>\"\",$BZ$89/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$89<>\"\",$CA$89/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$89<>\"\",$CB$89/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$89<>\"\",$CC$89/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$89<>\"\",$CD$89/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$89<>\"\",$CE$89/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$89<>\"\",$CF$89/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$89<>\"\",$CG$89/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$89<>\"\",$CH$89/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$89<>\"\",$CI$89/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$89<>\"\",$CJ$89/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$89<>\"\",$CK$89/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$89<>\"\",$CL$89/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$89<>\"\",$CM$89/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$89<>\"\",$CN$89/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$89<>\"\",$CO$89/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$89<>\"\",$CP$89/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$89<>\"\",$CQ$89/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$89<>\"\",$CR$89/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$89<>\"\",$CS$89/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$89<>\"\",$CT$89/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Remove and Replace Concrete",8,"sq. ft.",840,"sq. ft.",null,{"$f":"IF($A90<>\"\",IF($B90<>\"\",ItemQuantity(A90,B90,D90,E90,F90,G90),\"\"),\"\")","v":840},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A90<>\"\",IF($B90<>\"\",SUM(OFFSET($P90,0,AnalysisPeriod*2+4):OFFSET($P90,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":133007.44049662576},null,{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,P$64),\"\")","v":0},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,Q$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,R$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,S$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,T$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,U$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,V$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,W$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,X$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,Y$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,Z$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AA$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AB$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AC$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AD$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AE$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AF$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AG$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AH$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AI$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AJ$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AK$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AL$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AM$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AN$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AO$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AP$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AQ$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AR$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AS$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AT$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AU$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AV$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AW$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AX$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AY$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,AZ$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BA$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BB$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BC$64),\"\")","v":840},{"$f":"IF($D90<>\"\",QuantityEstimate($J90,$H90,$E90,IF($K90<100,$K90,$K90-ConstYear),$L90,$M90,BD$64),\"\")","v":840},null,{"$f":"IF($P$90<>\"\", $C90*$P$90,\"\")","v":0},{"$f":"IF($Q$90<>\"\", $C90*$Q$90,\"\")","v":6720},{"$f":"IF($R$90<>\"\", $C90*$R$90,\"\")","v":6720},{"$f":"IF($S$90<>\"\", $C90*$S$90,\"\")","v":6720},{"$f":"IF($T$90<>\"\", $C90*$T$90,\"\")","v":6720},{"$f":"IF($U$90<>\"\", $C90*$U$90,\"\")","v":6720},{"$f":"IF($V$90<>\"\", $C90*$V$90,\"\")","v":6720},{"$f":"IF($W$90<>\"\", $C90*$W$90,\"\")","v":6720},{"$f":"IF($X$90<>\"\", $C90*$X$90,\"\")","v":6720},{"$f":"IF($Y$90<>\"\", $C90*$Y$90,\"\")","v":6720},{"$f":"IF($Z$90<>\"\", $C90*$Z$90,\"\")","v":6720},{"$f":"IF($AA$90<>\"\", $C90*$AA$90,\"\")","v":6720},{"$f":"IF($AB$90<>\"\", $C90*$AB$90,\"\")","v":6720},{"$f":"IF($AC$90<>\"\", $C90*$AC$90,\"\")","v":6720},{"$f":"IF($AD$90<>\"\", $C90*$AD$90,\"\")","v":6720},{"$f":"IF($AE$90<>\"\", $C90*$AE$90,\"\")","v":6720},{"$f":"IF($AF$90<>\"\", $C90*$AF$90,\"\")","v":6720},{"$f":"IF($AG$90<>\"\", $C90*$AG$90,\"\")","v":6720},{"$f":"IF($AH$90<>\"\", $C90*$AH$90,\"\")","v":6720},{"$f":"IF($AI$90<>\"\", $C90*$AI$90,\"\")","v":6720},{"$f":"IF($AJ$90<>\"\", $C90*$AJ$90,\"\")","v":6720},{"$f":"IF($AK$90<>\"\", $C90*$AK$90,\"\")","v":6720},{"$f":"IF($AL$90<>\"\", $C90*$AL$90,\"\")","v":6720},{"$f":"IF($AM$90<>\"\", $C90*$AM$90,\"\")","v":6720},{"$f":"IF($AN$90<>\"\", $C90*$AN$90,\"\")","v":6720},{"$f":"IF($AO$90<>\"\", $C90*$AO$90,\"\")","v":6720},{"$f":"IF($AP$90<>\"\", $C90*$AP$90,\"\")","v":6720},{"$f":"IF($AQ$90<>\"\", $C90*$AQ$90,\"\")","v":6720},{"$f":"IF($AR$90<>\"\", $C90*$AR$90,\"\")","v":6720},{"$f":"IF($AS$90<>\"\", $C90*$AS$90,\"\")","v":6720},{"$f":"IF($AT$90<>\"\", $C90*$AT$90,\"\")","v":6720},{"$f":"IF($AU$90<>\"\", $C90*$AU$90,\"\")","v":6720},{"$f":"IF($AV$90<>\"\", $C90*$AV$90,\"\")","v":6720},{"$f":"IF($AW$90<>\"\", $C90*$AW$90,\"\")","v":6720},{"$f":"IF($AX$90<>\"\", $C90*$AX$90,\"\")","v":6720},{"$f":"IF($AY$90<>\"\", $C90*$AY$90,\"\")","v":6720},{"$f":"IF($AZ$90<>\"\", $C90*$AZ$90,\"\")","v":6720},{"$f":"IF($BA$90<>\"\", $C90*$BA$90,\"\")","v":6720},{"$f":"IF($BB$90<>\"\", $C90*$BB$90,\"\")","v":6720},{"$f":"IF($BC$90<>\"\", $C90*$BC$90,\"\")","v":6720},{"$f":"IF($BD$90<>\"\", $C90*$BD$90,\"\")","v":6720},null,{"$f":"IF($P$90<>\"\",$BF$90/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$90<>\"\",$BG$90/(1 + DiscountRate) ^ $CW$64,\"\")","v":6461.538461538461},{"$f":"IF($R$90<>\"\",$BH$90/(1 + DiscountRate) ^ $CX$64,\"\")","v":6213.0177514792895},{"$f":"IF($S$90<>\"\",$BI$90/(1 + DiscountRate) ^ $CY$64,\"\")","v":5974.055530268548},{"$f":"IF($T$90<>\"\",$BJ$90/(1 + DiscountRate) ^ $CZ$64,\"\")","v":5744.2841637197571},{"$f":"IF($U$90<>\"\",$BK$90/(1 + DiscountRate) ^ $DA$64,\"\")","v":5523.3501574228421},{"$f":"IF($V$90<>\"\",$BL$90/(1 + DiscountRate) ^ $DB$64,\"\")","v":5310.9136129065791},{"$f":"IF($W$90<>\"\",$BM$90/(1 + DiscountRate) ^ $DC$64,\"\")","v":5106.6477047178651},{"$f":"IF($X$90<>\"\",$BN$90/(1 + DiscountRate) ^ $DD$64,\"\")","v":4910.2381776133307},{"$f":"IF($Y$90<>\"\",$BO$90/(1 + DiscountRate) ^ $DE$64,\"\")","v":4721.3828630897406},{"$f":"IF($Z$90<>\"\",$BP$90/(1 + DiscountRate) ^ $DF$64,\"\")","v":4539.791214509366},{"$f":"IF($AA$90<>\"\",$BQ$90/(1 + DiscountRate) ^ $DG$64,\"\")","v":4365.1838601051604},{"$f":"IF($AB$90<>\"\",$BR$90/(1 + DiscountRate) ^ $DH$64,\"\")","v":4197.292173178038},{"$f":"IF($AC$90<>\"\",$BS$90/(1 + DiscountRate) ^ $DI$64,\"\")","v":4035.8578588250361},{"$f":"IF($AD$90<>\"\",$BT$90/(1 + DiscountRate) ^ $DJ$64,\"\")","v":3880.6325565625348},{"$f":"IF($AE$90<>\"\",$BU$90/(1 + DiscountRate) ^ $DK$64,\"\")","v":3731.3774582332067},{"$f":"IF($AF$90<>\"\",$BV$90/(1 + DiscountRate) ^ $DL$64,\"\")","v":3587.8629406088521},{"$f":"IF($AG$90<>\"\",$BW$90/(1 + DiscountRate) ^ $DM$64,\"\")","v":3449.8682121238962},{"$f":"IF($AH$90<>\"\",$BX$90/(1 + DiscountRate) ^ $DN$64,\"\")","v":3317.1809731960534},{"$f":"IF($AI$90<>\"\",$BY$90/(1 + DiscountRate) ^ $DO$64,\"\")","v":3189.59708961159},{"$f":"IF($AJ$90<>\"\",$BZ$90/(1 + DiscountRate) ^ $DP$64,\"\")","v":3066.9202784726826},{"$f":"IF($AK$90<>\"\",$CA$90/(1 + DiscountRate) ^ $DQ$64,\"\")","v":2948.9618062237328},{"$f":"IF($AL$90<>\"\",$CB$90/(1 + DiscountRate) ^ $DR$64,\"\")","v":2835.5401982920507},{"$f":"IF($AM$90<>\"\",$CC$90/(1 + DiscountRate) ^ $DS$64,\"\")","v":2726.4809598962029},{"$f":"IF($AN$90<>\"\",$CD$90/(1 + DiscountRate) ^ $DT$64,\"\")","v":2621.6163075925024},{"$f":"IF($AO$90<>\"\",$CE$90/(1 + DiscountRate) ^ $DU$64,\"\")","v":2520.7849111466367},{"$f":"IF($AP$90<>\"\",$CF$90/(1 + DiscountRate) ^ $DV$64,\"\")","v":2423.8316453333046},{"$f":"IF($AQ$90<>\"\",$CG$90/(1 + DiscountRate) ^ $DW$64,\"\")","v":2330.6073512820235},{"$f":"IF($AR$90<>\"\",$CH$90/(1 + DiscountRate) ^ $DX$64,\"\")","v":2240.9686070019452},{"$f":"IF($AS$90<>\"\",$CI$90/(1 + DiscountRate) ^ $DY$64,\"\")","v":2154.7775067326397},{"$f":"IF($AT$90<>\"\",$CJ$90/(1 + DiscountRate) ^ $DZ$64,\"\")","v":2071.9014487813847},{"$f":"IF($AU$90<>\"\",$CK$90/(1 + DiscountRate) ^ $EA$64,\"\")","v":1992.2129315205621},{"$f":"IF($AV$90<>\"\",$CL$90/(1 + DiscountRate) ^ $EB$64,\"\")","v":1915.5893572313094},{"$f":"IF($AW$90<>\"\",$CM$90/(1 + DiscountRate) ^ $EC$64,\"\")","v":1841.9128434916438},{"$f":"IF($AX$90<>\"\",$CN$90/(1 + DiscountRate) ^ $ED$64,\"\")","v":1771.0700418188881},{"$f":"IF($AY$90<>\"\",$CO$90/(1 + DiscountRate) ^ $EE$64,\"\")","v":1702.9519632873921},{"$f":"IF($AZ$90<>\"\",$CP$90/(1 + DiscountRate) ^ $EF$64,\"\")","v":1637.4538108532618},{"$f":"IF($BA$90<>\"\",$CQ$90/(1 + DiscountRate) ^ $EG$64,\"\")","v":1574.4748181281359},{"$f":"IF($BB$90<>\"\",$CR$90/(1 + DiscountRate) ^ $EH$64,\"\")","v":1513.918094353977},{"$f":"IF($BC$90<>\"\",$CS$90/(1 + DiscountRate) ^ $EI$64,\"\")","v":1455.6904753403628},{"$f":"IF($BD$90<>\"\",$CT$90/(1 + DiscountRate) ^ $EJ$64,\"\")","v":1399.7023801349637}]
["Utility Cut Restoration","Remove and Replace Pavers",5,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A91<>\"\",IF($B91<>\"\",ItemQuantity(A91,B91,D91,E91,F91,G91),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A91<>\"\",IF($B91<>\"\",SUM(OFFSET($P91,0,AnalysisPeriod*2+4):OFFSET($P91,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,P$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,Q$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,R$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,S$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,T$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,U$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,V$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,W$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,X$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,Y$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,Z$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AA$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AB$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AC$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AD$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AE$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AF$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AG$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AH$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AI$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AJ$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AK$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AL$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AM$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AN$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AO$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AP$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AQ$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AR$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AS$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AT$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AU$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AV$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AW$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AX$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AY$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,AZ$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BA$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BB$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BC$64),\"\")","v":0},{"$f":"IF($D91<>\"\",QuantityEstimate($J91,$H91,$E91,IF($K91<100,$K91,$K91-ConstYear),$L91,$M91,BD$64),\"\")","v":0},null,{"$f":"IF($P$91<>\"\", $C91*$P$91,\"\")","v":0},{"$f":"IF($Q$91<>\"\", $C91*$Q$91,\"\")","v":0},{"$f":"IF($R$91<>\"\", $C91*$R$91,\"\")","v":0},{"$f":"IF($S$91<>\"\", $C91*$S$91,\"\")","v":0},{"$f":"IF($T$91<>\"\", $C91*$T$91,\"\")","v":0},{"$f":"IF($U$91<>\"\", $C91*$U$91,\"\")","v":0},{"$f":"IF($V$91<>\"\", $C91*$V$91,\"\")","v":0},{"$f":"IF($W$91<>\"\", $C91*$W$91,\"\")","v":0},{"$f":"IF($X$91<>\"\", $C91*$X$91,\"\")","v":0},{"$f":"IF($Y$91<>\"\", $C91*$Y$91,\"\")","v":0},{"$f":"IF($Z$91<>\"\", $C91*$Z$91,\"\")","v":0},{"$f":"IF($AA$91<>\"\", $C91*$AA$91,\"\")","v":0},{"$f":"IF($AB$91<>\"\", $C91*$AB$91,\"\")","v":0},{"$f":"IF($AC$91<>\"\", $C91*$AC$91,\"\")","v":0},{"$f":"IF($AD$91<>\"\", $C91*$AD$91,\"\")","v":0},{"$f":"IF($AE$91<>\"\", $C91*$AE$91,\"\")","v":0},{"$f":"IF($AF$91<>\"\", $C91*$AF$91,\"\")","v":0},{"$f":"IF($AG$91<>\"\", $C91*$AG$91,\"\")","v":0},{"$f":"IF($AH$91<>\"\", $C91*$AH$91,\"\")","v":0},{"$f":"IF($AI$91<>\"\", $C91*$AI$91,\"\")","v":0},{"$f":"IF($AJ$91<>\"\", $C91*$AJ$91,\"\")","v":0},{"$f":"IF($AK$91<>\"\", $C91*$AK$91,\"\")","v":0},{"$f":"IF($AL$91<>\"\", $C91*$AL$91,\"\")","v":0},{"$f":"IF($AM$91<>\"\", $C91*$AM$91,\"\")","v":0},{"$f":"IF($AN$91<>\"\", $C91*$AN$91,\"\")","v":0},{"$f":"IF($AO$91<>\"\", $C91*$AO$91,\"\")","v":0},{"$f":"IF($AP$91<>\"\", $C91*$AP$91,\"\")","v":0},{"$f":"IF($AQ$91<>\"\", $C91*$AQ$91,\"\")","v":0},{"$f":"IF($AR$91<>\"\", $C91*$AR$91,\"\")","v":0},{"$f":"IF($AS$91<>\"\", $C91*$AS$91,\"\")","v":0},{"$f":"IF($AT$91<>\"\", $C91*$AT$91,\"\")","v":0},{"$f":"IF($AU$91<>\"\", $C91*$AU$91,\"\")","v":0},{"$f":"IF($AV$91<>\"\", $C91*$AV$91,\"\")","v":0},{"$f":"IF($AW$91<>\"\", $C91*$AW$91,\"\")","v":0},{"$f":"IF($AX$91<>\"\", $C91*$AX$91,\"\")","v":0},{"$f":"IF($AY$91<>\"\", $C91*$AY$91,\"\")","v":0},{"$f":"IF($AZ$91<>\"\", $C91*$AZ$91,\"\")","v":0},{"$f":"IF($BA$91<>\"\", $C91*$BA$91,\"\")","v":0},{"$f":"IF($BB$91<>\"\", $C91*$BB$91,\"\")","v":0},{"$f":"IF($BC$91<>\"\", $C91*$BC$91,\"\")","v":0},{"$f":"IF($BD$91<>\"\", $C91*$BD$91,\"\")","v":0},null,{"$f":"IF($P$91<>\"\",$BF$91/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$91<>\"\",$BG$91/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$91<>\"\",$BH$91/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$91<>\"\",$BI$91/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$91<>\"\",$BJ$91/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$91<>\"\",$BK$91/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$91<>\"\",$BL$91/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$91<>\"\",$BM$91/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$91<>\"\",$BN$91/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$91<>\"\",$BO$91/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$91<>\"\",$BP$91/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$91<>\"\",$BQ$91/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$91<>\"\",$BR$91/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$91<>\"\",$BS$91/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$91<>\"\",$BT$91/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$91<>\"\",$BU$91/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$91<>\"\",$BV$91/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$91<>\"\",$BW$91/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$91<>\"\",$BX$91/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$91<>\"\",$BY$91/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$91<>\"\",$BZ$91/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$91<>\"\",$CA$91/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$91<>\"\",$CB$91/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$91<>\"\",$CC$91/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$91<>\"\",$CD$91/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$91<>\"\",$CE$91/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$91<>\"\",$CF$91/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$91<>\"\",$CG$91/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$91<>\"\",$CH$91/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$91<>\"\",$CI$91/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$91<>\"\",$CJ$91/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$91<>\"\",$CK$91/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$91<>\"\",$CL$91/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$91<>\"\",$CM$91/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$91<>\"\",$CN$91/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$91<>\"\",$CO$91/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$91<>\"\",$CP$91/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$91<>\"\",$CQ$91/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$91<>\"\",$CR$91/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$91<>\"\",$CS$91/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$91<>\"\",$CT$91/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Remove and Replace Asphalt",4.5,"sq. ft.",null,"sq. ft.",null,{"$f":"IF($A92<>\"\",IF($B92<>\"\",ItemQuantity(A92,B92,D92,E92,F92,G92),\"\"),\"\")","v":0},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A92<>\"\",IF($B92<>\"\",SUM(OFFSET($P92,0,AnalysisPeriod*2+4):OFFSET($P92,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":0},null,{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,P$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,Q$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,R$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,S$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,T$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,U$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,V$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,W$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,X$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,Y$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,Z$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AA$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AB$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AC$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AD$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AE$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AF$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AG$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AH$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AI$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AJ$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AK$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AL$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AM$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AN$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AO$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AP$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AQ$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AR$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AS$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AT$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AU$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AV$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AW$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AX$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AY$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,AZ$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BA$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BB$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BC$64),\"\")","v":0},{"$f":"IF($D92<>\"\",QuantityEstimate($J92,$H92,$E92,IF($K92<100,$K92,$K92-ConstYear),$L92,$M92,BD$64),\"\")","v":0},null,{"$f":"IF($P$92<>\"\", $C92*$P$92,\"\")","v":0},{"$f":"IF($Q$92<>\"\", $C92*$Q$92,\"\")","v":0},{"$f":"IF($R$92<>\"\", $C92*$R$92,\"\")","v":0},{"$f":"IF($S$92<>\"\", $C92*$S$92,\"\")","v":0},{"$f":"IF($T$92<>\"\", $C92*$T$92,\"\")","v":0},{"$f":"IF($U$92<>\"\", $C92*$U$92,\"\")","v":0},{"$f":"IF($V$92<>\"\", $C92*$V$92,\"\")","v":0},{"$f":"IF($W$92<>\"\", $C92*$W$92,\"\")","v":0},{"$f":"IF($X$92<>\"\", $C92*$X$92,\"\")","v":0},{"$f":"IF($Y$92<>\"\", $C92*$Y$92,\"\")","v":0},{"$f":"IF($Z$92<>\"\", $C92*$Z$92,\"\")","v":0},{"$f":"IF($AA$92<>\"\", $C92*$AA$92,\"\")","v":0},{"$f":"IF($AB$92<>\"\", $C92*$AB$92,\"\")","v":0},{"$f":"IF($AC$92<>\"\", $C92*$AC$92,\"\")","v":0},{"$f":"IF($AD$92<>\"\", $C92*$AD$92,\"\")","v":0},{"$f":"IF($AE$92<>\"\", $C92*$AE$92,\"\")","v":0},{"$f":"IF($AF$92<>\"\", $C92*$AF$92,\"\")","v":0},{"$f":"IF($AG$92<>\"\", $C92*$AG$92,\"\")","v":0},{"$f":"IF($AH$92<>\"\", $C92*$AH$92,\"\")","v":0},{"$f":"IF($AI$92<>\"\", $C92*$AI$92,\"\")","v":0},{"$f":"IF($AJ$92<>\"\", $C92*$AJ$92,\"\")","v":0},{"$f":"IF($AK$92<>\"\", $C92*$AK$92,\"\")","v":0},{"$f":"IF($AL$92<>\"\", $C92*$AL$92,\"\")","v":0},{"$f":"IF($AM$92<>\"\", $C92*$AM$92,\"\")","v":0},{"$f":"IF($AN$92<>\"\", $C92*$AN$92,\"\")","v":0},{"$f":"IF($AO$92<>\"\", $C92*$AO$92,\"\")","v":0},{"$f":"IF($AP$92<>\"\", $C92*$AP$92,\"\")","v":0},{"$f":"IF($AQ$92<>\"\", $C92*$AQ$92,\"\")","v":0},{"$f":"IF($AR$92<>\"\", $C92*$AR$92,\"\")","v":0},{"$f":"IF($AS$92<>\"\", $C92*$AS$92,\"\")","v":0},{"$f":"IF($AT$92<>\"\", $C92*$AT$92,\"\")","v":0},{"$f":"IF($AU$92<>\"\", $C92*$AU$92,\"\")","v":0},{"$f":"IF($AV$92<>\"\", $C92*$AV$92,\"\")","v":0},{"$f":"IF($AW$92<>\"\", $C92*$AW$92,\"\")","v":0},{"$f":"IF($AX$92<>\"\", $C92*$AX$92,\"\")","v":0},{"$f":"IF($AY$92<>\"\", $C92*$AY$92,\"\")","v":0},{"$f":"IF($AZ$92<>\"\", $C92*$AZ$92,\"\")","v":0},{"$f":"IF($BA$92<>\"\", $C92*$BA$92,\"\")","v":0},{"$f":"IF($BB$92<>\"\", $C92*$BB$92,\"\")","v":0},{"$f":"IF($BC$92<>\"\", $C92*$BC$92,\"\")","v":0},{"$f":"IF($BD$92<>\"\", $C92*$BD$92,\"\")","v":0},null,{"$f":"IF($P$92<>\"\",$BF$92/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$92<>\"\",$BG$92/(1 + DiscountRate) ^ $CW$64,\"\")","v":0},{"$f":"IF($R$92<>\"\",$BH$92/(1 + DiscountRate) ^ $CX$64,\"\")","v":0},{"$f":"IF($S$92<>\"\",$BI$92/(1 + DiscountRate) ^ $CY$64,\"\")","v":0},{"$f":"IF($T$92<>\"\",$BJ$92/(1 + DiscountRate) ^ $CZ$64,\"\")","v":0},{"$f":"IF($U$92<>\"\",$BK$92/(1 + DiscountRate) ^ $DA$64,\"\")","v":0},{"$f":"IF($V$92<>\"\",$BL$92/(1 + DiscountRate) ^ $DB$64,\"\")","v":0},{"$f":"IF($W$92<>\"\",$BM$92/(1 + DiscountRate) ^ $DC$64,\"\")","v":0},{"$f":"IF($X$92<>\"\",$BN$92/(1 + DiscountRate) ^ $DD$64,\"\")","v":0},{"$f":"IF($Y$92<>\"\",$BO$92/(1 + DiscountRate) ^ $DE$64,\"\")","v":0},{"$f":"IF($Z$92<>\"\",$BP$92/(1 + DiscountRate) ^ $DF$64,\"\")","v":0},{"$f":"IF($AA$92<>\"\",$BQ$92/(1 + DiscountRate) ^ $DG$64,\"\")","v":0},{"$f":"IF($AB$92<>\"\",$BR$92/(1 + DiscountRate) ^ $DH$64,\"\")","v":0},{"$f":"IF($AC$92<>\"\",$BS$92/(1 + DiscountRate) ^ $DI$64,\"\")","v":0},{"$f":"IF($AD$92<>\"\",$BT$92/(1 + DiscountRate) ^ $DJ$64,\"\")","v":0},{"$f":"IF($AE$92<>\"\",$BU$92/(1 + DiscountRate) ^ $DK$64,\"\")","v":0},{"$f":"IF($AF$92<>\"\",$BV$92/(1 + DiscountRate) ^ $DL$64,\"\")","v":0},{"$f":"IF($AG$92<>\"\",$BW$92/(1 + DiscountRate) ^ $DM$64,\"\")","v":0},{"$f":"IF($AH$92<>\"\",$BX$92/(1 + DiscountRate) ^ $DN$64,\"\")","v":0},{"$f":"IF($AI$92<>\"\",$BY$92/(1 + DiscountRate) ^ $DO$64,\"\")","v":0},{"$f":"IF($AJ$92<>\"\",$BZ$92/(1 + DiscountRate) ^ $DP$64,\"\")","v":0},{"$f":"IF($AK$92<>\"\",$CA$92/(1 + DiscountRate) ^ $DQ$64,\"\")","v":0},{"$f":"IF($AL$92<>\"\",$CB$92/(1 + DiscountRate) ^ $DR$64,\"\")","v":0},{"$f":"IF($AM$92<>\"\",$CC$92/(1 + DiscountRate) ^ $DS$64,\"\")","v":0},{"$f":"IF($AN$92<>\"\",$CD$92/(1 + DiscountRate) ^ $DT$64,\"\")","v":0},{"$f":"IF($AO$92<>\"\",$CE$92/(1 + DiscountRate) ^ $DU$64,\"\")","v":0},{"$f":"IF($AP$92<>\"\",$CF$92/(1 + DiscountRate) ^ $DV$64,\"\")","v":0},{"$f":"IF($AQ$92<>\"\",$CG$92/(1 + DiscountRate) ^ $DW$64,\"\")","v":0},{"$f":"IF($AR$92<>\"\",$CH$92/(1 + DiscountRate) ^ $DX$64,\"\")","v":0},{"$f":"IF($AS$92<>\"\",$CI$92/(1 + DiscountRate) ^ $DY$64,\"\")","v":0},{"$f":"IF($AT$92<>\"\",$CJ$92/(1 + DiscountRate) ^ $DZ$64,\"\")","v":0},{"$f":"IF($AU$92<>\"\",$CK$92/(1 + DiscountRate) ^ $EA$64,\"\")","v":0},{"$f":"IF($AV$92<>\"\",$CL$92/(1 + DiscountRate) ^ $EB$64,\"\")","v":0},{"$f":"IF($AW$92<>\"\",$CM$92/(1 + DiscountRate) ^ $EC$64,\"\")","v":0},{"$f":"IF($AX$92<>\"\",$CN$92/(1 + DiscountRate) ^ $ED$64,\"\")","v":0},{"$f":"IF($AY$92<>\"\",$CO$92/(1 + DiscountRate) ^ $EE$64,\"\")","v":0},{"$f":"IF($AZ$92<>\"\",$CP$92/(1 + DiscountRate) ^ $EF$64,\"\")","v":0},{"$f":"IF($BA$92<>\"\",$CQ$92/(1 + DiscountRate) ^ $EG$64,\"\")","v":0},{"$f":"IF($BB$92<>\"\",$CR$92/(1 + DiscountRate) ^ $EH$64,\"\")","v":0},{"$f":"IF($BC$92<>\"\",$CS$92/(1 + DiscountRate) ^ $EI$64,\"\")","v":0},{"$f":"IF($BD$92<>\"\",$CT$92/(1 + DiscountRate) ^ $EJ$64,\"\")","v":0}]
["Utility Cut Restoration","Pavement Degradation Fee",2,"sq. ft.",840,"sq. ft.",null,{"$f":"IF($A93<>\"\",IF($B93<>\"\",ItemQuantity(A93,B93,D93,E93,F93,G93),\"\"),\"\")","v":840},"sq. ft.","Periodic",1,null,1,{"$f":"IF($A93<>\"\",IF($B93<>\"\",SUM(OFFSET($P93,0,AnalysisPeriod*2+4):OFFSET($P93,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":33251.860124156439},null,{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,P$64),\"\")","v":0},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,Q$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,R$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,S$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,T$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,U$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,V$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,W$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,X$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,Y$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,Z$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AA$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AB$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AC$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AD$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AE$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AF$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AG$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AH$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AI$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AJ$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AK$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AL$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AM$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AN$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AO$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AP$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AQ$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AR$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AS$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AT$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AU$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AV$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AW$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AX$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AY$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,AZ$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BA$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BB$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BC$64),\"\")","v":840},{"$f":"IF($D93<>\"\",QuantityEstimate($J93,$H93,$E93,IF($K93<100,$K93,$K93-ConstYear),$L93,$M93,BD$64),\"\")","v":840},null,{"$f":"IF($P$93<>\"\", $C93*$P$93,\"\")","v":0},{"$f":"IF($Q$93<>\"\", $C93*$Q$93,\"\")","v":1680},{"$f":"IF($R$93<>\"\", $C93*$R$93,\"\")","v":1680},{"$f":"IF($S$93<>\"\", $C93*$S$93,\"\")","v":1680},{"$f":"IF($T$93<>\"\", $C93*$T$93,\"\")","v":1680},{"$f":"IF($U$93<>\"\", $C93*$U$93,\"\")","v":1680},{"$f":"IF($V$93<>\"\", $C93*$V$93,\"\")","v":1680},{"$f":"IF($W$93<>\"\", $C93*$W$93,\"\")","v":1680},{"$f":"IF($X$93<>\"\", $C93*$X$93,\"\")","v":1680},{"$f":"IF($Y$93<>\"\", $C93*$Y$93,\"\")","v":1680},{"$f":"IF($Z$93<>\"\", $C93*$Z$93,\"\")","v":1680},{"$f":"IF($AA$93<>\"\", $C93*$AA$93,\"\")","v":1680},{"$f":"IF($AB$93<>\"\", $C93*$AB$93,\"\")","v":1680},{"$f":"IF($AC$93<>\"\", $C93*$AC$93,\"\")","v":1680},{"$f":"IF($AD$93<>\"\", $C93*$AD$93,\"\")","v":1680},{"$f":"IF($AE$93<>\"\", $C93*$AE$93,\"\")","v":1680},{"$f":"IF($AF$93<>\"\", $C93*$AF$93,\"\")","v":1680},{"$f":"IF($AG$93<>\"\", $C93*$AG$93,\"\")","v":1680},{"$f":"IF($AH$93<>\"\", $C93*$AH$93,\"\")","v":1680},{"$f":"IF($AI$93<>\"\", $C93*$AI$93,\"\")","v":1680},{"$f":"IF($AJ$93<>\"\", $C93*$AJ$93,\"\")","v":1680},{"$f":"IF($AK$93<>\"\", $C93*$AK$93,\"\")","v":1680},{"$f":"IF($AL$93<>\"\", $C93*$AL$93,\"\")","v":1680},{"$f":"IF($AM$93<>\"\", $C93*$AM$93,\"\")","v":1680},{"$f":"IF($AN$93<>\"\", $C93*$AN$93,\"\")","v":1680},{"$f":"IF($AO$93<>\"\", $C93*$AO$93,\"\")","v":1680},{"$f":"IF($AP$93<>\"\", $C93*$AP$93,\"\")","v":1680},{"$f":"IF($AQ$93<>\"\", $C93*$AQ$93,\"\")","v":1680},{"$f":"IF($AR$93<>\"\", $C93*$AR$93,\"\")","v":1680},{"$f":"IF($AS$93<>\"\", $C93*$AS$93,\"\")","v":1680},{"$f":"IF($AT$93<>\"\", $C93*$AT$93,\"\")","v":1680},{"$f":"IF($AU$93<>\"\", $C93*$AU$93,\"\")","v":1680},{"$f":"IF($AV$93<>\"\", $C93*$AV$93,\"\")","v":1680},{"$f":"IF($AW$93<>\"\", $C93*$AW$93,\"\")","v":1680},{"$f":"IF($AX$93<>\"\", $C93*$AX$93,\"\")","v":1680},{"$f":"IF($AY$93<>\"\", $C93*$AY$93,\"\")","v":1680},{"$f":"IF($AZ$93<>\"\", $C93*$AZ$93,\"\")","v":1680},{"$f":"IF($BA$93<>\"\", $C93*$BA$93,\"\")","v":1680},{"$f":"IF($BB$93<>\"\", $C93*$BB$93,\"\")","v":1680},{"$f":"IF($BC$93<>\"\", $C93*$BC$93,\"\")","v":1680},{"$f":"IF($BD$93<>\"\", $C93*$BD$93,\"\")","v":1680},null,{"$f":"IF($P$93<>\"\",$BF$93/(1 + DiscountRate) ^ $CV$64,\"\")","v":0},{"$f":"IF($Q$93<>\"\",$BG$93/(1 + DiscountRate) ^ $CW$64,\"\")","v":1615.3846153846152},{"$f":"IF($R$93<>\"\",$BH$93/(1 + DiscountRate) ^ $CX$64,\"\")","v":1553.2544378698224},{"$f":"IF($S$93<>\"\",$BI$93/(1 + DiscountRate) ^ $CY$64,\"\")","v":1493.513882567137},{"$f":"IF($T$93<>\"\",$BJ$93/(1 + DiscountRate) ^ $CZ$64,\"\")","v":1436.0710409299393},{"$f":"IF($U$93<>\"\",$BK$93/(1 + DiscountRate) ^ $DA$64,\"\")","v":1380.8375393557105},{"$f":"IF($V$93<>\"\",$BL$93/(1 + DiscountRate) ^ $DB$64,\"\")","v":1327.7284032266448},{"$f":"IF($W$93<>\"\",$BM$93/(1 + DiscountRate) ^ $DC$64,\"\")","v":1276.6619261794663},{"$f":"IF($X$93<>\"\",$BN$93/(1 + DiscountRate) ^ $DD$64,\"\")","v":1227.5595444033327},{"$f":"IF($Y$93<>\"\",$BO$93/(1 + DiscountRate) ^ $DE$64,\"\")","v":1180.3457157724351},{"$f":"IF($Z$93<>\"\",$BP$93/(1 + DiscountRate) ^ $DF$64,\"\")","v":1134.9478036273415},{"$f":"IF($AA$93<>\"\",$BQ$93/(1 + DiscountRate) ^ $DG$64,\"\")","v":1091.2959650262901},{"$f":"IF($AB$93<>\"\",$BR$93/(1 + DiscountRate) ^ $DH$64,\"\")","v":1049.3230432945095},{"$f":"IF($AC$93<>\"\",$BS$93/(1 + DiscountRate) ^ $DI$64,\"\")","v":1008.964464706259},{"$f":"IF($AD$93<>\"\",$BT$93/(1 + DiscountRate) ^ $DJ$64,\"\")","v":970.15813914063369},{"$f":"IF($AE$93<>\"\",$BU$93/(1 + DiscountRate) ^ $DK$64,\"\")","v":932.84436455830166},{"$f":"IF($AF$93<>\"\",$BV$93/(1 + DiscountRate) ^ $DL$64,\"\")","v":896.96573515221303},{"$f":"IF($AG$93<>\"\",$BW$93/(1 + DiscountRate) ^ $DM$64,\"\")","v":862.46705303097406},{"$f":"IF($AH$93<>\"\",$BX$93/(1 + DiscountRate) ^ $DN$64,\"\")","v":829.29524329901335},{"$f":"IF($AI$93<>\"\",$BY$93/(1 + DiscountRate) ^ $DO$64,\"\")","v":797.39927240289751},{"$f":"IF($AJ$93<>\"\",$BZ$93/(1 + DiscountRate) ^ $DP$64,\"\")","v":766.73006961817066},{"$f":"IF($AK$93<>\"\",$CA$93/(1 + DiscountRate) ^ $DQ$64,\"\")","v":737.24045155593319},{"$f":"IF($AL$93<>\"\",$CB$93/(1 + DiscountRate) ^ $DR$64,\"\")","v":708.88504957301268},{"$f":"IF($AM$93<>\"\",$CC$93/(1 + DiscountRate) ^ $DS$64,\"\")","v":681.62023997405072},{"$f":"IF($AN$93<>\"\",$CD$93/(1 + DiscountRate) ^ $DT$64,\"\")","v":655.4040768981256},{"$f":"IF($AO$93<>\"\",$CE$93/(1 + DiscountRate) ^ $DU$64,\"\")","v":630.19622778665916},{"$f":"IF($AP$93<>\"\",$CF$93/(1 + DiscountRate) ^ $DV$64,\"\")","v":605.95791133332614},{"$f":"IF($AQ$93<>\"\",$CG$93/(1 + DiscountRate) ^ $DW$64,\"\")","v":582.65183782050588},{"$f":"IF($AR$93<>\"\",$CH$93/(1 + DiscountRate) ^ $DX$64,\"\")","v":560.2421517504863},{"$f":"IF($AS$93<>\"\",$CI$93/(1 + DiscountRate) ^ $DY$64,\"\")","v":538.69437668315993},{"$f":"IF($AT$93<>\"\",$CJ$93/(1 + DiscountRate) ^ $DZ$64,\"\")","v":517.97536219534618},{"$f":"IF($AU$93<>\"\",$CK$93/(1 + DiscountRate) ^ $EA$64,\"\")","v":498.05323288014051},{"$f":"IF($AV$93<>\"\",$CL$93/(1 + DiscountRate) ^ $EB$64,\"\")","v":478.89733930782734},{"$f":"IF($AW$93<>\"\",$CM$93/(1 + DiscountRate) ^ $EC$64,\"\")","v":460.47821087291095},{"$f":"IF($AX$93<>\"\",$CN$93/(1 + DiscountRate) ^ $ED$64,\"\")","v":442.76751045472201},{"$f":"IF($AY$93<>\"\",$CO$93/(1 + DiscountRate) ^ $EE$64,\"\")","v":425.73799082184803},{"$f":"IF($AZ$93<>\"\",$CP$93/(1 + DiscountRate) ^ $EF$64,\"\")","v":409.36345271331544},{"$f":"IF($BA$93<>\"\",$CQ$93/(1 + DiscountRate) ^ $EG$64,\"\")","v":393.61870453203397},{"$f":"IF($BB$93<>\"\",$CR$93/(1 + DiscountRate) ^ $EH$64,\"\")","v":378.47952358849426},{"$f":"IF($BC$93<>\"\",$CS$93/(1 + DiscountRate) ^ $EI$64,\"\")","v":363.9226188350907},{"$f":"IF($BD$93<>\"\",$CT$93/(1 + DiscountRate) ^ $EJ$64,\"\")","v":349.92559503374093}]
[null,null,"","",null,null,null,{"$f":"IF($A94<>\"\",IF($B94<>\"\",ItemQuantity(A94,B94,D94,E94,F94,G94),\"\"),\"\")","v":""},"",null,null,null,null,{"$f":"IF($A94<>\"\",IF($B94<>\"\",SUM(OFFSET($P94,0,AnalysisPeriod*2+4):OFFSET($P94,0,AnalysisPeriod*3+4)),\"\"),\"\")","v":""},null,{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,P$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,Q$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,R$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,S$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,T$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,U$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,V$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,W$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,X$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,Y$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,Z$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AA$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AB$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AC$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AD$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AE$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AF$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AG$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AH$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AI$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AJ$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AK$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AL$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AM$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AN$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AO$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AP$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AQ$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AR$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AS$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AT$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AU$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AV$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AW$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AX$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AY$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,AZ$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,BA$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,BB$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,BC$21),\"\")","v":""},{"$f":"IF($D94<>\"\",QuantityEstimate($I94,$G94,$E94,IF($J94<100,$J94,$J94-ConstYear),$K94,$L94,BD$21),\"\")","v":""},null,{"$f":"IF($P$94<>\"\", $C94*$P$94,\"\")","v":""},{"$f":"IF($Q$94<>\"\", $C94*$Q$94,\"\")","v":""},{"$f":"IF($R$94<>\"\", $C94*$R$94,\"\")","v":""},{"$f":"IF($S$94<>\"\", $C94*$S$94,\"\")","v":""},{"$f":"IF($T$94<>\"\", $C94*$T$94,\"\")","v":""},{"$f":"IF($U$94<>\"\", $C94*$U$94,\"\")","v":""},{"$f":"IF($V$94<>\"\", $C94*$V$94,\"\")","v":""},{"$f":"IF($W$94<>\"\", $C94*$W$94,\"\")","v":""},{"$f":"IF($X$94<>\"\", $C94*$X$94,\"\")","v":""},{"$f":"IF($Y$94<>\"\", $C94*$Y$94,\"\")","v":""},{"$f":"IF($Z$94<>\"\", $C94*$Z$94,\"\")","v":""},{"$f":"IF($AA$94<>\"\", $C94*$AA$94,\"\")","v":""},{"$f":"IF($AB$94<>\"\", $C94*$AB$94,\"\")","v":""},{"$f":"IF($AC$94<>\"\", $C94*$AC$94,\"\")","v":""},{"$f":"IF($AD$94<>\"\", $C94*$AD$94,\"\")","v":""},{"$f":"IF($AE$94<>\"\", $C94*$AE$94,\"\")","v":""},{"$f":"IF($AF$94<>\"\", $C94*$AF$94,\"\")","v":""},{"$f":"IF($AG$94<>\"\", $C94*$AG$94,\"\")","v":""},{"$f":"IF($AH$94<>\"\", $C94*$AH$94,\"\")","v":""},{"$f":"IF($AI$94<>\"\", $C94*$AI$94,\"\")","v":""},{"$f":"IF($AJ$94<>\"\", $C94*$AJ$94,\"\")","v":""},{"$f":"IF($AK$94<>\"\", $C94*$AK$94,\"\")","v":""},{"$f":"IF($AL$94<>\"\", $C94*$AL$94,\"\")","v":""},{"$f":"IF($AM$94<>\"\", $C94*$AM$94,\"\")","v":""},{"$f":"IF($AN$94<>\"\", $C94*$AN$94,\"\")","v":""},{"$f":"IF($AO$94<>\"\", $C94*$AO$94,\"\")","v":""},{"$f":"IF($AP$94<>\"\", $C94*$AP$94,\"\")","v":""},{"$f":"IF($AQ$94<>\"\", $C94*$AQ$94,\"\")","v":""},{"$f":"IF($AR$94<>\"\", $C94*$AR$94,\"\")","v":""},{"$f":"IF($AS$94<>\"\", $C94*$AS$94,\"\")","v":""},{"$f":"IF($AT$94<>\"\", $C94*$AT$94,\"\")","v":""},{"$f":"IF($AU$94<>\"\", $C94*$AU$94,\"\")","v":""},{"$f":"IF($AV$94<>\"\", $C94*$AV$94,\"\")","v":""},{"$f":"IF($AW$94<>\"\", $C94*$AW$94,\"\")","v":""},{"$f":"IF($AX$94<>\"\", $C94*$AX$94,\"\")","v":""},{"$f":"IF($AY$94<>\"\", $C94*$AY$94,\"\")","v":""},{"$f":"IF($AZ$94<>\"\", $C94*$AZ$94,\"\")","v":""},{"$f":"IF($BA$94<>\"\", $C94*$BA$94,\"\")","v":""},{"$f":"IF($BB$94<>\"\", $C94*$BB$94,\"\")","v":""},{"$f":"IF($BC$94<>\"\", $C94*$BC$94,\"\")","v":""},{"$f":"IF($BD$94<>\"\", $C94*$BD$94,\"\")","v":""},null,{"$f":"IF($P$94<>\"\",$BF$94/(1 + DiscountRate) ^ $CV$64,\"\")","v":""},{"$f":"IF($Q$94<>\"\",$BG$94/(1 + DiscountRate) ^ $CW$64,\"\")","v":""},{"$f":"IF($R$94<>\"\",$BH$94/(1 + DiscountRate) ^ $CX$64,\"\")","v":""},{"$f":"IF($S$94<>\"\",$BI$94/(1 + DiscountRate) ^ $CY$64,\"\")","v":""},{"$f":"IF($T$94<>\"\",$BJ$94/(1 + DiscountRate) ^ $CZ$64,\"\")","v":""},{"$f":"IF($U$94<>\"\",$BK$94/(1 + DiscountRate) ^ $DA$64,\"\")","v":""},{"$f":"IF($V$94<>\"\",$BL$94/(1 + DiscountRate) ^ $DB$64,\"\")","v":""},{"$f":"IF($W$94<>\"\",$BM$94/(1 + DiscountRate) ^ $DC$64,\"\")","v":""},{"$f":"IF($X$94<>\"\",$BN$94/(1 + DiscountRate) ^ $DD$64,\"\")","v":""},{"$f":"IF($Y$94<>\"\",$BO$94/(1 + DiscountRate) ^ $DE$64,\"\")","v":""},{"$f":"IF($Z$94<>\"\",$BP$94/(1 + DiscountRate) ^ $DF$64,\"\")","v":""},{"$f":"IF($AA$94<>\"\",$BQ$94/(1 + DiscountRate) ^ $DG$64,\"\")","v":""},{"$f":"IF($AB$94<>\"\",$BR$94/(1 + DiscountRate) ^ $DH$64,\"\")","v":""},{"$f":"IF($AC$94<>\"\",$BS$94/(1 + DiscountRate) ^ $DI$64,\"\")","v":""},{"$f":"IF($AD$94<>\"\",$BT$94/(1 + DiscountRate) ^ $DJ$64,\"\")","v":""},{"$f":"IF($AE$94<>\"\",$BU$94/(1 + DiscountRate) ^ $DK$64,\"\")","v":""},{"$f":"IF($AF$94<>\"\",$BV$94/(1 + DiscountRate) ^ $DL$64,\"\")","v":""},{"$f":"IF($AG$94<>\"\",$BW$94/(1 + DiscountRate) ^ $DM$64,\"\")","v":""},{"$f":"IF($AH$94<>\"\",$BX$94/(1 + DiscountRate) ^ $DN$64,\"\")","v":""},{"$f":"IF($AI$94<>\"\",$BY$94/(1 + DiscountRate) ^ $DO$64,\"\")","v":""},{"$f":"IF($AJ$94<>\"\",$BZ$94/(1 + DiscountRate) ^ $DP$64,\"\")","v":""},{"$f":"IF($AK$94<>\"\",$CA$94/(1 + DiscountRate) ^ $DQ$64,\"\")","v":""},{"$f":"IF($AL$94<>\"\",$CB$94/(1 + DiscountRate) ^ $DR$64,\"\")","v":""},{"$f":"IF($AM$94<>\"\",$CC$94/(1 + DiscountRate) ^ $DS$64,\"\")","v":""},{"$f":"IF($AN$94<>\"\",$CD$94/(1 + DiscountRate) ^ $DT$64,\"\")","v":""},{"$f":"IF($AO$94<>\"\",$CE$94/(1 + DiscountRate) ^ $DU$64,\"\")","v":""},{"$f":"IF($AP$94<>\"\",$CF$94/(1 + DiscountRate) ^ $DV$64,\"\")","v":""},{"$f":"IF($AQ$94<>\"\",$CG$94/(1 + DiscountRate) ^ $DW$64,\"\")","v":""},{"$f":"IF($AR$94<>\"\",$CH$94/(1 + DiscountRate) ^ $DX$64,\"\")","v":""},{"$f":"IF($AS$94<>\"\",$CI$94/(1 + DiscountRate) ^ $DY$64,\"\")","v":""},{"$f":"IF($AT$94<>\"\",$CJ$94/(1 + DiscountRate) ^ $DZ$64,\"\")","v":""},{"$f":"IF($AU$94<>\"\",$CK$94/(1 + DiscountRate) ^ $EA$64,\"\")","v":""},{"$f":"IF($AV$94<>\"\",$CL$94/(1 + DiscountRate) ^ $EB$64,\"\")","v":""},{"$f":"IF($AW$94<>\"\",$CM$94/(1 + DiscountRate) ^ $EC$64,\"\")","v":""},{"$f":"IF($AX$94<>\"\",$CN$94/(1 + DiscountRate) ^ $ED$64,\"\")","v":""},{"$f":"IF($AY$94<>\"\",$CO$94/(1 + DiscountRate) ^ $EE$64,\"\")","v":""},{"$f":"IF($AZ$94<>\"\",$CP$94/(1 + DiscountRate) ^ $EF$64,\"\")","v":""},{"$f":"IF($BA$94<>\"\",$CQ$94/(1 + DiscountRate) ^ $EG$64,\"\")","v":""},{"$f":"IF($BB$94<>\"\",$CR$94/(1 + DiscountRate) ^ $EH$64,\"\")","v":""},{"$f":"IF($BC$94<>\"\",$CS$94/(1 + DiscountRate) ^ $EI$64,\"\")","v":""},{"$f":"IF($BD$94<>\"\",$CT$94/(1 + DiscountRate) ^ $EJ$64,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total:",{"$f":"SUM(N66:N94)","v":213656014.37743679},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM($BF$66:$BF$94)","v":0},{"$f":"SUM($BG$66:$BG$94)","v":10751875.639999999},{"$f":"SUM($BH$66:$BH$94)","v":10751875.639999999},{"$f":"SUM($BI$66:$BI$94)","v":10751875.639999999},{"$f":"SUM($BJ$66:$BJ$94)","v":10751875.639999999},{"$f":"SUM($BK$66:$BK$94)","v":10954475.639999999},{"$f":"SUM($BL$66:$BL$94)","v":10751875.639999999},{"$f":"SUM($BM$66:$BM$94)","v":10751875.639999999},{"$f":"SUM($BN$66:$BN$94)","v":10751875.639999999},{"$f":"SUM($BO$66:$BO$94)","v":10751875.639999999},{"$f":"SUM($BP$66:$BP$94)","v":10991975.639999999},{"$f":"SUM($BQ$66:$BQ$94)","v":10751875.639999999},{"$f":"SUM($BR$66:$BR$94)","v":10751875.639999999},{"$f":"SUM($BS$66:$BS$94)","v":10751875.639999999},{"$f":"SUM($BT$66:$BT$94)","v":10751875.639999999},{"$f":"SUM($BU$66:$BU$94)","v":10991975.639999999},{"$f":"SUM($BV$66:$BV$94)","v":10751875.639999999},{"$f":"SUM($BW$66:$BW$94)","v":10751875.639999999},{"$f":"SUM($BX$66:$BX$94)","v":10751875.639999999},{"$f":"SUM($BY$66:$BY$94)","v":10751875.639999999},{"$f":"SUM($BZ$66:$BZ$94)","v":10991975.639999999},{"$f":"SUM($CA$66:$CA$94)","v":10751875.639999999},{"$f":"SUM($CB$66:$CB$94)","v":10751875.639999999},{"$f":"SUM($CC$66:$CC$94)","v":10751875.639999999},{"$f":"SUM($CD$66:$CD$94)","v":10751875.639999999},{"$f":"SUM($CE$66:$CE$94)","v":10991975.639999999},{"$f":"SUM($CF$66:$CF$94)","v":10751875.639999999},{"$f":"SUM($CG$66:$CG$94)","v":10751875.639999999},{"$f":"SUM($CH$66:$CH$94)","v":10751875.639999999},{"$f":"SUM($CI$66:$CI$94)","v":10751875.639999999},{"$f":"SUM($CJ$66:$CJ$94)","v":10991975.639999999},{"$f":"SUM($CK$66:$CK$94)","v":10751875.639999999},{"$f":"SUM($CL$66:$CL$94)","v":10751875.639999999},{"$f":"SUM($CM$66:$CM$94)","v":10751875.639999999},{"$f":"SUM($CN$66:$CN$94)","v":10751875.639999999},{"$f":"SUM($CO$66:$CO$94)","v":10991975.639999999},{"$f":"SUM($CP$66:$CP$94)","v":10751875.639999999},{"$f":"SUM($CQ$66:$CQ$94)","v":10751875.639999999},{"$f":"SUM($CR$66:$CR$94)","v":10751875.639999999},{"$f":"SUM($CS$66:$CS$94)","v":10751875.639999999},{"$f":"SUM($CT$66:$CT$94)","v":10991975.639999999},null,{"$f":"SUM($CV$66:$CV$94)","v":0},{"$f":"SUM($CW$66:$CW$94)","v":10338341.961538462},{"$f":"SUM($CX$66:$CX$94)","v":9940713.4245562125},{"$f":"SUM($CY$66:$CY$94)","v":9558378.2928425111},{"$f":"SUM($CZ$66:$CZ$94)","v":9190748.3585024141},{"$f":"SUM($DA$66:$DA$94)","v":9003780.4688509982},{"$f":"SUM($DB$66:$DB$94)","v":8497363.4971361067},{"$f":"SUM($DC$66:$DC$94)","v":8170541.824169334},{"$f":"SUM($DD$66:$DD$94)","v":7856290.215547435},{"$f":"SUM($DE$66:$DE$94)","v":7554125.2072571488},{"$f":"SUM($DF$66:$DF$94)","v":7425784.8869900256},{"$f":"SUM($DG$66:$DG$94)","v":6984213.3942836067},{"$f":"SUM($DH$66:$DH$94)","v":6715589.8021957744},{"$f":"SUM($DI$66:$DI$94)","v":6457297.8867267072},{"$f":"SUM($DJ$66:$DJ$94)","v":6208940.2756987559},{"$f":"SUM($DK$66:$DK$94)","v":6103453.8875810318},{"$f":"SUM($DL$66:$DL$94)","v":5740514.3081534347},{"$f":"SUM($DM$66:$DM$94)","v":5519725.2963013789},{"$f":"SUM($DN$66:$DN$94)","v":5307428.1695205569},{"$f":"SUM($DO$66:$DO$94)","v":5103296.3168466892},{"$f":"SUM($DP$66:$DP$94)","v":5016594.1950585926},{"$f":"SUM($DQ$66:$DQ$94)","v":4718284.3166112127},{"$f":"SUM($DR$66:$DR$94)","v":4536811.842895397},{"$f":"SUM($DS$66:$DS$94)","v":4362319.0797071122},{"$f":"SUM($DT$66:$DT$94)","v":4194537.5766414553},{"$f":"SUM($DU$66:$DU$94)","v":4123274.752530267},{"$f":"SUM($DV$66:$DV$94)","v":3878085.7772202794},{"$f":"SUM($DW$66:$DW$94)","v":3728928.6319425763},{"$f":"SUM($DX$66:$DX$94)","v":3585508.299944784},{"$f":"SUM($DY$66:$DY$94)","v":3447604.1345622926},{"$f":"SUM($DZ$66:$DZ$94)","v":3389031.2877210844},{"$f":"SUM($EA$66:$EA$94)","v":3187503.8226352562},{"$f":"SUM($EB$66:$EB$94)","v":3064907.5217646682},{"$f":"SUM($EC$66:$EC$94)","v":2947026.4632352586},{"$f":"SUM($ED$66:$ED$94)","v":2833679.2915723636},{"$f":"SUM($EE$66:$EE$94)","v":2785536.6810335102},{"$f":"SUM($EF$66:$EF$94)","v":2619895.7947229696},{"$f":"SUM($EG$66:$EG$94)","v":2519130.5718490081},{"$f":"SUM($EH$66:$EH$94)","v":2422240.9344702004},{"$f":"SUM($EI$66:$EI$94)","v":2329077.8216059627},{"$f":"SUM($EJ$66:$EJ$94)","v":2289508.10501392}]
[]
[]
["LIFECYCLE COST SUMMARY"]
[]
[]
["Pavement Considerations","Total Capital Costs",{"$f":"J19","v":450666.66666666669},{"$f":"PavtCapCost/E101","v":0.68127924289836617},{"$f":"SUM(C101:C102)","v":661500.6568369756},{"$f":"E101/G101","v":3.0441855698367568E-3},{"$f":"SUM(E101:E104)","v":217299715.03427377}]
[null,"Total Maintenance and Rehabiltation Costs",{"$f":"N41","v":210833.99017030885},{"$f":"PavtMRCost/E101","v":0.31872075710163372}]
["Off-Road Considerations","Total Capital Costs",{"$f":"J62","v":2982200},{"$f":"NonPavtCapCost/E103","v":1.3765807701887156E-2},{"$f":"SUM(C103:C104)","v":216638214.37743679},{"$f":"E103/G101","v":0.99695581443016323}]
[null,"Total Operations, Maintenance and Rehabiltation Costs",{"$f":"$N$95","v":213656014.37743679},{"$f":"NonPavtMRCost/E103","v":0.98623419229811282}]
[]
[null,"Off-Road Consideration","Total Capital Costs","Total Operations, Maintenance and Rehabiltation Costs","Total Lifecycle Cost"]
[null,"Stormwater Management Pond",{"$f":"SUMIF($A46:$A62,$B$107,$J46:$J61)","v":2950700},{"$f":"SUMIF($A66:$A94,$B$107,$N66:$N94)","v":849045.10893112433},{"$f":"SUM($C$107:$D$107)","v":3799745.1089311242}]
[null,"Combined Sewer Overflow (CSO)",{"$f":"SUMIF($A46:$A62,$B$108,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$108,$N66:$N94)","v":108365437.01175985},{"$f":"SUM($C$108:$D$108)","v":108365437.01175985}]
[null,"Pollutant Removal",{"$f":"SUMIF($A46:$A62,$B$109,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$109,$N66:$N94)","v":97528893.31058383},{"$f":"SUM($C$109:$D$109)","v":97528893.31058383}]
[null,"Winter Maintenance",{"$f":"SUMIF($A46:$A62,$B$110,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$110,$N66:$N94)","v":979890.75303373509},{"$f":"SUM($C$110:$D$110)","v":979890.75303373509}]
[null,"Paint Striping",{"$f":"SUMIF($A46:$A62,$B$111,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$111,$N66:$N94)","v":87784.910727772978},{"$f":"SUM($C$111:$D$111)","v":87784.910727772978}]
[null,"Traffic Calming",{"$f":"SUMIF($A46:$A62,$B$112,$J46:$J61)","v":31500},{"$f":"SUMIF($A66:$A94,$B$112,$N66:$N94)","v":0},{"$f":"SUM($C$112:$D$112)","v":31500}]
[null,"Impervious Surface Fees",{"$f":"SUMIF($A46:$A62,$B$113,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$113,$N66:$N94)","v":5678703.9817796843},{"$f":"SUM($C$113:$D$113)","v":5678703.9817796843}]
[null,"Utility Cut Restoration",{"$f":"SUMIF($A46:$A62,$B$114,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$114,$N66:$N94)","v":166259.30062078219},{"$f":"SUM($C$114:$D$114)","v":166259.30062078219}]
[null,null,{"$f":"SUM($C$107:$C$114)","v":2982200},{"$f":"SUM($D$107:$D$114)","v":213656014.37743679},{"$f":"SUM($C$115:$D$115)","v":216638214.37743679}]

{"sheet":"Summary","index":9,"n_rows":115,"n_cols":6,"rows_kept":115,"cut":false,"hidden":false,"merged":[[28,1,28,5],[35,1,35,5],[5,1,5,5],[43,1,43,4]]}
["Interlocking Concrete Pavement Institute"]
["Lifecycle Cost Analysis Tool"]
[]
["Lifecycle Cost Comparison"]
[]
[null,"Overall Lifecycle Cost Considerations"]
["Option","Initial Construction Costs","Maintenance and Rehabilitation Costs","Total Lifecycle Cost","Rank","Cost Delta"]
["Permeable Interlocking Concrete Pavement",{"$f":"SUM($B$31,$B$38)","v":413333},{"$f":"SUM($C$31,$C$38)","v":46952},{"$f":"SUM($B$8:$C$8)","v":460285},{"$f":"RANK($D$8,$D$8:$D$11,1)","v":1},{"$f":"IF($D$8=MIN($D$8:$D$11),\"--\",(($D$8-MIN($D$8:$D$11))/(MIN($D$8:$D$11))))","v":"--"}]
["Conventional Interlocking Concrete Pavement",{"$f":"SUM($B$32,$B$39)","v":3364033},{"$f":"SUM($C$32,$C$39)","v":213523401},{"$f":"SUM($B$9:$C$9)","v":216887434},{"$f":"RANK($D$9,$D$8:$D$11,1)","v":3},{"$f":"IF($D$9=MIN($D$8:$D$11),\"--\",(($D$9-MIN($D$8:$D$11))/(MIN($D$8:$D$11))))","v":470.20248107151002}]
["Asphalt Concrete Pavement",{"$f":"SUM($B$33,$B$40)","v":294055},{"$f":"SUM($C$33,$C$40)","v":217106},{"$f":"SUM($B$10:$C$10)","v":511161},{"$f":"RANK($D$10,$D$8:$D$11,1)","v":2},{"$f":"IF($D$10=MIN($D$8:$D$11),\"--\",(($D$10-MIN($D$8:$D$11))/(MIN($D$8:$D$11))))","v":0.11053151851570223}]
["Portland Cement Concrete Pavement",{"$f":"SUM($B$34,$B$41)","v":3432867},{"$f":"SUM($C$34,$C$41)","v":213866848},{"$f":"SUM($B$11:$C$11)","v":217299715},{"$f":"RANK($D$11,$D$8:$D$11,1)","v":4},{"$f":"IF($D$11=MIN($D$8:$D$11),\"--\",(($D$11-MIN($D$8:$D$11))/(MIN($D$8:$D$11))))","v":471.09818916540837}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Pavement Considerations"]
["Option","Initial Construction Costs","Maintenance and Rehabilitation Costs","Total Lifecycle Cost","Rank","Cost Delta"]
["Permeable Interlocking Concrete Pavement",413333,46952,{"$f":"SUM($B$31:$C$31)","v":460285},{"$f":"RANK($D$31,$D$31:$D$34,1)","v":3},{"$f":"IF($D$31=MIN($D$31:$D$34),\"--\",(($D$31-MIN($D$31:$D$34))/(MIN($D$31:$D$34))))","v":0.4973243766366845}]
["Conventional Interlocking Concrete Pavement",413333,26572,{"$f":"SUM($B$32:$C$32)","v":439905},{"$f":"RANK($D$32,$D$31:$D$34,1)","v":2},{"$f":"IF($D$32=MIN($D$31:$D$34),\"--\",(($D$32-MIN($D$31:$D$34))/(MIN($D$31:$D$34))))","v":0.43102747190188839}]
["Asphalt Concrete Pavement",165493,141912,{"$f":"SUM($B$33:$C$33)","v":307405},{"$f":"RANK($D$33,$D$31:$D$34,1)","v":1},{"$f":"IF($D$33=MIN($D$31:$D$34),\"--\",(($D$33-MIN($D$31:$D$34))/(MIN($D$31:$D$34))))","v":"--"}]
["Portland Cement Concrete Pavement",450667,210834,{"$f":"SUM($B$34:$C$34)","v":661501},{"$f":"RANK($D$34,$D$31:$D$34,1)","v":4},{"$f":"IF($D$34=MIN($D$31:$D$34),\"--\",(($D$34-MIN($D$31:$D$34))/(MIN($D$31:$D$34))))","v":1.1518875750231778}]
[]
[null,"Off-Road Considerations"]
["Option","Initial Construction Costs","Maintenance and Rehabilitation Costs","Total Lifecycle Cost","Rank","Cost Delta"]
["Permeable Interlocking Concrete Pavement",0,0,{"$f":"SUM($B$38:$C$38)","v":0},{"$f":"RANK($D$38,$D$38:$D$41,1)","v":1},{"$f":"IF($D$38=MIN($D$38:$D$41),\"--\",(($D$38-MIN($D$38:$D$41))/(MIN($D$38:$D$41))))","v":"--"}]
["Conventional Interlocking Concrete Pavement",2950700,213496829,{"$f":"SUM($B$39:$C$39)","v":216447529},{"$f":"RANK($D$39,$D$38:$D$41,1)","v":3},{"$f":"IF($D$39=MIN($D$38:$D$41),\"--\",(($D$39-MIN($D$38:$D$41))/(MIN($D$38:$D$41))))","v":{"$error":"#DIV/0!"}}]
["Asphalt Concrete Pavement",128562,75194,{"$f":"SUM($B$40:$C$40)","v":203756},{"$f":"RANK($D$40,$D$38:$D$41,1)","v":2},{"$f":"IF($D$40=MIN($D$38:$D$41),\"--\",(($D$40-MIN($D$38:$D$41))/(MIN($D$38:$D$41))))","v":{"$error":"#DIV/0!"}}]
["Portland Cement Concrete Pavement",2982200,213656014,{"$f":"SUM($B$41:$C$41)","v":216638214},{"$f":"RANK($D$41,$D$38:$D$41,1)","v":4},{"$f":"IF($D$41=MIN($D$38:$D$41),\"--\",(($D$41-MIN($D$38:$D$41))/(MIN($D$38:$D$41))))","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Total Lifecycle Cost"]
["Off-Road Consideration","Permeable Interlocking Concrete Pavement","Conventional Interlocking Concrete Pavement","Asphalt Concrete Pavement","Portland Cement Concrete Pavement"]
["Stormwater Management Pond",{"$f":"VLOOKUP($A$46,PICP!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$46,ICP!$B107:$E114,4,FALSE)","v":3799745.1089311242},{"$f":"VLOOKUP($A$46,Asphalt!$B107:$E114,4,FALSE)","v":191755.66334802358},{"$f":"VLOOKUP($A$46,Concrete!$B107:$E114,4,FALSE)","v":3799745.1089311242}]
["Combined Sewer Overflow (CSO)",{"$f":"VLOOKUP($A$47,PICP!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$47,ICP!$B107:$E114,4,FALSE)","v":108365437.01175985},{"$f":"VLOOKUP($A$47,Asphalt!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$47,Concrete!$B107:$E114,4,FALSE)","v":108365437.01175985}]
["Pollutant Removal",{"$f":"VLOOKUP($A$48,PICP!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$48,ICP!$B107:$E114,4,FALSE)","v":97528893.31058383},{"$f":"VLOOKUP($A$48,Asphalt!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$48,Concrete!$B107:$E114,4,FALSE)","v":97528893.31058383}]
["Winter Maintenance",{"$f":"VLOOKUP($A$49,PICP!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$49,ICP!$B107:$E114,4,FALSE)","v":979890.75303373509},{"$f":"VLOOKUP($A$49,Asphalt!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$49,Concrete!$B107:$E114,4,FALSE)","v":979890.75303373509}]
["Paint Striping",{"$f":"VLOOKUP($A$50,PICP!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$50,ICP!$B107:$E114,4,FALSE)","v":11728.688541070729},{"$f":"VLOOKUP($A$50,Asphalt!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$50,Concrete!$B107:$E114,4,FALSE)","v":87784.910727772978}]
["Traffic Calming",{"$f":"VLOOKUP($A$51,PICP!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$51,ICP!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$51,Asphalt!$B107:$E114,4,FALSE)","v":12000},{"$f":"VLOOKUP($A$51,Concrete!$B107:$E114,4,FALSE)","v":31500}]
["Impervious Surface Fees",{"$f":"VLOOKUP($A$52,PICP!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$52,ICP!$B107:$E114,4,FALSE)","v":5678703.9817796843},{"$f":"VLOOKUP($A$52,Asphalt!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$52,Concrete!$B107:$E114,4,FALSE)","v":5678703.9817796843}]
["Utility Cut Restoration",{"$f":"VLOOKUP($A$53,PICP!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$53,ICP!$B107:$E114,4,FALSE)","v":83129.650310391095},{"$f":"VLOOKUP($A$53,Asphalt!$B107:$E114,4,FALSE)","v":0},{"$f":"VLOOKUP($A$53,Concrete!$B107:$E114,4,FALSE)","v":166259.30062078219}]
[null,{"$f":"SUM($B$46:$B$53)","v":0},{"$f":"SUM($C$46:$C$53)","v":216447528.50493971},{"$f":"SUM($D$46:$D$53)","v":203755.66334802358},{"$f":"SUM($E$46:$E$53)","v":216638214.37743679}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Stormwater Management Pond",{"$f":"SUMIF($A46:$A62,$B$107,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$107,$N66:$N94)","v":0},{"$f":"SUM($C$107:$D$107)","v":0}]
[null,"Combined Sewer Overflow (CSO)",{"$f":"SUMIF($A46:$A62,$B$108,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$108,$N66:$N94)","v":0},{"$f":"SUM($C$108:$D$108)","v":0}]
[null,"Pollutant Removal",{"$f":"SUMIF($A46:$A62,$B$109,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$109,$N66:$N94)","v":0},{"$f":"SUM($C$109:$D$109)","v":0}]
[null,"Winter Maintenance",{"$f":"SUMIF($A46:$A62,$B$110,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$110,$N66:$N94)","v":0},{"$f":"SUM($C$110:$D$110)","v":0}]
[null,"Paint Striping",{"$f":"SUMIF($A46:$A62,$B$111,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$111,$N66:$N94)","v":0},{"$f":"SUM($C$111:$D$111)","v":0}]
[null,"Traffic Calming",{"$f":"SUMIF($A46:$A62,$B$112,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$112,$N66:$N94)","v":0},{"$f":"SUM($C$112:$D$112)","v":0}]
[null,"Impervious Surface Fees",{"$f":"SUMIF($A46:$A62,$B$113,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$113,$N66:$N94)","v":0},{"$f":"SUM($C$113:$D$113)","v":0}]
[null,"Utility Cut Restoration",{"$f":"SUMIF($A46:$A62,$B$114,$J46:$J61)","v":0},{"$f":"SUMIF($A66:$A94,$B$114,$N66:$N94)","v":0},{"$f":"SUM($C$114:$D$114)","v":0}]
[null,null,{"$f":"SUM($C$107:$C$114)","v":0},{"$f":"SUM($D$107:$D$114)","v":0},{"$f":"SUM($C$115:$D$115)","v":0}]