{"text_format":"1","workbook":"xlsx","n_sheets":19,"sheets":["Revisions Log","BC Hydro Summary","Instructions","Proposal","Study Inputs","Study Results","Proforma","Incremental Costs","LCC Analysis","CopyPaste","Study Fee Estimator","REFERENCE","Baseline Hourly Results","Proposed Hourly Results","BCH Baseline Table","Proposal Review - Mechanical","Proposal Review - Lighting","Study Review - Mechanical","Study Review - Lighting"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":1,"defined_names":18,"comments":4,"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":"Revisions Log","index":0,"n_rows":4,"n_cols":9,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
["Year","Month","Day","By","Sheet","Changed","From","To","Why"]
[]
[2015,"November",12,"Salah","Proposal","Columns named \"ECM # (up to 24) where applicable\"","missing \" . \" in some cells","put \" . \" where missing","because it was causing cells in \"Study Inputs\" sheet to appear as yellow"]
[null,null,null,null,"Study Inputs","Columns named \"ECM # (up to 24) where applicable\"","some cells not linked to \"Proposal\" sheet","all cells now linked to \"Proposal\" sheet"]

{"sheet":"BC Hydro Summary","index":1,"n_rows":91,"n_cols":6,"rows_kept":91,"cut":false,"hidden":false,"merged":[[0,2,0,3],[69,0,77,5],[89,1,89,5],[90,1,90,5],[85,1,85,5],[86,1,86,5]]}
[null,null,"NEW \nCONSTRUCTION \nPROGRAM",null,{"$f":"IF('Study Results'!B92=0, \"Proposal\", \"Study Report\")","v":"Proposal"}]
["Energy Modeling Study Report Summary"]
["Project Name",{"$f":"'Study Inputs'!B5","v":0},null,null,"printed:",{"$f":"TODAY()","v":"2016-06-30"}]
["Project Owner",{"$f":"'Study Inputs'!B8","v":"company"},null,null,"BC Hydro Ref #",{"$f":"'Study Inputs'!D1","v":0}]
["Building Types",{"$f":"IF('Study Inputs'!B19=0,\"\",'Study Inputs'!B19)","v":""},{"$f":"IF('Study Inputs'!C19=0,\"\",'Study Inputs'!C19)","v":""},{"$f":"IF('Study Inputs'!D19=0,\"\",'Study Inputs'!D19)","v":""},{"$f":"IF('Study Inputs'!E19=0,\"\",'Study Inputs'!E19)","v":""},"Total Conditioned Area (m2)"]
["Conditioned Area (m2)",{"$f":"IFERROR(IF('Study Inputs'!A19=\"Metric units\",IF(B5=\"\",\"\",'Study Inputs'!B22),(IF(B5=\"\",\"\",'Study Inputs'!B22))/10.76),\"\")","v":""},{"$f":"IFERROR(IF('Study Inputs'!B19=\"Metric units\",IF(C5=\"\",\"\",'Study Inputs'!C22),(IF(C5=\"\",\"\",'Study Inputs'!C22))/10.76),\"\")","v":""},{"$f":"IFERROR(IF('Study Inputs'!C19=\"Metric units\",IF(D5=\"\",\"\",'Study Inputs'!D22),(IF(D5=\"\",\"\",'Study Inputs'!D22))/10.76),\"\")","v":""},{"$f":"IFERROR(IF('Study Inputs'!D19=\"Metric units\",IF(E5=\"\",\"\",'Study Inputs'!E22),(IF(E5=\"\",\"\",'Study Inputs'!E22))/10.76),\"\")","v":""},{"$f":"SUM(B6:E6)","v":0}]
["Annual Electric Saving",{"$f":"'LCC Analysis'!C55","v":0},"kWh / year",">>>>>>",{"$f":"B7/'Study Results'!B90","v":{"$error":"#DIV/0!"}},"of Baseline Electricity"]
["Annual Gas Saving",{"$f":"'LCC Analysis'!E55","v":0},"GJ / year",">>>>>>",{"$f":"(B8/'Study Results'!B91)*1000/3.6","v":{"$error":"#DIV/0!"}},"of Baseline Gas"]
["Total Energy Saving",{"$f":"B7+B8*1000/3.6","v":0},"ekWh / year",">>>>>>",{"$f":"B9/'Study Results'!B92","v":{"$error":"#DIV/0!"}},"of Baseline Energy"]
["Energy Cost Saving",{"$f":"'LCC Analysis'!F55","v":0},"per year",">>>>>>",{"$f":"B10/'Study Results'!B99","v":{"$error":"#DIV/0!"}},"of Baseline Energy Cost"]
["Incremental Capital Cost",{"$f":"'LCC Analysis'!H55","v":0},">>>>>>>>>>>>>>>","Simple Payback",{"$f":"'LCC Analysis'!J55","v":"NA"},"years"]
["A/C Energy Use Intensity (EUI)   ekWh/m2","Baseline = ",{"$f":"'Study Results'!F139","v":0},"Proposed = ",{"$f":"'Study Results'!F147","v":0},"based on CONDITIONED area"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Proposed ECMs Included in Bundle"]
[null,"Electricity saved\n(kWh/year)","Gas saved\n(GJ/year)","Energy Cost\nSaving ($/yr)","Incremental Capital\nCost ($)","Simple Payback"]
[{"$f":"'LCC Analysis'!S68","v":""},{"$f":"IF(A41=\"\",\"\",'LCC Analysis'!C24)","v":""},{"$f":"IF(B41=\"\",\"\",'LCC Analysis'!E24)","v":""},{"$f":"IF(C41=\"\",\"\",'LCC Analysis'!F24)","v":""},{"$f":"IF(D41=\"\",\"\",'LCC Analysis'!H24)","v":""},{"$f":"IF(E41=\"\",\"\",'LCC Analysis'!J24)","v":""}]
[{"$f":"'LCC Analysis'!S69","v":"ECM#2: Increase Wall Insulation"},{"$f":"IF(A42=\"\",\"\",'LCC Analysis'!C25)","v":""},{"$f":"IF(B42=\"\",\"\",'LCC Analysis'!E25)","v":""},{"$f":"IF(C42=\"\",\"\",'LCC Analysis'!F25)","v":""},{"$f":"IF(D42=\"\",\"\",'LCC Analysis'!H25)","v":""},{"$f":"IF(E42=\"\",\"\",'LCC Analysis'!J25)","v":""}]
[{"$f":"'LCC Analysis'!S70","v":"ECM#3: High Performance Windows"},{"$f":"IF(A43=\"\",\"\",'LCC Analysis'!C26)","v":""},{"$f":"IF(B43=\"\",\"\",'LCC Analysis'!E26)","v":""},{"$f":"IF(C43=\"\",\"\",'LCC Analysis'!F26)","v":""},{"$f":"IF(D43=\"\",\"\",'LCC Analysis'!H26)","v":""},{"$f":"IF(E43=\"\",\"\",'LCC Analysis'!J26)","v":""}]
[{"$f":"'LCC Analysis'!S71","v":""},{"$f":"IF(A44=\"\",\"\",'LCC Analysis'!C27)","v":""},{"$f":"IF(B44=\"\",\"\",'LCC Analysis'!E27)","v":""},{"$f":"IF(C44=\"\",\"\",'LCC Analysis'!F27)","v":""},{"$f":"IF(D44=\"\",\"\",'LCC Analysis'!H27)","v":""},{"$f":"IF(E44=\"\",\"\",'LCC Analysis'!J27)","v":""}]
[{"$f":"'LCC Analysis'!S72","v":""},{"$f":"IF(A45=\"\",\"\",'LCC Analysis'!C28)","v":""},{"$f":"IF(B45=\"\",\"\",'LCC Analysis'!E28)","v":""},{"$f":"IF(C45=\"\",\"\",'LCC Analysis'!F28)","v":""},{"$f":"IF(D45=\"\",\"\",'LCC Analysis'!H28)","v":""},{"$f":"IF(E45=\"\",\"\",'LCC Analysis'!J28)","v":""}]
[{"$f":"'LCC Analysis'!S73","v":""},{"$f":"IF(A46=\"\",\"\",'LCC Analysis'!C29)","v":""},{"$f":"IF(B46=\"\",\"\",'LCC Analysis'!E29)","v":""},{"$f":"IF(C46=\"\",\"\",'LCC Analysis'!F29)","v":""},{"$f":"IF(D46=\"\",\"\",'LCC Analysis'!H29)","v":""},{"$f":"IF(E46=\"\",\"\",'LCC Analysis'!J29)","v":""}]
[{"$f":"'LCC Analysis'!S74","v":""},{"$f":"IF(A47=\"\",\"\",'LCC Analysis'!C30)","v":""},{"$f":"IF(B47=\"\",\"\",'LCC Analysis'!E30)","v":""},{"$f":"IF(C47=\"\",\"\",'LCC Analysis'!F30)","v":""},{"$f":"IF(D47=\"\",\"\",'LCC Analysis'!H30)","v":""},{"$f":"IF(E47=\"\",\"\",'LCC Analysis'!J30)","v":""}]
[{"$f":"'LCC Analysis'!S75","v":""},{"$f":"IF(A48=\"\",\"\",'LCC Analysis'!C31)","v":""},{"$f":"IF(B48=\"\",\"\",'LCC Analysis'!E31)","v":""},{"$f":"IF(C48=\"\",\"\",'LCC Analysis'!F31)","v":""},{"$f":"IF(D48=\"\",\"\",'LCC Analysis'!H31)","v":""},{"$f":"IF(E48=\"\",\"\",'LCC Analysis'!J31)","v":""}]
[{"$f":"'LCC Analysis'!S76","v":""},{"$f":"IF(A49=\"\",\"\",'LCC Analysis'!C32)","v":""},{"$f":"IF(B49=\"\",\"\",'LCC Analysis'!E32)","v":""},{"$f":"IF(C49=\"\",\"\",'LCC Analysis'!F32)","v":""},{"$f":"IF(D49=\"\",\"\",'LCC Analysis'!H32)","v":""},{"$f":"IF(E49=\"\",\"\",'LCC Analysis'!J32)","v":""}]
[{"$f":"'LCC Analysis'!S77","v":""},{"$f":"IF(A50=\"\",\"\",'LCC Analysis'!C33)","v":""},{"$f":"IF(B50=\"\",\"\",'LCC Analysis'!E33)","v":""},{"$f":"IF(C50=\"\",\"\",'LCC Analysis'!F33)","v":""},{"$f":"IF(D50=\"\",\"\",'LCC Analysis'!H33)","v":""},{"$f":"IF(E50=\"\",\"\",'LCC Analysis'!J33)","v":""}]
[{"$f":"'LCC Analysis'!S78","v":""},{"$f":"IF(A51=\"\",\"\",'LCC Analysis'!C34)","v":""},{"$f":"IF(B51=\"\",\"\",'LCC Analysis'!E34)","v":""},{"$f":"IF(C51=\"\",\"\",'LCC Analysis'!F34)","v":""},{"$f":"IF(D51=\"\",\"\",'LCC Analysis'!H34)","v":""},{"$f":"IF(E51=\"\",\"\",'LCC Analysis'!J34)","v":""}]
[{"$f":"'LCC Analysis'!S79","v":""},{"$f":"IF(A52=\"\",\"\",'LCC Analysis'!C35)","v":""},{"$f":"IF(B52=\"\",\"\",'LCC Analysis'!E35)","v":""},{"$f":"IF(C52=\"\",\"\",'LCC Analysis'!F35)","v":""},{"$f":"IF(D52=\"\",\"\",'LCC Analysis'!H35)","v":""},{"$f":"IF(E52=\"\",\"\",'LCC Analysis'!J35)","v":""}]
[{"$f":"'LCC Analysis'!S80","v":""},{"$f":"IF(A53=\"\",\"\",'LCC Analysis'!C36)","v":""},{"$f":"IF(B53=\"\",\"\",'LCC Analysis'!E36)","v":""},{"$f":"IF(C53=\"\",\"\",'LCC Analysis'!F36)","v":""},{"$f":"IF(D53=\"\",\"\",'LCC Analysis'!H36)","v":""},{"$f":"IF(E53=\"\",\"\",'LCC Analysis'!J36)","v":""}]
[{"$f":"'LCC Analysis'!S81","v":""},{"$f":"IF(A54=\"\",\"\",'LCC Analysis'!C37)","v":""},{"$f":"IF(B54=\"\",\"\",'LCC Analysis'!E37)","v":""},{"$f":"IF(C54=\"\",\"\",'LCC Analysis'!F37)","v":""},{"$f":"IF(D54=\"\",\"\",'LCC Analysis'!H37)","v":""},{"$f":"IF(E54=\"\",\"\",'LCC Analysis'!J37)","v":""}]
[{"$f":"'LCC Analysis'!S82","v":""},{"$f":"IF(A55=\"\",\"\",'LCC Analysis'!C38)","v":""},{"$f":"IF(B55=\"\",\"\",'LCC Analysis'!E38)","v":""},{"$f":"IF(C55=\"\",\"\",'LCC Analysis'!F38)","v":""},{"$f":"IF(D55=\"\",\"\",'LCC Analysis'!H38)","v":""},{"$f":"IF(E55=\"\",\"\",'LCC Analysis'!J38)","v":""}]
[{"$f":"'LCC Analysis'!S83","v":""},{"$f":"IF(A56=\"\",\"\",'LCC Analysis'!C39)","v":""},{"$f":"IF(B56=\"\",\"\",'LCC Analysis'!E39)","v":""},{"$f":"IF(C56=\"\",\"\",'LCC Analysis'!F39)","v":""},{"$f":"IF(D56=\"\",\"\",'LCC Analysis'!H39)","v":""},{"$f":"IF(E56=\"\",\"\",'LCC Analysis'!J39)","v":""}]
[{"$f":"'LCC Analysis'!S84","v":""},{"$f":"IF(A57=\"\",\"\",'LCC Analysis'!C40)","v":""},{"$f":"IF(B57=\"\",\"\",'LCC Analysis'!E40)","v":""},{"$f":"IF(C57=\"\",\"\",'LCC Analysis'!F40)","v":""},{"$f":"IF(D57=\"\",\"\",'LCC Analysis'!H40)","v":""},{"$f":"IF(E57=\"\",\"\",'LCC Analysis'!J40)","v":""}]
[{"$f":"'LCC Analysis'!S85","v":""},{"$f":"IF(A58=\"\",\"\",'LCC Analysis'!C41)","v":""},{"$f":"IF(B58=\"\",\"\",'LCC Analysis'!E41)","v":""},{"$f":"IF(C58=\"\",\"\",'LCC Analysis'!F41)","v":""},{"$f":"IF(D58=\"\",\"\",'LCC Analysis'!H41)","v":""},{"$f":"IF(E58=\"\",\"\",'LCC Analysis'!J41)","v":""}]
[{"$f":"'LCC Analysis'!S86","v":""},{"$f":"IF(A59=\"\",\"\",'LCC Analysis'!C42)","v":""},{"$f":"IF(B59=\"\",\"\",'LCC Analysis'!E42)","v":""},{"$f":"IF(C59=\"\",\"\",'LCC Analysis'!F42)","v":""},{"$f":"IF(D59=\"\",\"\",'LCC Analysis'!H42)","v":""},{"$f":"IF(E59=\"\",\"\",'LCC Analysis'!J42)","v":""}]
[{"$f":"'LCC Analysis'!S87","v":""},{"$f":"IF(A60=\"\",\"\",'LCC Analysis'!C43)","v":""},{"$f":"IF(B60=\"\",\"\",'LCC Analysis'!E43)","v":""},{"$f":"IF(C60=\"\",\"\",'LCC Analysis'!F43)","v":""},{"$f":"IF(D60=\"\",\"\",'LCC Analysis'!H43)","v":""},{"$f":"IF(E60=\"\",\"\",'LCC Analysis'!J43)","v":""}]
[{"$f":"'LCC Analysis'!S88","v":""},{"$f":"IF(A61=\"\",\"\",'LCC Analysis'!C44)","v":""},{"$f":"IF(B61=\"\",\"\",'LCC Analysis'!E44)","v":""},{"$f":"IF(C61=\"\",\"\",'LCC Analysis'!F44)","v":""},{"$f":"IF(D61=\"\",\"\",'LCC Analysis'!H44)","v":""},{"$f":"IF(E61=\"\",\"\",'LCC Analysis'!J44)","v":""}]
[{"$f":"'LCC Analysis'!S89","v":""},{"$f":"IF(A62=\"\",\"\",'LCC Analysis'!C45)","v":""},{"$f":"IF(B62=\"\",\"\",'LCC Analysis'!E45)","v":""},{"$f":"IF(C62=\"\",\"\",'LCC Analysis'!F45)","v":""},{"$f":"IF(D62=\"\",\"\",'LCC Analysis'!H45)","v":""},{"$f":"IF(E62=\"\",\"\",'LCC Analysis'!J45)","v":""}]
[{"$f":"'LCC Analysis'!S90","v":""},{"$f":"IF(A63=\"\",\"\",'LCC Analysis'!C46)","v":""},{"$f":"IF(B63=\"\",\"\",'LCC Analysis'!E46)","v":""},{"$f":"IF(C63=\"\",\"\",'LCC Analysis'!F46)","v":""},{"$f":"IF(D63=\"\",\"\",'LCC Analysis'!H46)","v":""},{"$f":"IF(E63=\"\",\"\",'LCC Analysis'!J46)","v":""}]
[{"$f":"'LCC Analysis'!S91","v":""},{"$f":"IF(A64=\"\",\"\",'LCC Analysis'!C47)","v":""},{"$f":"IF(B64=\"\",\"\",'LCC Analysis'!E47)","v":""},{"$f":"IF(C64=\"\",\"\",'LCC Analysis'!F47)","v":""},{"$f":"IF(D64=\"\",\"\",'LCC Analysis'!H47)","v":""},{"$f":"IF(E64=\"\",\"\",'LCC Analysis'!J47)","v":""}]
[]
["BUNDLE",{"$f":"IF(A66=\"\",\"\",'LCC Analysis'!C55)","v":0},{"$f":"IF(B66=\"\",\"\",'LCC Analysis'!E55)","v":0},{"$f":"IF(C66=\"\",\"\",'LCC Analysis'!F55)","v":0},{"$f":"IF(D66=\"\",\"\",'LCC Analysis'!H55)","v":0},{"$f":"IF(E66=\"\",\"\",'LCC Analysis'!J55)","v":"NA"}]
[]
[]
["Project Description"]
[{"$f":"Proposal!A151","v":"Provide brief description of the Proposed HVAC system and modelling approach including workarounds (if any).\n\n"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Architect",{"$f":"'Study Inputs'!B13","v":"company"},{"$f":"'Study Inputs'!C13","v":"contact name"},{"$f":"'Study Inputs'!D13","v":"phone"}]
["Mech Consultant",{"$f":"'Study Inputs'!B10","v":"company"},{"$f":"'Study Inputs'!C10","v":"contact name"},{"$f":"'Study Inputs'!D10","v":"phone"}]
["Elec Consultant",{"$f":"'Study Inputs'!B11","v":"company"},{"$f":"'Study Inputs'!C11","v":"contact name"},{"$f":"'Study Inputs'!D11","v":"phone"}]
["Cost Consultant",{"$f":"'Study Inputs'!B12","v":"company"},{"$f":"'Study Inputs'!C12","v":"contact name"},{"$f":"'Study Inputs'!D12","v":"phone"}]
[]
[]
["Lead Consultant"]
["Contact name"]
[]
[]
["Energy Modeller"]
["Contact name"]

{"sheet":"Instructions","index":2,"n_rows":80,"n_cols":2,"rows_kept":80,"cut":false,"hidden":false,"merged":[[62,0,62,12],[26,0,26,12],[30,0,30,12],[18,0,18,11],[45,0,45,12],[41,0,41,12],[50,0,50,12],[51,0,51,12],[52,0,52,12],[54,0,54,12],[56,0,56,12],[32,0,32,12],[37,0,37,12],[39,0,39,12],[34,0,34,12],[58,0,58,12],[16,1,16,12],[22,0,22,12],[49,0,49,12],[5,0,5,12],[8,1,8,12],[9,1,9,12],[10,1,10,12],[15,1,15,12],[13,1,13,12],[14,1,14,12]]}
["BC Hydro Power Smart - New Construction Program"]
["Energy Modeling Study Proposal and Report Workbook"]
[]
["Introduction"]
[]
["This workbook has been developed by BC Hydro New Construction Program to standardize energy modeling study reporting format and provide consultants performing the work minimum inputs/results information required for technical review and proposal/study approval process. This workbook is to be completed as part of the requirements for energy study funding under BC Hydro's New Construction Program and it has to be submitted to BC Hydro in electronic format. \n\nAt project application stage, this workbook (with Proposal worksheet filled out) is to be submitted along with project application and consultants' proposal(s). The consultant's proposal(s) do not need to contain project technical details, but just  a reference to this workbook (Proposal worksheet tab).   Information provided in this workbook need not be duplicated in Consultants' proposal(s).  \n\nAt study report submission stage, this workbook is the only document required by BC Hydro for review. Consultants are welcome to organize and present study results to the customer in different format. If required, consultants are also welcome to add additional worksheets to the end of this workbook with additional calculations and project's details.\n\nThe workbook has been formatted to minimize re-entering data and shall be filled out in the following order:"]
[]
["Worksheet tab color-coding Conventions"]
[null,"Green worksheets are input worksheets. "]
[null,"White worksheets are filled automatically."]
[null,"Red worksheets are instructions/reference worksheets and it shall be edited only by BC Hydro."]
[]
["Cell color-coding Conventions"]
[null,"Green cells are for user inputs (if applicable). "]
[null,"White cells are filled automatically."]
[null,"Grey cells in Study Inputs worksheet contain information carried over from Proposal worksheet. They can be updated to reflect changes from Proposal stage."]
[null,"Yellow cells in Study Inputs worksheet indicate changes from user inputs entered in Proposal worksheet "]
[]
["Important Note: Many user input cells have drop-down menus that must be used."]
[]
["Proposal Worksheet Tab"]
[]
["At the project application stage, this workbook (with completed Proposal worksheet) is to be submitted along with the project application and consultants proposal(s). The consultant's proposal(s) do not need to contain project technical details, but just  a reference to this workbook (Proposal worksheet tab).   Information provided in this workbook need not be duplicated in Consultants' proposal(s). \nThe BC Hydro New Construction Program engineer will use this worksheet to review the proposed modeling study scope and cost. The modeling consultant shall fill out all applicable fields to the best of their ability and knowledge. Multitype building projects shall have inputs broken down by building type.\n\n"]
[]
["Study Inputs Worksheet Tab"]
[]
["This worksheet tab is the first document that has to be updated at the study report submission stage. \nDuring the detailed design and modeling stage, modeling inputs agreed upon at the proposal stage may change and this worksheet should capture all those changes. Edited cells will be automatically highlighted in yellow to give an indication to both modeller and reviewer that assumptions/inputs have been changed from the proposal stage.\nAny additional modeling process details/descriptions shall be added at the bottom of the worksheet. Where applicable, consultants may be required to add additional worksheets to the end of this workbook with additional calculations and project's details. \n"]
[]
["Study Results Worksheet Tab"]
[]
["This worksheet tab is the central location for all simulation runs (baseline, EPMs ECMs and proposed bundle) results and associated costing information. If this worksheet is properly filled, LCC Analysis and BC Hydro Summary worksheets will be automatically populated without any errors. At the same time, the Incremental Costs worksheet will automatically get ECM names of modelled measures. "]
["Energy Conservation Measure (ECM) Name"]
["For each ECM, enter a clear and descriptive name. \nChoose one of the standard ECM types from the drop down menue.\nIn case one ECM includes other ECMs (e.g. radiant heating with proposed building envelope), then select a standard ECM type for the dominant ECM."]
["Life Expectancy"]
["The expected life of the measure will be automatically populated once the standard BC Hydro ECM type name is selected from the drop-down menu. "]
[]
["Annual Savings"]
["For each measure, enter the electric and fuel savings  in the appropriate units. For kW, enter the average monthly demand savings. For natural gas enter GJ, for other fuels enter L of fuel. Enter the combined energy cost savings for both electricity and fuel, accounting for actual rate structures and applicable taxes (except GST). Enter the annual maintenance savings or additional costs (negative saving) in dollars. If the maintenance costs vary through the life of the measure, use an average value. "]
["Operation and Maintenance Annual Saving/Cost ($ )"]
["Enter proposed operation and maintenance cost saving (or penalty) of the measure."]
["Bundles"]
["The Bundles column is intended to evaluate the combined impact of a bundle of measures. Indicate which measures are in the bundle by using the drop-down menu (row 6) in the Measures table. Savings for the bundle will not usually be just the sum of the individual measure savings, but will account for the interactions between measures. Likewise, any cost interactions should be accounted for. For bundle life expectancy, use a weighted average of the individual measure life expectancies and their energy savings. "]
[]
["Incremental Costs Worksheet Tab"]
[]
["This worksheet tab is for cost consultants and/or qualified contractors in charge for cost estimates. This worksheet will automatically get ECM names of modelled measures from Study Results Worksheet. The Energy modeller has to add other ECMs details required for the cost consultant to fill out the costing information (areas, equipment sizes etc.). Alternatively, the cost consultant can submit the costing information in their own preferred format, and the modeling consultant shall then copy over those numbers to this worksheet in the study report workbook."]
[]
["Life Cycle Cost (LCC) Analysis Worksheet Tab"]
[]
["This worksheet tab is automatically populated by filling out Study Results worksheet tab. Modeller should ensure that ECMs table does not have any errors or missing fields (which means that Study Results worksheet has not been filled out properly).\nSummary worksheet tab (Page 2) reads LCC worksheet tab."]
["This spreadsheet has been developed by BC hydro to allow building owners to perform simple life cycle cost analysis. The spreadsheet serves two purposes. One is to provide a convenient format for summarizing the study results. Second is to allow the owner to see the life cycle cost of the measures, as defined by net present value and internal rate of return. "]
["Life cycle cost analysis (LCC) is the evaluation of energy conservation measures (ECMs) over the useful life of the measure. Traditionally, most ECMs have been evaluated on the basis of simple payback. The simple payback required by developers has typically been quite short, anywhere from 1 to 5 years. This comes from viewing energy efficiency as an extra cost, rather than as an investment. ECMs can be looked at as an investment, that will return cash flows (in the form of lower operating costs) for the life of the measure. Life cycle cost is evaluated by means of net present value, which is the sum of the cash flows, discounted back to current dollars. A positive NPV indicates that a measure is cost effective over its lifetime. Although an NPV of 0 might seem to imply no return, it should be kept in mind that the discount rate includes the investment value of the money, and therefore an NPV of 0 indicates the project will provide a return on investment equal to the discount rate."]
["This spreadsheet only provides a relatively simple analysis of life cycle cost. Maintenance costs are averaged over the measure life, inflation is assumed constant and equal throughout, and no tax implications are accounted for. However, for most energy efficiency projects, this will be sufficient for the long term financial benefits to be seen. If further detail is required, there are numerous LCC software packages available which can perform a more rigorous analysis.  "]
["Escalation Rate"]
["Enter an appropriate value to be used for the escalation of energy prices, as well as maintenance costs. This should typically be similar to the general rate of inflation, currently around 2%. "]
["Discount Rate"]
["Enter an appropriate value to be used for the discount rate. The discount rate should be the investment value of the money to be used in the project, at a similar level of risk. Risk will have to be assessed based on the measure, and its probability of not achieving the savings, coming in over budget, or breaking down before the expected lifespan. A completely safe investment would have a discount rate similar to long term government bonds, currently around 5%. A higher risk investment, such as the stock market, would have a discount rate of around 9-10%. Energy efficiency projects will typically be somewhere between these two."]
["Results"]
["The shaded columns give the results of the financial analysis. Simple payback is the number of years to break even on the measure, calculated as capital cost divided by the total savings, including maintenance. Discounted payback is similar, but accounts for price escalation and discount rate. Net Present Value is the sum of all cash flows, accounting for price escalation, and discounted back to current values. A positive NPV indicates the project return is greater than the discount rate over the life of the project, and the amount indicates the net savings that will accrue over the life of the measure. Internal Rate of Return is the equivalent annual percentage yield of the measure as an investment. IRR will be greater than the discount rate if the NPV is positive."]
[]
["Baseline and Proposed Models' Hourly Results Worksheet Tabs"]
[]
["The hourly simulation results (8760 hours) from the simulation program for both baseline and proposed models shall be copied into these worksheet tabs. Results in this worksheet to show total building electricity and gas separately."]
[]
[]
["Further Important Notes"]
[]
["Projects with Multiple Building Types"]
["Different building types must have separate meters for electricity and gas where applicable."]
["Energy consumption from individual meters is to be used to fill tese two tables."]
[]
["High eff HVAC system"]
["The first ECM should be the terminal HVAC system only"]
["All other HVAC ECM's should be based on Proposed terminal HVAC system (not Baseline HVAC)"]
[]
["Multiple Bundles"]
["For each non-approved Bundle, input results as one ECM in tab \"Study Results\", and select \"No\" in row # 55"]
[]
["Exhaust air heat recovery"]
["If Baseline HVAC is mixed air system, this ECM should be modelled with Proposed HVAC (not Baseline HVAC)."]

{"sheet":"Proposal","index":3,"n_rows":221,"n_cols":19,"rows_kept":221,"cut":false,"hidden":false,"merged":[[6,1,6,4],[150,0,167,5],[22,1,22,4],[86,15,86,17],[101,15,101,17],[118,15,118,17],[136,15,136,17],[140,15,140,17],[49,16,49,17],[68,15,68,17],[77,16,77,17],[50,15,50,17],[79,15,79,17],[44,16,44,17],[45,16,45,17],[46,16,46,17],[47,16,47,17],[48,16,48,17],[39,16,39,17],[40,16,40,17],[41,16,41,17],[42,16,42,17],[43,15,43,17],[34,16,34,17],[38,16,38,17],[30,15,30,17],[32,16,32,17],[33,16,33,17],[31,16,31,17],[86,10,86,12],[35,16,35,17],[44,11,44,12],[45,11,45,12],[46,11,46,12],[47,11,47,12],[48,11,48,12],[39,11,39,12],[68,10,68,12],[77,11,77,12],[50,10,50,12],[34,11,34,12],[35,11,35,12],[36,11,36,12],[37,11,37,12],[38,11,38,12],[30,10,30,12],[32,11,32,12],[33,11,33,12],[31,11,31,12],[30,5,30,7],[32,6,32,7],[33,6,33,7],[31,6,31,7],[34,6,34,7],[143,1,143,2],[37,1,37,2],[38,1,38,2],[41,1,41,2],[86,5,86,7],[101,5,101,7],[140,0,140,2],[101,0,101,2],[118,0,118,2],[136,0,136,2],[141,11,141,12],[142,11,142,12],[143,11,143,12],[50,5,50,7],[79,5,79,7],[118,5,118,7],[33,1,33,2],[31,1,31,2],[30,0,30,2],[32,1,32,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[79,0,79,2],[86,0,86,2],[43,0,43,2],[44,1,44,2],[39,1,39,2],[77,1,77,2],[50,0,50,2],[40,1,40,2],[42,1,42,2],[35,6,35,7],[36,6,36,7],[37,6,37,7],[38,6,38,7],[79,10,79,12],[141,16,141,17],[142,16,142,17],[143,16,143,17],[136,10,136,12],[136,5,136,7],[101,10,101,12],[41,11,41,12],[42,11,42,12],[43,10,43,12],[39,6,39,7],[40,6,40,7],[41,6,41,7],[42,6,42,7],[43,5,43,7],[118,10,118,12],[49,11,49,12],[77,6,77,7],[36,16,36,17],[37,16,37,17],[144,16,144,17],[137,1,137,2],[138,1,138,2],[139,1,139,2],[141,1,141,2],[142,1,142,2],[137,6,137,7],[138,6,138,7],[139,6,139,7],[137,11,137,12],[138,11,138,12],[139,11,139,12],[140,10,140,12],[140,5,140,7],[144,1,144,2],[141,6,141,7],[142,6,142,7],[143,6,143,7],[144,6,144,7],[144,11,144,12],[4,1,4,4],[5,1,5,4],[124,0,124,2],[124,5,124,7],[124,10,124,12],[124,15,124,17],[130,0,130,2],[130,5,130,7],[130,10,130,12],[130,15,130,17],[45,1,45,2],[46,1,46,2],[47,1,47,2],[49,1,49,2],[48,1,48,2],[68,0,68,2],[44,6,44,7],[45,6,45,7],[46,6,46,7],[47,6,47,7],[48,6,48,7],[49,6,49,7],[68,5,68,7],[40,11,40,12]]}
["NC Program - Energy Study Proposal",null,"BC Hydro Ref # >>>"]
["Green cells for user inputs (if applicable)",null,"BC Hydro KAM >>>"]
[null,null,"Proposal Date  >>>"]
["1. General Information"]
["Project Name"]
["Location/Address"]
["Kick-off Meeting Date"]
["Project Developer","company","contact name","phone","email"]
["Primary (Lead) Consultant","company","contact name","phone","email"]
["Mechanical Consultant","company","contact name","phone","email"]
["Electrical Consultant","company","contact name","phone","email"]
["Cost Consultant","company","contact name","phone","email"]
["Architect","company","contact name","phone","email"]
["Energy Modeller","company","contact name","phone","email"]
["General Contractor","company","contact name","phone","email"]
[]
[]
["Enter Units System","Building Type 1","Building Type 2","Building Type 3","Building Type 4","TOTAL"]
["Imperial units"]
["Total heated-only floor area",1,null,null,null,{"$f":"SUM(B20:E20)","v":1}]
["Total heated AND cooled floor area",null,null,null,null,{"$f":"SUM(B21:E21)","v":0}]
["Total Conditioned Area",{"$f":"SUM(B20:B21)","v":1},{"$f":"SUM(C20:C21)","v":0},{"$f":"SUM(D20:D21)","v":0},{"$f":"SUM(E20:E21)","v":0},{"$f":"SUM(B22:E22)","v":1}]
["Total parking (unconditioned) floor area",null,null,null,null,{"$f":"SUM(B23:E23)","v":0}]
["Total Floor Area (conditioned + unconditioned)",{"$f":"B22+$B$23*B22/$F$22","v":1},{"$f":"C22+$B$23*C22/$F$22","v":0},{"$f":"D22+$B$23*D22/$F$22","v":0},{"$f":"E22+$B$23*E22/$F$22","v":0},{"$f":"SUM(B24:E24)","v":1}]
[]
[]
["Energy Model for Energy Penalty Measure (EPM)   Yes/No?","No","when Proposed design has high window/wall ratio."]
[]
["2. Energy Model Input Parameters - BUILDING TYPE 1",null,null,null,null,"2.1 Energy Model Input Parameters - BUILDING TYPE 2 (if applicable)",null,null,null,null,"2.2 Energy Model Input Parameters - BUILDING TYPE 3 (if applicable)",null,null,null,null,"2.3 Energy Model Input Parameters - BUILDING TYPE 4 (if applicable)"]
[{"$f":"A19","v":"Imperial units"},"Baseline","Proposed ","ECM # (up to 24)\nwhere applicable",null,{"$f":"$A$30","v":"Imperial units"},"Baseline","Proposed ","ECM # (up to 24)\nwhere applicable",null,{"$f":"$A$30","v":"Imperial units"},"Baseline","Proposed ","ECM # (up to 24)\nwhere applicable",null,{"$f":"$A$30","v":"Imperial units"},"Baseline","Proposed ","ECM # (up to 24)\nwhere applicable"]
["GENERAL",null,null,".",null,"GENERAL",null,null,".",null,"GENERAL",null,null,".",null,"GENERAL",null,null,"."]
["Energy Code","ASHRAE 90.1 2010",null,".",null,"Energy Code",{"$f":"$B$32","v":"ASHRAE 90.1 2010"},null,".",null,"Energy Code",{"$f":"$B$32","v":"ASHRAE 90.1 2010"},null,".",null,"Energy Code",{"$f":"$B$32","v":"ASHRAE 90.1 2010"},null,"."]
["Climate Zone","Coastal BC (ASHRAE Zone 5)",null,".",null,"Climate Zone",{"$f":"$B$33","v":"Coastal BC (ASHRAE Zone 5)"},null,".",null,"Climate Zone",{"$f":"$B$33","v":"Coastal BC (ASHRAE Zone 5)"},null,".",null,"Climate Zone",{"$f":"$B$33","v":"Coastal BC (ASHRAE Zone 5)"},null,"."]
["Building Type",{"$f":"B19","v":0},null,".",null,"Building Type",{"$f":"C19","v":0},null,".",null,"Building Type",{"$f":"D19","v":0},null,".",null,"Building Type",{"$f":"E19","v":0},null,"."]
["Heating Energy Source",null,null,".",null,"Heating Energy Source",null,null,".",null,"Heating Energy Source",null,null,".",null,"Heating Energy Source",null,null,"."]
["Fortis BC Incentive Application","No",null,".",null,"Fortis BC Incentive Application",{"$f":"$B$36","v":"No"},null,".",null,"Fortis BC Incentive Application",{"$f":"$B$36","v":"No"},null,".",null,"Fortis BC Incentive Application",{"$f":"$B$36","v":"No"},null,"."]
["Modelling Software",null,null,".",null,"Modelling Software",{"$f":"B37","v":0},null,".",null,"Modelling Software",{"$f":"G37","v":0},null,".",null,"Modelling Software",null,null,"."]
["Total heated-only floor area",{"$f":"B20","v":1},null,".",null,"Total heated-only floor area",{"$f":"C20","v":0},null,".",null,"Total heated-only floor area",{"$f":"D20","v":0},null,".",null,"Total heated-only floor area",{"$f":"E20","v":0},null,"."]
["Total heated AND cooled floor area",{"$f":"B21","v":0},null,".",null,"Total heated AND cooled floor area",{"$f":"C21","v":0},null,".",null,"Total heated AND cooled floor area",{"$f":"D21","v":0},null,".",null,"Total heated AND cooled floor area",{"$f":"E21","v":0},null,"."]
["Total Conditioned Area",{"$f":"B38+B39","v":1},null,".",null,"Total Conditioned Area",{"$f":"G38+G39","v":0},null,".",null,"Total Conditioned Area",{"$f":"L38+L39","v":0},null,".",null,"Total Conditioned Area",{"$f":"Q38+Q39","v":0},null,"."]
["Total parking floor area",{"$f":"$B$23*B22/$F$22","v":0},null,".",null,"Total parking floor area",{"$f":"$B$23*C22/$F$22","v":0},null,".",null,"Total parking floor area",{"$f":"$B$23*D22/$F$22","v":0},null,".",null,"Total parking floor area",{"$f":"$B$23*E22/$F$22","v":0},null,"."]
["Total Floor Area (conditioned + unconditioned)",{"$f":"SUM(B40:C41)","v":1},null,".",null,"Total Floor Area (conditioned + unconditioned)",{"$f":"SUM(G40:H41)","v":0},null,".",null,"Total Floor Area (conditioned + unconditioned)",{"$f":"SUM(L40:M41)","v":0},null,".",null,"Total Floor Area (conditioned + unconditioned)",{"$f":"SUM(Q40:R41)","v":0},null,"."]
["Number of Floors",null,null,".",null,"Number of Floors",null,null,".",null,"Number of Floors",null,null,".",null,"Number of Floors",null,null,"."]
["OPERATING SCHEDULES",null,null,".",null,"OPERATING SCHEDULES",null,null,".",null,"OPERATING SCHEDULES",null,null,".",null,"OPERATING SCHEDULES",null,null,"."]
["Occupancy Schedules",null,null,".",null,"Occupancy Schedules",null,null,".",null,"Occupancy Schedules",null,null,".",null,"Occupancy Schedules",null,null,"."]
["Indoor Heating Setpoint/Setback Temperature",null,null,".",null,"Indoor Heating Setpoint/Setback Temperature",null,null,".",null,"Indoor Heating Setpoint/Setback Temperature",null,null,".",null,"Indoor Heating Setpoint/Setback Temperature",null,null,"."]
["Indoor Cooling Setpoint/Setback Temperature",null,null,".",null,"Indoor Cooling Setpoint/Setback Temperature",null,null,".",null,"Indoor Cooling Setpoint/Setback Temperature",null,null,".",null,"Indoor Cooling Setpoint/Setback Temperature",null,null,"."]
["Central Fan Schedule",null,null,".",null,"Central Fan Schedule",null,null,".",null,"Central Fan Schedule",null,null,".",null,"Central Fan Schedule",null,null,"."]
["Indoor Humidity Control",null,null,".",null,"Indoor Humidity Control",null,null,".",null,"Indoor Humidity Control",null,null,".",null,"Indoor Humidity Control",null,null,"."]
["Other Schedules",null,null,".",null,"Other Schedules",null,null,".",null,"Other Schedules",null,null,".",null,"Other Schedules",null,null,"."]
["BUILDING ENVELOPE",null,null,".",null,"BUILDING ENVELOPE",null,null,".",null,"BUILDING ENVELOPE",null,null,".",null,"BUILDING ENVELOPE",null,null,"."]
["Roof assembly (effective) U-value",null,null,".",null,{"$f":"A52","v":"Roof assembly (effective) U-value"},null,null,".",null,{"$f":"F52","v":"Roof assembly (effective) U-value"},null,null,".",null,{"$f":"K52","v":"Roof assembly (effective) U-value"},null,null,"."]
["External above grade wall Type",null,null,".",null,{"$f":"A53","v":"External above grade wall Type"},null,null,".",null,{"$f":"F53","v":"External above grade wall Type"},null,null,".",null,{"$f":"K53","v":"External above grade wall Type"},null,null,"."]
["External above grade wall assembly (effective) U-value\n(As per BC Hydro Thermal Bridging Calculator)",null,null,".",null,"External above grade wall assembly (effective) U-value\n(As per BC Hydro Thermal Bridging Calculator)",null,null,".",null,"External above grade wall assembly (effective) U-value\n(As per BC Hydro Thermal Bridging Calculator)",null,null,".",null,"External above grade wall assembly (effective) U-value\n(As per BC Hydro Thermal Bridging Calculator)",null,null,"."]
["External below grade wall assembly (effective) U-value",null,null,".",null,"External below grade wall assembly (effective) U-value",null,null,".",null,"External below grade wall assembly (effective) U-value",null,null,".",null,"External below grade wall assembly (effective) U-value",null,null,"."]
["Exposed floor assembly (effective) U-value",null,null,".",null,"Exposed floor assembly (effective) U-value",null,null,".",null,"Exposed floor assembly (effective) U-value",null,null,".",null,"Exposed floor assembly (effective) U-value",null,null,"."]
["Slab on grade floor F-factor",null,null,".",null,"Slab on grade floor F-factor",null,null,".",null,"Slab on grade floor F-factor",null,null,".",null,"Slab on grade floor F-factor",null,null,"."]
["Window to wall area ratio",null,null,".",null,"Window to wall area ratio",null,null,".",null,"Window to wall area ratio",null,null,".",null,"Window to wall area ratio",null,null,"."]
["Window glazing type (e.g. double glazed, low-e)",null,null,".",null,"Window glazing type (e.g. double glazed, low-e)",null,null,".",null,"Window glazing type (e.g. double glazed, low-e)",null,null,".",null,"Window glazing type (e.g. double glazed, low-e)",null,null,"."]
["Window frame type",null,null,".",null,"Window frame type",null,null,".",null,"Window frame type",null,null,".",null,"Window frame type",null,null,"."]
["Window assembly (effective) U-value",null,null,".",null,"Window assembly (effective) U-value",null,null,".",null,"Window assembly (effective) U-value",null,null,".",null,"Window assembly (effective) U-value",null,null,"."]
["Window assembly (effective) SHGC ",null,null,".",null,"Window assembly (effective) SHGC ",null,null,".",null,"Window assembly (effective) SHGC ",null,null,".",null,"Window assembly (effective) SHGC ",null,null,"."]
["External Shading Description",null,null,".",null,"External Shading Description",null,null,".",null,"External Shading Description",null,null,".",null,"External Shading Description",null,null,"."]
["Skylight to roof area ratio",null,null,".",null,"Skylight to roof area ratio",null,null,".",null,"Skylight to roof area ratio",null,null,".",null,"Skylight to roof area ratio",null,null,"."]
["Skylight glazing type (e.g. double glazed, low-e)",null,null,".",null,"Skylight glazing type (e.g. double glazed, low-e)",null,null,".",null,"Skylight glazing type (e.g. double glazed, low-e)",null,null,".",null,"Skylight glazing type (e.g. double glazed, low-e)",null,null,"."]
["Skylight assembly (effective) U-value",null,null,".",null,"Skylight assembly (effective) U-value",null,null,".",null,"Skylight assembly (effective) U-value",null,null,".",null,"Skylight assembly (effective) U-value",null,null,"."]
["Skylight assembly (effective) SHGC ",null,null,".",null,"Skylight assembly (effective) SHGC ",null,null,".",null,"Skylight assembly (effective) SHGC ",null,null,".",null,"Skylight assembly (effective) SHGC ",null,null,"."]
["Infiltration Rate and Schedule (e.g. 24/7)",null,null,".",null,{"$f":"$A$68","v":"Infiltration Rate and Schedule (e.g. 24/7)"},null,null,".",null,{"$f":"$A$68","v":"Infiltration Rate and Schedule (e.g. 24/7)"},null,null,".",null,{"$f":"$A$68","v":"Infiltration Rate and Schedule (e.g. 24/7)"},null,null,"."]
["INTERNAL / EXTERNAL LOADS",null,null,".",null,"INTERNAL / EXTERNAL LOADS",null,null,".",null,"INTERNAL / EXTERNAL LOADS",null,null,".",null,"INTERNAL / EXTERNAL LOADS",null,null,"."]
["Interior Lighting Power Density",null,null,".",null,{"$f":"A70","v":"Interior Lighting Power Density"},null,null,".",null,{"$f":"F70","v":"Interior Lighting Power Density"},null,null,".",null,{"$f":"K70","v":"Interior Lighting Power Density"},null,null,"."]
["Interior Lighting Controls",null,null,".",null,{"$f":"A71","v":"Interior Lighting Controls"},null,null,".",null,{"$f":"F71","v":"Interior Lighting Controls"},null,null,".",null,{"$f":"K71","v":"Interior Lighting Controls"},null,null,"."]
["Underground parkade lighting power density",null,null,".",null,"Underground parkade lighting power density",{"$f":"B72","v":0},{"$f":"C72","v":0},".",null,"Underground parkade lighting power density",{"$f":"G72","v":0},{"$f":"H72","v":0},".",null,"Underground parkade lighting power density",{"$f":"L72","v":0},{"$f":"M72","v":0},"."]
["Underground parkade lighting controls",null,null,".",null,"Underground parkade lighting controls",{"$f":"B73","v":0},{"$f":"C73","v":0},".",null,"Underground parkade lighting controls",{"$f":"G73","v":0},{"$f":"H73","v":0},".",null,"Underground parkade lighting controls",{"$f":"L73","v":0},{"$f":"M73","v":0},"."]
["Exterior Lighting Power Density",null,null,".",null,"Exterior Lighting Power Density",null,null,".",null,"Exterior Lighting Power Density",null,null,".",null,"Exterior Lighting Power Density",null,null,"."]
["Exterior Lighting Controls",null,null,".",null,"Exterior Lighting Controls",null,null,".",null,"Exterior Lighting Controls",null,null,".",null,"Exterior Lighting Controls",null,null,"."]
["Interior Plug Load Density",null,null,".",null,"Interior Plug Load Density",null,null,".",null,"Interior Plug Load Density",null,null,".",null,"Interior Plug Load Density",null,null,"."]
["Interior Plug Load Control",null,null,".",null,"Interior Plug Load Control",null,null,".",null,"Interior Plug Load Control",null,null,".",null,"Interior Plug Load Control",null,null,"."]
["Number of occupants",null,null,".",null,"Number of occupants",null,null,".",null,"Number of occupants",null,null,".",null,"Number of occupants",null,null,"."]
["Elevators total power (kW)",null,null,".",null,"Elevators total power (kW)",null,null,".",null,"Elevators total power (kW)",null,null,".",null,"Elevators total power (kW)",null,null,"."]
["TERMINAL HEATING / COOLING SYSTEM",null,null,".",null,"TERMINAL HEATING / COOLING SYSTEM",null,null,".",null,"TERMINAL HEATING / COOLING SYSTEM",null,null,".",null,"TERMINAL HEATING / COOLING SYSTEM",null,null,"."]
["Space Heating System Type",null,null,".",null,"Space Heating System Type",null,null,".",null,"Space Heating System Type",null,null,".",null,"Space Heating System Type",null,null,"."]
["Space Heating System Description",null,null,".",null,"Space Heating System Description",null,null,".",null,"Space Heating System Description",null,null,".",null,"Space Heating System Description",null,null,"."]
["Space Cooling System Type",null,null,".",null,"Space Cooling System Type",null,null,".",null,"Space Cooling System Type",null,null,".",null,"Space Cooling System Type",null,null,"."]
["Space Cooling System Description",null,null,".",null,"Space Cooling System Description",null,null,".",null,"Space Cooling System Description",null,null,".",null,"Space Cooling System Description",null,null,"."]
["Terminal heating/cooling efficiency/COP",null,null,".",null,"Terminal heating/cooling efficiency/COP",null,null,".",null,"Terminal heating/cooling efficiency/COP",null,null,".",null,"Terminal heating/cooling efficiency/COP",null,null,"."]
["Terminal Fan Power / Efficiency (W/CFM)",null,null,".",null,"Terminal Fan Power / Efficiency (W/CFM)",null,null,".",null,"Terminal Fan Power / Efficiency (W/CFM)",null,null,".",null,"Terminal Fan Power / Efficiency (W/CFM)",null,null,"."]
["CENTRAL AIR/VENTILATION SYSTEM",null,null,".",null,"CENTRAL AIR/VENTILATION SYSTEM",null,null,".",null,"CENTRAL AIR/VENTILATION SYSTEM",null,null,".",null,"CENTRAL AIR/VENTILATION SYSTEM",null,null,"."]
["Ventilation System Type",null,null,".",null,"Ventilation System Type",null,null,".",null,"Ventilation System Type",null,null,".",null,"Ventilation System Type",null,null,"."]
["Ventilation System Description",null,null,".",null,"Ventilation System Description",null,null,".",null,"Ventilation System Description",null,null,".",null,"Ventilation System Description",null,null,"."]
["Heating Type and Description",null,null,".",null,"Heating Type and Description",null,null,".",null,"Heating Type and Description",null,null,".",null,"Heating Type and Description",null,null,"."]
["Cooling Type and Description",null,null,".",null,"Cooling Type and Description",null,null,".",null,"Cooling Type and Description",null,null,".",null,"Cooling Type and Description",null,null,"."]
["Central heating/cooling efficiency/COP",null,null,".",null,"Central heating/cooling efficiency/COP",null,null,".",null,"Central heating/cooling efficiency/COP",null,null,".",null,"Central heating/cooling efficiency/COP",null,null,"."]
["Central Fan Power / Efficiency (W/CFM)",null,null,".",null,"Central Fan Power / Efficiency (W/CFM)",null,null,".",null,"Central Fan Power / Efficiency (W/CFM)",null,null,".",null,"Central Fan Power / Efficiency (W/CFM)",null,null,"."]
["Building Total Supply Air Rate",null,null,".",null,{"$f":"A94","v":"Building Total Supply Air Rate"},null,null,".",null,{"$f":"F94","v":"Building Total Supply Air Rate"},null,null,".",null,{"$f":"K94","v":"Building Total Supply Air Rate"},null,null,"."]
["Building Total Outdoor Air Ventilation Rate",null,null,".",null,{"$f":"A95","v":"Building Total Outdoor Air Ventilation Rate"},null,null,".",null,{"$f":"F95","v":"Building Total Outdoor Air Ventilation Rate"},null,null,".",null,{"$f":"K95","v":"Building Total Outdoor Air Ventilation Rate"},null,null,"."]
["Outdoor Air to Supply Air Ratio ( % )",null,null,".",null,"Outdoor Air to Supply Air Ratio ( % )",null,null,".",null,"Outdoor Air to Supply Air Ratio ( % )",null,null,".",null,"Outdoor Air to Supply Air Ratio ( % )",null,null,"."]
["Exhaust Air Energy Recovery Type and Description",null,null,".",null,"Exhaust Air Energy Recovery Type and Description",null,null,".",null,"Exhaust Air Energy Recovery Type and Description",null,null,".",null,"Exhaust Air Energy Recovery Type and Description",null,null,"."]
["Exhaust Air Energy Recovery Effectiveness",null,null,".",null,"Exhaust Air Energy Recovery Effectiveness",null,null,".",null,"Exhaust Air Energy Recovery Effectiveness",null,null,".",null,"Exhaust Air Energy Recovery Effectiveness",null,null,"."]
["Demand Controlled Ventilation (Yes / No)",null,null,".",null,{"$f":"A99","v":"Demand Controlled Ventilation (Yes / No)"},null,null,".",null,{"$f":"F99","v":"Demand Controlled Ventilation (Yes / No)"},null,null,".",null,{"$f":"K99","v":"Demand Controlled Ventilation (Yes / No)"},null,null,"."]
["Central Cooling Supply Air Temperature and Control",null,null,".",null,{"$f":"A100","v":"Central Cooling Supply Air Temperature and Control"},null,null,".",null,{"$f":"F100","v":"Central Cooling Supply Air Temperature and Control"},null,null,".",null,{"$f":"K100","v":"Central Cooling Supply Air Temperature and Control"},null,null,"."]
["Natural Ventilation Description (if applicable)",null,null,".",null,"Natural Ventilation Description (if applicable)",null,null,".",null,"Natural Ventilation Description (if applicable)",null,null,".",null,"Natural Ventilation Description (if applicable)",null,null,"."]
["CENTRAL HEATING/COOLING PLANT",null,null,".",null,"CENTRAL HEATING/COOLING PLANT",null,null,".",null,"CENTRAL HEATING/COOLING PLANT",null,null,".",null,"CENTRAL HEATING/COOLING PLANT",null,null,"."]
["Heating Plant Type",null,null,".",null,"Heating Plant Type",null,null,".",null,"Heating Plant Type",null,null,".",null,"Heating Plant Type",null,null,"."]
["Heating Plant Description",null,null,".",null,"Heating Plant Description",null,null,".",null,"Heating Plant Description",null,null,".",null,"Heating Plant Description",null,null,"."]
["Cooling Plant Type",null,null,".",null,"Cooling Plant Type",null,null,".",null,"Cooling Plant Type",null,null,".",null,"Cooling Plant Type",null,null,"."]
["Cooling Plant Description",null,null,".",null,"Cooling Plant Description",null,null,".",null,"Cooling Plant Description",null,null,".",null,"Cooling Plant Description",null,null,"."]
["Central Plant Heating efficiency",null,null,".",null,{"$f":"A107","v":"Central Plant Heating efficiency"},null,null,".",null,{"$f":"F107","v":"Central Plant Heating efficiency"},null,null,".",null,{"$f":"K107","v":"Central Plant Heating efficiency"},null,null,"."]
["Central Plant Cooling efficiency",null,null,".",null,{"$f":"A108","v":"Central Plant Cooling efficiency"},null,null,".",null,{"$f":"F108","v":"Central Plant Cooling efficiency"},null,null,".",null,{"$f":"K108","v":"Central Plant Cooling efficiency"},null,null,"."]
["Hot Water Pumping Efficiency (W/gpm)",null,null,".",null,"Hot Water Pumping Efficiency (W/gpm)",null,null,".",null,"Hot Water Pumping Efficiency (W/gpm)",null,null,".",null,"Hot Water Pumping Efficiency (W/gpm)",null,null,"."]
["Hot Water Pumping Control",null,null,".",null,"Hot Water Pumping Control",null,null,".",null,"Hot Water Pumping Control",null,null,".",null,"Hot Water Pumping Control",null,null,"."]
["Chilled Water Pumping Efficiency (W/gpm)",null,null,".",null,"Chilled Water Pumping Efficiency (W/gpm)",null,null,".",null,"Chilled Water Pumping Efficiency (W/gpm)",null,null,".",null,"Chilled Water Pumping Efficiency (W/gpm)",null,null,"."]
["Chilled Water Pumping Control",null,null,".",null,"Chilled Water Pumping Control",null,null,".",null,"Chilled Water Pumping Control",null,null,".",null,"Chilled Water Pumping Control",null,null,"."]
["Hot Water Supply Temperature and Reset",null,null,".",null,"Hot Water Supply Temperature and Reset",null,null,".",null,"Hot Water Supply Temperature and Reset",null,null,".",null,"Hot Water Supply Temperature and Reset",null,null,"."]
["Chilled Water Supply Temperature and Reset",null,null,".",null,"Chilled Water Supply Temperature and Reset",null,null,".",null,"Chilled Water Supply Temperature and Reset",null,null,".",null,"Chilled Water Supply Temperature and Reset",null,null,"."]
["Heat Rejection Type, Description and Efficiency",null,null,".",null,{"$f":"A115","v":"Heat Rejection Type, Description and Efficiency"},null,null,".",null,{"$f":"F115","v":"Heat Rejection Type, Description and Efficiency"},null,null,".",null,{"$f":"K115","v":"Heat Rejection Type, Description and Efficiency"},null,null,"."]
["Water-side Heat Recovery",null,null,".",null,"Water-side Heat Recovery",null,null,".",null,"Water-side Heat Recovery",null,null,".",null,"Water-side Heat Recovery",null,null,"."]
["Part-load Perfromance Reference",null,null,".",null,"Part-load Perfromance Reference",null,null,".",null,"Part-load Perfromance Reference",null,null,".",null,"Part-load Perfromance Reference",null,null,"."]
["Heating Load Assignment (% Heat Pump  / % Boiler)",null,null,".",null,{"$f":"$A$118","v":"Heating Load Assignment (% Heat Pump  / % Boiler)"},null,null,".",null,{"$f":"$A$118","v":"Heating Load Assignment (% Heat Pump  / % Boiler)"},null,null,".",null,{"$f":"$A$118","v":"Heating Load Assignment (% Heat Pump  / % Boiler)"},null,null,"."]
["SERVICE HOT WATER",null,null,".",null,"SERVICE HOT WATER",null,null,".",null,"SERVICE HOT WATER",null,null,".",null,"SERVICE HOT WATER",null,null,"."]
["Heating Type and Description",null,null,".",null,"Heating Type and Description",null,null,".",null,"Heating Type and Description",null,null,".",null,"Heating Type and Description",null,null,"."]
["Heating Efficiency",null,null,".",null,"Heating Efficiency",null,null,".",null,"Heating Efficiency",null,null,".",null,"Heating Efficiency",null,null,"."]
["Low flow fixtures if applicable (Yes / No)",null,null,".",null,"Low flow fixtures if applicable (L/Min)",null,null,".",null,"Low flow fixtures if applicable (L/Min)",null,null,".",null,"Low flow fixtures if applicable (L/Min)",null,null,"."]
["Average Daily Consumption (Gallon per Day)",null,null,".",null,"Average Daily Consumption (Gallon per Day)",null,null,".",null,"Average Daily Consumption (Gallon per Day)",null,null,".",null,"Average Daily Consumption (Gallon per Day)",null,null,"."]
["Additional Description (heat recovery, preheat, etc.)",null,null,".",null,"Additional Description (heat recovery, preheat, etc.)",null,null,".",null,"Additional Description (heat recovery, preheat, etc.)",null,null,".",null,"Additional Description (heat recovery, preheat, etc.)",null,null,"."]
["PROCESS LOADS",null,null,".",null,{"$f":"A125","v":"PROCESS LOADS"},null,null,".",null,{"$f":"F125","v":"PROCESS LOADS"},null,null,".",null,{"$f":"K125","v":"PROCESS LOADS"},null,null,"."]
["Process HVAC",null,null,".",null,"Process HVAC",null,null,".",null,"Process HVAC",null,null,".",null,"Process HVAC",null,null,"."]
["Refrigeration",null,null,".",null,"Refrigeration",null,null,".",null,"Refrigeration",null,null,".",null,"Refrigeration",null,null,"."]
["IT Process Load",null,null,".",null,"IT Process Load",null,null,".",null,"IT Process Load",null,null,".",null,"IT Process Load",null,null,"."]
["Cooking",null,null,".",null,"Cooking",null,null,".",null,"Cooking",null,null,".",null,"Cooking",null,null,"."]
["Other Process Loads",null,null,".",null,"Other Process Loads",null,null,".",null,"Other Process Loads",null,null,".",null,"Other Process Loads",null,null,"."]
["RENEWABLE ENERGY",null,null,".",null,"RENEWABLE ENERGY",null,null,".",null,"RENEWABLE ENERGY",null,null,".",null,"RENEWABLE ENERGY",null,null,"."]
["Type and Description","N/A",null,".",null,"Type and Description",{"$f":"B132","v":"N/A"},0,".",null,"Type and Description",{"$f":"G132","v":"N/A"},0,".",null,"Type and Description",{"$f":"L132","v":"N/A"},0,"."]
["Serving Space Heating (Yes / No)","N/A",null,".",null,"Serving Space Heating (Yes / No)","N/A",0,".",null,"Serving Space Heating (Yes / No)","N/A",0,".",null,"Serving Space Heating (Yes / No)","N/A",0,"."]
["Serving SHW Heating (Yes / No)","N/A",null,".",null,"Serving SHW Heating (Yes / No)","N/A",0,".",null,"Serving SHW Heating (Yes / No)","N/A",0,".",null,"Serving SHW Heating (Yes / No)","N/A",0,"."]
["Annual Space Heating Energy Saved","N/A",null,".",null,"Annual Space Heating Energy Saved","N/A",0,".",null,"Annual Space Heating Energy Saved","N/A",0,".",null,"Annual Space Heating Energy Saved","N/A",0,"."]
["Annual SHW Heating Energy Saved","N/A",null,".",null,"Annual SHW Heating Energy Saved","N/A",0,".",null,"Annual SHW Heating Energy Saved","N/A",0,".",null,"Annual SHW Heating Energy Saved","N/A",0,"."]
["UTILITY RATES",null,null,null,null,"UTILITY RATES",null,null,null,null,"UTILITY RATES",null,null,null,null,"UTILITY RATES"]
["Electric Demand Cost",null,null,null,null,"Electric Demand Cost",null,null,null,null,"Electric Demand Cost",null,null,null,null,"Electric Demand Cost"]
["Electric Energy Cost",null,null,null,null,"Electric Energy Cost",null,null,null,null,"Electric Energy Cost",null,null,null,null,"Electric Energy Cost"]
["Gas Energy Cost",null,null,null,null,"Gas Energy Cost",null,null,null,null,"Gas Energy Cost",null,null,null,null,"Gas Energy Cost"]
["PURCHASED ENERGY RATES (if applicable)",null,null,null,null,{"$f":"A141","v":"PURCHASED ENERGY RATES (if applicable)"},null,null,null,null,{"$f":"F141","v":"PURCHASED ENERGY RATES (if applicable)"},null,null,null,null,{"$f":"K141","v":"PURCHASED ENERGY RATES (if applicable)"}]
["Hot water Cost",null,null,null,null,"Hot water Cost",null,null,null,null,"Hot water Cost",null,null,null,null,"Hot water Cost"]
["Steam Cost",null,null,null,null,"Steam Cost",null,null,null,null,"Steam Cost",null,null,null,null,"Steam Cost"]
["Chilled Water Cost",null,null,null,null,"Chilled Water Cost",null,null,null,null,"Chilled Water Cost",null,null,null,null,"Chilled Water Cost"]
["Other",null,null,null,null,"Other",null,null,null,null,"Other",null,null,null,null,"Other"]
[]
[]
[]
[]
["3. Proposed Project Description and HVAC System and Modelling Methodology"]
["Provide brief description of the Proposed HVAC system and modelling approach including workarounds (if any).\n\n"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["4. Energy Study Cost"]
["4.1 - Energy Modelling"]
["Energy Modelling Tasks","Company ","Performed By","Hours","Hourly Rate","Task Total"]
[null,null,null,null,null,{"$f":"D174*E174","v":0}]
[null,null,null,null,null,{"$f":"D175*E175","v":0}]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,null,0]
[null,null,null,null,"Sum",{"$f":"SUM(F174:F185)","v":0}]
["4.2 - Primary (Lead) Consultant "]
["Primary (Lead) Consultant Tasks","Company ","Performed By","Hours","Hourly Rate","Task Total"]
[null,null,null,null,null,{"$f":"D189*E189","v":0}]
[null,null,null,null,null,{"$f":"D190*E190","v":0}]
[null,null,null,null,null,{"$f":"D191*E191","v":0}]
[null,null,null,null,"Sum",{"$f":"SUM(F189:F191)","v":0}]
["4.3 - Architect (if applicable)"]
["Architect Tasks","Company ","Performed By","Hours","Hourly Rate","Task Total"]
[null,null,null,null,null,{"$f":"D195*E195","v":0}]
[null,null,null,null,null,{"$f":"D196*E196","v":0}]
[null,null,null,null,null,{"$f":"D197*E197","v":0}]
[null,null,null,null,"Sum",{"$f":"SUM(F195:F197)","v":0}]
["4.4 - Mechanical Consultant (if applicable)"]
["Mechanical Consultant Tasks","Company ","Performed By","Hours","Hourly Rate","Task Total"]
[null,null,null,null,null,{"$f":"D201*E201","v":0}]
[null,null,null,null,null,{"$f":"D202*E202","v":0}]
[null,null,null,null,null,{"$f":"D203*E203","v":0}]
[null,null,null,null,"Sum",{"$f":"SUM(F201:F203)","v":0}]
["4.5 - Cost Consultant"]
["Cost Consultant Tasks","Company ","Performed By","Hours","Hourly Rate","Task Total"]
[null,null,null,null,null,{"$f":"D207*E207","v":0}]
[null,null,null,null,null,{"$f":"D208*E208","v":0}]
[null,null,null,null,null,{"$f":"D209*E209","v":0}]
[null,null,null,null,"Sum",{"$f":"SUM(F207:F209)","v":0}]
["4.6 - Electrical Consultant - Copy from Electrical (Lighting) Proposal"]
["Electrical Consultant Tasks","Company ","Performed By","Hours","Hourly Rate","Task Total"]
["Start-up meetings",null,null,null,null,{"$f":"D213*E213","v":0}]
["Coordination with Modeler",null,null,null,null,{"$f":"D214*E214","v":0}]
["Coordination with Cost Consultant",null,null,null,null,{"$f":"D215*E215","v":0}]
["Completion of NC Lighting Calculator",null,null,null,null,{"$f":"D216*E216","v":0}]
[null,null,null,null,"Sum",{"$f":"SUM(F213:F216)","v":0}]
[]
["Total Energy Study Cost",null,null,null,{"$f":"F186+F192+F198+F204+F210+F217","v":0}]
[]
["E-Signature"]

{"sheet":"Study Inputs","index":4,"n_rows":161,"n_cols":19,"rows_kept":161,"cut":false,"hidden":false,"merged":[[39,16,39,17],[40,16,40,17],[41,16,41,17],[42,16,42,17],[43,15,43,17],[86,15,86,17],[101,15,101,17],[44,16,44,17],[45,16,45,17],[46,16,46,17],[47,16,47,17],[48,16,48,17],[118,15,118,17],[136,15,136,17],[140,15,140,17],[49,16,49,17],[68,15,68,17],[77,16,77,17],[50,15,50,17],[79,15,79,17],[130,15,130,17],[124,15,124,17],[137,16,137,17],[138,16,138,17],[139,16,139,17],[37,16,37,17],[38,16,38,17],[30,15,30,17],[32,16,32,17],[33,16,33,17],[31,16,31,17],[31,11,31,12],[33,11,33,12],[32,11,32,12],[30,10,30,12],[38,11,38,12],[37,11,37,12],[36,11,36,12],[35,11,35,12],[34,11,34,12],[34,16,34,17],[35,16,35,17],[36,16,36,17],[43,10,43,12],[42,11,42,12],[41,11,41,12],[40,11,40,12],[39,11,39,12],[48,11,48,12],[47,11,47,12],[46,11,46,12],[45,11,45,12],[44,11,44,12],[79,10,79,12],[50,10,50,12],[77,11,77,12],[68,10,68,12],[49,11,49,12],[140,10,140,12],[136,10,136,12],[118,10,118,12],[101,10,101,12],[86,10,86,12],[130,10,130,12],[124,10,124,12],[137,11,137,12],[138,11,138,12],[139,11,139,12],[79,0,79,2],[86,0,86,2],[101,0,101,2],[118,0,118,2],[136,0,136,2],[77,1,77,2],[49,1,49,2],[68,0,68,2],[140,0,140,2],[130,0,130,2],[124,0,124,2],[137,1,137,2],[138,1,138,2],[139,1,139,2],[140,5,140,7],[50,5,50,7],[79,5,79,7],[86,5,86,7],[101,5,101,7],[118,5,118,7],[136,5,136,7],[48,6,48,7],[130,5,130,7],[124,5,124,7],[137,6,137,7],[138,6,138,7],[139,6,139,7],[4,1,4,4],[5,1,5,4],[40,1,40,2],[41,1,41,2],[42,1,42,2],[43,0,43,2],[44,1,44,2],[45,1,45,2],[39,1,39,2],[38,1,38,2],[30,0,30,2],[32,1,32,2],[33,1,33,2],[31,1,31,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[22,1,22,4],[6,1,6,4],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,6,49,7],[68,5,68,7],[77,6,77,7],[46,6,46,7],[47,6,47,7],[45,6,45,7],[50,0,50,2],[40,6,40,7],[41,6,41,7],[42,6,42,7],[43,5,43,7],[44,6,44,7],[39,6,39,7],[30,5,30,7],[32,6,32,7],[33,6,33,7],[31,6,31,7],[35,6,35,7],[36,6,36,7],[37,6,37,7],[38,6,38,7],[34,6,34,7],[160,0,178,5],[141,11,141,12],[142,11,142,12],[143,11,143,12],[144,11,144,12],[141,16,141,17],[142,16,142,17],[143,16,143,17],[144,16,144,17],[141,1,141,2],[142,1,142,2],[143,1,143,2],[144,1,144,2],[141,6,141,7],[142,6,142,7],[143,6,143,7],[144,6,144,7],[150,0,158,5]]}
["NC Program - Energy Study Submission",null,{"$f":"Proposal!C1","v":"BC Hydro Ref # >>>"},{"$f":"Proposal!D1","v":0},null,"Yellow cells indicate change from the proposal inputs."]
[null,null,{"$f":"Proposal!C2","v":"BC Hydro KAM >>>"},{"$f":"Proposal!D2","v":0}]
[]
["1. General Information"]
[{"$f":"Proposal!A5","v":"Project Name"},{"$f":"Proposal!B5","v":0}]
[{"$f":"Proposal!A6","v":"Location/Address"},{"$f":"Proposal!B6","v":0}]
[{"$f":"Proposal!A7","v":"Kick-off Meeting Date"}]
[{"$f":"Proposal!A8","v":"Project Developer"},{"$f":"Proposal!B8","v":"company"},{"$f":"Proposal!C8","v":"contact name"},{"$f":"Proposal!D8","v":"phone"},{"$f":"Proposal!E8","v":"email"}]
[{"$f":"Proposal!A9","v":"Primary (Lead) Consultant"},{"$f":"Proposal!B9","v":"company"},{"$f":"Proposal!C9","v":"contact name"},{"$f":"Proposal!D9","v":"phone"},{"$f":"Proposal!E9","v":"email"}]
[{"$f":"Proposal!A10","v":"Mechanical Consultant"},{"$f":"Proposal!B10","v":"company"},{"$f":"Proposal!C10","v":"contact name"},{"$f":"Proposal!D10","v":"phone"},{"$f":"Proposal!E10","v":"email"}]
[{"$f":"Proposal!A11","v":"Electrical Consultant"},{"$f":"Proposal!B11","v":"company"},{"$f":"Proposal!C11","v":"contact name"},{"$f":"Proposal!D11","v":"phone"},{"$f":"Proposal!E11","v":"email"}]
[{"$f":"Proposal!A12","v":"Cost Consultant"},{"$f":"Proposal!B12","v":"company"},{"$f":"Proposal!C12","v":"contact name"},{"$f":"Proposal!D12","v":"phone"},{"$f":"Proposal!E12","v":"email"}]
[{"$f":"Proposal!A13","v":"Architect"},{"$f":"Proposal!B13","v":"company"},{"$f":"Proposal!C13","v":"contact name"},{"$f":"Proposal!D13","v":"phone"},{"$f":"Proposal!E13","v":"email"}]
[{"$f":"Proposal!A14","v":"Energy Modeller"},{"$f":"Proposal!B14","v":"company"},{"$f":"Proposal!C14","v":"contact name"},{"$f":"Proposal!D14","v":"phone"},{"$f":"Proposal!E14","v":"email"}]
[{"$f":"Proposal!A15","v":"General Contractor"},{"$f":"Proposal!B15","v":"company"},{"$f":"Proposal!C15","v":"contact name"},{"$f":"Proposal!D15","v":"phone"},{"$f":"Proposal!E15","v":"email"}]
[]
[]
["Enter Units System","Building Type 1","Building Type 2","Building Type 3","Building Type 4","TOTAL"]
[{"$f":"Proposal!A19","v":"Imperial units"},{"$f":"Proposal!B19","v":0},{"$f":"Proposal!C19","v":0},{"$f":"Proposal!D19","v":0},{"$f":"Proposal!E19","v":0}]
["Total heated-only floor area",{"$f":"Proposal!B20","v":1},{"$f":"Proposal!C20","v":0},{"$f":"Proposal!D20","v":0},{"$f":"Proposal!E20","v":0},{"$f":"SUM(B20:E20)","v":1}]
["Total heated AND cooled floor area",{"$f":"Proposal!B21","v":0},{"$f":"Proposal!C21","v":0},{"$f":"Proposal!D21","v":0},{"$f":"Proposal!E21","v":0},{"$f":"SUM(B21:E21)","v":0}]
["Total Conditioned Area",{"$f":"SUM(B20:B21)","v":1},{"$f":"SUM(C20:C21)","v":0},0,0,{"$f":"SUM(B22:E22)","v":1}]
["Total parking (unconditioned) floor area",{"$f":"Proposal!B23","v":0},null,null,null,{"$f":"SUM(B23:E23)","v":0}]
["Total Floor Area (conditioned + unconditioned)",{"$f":"B22+$B$23*B22/$F$22","v":1},{"$f":"C22+$B$23*C22/$F$22","v":0},0,0,{"$f":"SUM(B24:E24)","v":1}]
[]
[]
[{"$f":"Proposal!A27","v":"Energy Model for Energy Penalty Measure (EPM)   Yes/No?"},{"$f":"Proposal!B27","v":"No"},{"$f":"Proposal!C27","v":"when Proposed design has high window/wall ratio."}]
[]
["2. Energy Model Input Parameters - BUILDING TYPE 1",null,null,null,null,"2.1 Energy Model Input Parameters - BUILDING TYPE 2 (if applicable)",null,null,null,null,"2.2 Energy Model Input Parameters - BUILDING TYPE 3 (if applicable)",null,null,null,null,"2.3 Energy Model Input Parameters - BUILDING TYPE 4 (if applicable)"]
[{"$f":"Proposal!$A$30","v":"Imperial units"},"Baseline","Proposed ","ECM # (up to 24)\nwhere applicable",null,{"$f":"Proposal!$A$30","v":"Imperial units"},"Baseline","Proposed ","ECM # (up to 24)\nwhere applicable",null,{"$f":"Proposal!$A$30","v":"Imperial units"},"Baseline","Proposed ","ECM # (up to 24)\nwhere applicable",null,{"$f":"Proposal!$A$30","v":"Imperial units"},"Baseline","Proposed ","ECM # (up to 24)\nwhere applicable"]
["GENERAL",null,null,{"$f":"IF(Proposal!D31=\"\",\"\",Proposal!D31)","v":"."},null,"GENERAL",null,null,{"$f":"IF(Proposal!I31=\"\",\"\",Proposal!I31)","v":"."},null,"GENERAL",null,null,{"$f":"IF(Proposal!N31=\"\",\"\",Proposal!N31)","v":"."},null,"GENERAL",null,null,{"$f":"IF(Proposal!S31=\"\",\"\",Proposal!S31)","v":"."}]
["Energy Code",{"$f":"Proposal!B32","v":"ASHRAE 90.1 2010"},null,{"$f":"IF(Proposal!D32=\"\",\"\",Proposal!D32)","v":"."},null,"Energy Code",{"$f":"Proposal!G32","v":"ASHRAE 90.1 2010"},null,{"$f":"IF(Proposal!I32=\"\",\"\",Proposal!I32)","v":"."},null,"Energy Code",{"$f":"Proposal!L32","v":"ASHRAE 90.1 2010"},null,{"$f":"IF(Proposal!N32=\"\",\"\",Proposal!N32)","v":"."},null,"Energy Code",{"$f":"Proposal!Q32","v":"ASHRAE 90.1 2010"},null,{"$f":"IF(Proposal!S32=\"\",\"\",Proposal!S32)","v":"."}]
["Climate Zone",{"$f":"Proposal!B33","v":"Coastal BC (ASHRAE Zone 5)"},null,{"$f":"IF(Proposal!D33=\"\",\"\",Proposal!D33)","v":"."},null,"Climate Zone",{"$f":"Proposal!G33","v":"Coastal BC (ASHRAE Zone 5)"},null,{"$f":"IF(Proposal!I33=\"\",\"\",Proposal!I33)","v":"."},null,"Climate Zone",{"$f":"Proposal!L33","v":"Coastal BC (ASHRAE Zone 5)"},null,{"$f":"IF(Proposal!N33=\"\",\"\",Proposal!N33)","v":"."},null,"Climate Zone",{"$f":"Proposal!Q33","v":"Coastal BC (ASHRAE Zone 5)"},null,{"$f":"IF(Proposal!S33=\"\",\"\",Proposal!S33)","v":"."}]
["Building Type",{"$f":"Proposal!B34","v":0},null,{"$f":"IF(Proposal!D34=\"\",\"\",Proposal!D34)","v":"."},null,"Building Type",{"$f":"Proposal!G34","v":0},null,{"$f":"IF(Proposal!I34=\"\",\"\",Proposal!I34)","v":"."},null,"Building Type",{"$f":"Proposal!L34","v":0},null,{"$f":"IF(Proposal!N34=\"\",\"\",Proposal!N34)","v":"."},null,"Building Type",{"$f":"Proposal!Q34","v":0},null,{"$f":"IF(Proposal!S34=\"\",\"\",Proposal!S34)","v":"."}]
["Heating Energy Source",{"$f":"Proposal!B35","v":0},null,{"$f":"IF(Proposal!D35=\"\",\"\",Proposal!D35)","v":"."},null,"Heating Energy Source",{"$f":"Proposal!G35","v":0},null,{"$f":"IF(Proposal!I35=\"\",\"\",Proposal!I35)","v":"."},null,"Heating Energy Source",{"$f":"Proposal!L35","v":0},null,{"$f":"IF(Proposal!N35=\"\",\"\",Proposal!N35)","v":"."},null,"Heating Energy Source",{"$f":"Proposal!Q35","v":0},null,{"$f":"IF(Proposal!S35=\"\",\"\",Proposal!S35)","v":"."}]
["Fortis BC Incentive Application",{"$f":"Proposal!B36","v":"No"},null,{"$f":"IF(Proposal!D36=\"\",\"\",Proposal!D36)","v":"."},null,"Fortis BC Incentive Application",{"$f":"Proposal!G36","v":"No"},null,{"$f":"IF(Proposal!I36=\"\",\"\",Proposal!I36)","v":"."},null,"Fortis BC Incentive Application",{"$f":"Proposal!L36","v":"No"},null,{"$f":"IF(Proposal!N36=\"\",\"\",Proposal!N36)","v":"."},null,"Fortis BC Incentive Application",{"$f":"Proposal!Q36","v":"No"},null,{"$f":"IF(Proposal!S36=\"\",\"\",Proposal!S36)","v":"."}]
["Modelling Software",{"$f":"Proposal!B37","v":0},null,{"$f":"IF(Proposal!D37=\"\",\"\",Proposal!D37)","v":"."},null,"Modelling Software",{"$f":"Proposal!G37","v":0},null,{"$f":"IF(Proposal!I37=\"\",\"\",Proposal!I37)","v":"."},null,"Modelling Software",{"$f":"Proposal!L37","v":0},null,{"$f":"IF(Proposal!N37=\"\",\"\",Proposal!N37)","v":"."},null,"Modelling Software",{"$f":"Proposal!Q37","v":0},null,{"$f":"IF(Proposal!S37=\"\",\"\",Proposal!S37)","v":"."}]
["Total heated-only floor area",{"$f":"Proposal!B38","v":1},null,{"$f":"IF(Proposal!D38=\"\",\"\",Proposal!D38)","v":"."},null,"Total heated-only floor area",{"$f":"Proposal!G38","v":0},null,{"$f":"IF(Proposal!I38=\"\",\"\",Proposal!I38)","v":"."},null,"Total heated-only floor area",{"$f":"Proposal!L38","v":0},null,{"$f":"IF(Proposal!N38=\"\",\"\",Proposal!N38)","v":"."},null,"Total heated-only floor area",{"$f":"Proposal!Q38","v":0},null,{"$f":"IF(Proposal!S38=\"\",\"\",Proposal!S38)","v":"."}]
["Total heated AND cooled floor area",{"$f":"Proposal!B39","v":0},null,{"$f":"IF(Proposal!D39=\"\",\"\",Proposal!D39)","v":"."},null,"Total heated AND cooled floor area",{"$f":"Proposal!G39","v":0},null,{"$f":"IF(Proposal!I39=\"\",\"\",Proposal!I39)","v":"."},null,"Total heated AND cooled floor area",{"$f":"Proposal!L39","v":0},null,{"$f":"IF(Proposal!N39=\"\",\"\",Proposal!N39)","v":"."},null,"Total heated AND cooled floor area",{"$f":"Proposal!Q39","v":0},null,{"$f":"IF(Proposal!S39=\"\",\"\",Proposal!S39)","v":"."}]
["Total Conditioned Area",{"$f":"B38+B39","v":1},null,{"$f":"IF(Proposal!D40=\"\",\"\",Proposal!D40)","v":"."},null,"Total Conditioned Area",{"$f":"G38+G39","v":0},null,{"$f":"IF(Proposal!I40=\"\",\"\",Proposal!I40)","v":"."},null,"Total Conditioned Area",{"$f":"L38+L39","v":0},null,{"$f":"IF(Proposal!N40=\"\",\"\",Proposal!N40)","v":"."},null,"Total Conditioned Area",{"$f":"Q38+Q39","v":0},null,{"$f":"IF(Proposal!S40=\"\",\"\",Proposal!S40)","v":"."}]
["Total parking floor area",{"$f":"Proposal!B41","v":0},null,{"$f":"IF(Proposal!D41=\"\",\"\",Proposal!D41)","v":"."},null,"Total parking floor area",{"$f":"Proposal!G41","v":0},null,{"$f":"IF(Proposal!I41=\"\",\"\",Proposal!I41)","v":"."},null,"Total parking floor area",{"$f":"Proposal!L41","v":0},null,{"$f":"IF(Proposal!N41=\"\",\"\",Proposal!N41)","v":"."},null,"Total parking floor area",{"$f":"Proposal!Q41","v":0},null,{"$f":"IF(Proposal!S41=\"\",\"\",Proposal!S41)","v":"."}]
["Total Floor Area (conditioned + unconditioned)",{"$f":"SUM(B40:B41)","v":1},null,{"$f":"IF(Proposal!D42=\"\",\"\",Proposal!D42)","v":"."},null,"Total Floor Area (conditioned + unconditioned)",{"$f":"SUM(G40:G41)","v":0},null,{"$f":"IF(Proposal!I42=\"\",\"\",Proposal!I42)","v":"."},null,"Total Floor Area (conditioned + unconditioned)",{"$f":"SUM(L40:L41)","v":0},null,{"$f":"IF(Proposal!N42=\"\",\"\",Proposal!N42)","v":"."},null,"Total Floor Area (conditioned + unconditioned)",{"$f":"SUM(Q40:Q41)","v":0},null,{"$f":"IF(Proposal!S42=\"\",\"\",Proposal!S42)","v":"."}]
["Number of Floors",{"$f":"Proposal!B43","v":0},null,{"$f":"IF(Proposal!D43=\"\",\"\",Proposal!D43)","v":"."},null,"Number of Floors",{"$f":"Proposal!G43","v":0},null,{"$f":"IF(Proposal!I43=\"\",\"\",Proposal!I43)","v":"."},null,"Number of Floors",{"$f":"Proposal!L43","v":0},null,{"$f":"IF(Proposal!N43=\"\",\"\",Proposal!N43)","v":"."},null,"Number of Floors",{"$f":"Proposal!Q43","v":0},null,{"$f":"IF(Proposal!S43=\"\",\"\",Proposal!S43)","v":"."}]
["OPERATING SCHEDULES",null,null,{"$f":"IF(Proposal!D44=\"\",\"\",Proposal!D44)","v":"."},null,"OPERATING SCHEDULES",null,null,{"$f":"IF(Proposal!I44=\"\",\"\",Proposal!I44)","v":"."},null,"OPERATING SCHEDULES",null,null,{"$f":"IF(Proposal!N44=\"\",\"\",Proposal!N44)","v":"."},null,"OPERATING SCHEDULES",null,null,{"$f":"IF(Proposal!S44=\"\",\"\",Proposal!S44)","v":"."}]
["Occupancy Schedules",{"$f":"Proposal!B45","v":0},null,{"$f":"IF(Proposal!D45=\"\",\"\",Proposal!D45)","v":"."},null,"Occupancy Schedules",{"$f":"Proposal!G45","v":0},null,{"$f":"IF(Proposal!I45=\"\",\"\",Proposal!I45)","v":"."},null,"Occupancy Schedules",{"$f":"Proposal!L45","v":0},null,{"$f":"IF(Proposal!N45=\"\",\"\",Proposal!N45)","v":"."},null,"Occupancy Schedules",{"$f":"Proposal!Q45","v":0},null,{"$f":"IF(Proposal!S45=\"\",\"\",Proposal!S45)","v":"."}]
["Indoor Heating Setpoint/Setback Temperature",{"$f":"Proposal!B46","v":0},null,{"$f":"IF(Proposal!D46=\"\",\"\",Proposal!D46)","v":"."},null,"Indoor Heating Setpoint/Setback Temperature",{"$f":"Proposal!G46","v":0},null,{"$f":"IF(Proposal!I46=\"\",\"\",Proposal!I46)","v":"."},null,"Indoor Heating Setpoint/Setback Temperature",{"$f":"Proposal!L46","v":0},null,{"$f":"IF(Proposal!N46=\"\",\"\",Proposal!N46)","v":"."},null,"Indoor Heating Setpoint/Setback Temperature",{"$f":"Proposal!Q46","v":0},null,{"$f":"IF(Proposal!S46=\"\",\"\",Proposal!S46)","v":"."}]
["Indoor Cooling Setpoint/Setback Temperature",{"$f":"Proposal!B47","v":0},null,{"$f":"IF(Proposal!D47=\"\",\"\",Proposal!D47)","v":"."},null,"Indoor Cooling Setpoint/Setback Temperature",{"$f":"Proposal!G47","v":0},null,{"$f":"IF(Proposal!I47=\"\",\"\",Proposal!I47)","v":"."},null,"Indoor Cooling Setpoint/Setback Temperature",{"$f":"Proposal!L47","v":0},null,{"$f":"IF(Proposal!N47=\"\",\"\",Proposal!N47)","v":"."},null,"Indoor Cooling Setpoint/Setback Temperature",{"$f":"Proposal!Q47","v":0},null,{"$f":"IF(Proposal!S47=\"\",\"\",Proposal!S47)","v":"."}]
["Central Fan Schedule",{"$f":"Proposal!B48","v":0},null,{"$f":"IF(Proposal!D48=\"\",\"\",Proposal!D48)","v":"."},null,"Central Fan Schedule",{"$f":"Proposal!G48","v":0},null,{"$f":"IF(Proposal!I48=\"\",\"\",Proposal!I48)","v":"."},null,"Central Fan Schedule",{"$f":"Proposal!L48","v":0},null,{"$f":"IF(Proposal!N48=\"\",\"\",Proposal!N48)","v":"."},null,"Central Fan Schedule",{"$f":"Proposal!Q48","v":0},null,{"$f":"IF(Proposal!S48=\"\",\"\",Proposal!S48)","v":"."}]
["Indoor Humidity Control",{"$f":"Proposal!B49","v":0},null,{"$f":"IF(Proposal!D49=\"\",\"\",Proposal!D49)","v":"."},null,"Indoor Humidity Control",{"$f":"Proposal!G49","v":0},null,{"$f":"IF(Proposal!I49=\"\",\"\",Proposal!I49)","v":"."},null,"Indoor Humidity Control",{"$f":"Proposal!L49","v":0},null,{"$f":"IF(Proposal!N49=\"\",\"\",Proposal!N49)","v":"."},null,"Indoor Humidity Control",{"$f":"Proposal!Q49","v":0},null,{"$f":"IF(Proposal!S49=\"\",\"\",Proposal!S49)","v":"."}]
["Other Schedules",{"$f":"Proposal!B50","v":0},null,{"$f":"IF(Proposal!D50=\"\",\"\",Proposal!D50)","v":"."},null,"Other Schedules",{"$f":"Proposal!G50","v":0},null,{"$f":"IF(Proposal!I50=\"\",\"\",Proposal!I50)","v":"."},null,"Other Schedules",{"$f":"Proposal!L50","v":0},null,{"$f":"IF(Proposal!N50=\"\",\"\",Proposal!N50)","v":"."},null,"Other Schedules",{"$f":"Proposal!Q50","v":0},null,{"$f":"IF(Proposal!S50=\"\",\"\",Proposal!S50)","v":"."}]
["BUILDING ENVELOPE",null,null,{"$f":"IF(Proposal!D51=\"\",\"\",Proposal!D51)","v":"."},null,"BUILDING ENVELOPE",null,null,{"$f":"IF(Proposal!I51=\"\",\"\",Proposal!I51)","v":"."},null,"BUILDING ENVELOPE",null,null,{"$f":"IF(Proposal!N51=\"\",\"\",Proposal!N51)","v":"."},null,"BUILDING ENVELOPE",null,null,{"$f":"IF(Proposal!S51=\"\",\"\",Proposal!S51)","v":"."}]
[{"$f":"Proposal!A52","v":"Roof assembly (effective) U-value"},{"$f":"Proposal!B52","v":0},{"$f":"Proposal!C52","v":0},{"$f":"IF(Proposal!D52=\"\",\"\",Proposal!D52)","v":"."},null,{"$f":"Proposal!F52","v":"Roof assembly (effective) U-value"},{"$f":"Proposal!G52","v":0},{"$f":"Proposal!H52","v":0},{"$f":"IF(Proposal!I52=\"\",\"\",Proposal!I52)","v":"."},null,{"$f":"Proposal!K52","v":"Roof assembly (effective) U-value"},{"$f":"Proposal!L52","v":0},{"$f":"Proposal!M52","v":0},{"$f":"IF(Proposal!N52=\"\",\"\",Proposal!N52)","v":"."},null,{"$f":"Proposal!P52","v":"Roof assembly (effective) U-value"},{"$f":"Proposal!Q52","v":0},{"$f":"Proposal!R52","v":0},{"$f":"IF(Proposal!S52=\"\",\"\",Proposal!S52)","v":"."}]
[{"$f":"Proposal!A53","v":"External above grade wall Type"},{"$f":"Proposal!B53","v":0},{"$f":"Proposal!C53","v":0},{"$f":"IF(Proposal!D53=\"\",\"\",Proposal!D53)","v":"."},null,{"$f":"Proposal!F53","v":"External above grade wall Type"},{"$f":"Proposal!G53","v":0},{"$f":"Proposal!H53","v":0},{"$f":"IF(Proposal!I53=\"\",\"\",Proposal!I53)","v":"."},null,{"$f":"Proposal!K53","v":"External above grade wall Type"},{"$f":"Proposal!L53","v":0},{"$f":"Proposal!M53","v":0},{"$f":"IF(Proposal!N53=\"\",\"\",Proposal!N53)","v":"."},null,{"$f":"Proposal!P53","v":"External above grade wall Type"},{"$f":"Proposal!Q53","v":0},{"$f":"Proposal!R53","v":0},{"$f":"IF(Proposal!S53=\"\",\"\",Proposal!S53)","v":"."}]
[{"$f":"Proposal!A54","v":"External above grade wall assembly (effective) U-value\n(As per BC Hydro Thermal Bridging Calculator)"},{"$f":"Proposal!B54","v":0},{"$f":"Proposal!C54","v":0},{"$f":"IF(Proposal!D54=\"\",\"\",Proposal!D54)","v":"."},null,{"$f":"Proposal!F54","v":"External above grade wall assembly (effective) U-value\n(As per BC Hydro Thermal Bridging Calculator)"},{"$f":"Proposal!G54","v":0},{"$f":"Proposal!H54","v":0},{"$f":"IF(Proposal!I54=\"\",\"\",Proposal!I54)","v":"."},null,{"$f":"Proposal!K54","v":"External above grade wall assembly (effective) U-value\n(As per BC Hydro Thermal Bridging Calculator)"},{"$f":"Proposal!L54","v":0},{"$f":"Proposal!M54","v":0},{"$f":"IF(Proposal!N54=\"\",\"\",Proposal!N54)","v":"."},null,{"$f":"Proposal!P54","v":"External above grade wall assembly (effective) U-value\n(As per BC Hydro Thermal Bridging Calculator)"},{"$f":"Proposal!Q54","v":0},{"$f":"Proposal!R54","v":0},{"$f":"IF(Proposal!S54=\"\",\"\",Proposal!S54)","v":"."}]
[{"$f":"Proposal!A55","v":"External below grade wall assembly (effective) U-value"},{"$f":"Proposal!B55","v":0},{"$f":"Proposal!C55","v":0},{"$f":"IF(Proposal!D55=\"\",\"\",Proposal!D55)","v":"."},null,{"$f":"Proposal!F55","v":"External below grade wall assembly (effective) U-value"},{"$f":"Proposal!G55","v":0},{"$f":"Proposal!H55","v":0},{"$f":"IF(Proposal!I55=\"\",\"\",Proposal!I55)","v":"."},null,{"$f":"Proposal!K55","v":"External below grade wall assembly (effective) U-value"},{"$f":"Proposal!L55","v":0},{"$f":"Proposal!M55","v":0},{"$f":"IF(Proposal!N55=\"\",\"\",Proposal!N55)","v":"."},null,{"$f":"Proposal!P55","v":"External below grade wall assembly (effective) U-value"},{"$f":"Proposal!Q55","v":0},{"$f":"Proposal!R55","v":0},{"$f":"IF(Proposal!S55=\"\",\"\",Proposal!S55)","v":"."}]
[{"$f":"Proposal!A56","v":"Exposed floor assembly (effective) U-value"},{"$f":"Proposal!B56","v":0},{"$f":"Proposal!C56","v":0},{"$f":"IF(Proposal!D56=\"\",\"\",Proposal!D56)","v":"."},null,{"$f":"Proposal!F56","v":"Exposed floor assembly (effective) U-value"},{"$f":"Proposal!G56","v":0},{"$f":"Proposal!H56","v":0},{"$f":"IF(Proposal!I56=\"\",\"\",Proposal!I56)","v":"."},null,{"$f":"Proposal!K56","v":"Exposed floor assembly (effective) U-value"},{"$f":"Proposal!L56","v":0},{"$f":"Proposal!M56","v":0},{"$f":"IF(Proposal!N56=\"\",\"\",Proposal!N56)","v":"."},null,{"$f":"Proposal!P56","v":"Exposed floor assembly (effective) U-value"},{"$f":"Proposal!Q56","v":0},{"$f":"Proposal!R56","v":0},{"$f":"IF(Proposal!S56=\"\",\"\",Proposal!S56)","v":"."}]
[{"$f":"Proposal!A57","v":"Slab on grade floor F-factor"},{"$f":"Proposal!B57","v":0},{"$f":"Proposal!C57","v":0},{"$f":"IF(Proposal!D57=\"\",\"\",Proposal!D57)","v":"."},null,{"$f":"Proposal!F57","v":"Slab on grade floor F-factor"},{"$f":"Proposal!G57","v":0},{"$f":"Proposal!H57","v":0},{"$f":"IF(Proposal!I57=\"\",\"\",Proposal!I57)","v":"."},null,{"$f":"Proposal!K57","v":"Slab on grade floor F-factor"},{"$f":"Proposal!L57","v":0},{"$f":"Proposal!M57","v":0},{"$f":"IF(Proposal!N57=\"\",\"\",Proposal!N57)","v":"."},null,{"$f":"Proposal!P57","v":"Slab on grade floor F-factor"},{"$f":"Proposal!Q57","v":0},{"$f":"Proposal!R57","v":0},{"$f":"IF(Proposal!S57=\"\",\"\",Proposal!S57)","v":"."}]
[{"$f":"Proposal!A58","v":"Window to wall area ratio"},{"$f":"Proposal!B58","v":0},{"$f":"Proposal!C58","v":0},{"$f":"IF(Proposal!D58=\"\",\"\",Proposal!D58)","v":"."},null,{"$f":"Proposal!F58","v":"Window to wall area ratio"},{"$f":"Proposal!G58","v":0},{"$f":"Proposal!H58","v":0},{"$f":"IF(Proposal!I58=\"\",\"\",Proposal!I58)","v":"."},null,{"$f":"Proposal!K58","v":"Window to wall area ratio"},{"$f":"Proposal!L58","v":0},{"$f":"Proposal!M58","v":0},{"$f":"IF(Proposal!N58=\"\",\"\",Proposal!N58)","v":"."},null,{"$f":"Proposal!P58","v":"Window to wall area ratio"},{"$f":"Proposal!Q58","v":0},{"$f":"Proposal!R58","v":0},{"$f":"IF(Proposal!S58=\"\",\"\",Proposal!S58)","v":"."}]
[{"$f":"Proposal!A59","v":"Window glazing type (e.g. double glazed, low-e)"},{"$f":"Proposal!B59","v":0},{"$f":"Proposal!C59","v":0},{"$f":"IF(Proposal!D59=\"\",\"\",Proposal!D59)","v":"."},null,{"$f":"Proposal!F59","v":"Window glazing type (e.g. double glazed, low-e)"},{"$f":"Proposal!G59","v":0},{"$f":"Proposal!H59","v":0},{"$f":"IF(Proposal!I59=\"\",\"\",Proposal!I59)","v":"."},null,{"$f":"Proposal!K59","v":"Window glazing type (e.g. double glazed, low-e)"},{"$f":"Proposal!L59","v":0},{"$f":"Proposal!M59","v":0},{"$f":"IF(Proposal!N59=\"\",\"\",Proposal!N59)","v":"."},null,{"$f":"Proposal!P59","v":"Window glazing type (e.g. double glazed, low-e)"},{"$f":"Proposal!Q59","v":0},{"$f":"Proposal!R59","v":0},{"$f":"IF(Proposal!S59=\"\",\"\",Proposal!S59)","v":"."}]
[{"$f":"Proposal!A60","v":"Window frame type"},{"$f":"Proposal!B60","v":0},{"$f":"Proposal!C60","v":0},{"$f":"IF(Proposal!D60=\"\",\"\",Proposal!D60)","v":"."},null,{"$f":"Proposal!F60","v":"Window frame type"},{"$f":"Proposal!G60","v":0},{"$f":"Proposal!H60","v":0},{"$f":"IF(Proposal!I60=\"\",\"\",Proposal!I60)","v":"."},null,{"$f":"Proposal!K60","v":"Window frame type"},{"$f":"Proposal!L60","v":0},{"$f":"Proposal!M60","v":0},{"$f":"IF(Proposal!N60=\"\",\"\",Proposal!N60)","v":"."},null,{"$f":"Proposal!P60","v":"Window frame type"},{"$f":"Proposal!Q60","v":0},{"$f":"Proposal!R60","v":0},{"$f":"IF(Proposal!S60=\"\",\"\",Proposal!S60)","v":"."}]
[{"$f":"Proposal!A61","v":"Window assembly (effective) U-value"},{"$f":"Proposal!B61","v":0},{"$f":"Proposal!C61","v":0},{"$f":"IF(Proposal!D61=\"\",\"\",Proposal!D61)","v":"."},null,{"$f":"Proposal!F61","v":"Window assembly (effective) U-value"},{"$f":"Proposal!G61","v":0},{"$f":"Proposal!H61","v":0},{"$f":"IF(Proposal!I61=\"\",\"\",Proposal!I61)","v":"."},null,{"$f":"Proposal!K61","v":"Window assembly (effective) U-value"},{"$f":"Proposal!L61","v":0},{"$f":"Proposal!M61","v":0},{"$f":"IF(Proposal!N61=\"\",\"\",Proposal!N61)","v":"."},null,{"$f":"Proposal!P61","v":"Window assembly (effective) U-value"},{"$f":"Proposal!Q61","v":0},{"$f":"Proposal!R61","v":0},{"$f":"IF(Proposal!S61=\"\",\"\",Proposal!S61)","v":"."}]
[{"$f":"Proposal!A62","v":"Window assembly (effective) SHGC "},{"$f":"Proposal!B62","v":0},{"$f":"Proposal!C62","v":0},{"$f":"IF(Proposal!D62=\"\",\"\",Proposal!D62)","v":"."},null,{"$f":"Proposal!F62","v":"Window assembly (effective) SHGC "},{"$f":"Proposal!G62","v":0},{"$f":"Proposal!H62","v":0},{"$f":"IF(Proposal!I62=\"\",\"\",Proposal!I62)","v":"."},null,{"$f":"Proposal!K62","v":"Window assembly (effective) SHGC "},{"$f":"Proposal!L62","v":0},{"$f":"Proposal!M62","v":0},{"$f":"IF(Proposal!N62=\"\",\"\",Proposal!N62)","v":"."},null,{"$f":"Proposal!P62","v":"Window assembly (effective) SHGC "},{"$f":"Proposal!Q62","v":0},{"$f":"Proposal!R62","v":0},{"$f":"IF(Proposal!S62=\"\",\"\",Proposal!S62)","v":"."}]
[{"$f":"Proposal!A63","v":"External Shading Description"},{"$f":"Proposal!B63","v":0},{"$f":"Proposal!C63","v":0},{"$f":"IF(Proposal!D63=\"\",\"\",Proposal!D63)","v":"."},null,{"$f":"Proposal!F63","v":"External Shading Description"},{"$f":"Proposal!G63","v":0},{"$f":"Proposal!H63","v":0},{"$f":"IF(Proposal!I63=\"\",\"\",Proposal!I63)","v":"."},null,{"$f":"Proposal!K63","v":"External Shading Description"},{"$f":"Proposal!L63","v":0},{"$f":"Proposal!M63","v":0},{"$f":"IF(Proposal!N63=\"\",\"\",Proposal!N63)","v":"."},null,{"$f":"Proposal!P63","v":"External Shading Description"},{"$f":"Proposal!Q63","v":0},{"$f":"Proposal!R63","v":0},{"$f":"IF(Proposal!S63=\"\",\"\",Proposal!S63)","v":"."}]
[{"$f":"Proposal!A64","v":"Skylight to roof area ratio"},{"$f":"Proposal!B64","v":0},{"$f":"Proposal!C64","v":0},{"$f":"IF(Proposal!D64=\"\",\"\",Proposal!D64)","v":"."},null,{"$f":"Proposal!F64","v":"Skylight to roof area ratio"},{"$f":"Proposal!G64","v":0},{"$f":"Proposal!H64","v":0},{"$f":"IF(Proposal!I64=\"\",\"\",Proposal!I64)","v":"."},null,{"$f":"Proposal!K64","v":"Skylight to roof area ratio"},{"$f":"Proposal!L64","v":0},{"$f":"Proposal!M64","v":0},{"$f":"IF(Proposal!N64=\"\",\"\",Proposal!N64)","v":"."},null,{"$f":"Proposal!P64","v":"Skylight to roof area ratio"},{"$f":"Proposal!Q64","v":0},{"$f":"Proposal!R64","v":0},{"$f":"IF(Proposal!S64=\"\",\"\",Proposal!S64)","v":"."}]
[{"$f":"Proposal!A65","v":"Skylight glazing type (e.g. double glazed, low-e)"},{"$f":"Proposal!B65","v":0},{"$f":"Proposal!C65","v":0},{"$f":"IF(Proposal!D65=\"\",\"\",Proposal!D65)","v":"."},null,{"$f":"Proposal!F65","v":"Skylight glazing type (e.g. double glazed, low-e)"},{"$f":"Proposal!G65","v":0},{"$f":"Proposal!H65","v":0},{"$f":"IF(Proposal!I65=\"\",\"\",Proposal!I65)","v":"."},null,{"$f":"Proposal!K65","v":"Skylight glazing type (e.g. double glazed, low-e)"},{"$f":"Proposal!L65","v":0},{"$f":"Proposal!M65","v":0},{"$f":"IF(Proposal!N65=\"\",\"\",Proposal!N65)","v":"."},null,{"$f":"Proposal!P65","v":"Skylight glazing type (e.g. double glazed, low-e)"},{"$f":"Proposal!Q65","v":0},{"$f":"Proposal!R65","v":0},{"$f":"IF(Proposal!S65=\"\",\"\",Proposal!S65)","v":"."}]
[{"$f":"Proposal!A66","v":"Skylight assembly (effective) U-value"},{"$f":"Proposal!B66","v":0},{"$f":"Proposal!C66","v":0},{"$f":"IF(Proposal!D66=\"\",\"\",Proposal!D66)","v":"."},null,{"$f":"Proposal!F66","v":"Skylight assembly (effective) U-value"},{"$f":"Proposal!G66","v":0},{"$f":"Proposal!H66","v":0},{"$f":"IF(Proposal!I66=\"\",\"\",Proposal!I66)","v":"."},null,{"$f":"Proposal!K66","v":"Skylight assembly (effective) U-value"},{"$f":"Proposal!L66","v":0},{"$f":"Proposal!M66","v":0},{"$f":"IF(Proposal!N66=\"\",\"\",Proposal!N66)","v":"."},null,{"$f":"Proposal!P66","v":"Skylight assembly (effective) U-value"},{"$f":"Proposal!Q66","v":0},{"$f":"Proposal!R66","v":0},{"$f":"IF(Proposal!S66=\"\",\"\",Proposal!S66)","v":"."}]
[{"$f":"Proposal!A67","v":"Skylight assembly (effective) SHGC "},{"$f":"Proposal!B67","v":0},{"$f":"Proposal!C67","v":0},{"$f":"IF(Proposal!D67=\"\",\"\",Proposal!D67)","v":"."},null,{"$f":"Proposal!F67","v":"Skylight assembly (effective) SHGC "},{"$f":"Proposal!G67","v":0},{"$f":"Proposal!H67","v":0},{"$f":"IF(Proposal!I67=\"\",\"\",Proposal!I67)","v":"."},null,{"$f":"Proposal!K67","v":"Skylight assembly (effective) SHGC "},{"$f":"Proposal!L67","v":0},{"$f":"Proposal!M67","v":0},{"$f":"IF(Proposal!N67=\"\",\"\",Proposal!N67)","v":"."},null,{"$f":"Proposal!P67","v":"Skylight assembly (effective) SHGC "},{"$f":"Proposal!Q67","v":0},{"$f":"Proposal!R67","v":0},{"$f":"IF(Proposal!S67=\"\",\"\",Proposal!S67)","v":"."}]
[{"$f":"Proposal!$A$68","v":"Infiltration Rate and Schedule (e.g. 24/7)"},{"$f":"Proposal!B68","v":0},{"$f":"Proposal!C68","v":0},{"$f":"IF(Proposal!D68=\"\",\"\",Proposal!D68)","v":"."},null,{"$f":"Proposal!$A$68","v":"Infiltration Rate and Schedule (e.g. 24/7)"},{"$f":"Proposal!G68","v":0},{"$f":"Proposal!H68","v":0},{"$f":"IF(Proposal!I68=\"\",\"\",Proposal!I68)","v":"."},null,{"$f":"Proposal!$A$68","v":"Infiltration Rate and Schedule (e.g. 24/7)"},{"$f":"Proposal!L68","v":0},{"$f":"Proposal!M68","v":0},{"$f":"IF(Proposal!N68=\"\",\"\",Proposal!N68)","v":"."},null,{"$f":"Proposal!$A$68","v":"Infiltration Rate and Schedule (e.g. 24/7)"},{"$f":"Proposal!Q68","v":0},{"$f":"Proposal!R68","v":0},{"$f":"IF(Proposal!S68=\"\",\"\",Proposal!S68)","v":"."}]
["INTERNAL / EXTERNAL LOADS",null,null,{"$f":"IF(Proposal!D69=\"\",\"\",Proposal!D69)","v":"."},null,"INTERNAL / EXTERNAL LOADS",null,null,{"$f":"IF(Proposal!I69=\"\",\"\",Proposal!I69)","v":"."},null,"INTERNAL / EXTERNAL LOADS",null,null,{"$f":"IF(Proposal!N69=\"\",\"\",Proposal!N69)","v":"."},null,"INTERNAL / EXTERNAL LOADS",null,null,{"$f":"IF(Proposal!S69=\"\",\"\",Proposal!S69)","v":"."}]
[{"$f":"Proposal!A70","v":"Interior Lighting Power Density"},{"$f":"Proposal!B70","v":0},{"$f":"Proposal!C70","v":0},{"$f":"IF(Proposal!D70=\"\",\"\",Proposal!D70)","v":"."},null,{"$f":"Proposal!F70","v":"Interior Lighting Power Density"},{"$f":"Proposal!G70","v":0},{"$f":"Proposal!H70","v":0},{"$f":"IF(Proposal!I70=\"\",\"\",Proposal!I70)","v":"."},null,{"$f":"Proposal!K70","v":"Interior Lighting Power Density"},{"$f":"Proposal!L70","v":0},{"$f":"Proposal!M70","v":0},{"$f":"IF(Proposal!N70=\"\",\"\",Proposal!N70)","v":"."},null,{"$f":"Proposal!P70","v":"Interior Lighting Power Density"},{"$f":"Proposal!Q70","v":0},{"$f":"Proposal!R70","v":0},{"$f":"IF(Proposal!S70=\"\",\"\",Proposal!S70)","v":"."}]
[{"$f":"Proposal!A71","v":"Interior Lighting Controls"},{"$f":"Proposal!B71","v":0},{"$f":"Proposal!C71","v":0},{"$f":"IF(Proposal!D71=\"\",\"\",Proposal!D71)","v":"."},null,{"$f":"Proposal!F71","v":"Interior Lighting Controls"},{"$f":"Proposal!G71","v":0},{"$f":"Proposal!H71","v":0},{"$f":"IF(Proposal!I71=\"\",\"\",Proposal!I71)","v":"."},null,{"$f":"Proposal!K71","v":"Interior Lighting Controls"},{"$f":"Proposal!L71","v":0},{"$f":"Proposal!M71","v":0},{"$f":"IF(Proposal!N71=\"\",\"\",Proposal!N71)","v":"."},null,{"$f":"Proposal!P71","v":"Interior Lighting Controls"},{"$f":"Proposal!Q71","v":0},{"$f":"Proposal!R71","v":0},{"$f":"IF(Proposal!S71=\"\",\"\",Proposal!S71)","v":"."}]
[{"$f":"Proposal!A72","v":"Underground parkade lighting power density"},{"$f":"Proposal!B72","v":0},{"$f":"Proposal!C72","v":0},{"$f":"IF(Proposal!D72=\"\",\"\",Proposal!D72)","v":"."},null,{"$f":"Proposal!F72","v":"Underground parkade lighting power density"},{"$f":"Proposal!G72","v":0},{"$f":"Proposal!H72","v":0},{"$f":"IF(Proposal!I72=\"\",\"\",Proposal!I72)","v":"."},null,{"$f":"Proposal!K72","v":"Underground parkade lighting power density"},{"$f":"Proposal!L72","v":0},{"$f":"Proposal!M72","v":0},{"$f":"IF(Proposal!N72=\"\",\"\",Proposal!N72)","v":"."},null,{"$f":"Proposal!P72","v":"Underground parkade lighting power density"},{"$f":"Proposal!Q72","v":0},{"$f":"Proposal!R72","v":0},{"$f":"IF(Proposal!S72=\"\",\"\",Proposal!S72)","v":"."}]
[{"$f":"Proposal!A73","v":"Underground parkade lighting controls"},{"$f":"Proposal!B73","v":0},{"$f":"Proposal!C73","v":0},{"$f":"IF(Proposal!D73=\"\",\"\",Proposal!D73)","v":"."},null,{"$f":"Proposal!F73","v":"Underground parkade lighting controls"},{"$f":"Proposal!G73","v":0},{"$f":"Proposal!H73","v":0},{"$f":"IF(Proposal!I73=\"\",\"\",Proposal!I73)","v":"."},null,{"$f":"Proposal!K73","v":"Underground parkade lighting controls"},{"$f":"Proposal!L73","v":0},{"$f":"Proposal!M73","v":0},{"$f":"IF(Proposal!N73=\"\",\"\",Proposal!N73)","v":"."},null,{"$f":"Proposal!P73","v":"Underground parkade lighting controls"},{"$f":"Proposal!Q73","v":0},{"$f":"Proposal!R73","v":0},{"$f":"IF(Proposal!S73=\"\",\"\",Proposal!S73)","v":"."}]
[{"$f":"Proposal!A74","v":"Exterior Lighting Power Density"},{"$f":"Proposal!B74","v":0},{"$f":"Proposal!C74","v":0},{"$f":"IF(Proposal!D74=\"\",\"\",Proposal!D74)","v":"."},null,{"$f":"Proposal!F74","v":"Exterior Lighting Power Density"},{"$f":"Proposal!G74","v":0},{"$f":"Proposal!H74","v":0},{"$f":"IF(Proposal!I74=\"\",\"\",Proposal!I74)","v":"."},null,{"$f":"Proposal!K74","v":"Exterior Lighting Power Density"},{"$f":"Proposal!L74","v":0},{"$f":"Proposal!M74","v":0},{"$f":"IF(Proposal!N74=\"\",\"\",Proposal!N74)","v":"."},null,{"$f":"Proposal!P74","v":"Exterior Lighting Power Density"},{"$f":"Proposal!Q74","v":0},{"$f":"Proposal!R74","v":0},{"$f":"IF(Proposal!S74=\"\",\"\",Proposal!S74)","v":"."}]
[{"$f":"Proposal!A75","v":"Exterior Lighting Controls"},{"$f":"Proposal!B75","v":0},{"$f":"Proposal!C75","v":0},{"$f":"IF(Proposal!D75=\"\",\"\",Proposal!D75)","v":"."},null,{"$f":"Proposal!F75","v":"Exterior Lighting Controls"},{"$f":"Proposal!G75","v":0},{"$f":"Proposal!H75","v":0},{"$f":"IF(Proposal!I75=\"\",\"\",Proposal!I75)","v":"."},null,{"$f":"Proposal!K75","v":"Exterior Lighting Controls"},{"$f":"Proposal!L75","v":0},{"$f":"Proposal!M75","v":0},{"$f":"IF(Proposal!N75=\"\",\"\",Proposal!N75)","v":"."},null,{"$f":"Proposal!P75","v":"Exterior Lighting Controls"},{"$f":"Proposal!Q75","v":0},{"$f":"Proposal!R75","v":0},{"$f":"IF(Proposal!S75=\"\",\"\",Proposal!S75)","v":"."}]
[{"$f":"Proposal!A76","v":"Interior Plug Load Density"},{"$f":"Proposal!B76","v":0},{"$f":"Proposal!C76","v":0},{"$f":"IF(Proposal!D76=\"\",\"\",Proposal!D76)","v":"."},null,{"$f":"Proposal!F76","v":"Interior Plug Load Density"},{"$f":"Proposal!G76","v":0},{"$f":"Proposal!H76","v":0},{"$f":"IF(Proposal!I76=\"\",\"\",Proposal!I76)","v":"."},null,{"$f":"Proposal!K76","v":"Interior Plug Load Density"},{"$f":"Proposal!L76","v":0},{"$f":"Proposal!M76","v":0},{"$f":"IF(Proposal!N76=\"\",\"\",Proposal!N76)","v":"."},null,{"$f":"Proposal!P76","v":"Interior Plug Load Density"},{"$f":"Proposal!Q76","v":0},{"$f":"Proposal!R76","v":0},{"$f":"IF(Proposal!S76=\"\",\"\",Proposal!S76)","v":"."}]
[{"$f":"Proposal!A77","v":"Interior Plug Load Control"},{"$f":"Proposal!B77","v":0},{"$f":"Proposal!C77","v":0},{"$f":"IF(Proposal!D77=\"\",\"\",Proposal!D77)","v":"."},null,{"$f":"Proposal!F77","v":"Interior Plug Load Control"},{"$f":"Proposal!G77","v":0},{"$f":"Proposal!H77","v":0},{"$f":"IF(Proposal!I77=\"\",\"\",Proposal!I77)","v":"."},null,{"$f":"Proposal!K77","v":"Interior Plug Load Control"},{"$f":"Proposal!L77","v":0},{"$f":"Proposal!M77","v":0},{"$f":"IF(Proposal!N77=\"\",\"\",Proposal!N77)","v":"."},null,{"$f":"Proposal!P77","v":"Interior Plug Load Control"},{"$f":"Proposal!Q77","v":0},{"$f":"Proposal!R77","v":0},{"$f":"IF(Proposal!S77=\"\",\"\",Proposal!S77)","v":"."}]
[{"$f":"Proposal!A78","v":"Number of occupants"},{"$f":"Proposal!B78","v":0},null,{"$f":"IF(Proposal!D78=\"\",\"\",Proposal!D78)","v":"."},null,{"$f":"Proposal!F78","v":"Number of occupants"},{"$f":"Proposal!G78","v":0},null,{"$f":"IF(Proposal!I78=\"\",\"\",Proposal!I78)","v":"."},null,{"$f":"Proposal!K78","v":"Number of occupants"},{"$f":"Proposal!L78","v":0},null,{"$f":"IF(Proposal!N78=\"\",\"\",Proposal!N78)","v":"."},null,{"$f":"Proposal!P78","v":"Number of occupants"},{"$f":"Proposal!Q78","v":0},null,{"$f":"IF(Proposal!S78=\"\",\"\",Proposal!S78)","v":"."}]
[{"$f":"Proposal!A79","v":"Elevators total power (kW)"},{"$f":"Proposal!B79","v":0},{"$f":"Proposal!C79","v":0},{"$f":"IF(Proposal!D79=\"\",\"\",Proposal!D79)","v":"."},null,{"$f":"Proposal!F79","v":"Elevators total power (kW)"},{"$f":"Proposal!G79","v":0},{"$f":"Proposal!H79","v":0},{"$f":"IF(Proposal!I79=\"\",\"\",Proposal!I79)","v":"."},null,{"$f":"Proposal!K79","v":"Elevators total power (kW)"},{"$f":"Proposal!L79","v":0},{"$f":"Proposal!M79","v":0},{"$f":"IF(Proposal!N79=\"\",\"\",Proposal!N79)","v":"."},null,{"$f":"Proposal!P79","v":"Elevators total power (kW)"},{"$f":"Proposal!Q79","v":0},{"$f":"Proposal!R79","v":0},{"$f":"IF(Proposal!S79=\"\",\"\",Proposal!S79)","v":"."}]
["TERMINAL HEATING / COOLING SYSTEM",null,null,{"$f":"IF(Proposal!D80=\"\",\"\",Proposal!D80)","v":"."},null,"TERMINAL HEATING / COOLING SYSTEM",null,null,{"$f":"IF(Proposal!I80=\"\",\"\",Proposal!I80)","v":"."},null,"TERMINAL HEATING / COOLING SYSTEM",null,null,{"$f":"IF(Proposal!N80=\"\",\"\",Proposal!N80)","v":"."},null,"TERMINAL HEATING / COOLING SYSTEM",null,null,{"$f":"IF(Proposal!S80=\"\",\"\",Proposal!S80)","v":"."}]
["Space Heating System Type",{"$f":"Proposal!B81","v":0},{"$f":"Proposal!C81","v":0},{"$f":"IF(Proposal!D81=\"\",\"\",Proposal!D81)","v":"."},null,"Space Heating System Type",{"$f":"Proposal!G81","v":0},{"$f":"Proposal!H81","v":0},{"$f":"IF(Proposal!I81=\"\",\"\",Proposal!I81)","v":"."},null,"Space Heating System Type",{"$f":"Proposal!L81","v":0},{"$f":"Proposal!M81","v":0},{"$f":"IF(Proposal!N81=\"\",\"\",Proposal!N81)","v":"."},null,"Space Heating System Type",{"$f":"Proposal!Q81","v":0},{"$f":"Proposal!R81","v":0},{"$f":"IF(Proposal!S81=\"\",\"\",Proposal!S81)","v":"."}]
["Space Heating System Description",{"$f":"Proposal!B82","v":0},{"$f":"Proposal!C82","v":0},{"$f":"IF(Proposal!D82=\"\",\"\",Proposal!D82)","v":"."},null,"Space Heating System Description",{"$f":"Proposal!G82","v":0},{"$f":"Proposal!H82","v":0},{"$f":"IF(Proposal!I82=\"\",\"\",Proposal!I82)","v":"."},null,"Space Heating System Description",{"$f":"Proposal!L82","v":0},{"$f":"Proposal!M82","v":0},{"$f":"IF(Proposal!N82=\"\",\"\",Proposal!N82)","v":"."},null,"Space Heating System Description",{"$f":"Proposal!Q82","v":0},{"$f":"Proposal!R82","v":0},{"$f":"IF(Proposal!S82=\"\",\"\",Proposal!S82)","v":"."}]
["Space Cooling System Type",{"$f":"Proposal!B83","v":0},{"$f":"Proposal!C83","v":0},{"$f":"IF(Proposal!D83=\"\",\"\",Proposal!D83)","v":"."},null,"Space Cooling System Type",{"$f":"Proposal!G83","v":0},{"$f":"Proposal!H83","v":0},{"$f":"IF(Proposal!I83=\"\",\"\",Proposal!I83)","v":"."},null,"Space Cooling System Type",{"$f":"Proposal!L83","v":0},{"$f":"Proposal!M83","v":0},{"$f":"IF(Proposal!N83=\"\",\"\",Proposal!N83)","v":"."},null,"Space Cooling System Type",{"$f":"Proposal!Q83","v":0},{"$f":"Proposal!R83","v":0},{"$f":"IF(Proposal!S83=\"\",\"\",Proposal!S83)","v":"."}]
["Space Cooling System Description",{"$f":"Proposal!B84","v":0},{"$f":"Proposal!C84","v":0},{"$f":"IF(Proposal!D84=\"\",\"\",Proposal!D84)","v":"."},null,"Space Cooling System Description",{"$f":"Proposal!G84","v":0},{"$f":"Proposal!H84","v":0},{"$f":"IF(Proposal!I84=\"\",\"\",Proposal!I84)","v":"."},null,"Space Cooling System Description",{"$f":"Proposal!L84","v":0},{"$f":"Proposal!M84","v":0},{"$f":"IF(Proposal!N84=\"\",\"\",Proposal!N84)","v":"."},null,"Space Cooling System Description",{"$f":"Proposal!Q84","v":0},{"$f":"Proposal!R84","v":0},{"$f":"IF(Proposal!S84=\"\",\"\",Proposal!S84)","v":"."}]
["Terminal heating/cooling efficiency/COP",{"$f":"Proposal!B85","v":0},{"$f":"Proposal!C85","v":0},{"$f":"IF(Proposal!D85=\"\",\"\",Proposal!D85)","v":"."},null,"Terminal heating/cooling efficiency/COP",{"$f":"Proposal!G85","v":0},{"$f":"Proposal!H85","v":0},{"$f":"IF(Proposal!I85=\"\",\"\",Proposal!I85)","v":"."},null,"Terminal heating/cooling efficiency/COP",{"$f":"Proposal!L85","v":0},{"$f":"Proposal!M85","v":0},{"$f":"IF(Proposal!N85=\"\",\"\",Proposal!N85)","v":"."},null,"Terminal heating/cooling efficiency/COP",{"$f":"Proposal!Q85","v":0},{"$f":"Proposal!R85","v":0},{"$f":"IF(Proposal!S85=\"\",\"\",Proposal!S85)","v":"."}]
["Terminal Fan Power / Efficiency (W/CFM)",{"$f":"Proposal!B86","v":0},{"$f":"Proposal!C86","v":0},{"$f":"IF(Proposal!D86=\"\",\"\",Proposal!D86)","v":"."},null,"Terminal Fan Power / Efficiency (W/CFM)",{"$f":"Proposal!G86","v":0},{"$f":"Proposal!H86","v":0},{"$f":"IF(Proposal!I86=\"\",\"\",Proposal!I86)","v":"."},null,"Terminal Fan Power / Efficiency (W/CFM)",{"$f":"Proposal!L86","v":0},{"$f":"Proposal!M86","v":0},{"$f":"IF(Proposal!N86=\"\",\"\",Proposal!N86)","v":"."},null,"Terminal Fan Power / Efficiency (W/CFM)",{"$f":"Proposal!Q86","v":0},{"$f":"Proposal!R86","v":0},{"$f":"IF(Proposal!S86=\"\",\"\",Proposal!S86)","v":"."}]
["CENTRAL AIR/VENTILATION SYSTEM",null,null,{"$f":"IF(Proposal!D87=\"\",\"\",Proposal!D87)","v":"."},null,"CENTRAL AIR/VENTILATION SYSTEM",null,null,{"$f":"IF(Proposal!I87=\"\",\"\",Proposal!I87)","v":"."},null,"CENTRAL AIR/VENTILATION SYSTEM",null,null,{"$f":"IF(Proposal!N87=\"\",\"\",Proposal!N87)","v":"."},null,"CENTRAL AIR/VENTILATION SYSTEM",null,null,{"$f":"IF(Proposal!S87=\"\",\"\",Proposal!S87)","v":"."}]
["Ventilation System Type",{"$f":"Proposal!B88","v":0},{"$f":"Proposal!C88","v":0},{"$f":"IF(Proposal!D88=\"\",\"\",Proposal!D88)","v":"."},null,"Ventilation System Type",{"$f":"Proposal!G88","v":0},{"$f":"Proposal!H88","v":0},{"$f":"IF(Proposal!I88=\"\",\"\",Proposal!I88)","v":"."},null,"Ventilation System Type",{"$f":"Proposal!L88","v":0},{"$f":"Proposal!M88","v":0},{"$f":"IF(Proposal!N88=\"\",\"\",Proposal!N88)","v":"."},null,"Ventilation System Type",{"$f":"Proposal!Q88","v":0},{"$f":"Proposal!R88","v":0},{"$f":"IF(Proposal!S88=\"\",\"\",Proposal!S88)","v":"."}]
["Ventilation System Description",{"$f":"Proposal!B89","v":0},{"$f":"Proposal!C89","v":0},{"$f":"IF(Proposal!D89=\"\",\"\",Proposal!D89)","v":"."},null,"Ventilation System Description",{"$f":"Proposal!G89","v":0},{"$f":"Proposal!H89","v":0},{"$f":"IF(Proposal!I89=\"\",\"\",Proposal!I89)","v":"."},null,"Ventilation System Description",{"$f":"Proposal!L89","v":0},{"$f":"Proposal!M89","v":0},{"$f":"IF(Proposal!N89=\"\",\"\",Proposal!N89)","v":"."},null,"Ventilation System Description",{"$f":"Proposal!Q89","v":0},{"$f":"Proposal!R89","v":0},{"$f":"IF(Proposal!S89=\"\",\"\",Proposal!S89)","v":"."}]
["Heating Type and Description",{"$f":"Proposal!B90","v":0},{"$f":"Proposal!C90","v":0},{"$f":"IF(Proposal!D90=\"\",\"\",Proposal!D90)","v":"."},null,"Heating Type and Description",{"$f":"Proposal!G90","v":0},{"$f":"Proposal!H90","v":0},{"$f":"IF(Proposal!I90=\"\",\"\",Proposal!I90)","v":"."},null,"Heating Type and Description",{"$f":"Proposal!L90","v":0},{"$f":"Proposal!M90","v":0},{"$f":"IF(Proposal!N90=\"\",\"\",Proposal!N90)","v":"."},null,"Heating Type and Description",{"$f":"Proposal!Q90","v":0},{"$f":"Proposal!R90","v":0},{"$f":"IF(Proposal!S90=\"\",\"\",Proposal!S90)","v":"."}]
["Cooling Type and Description",{"$f":"Proposal!B91","v":0},{"$f":"Proposal!C91","v":0},{"$f":"IF(Proposal!D91=\"\",\"\",Proposal!D91)","v":"."},null,"Cooling Type and Description",{"$f":"Proposal!G91","v":0},{"$f":"Proposal!H91","v":0},{"$f":"IF(Proposal!I91=\"\",\"\",Proposal!I91)","v":"."},null,"Cooling Type and Description",{"$f":"Proposal!L91","v":0},{"$f":"Proposal!M91","v":0},{"$f":"IF(Proposal!N91=\"\",\"\",Proposal!N91)","v":"."},null,"Cooling Type and Description",{"$f":"Proposal!Q91","v":0},{"$f":"Proposal!R91","v":0},{"$f":"IF(Proposal!S91=\"\",\"\",Proposal!S91)","v":"."}]
["Central heating/cooling efficiency/COP",{"$f":"Proposal!B92","v":0},{"$f":"Proposal!C92","v":0},{"$f":"IF(Proposal!D92=\"\",\"\",Proposal!D92)","v":"."},null,"Central heating/cooling efficiency/COP",{"$f":"Proposal!G92","v":0},{"$f":"Proposal!H92","v":0},{"$f":"IF(Proposal!I92=\"\",\"\",Proposal!I92)","v":"."},null,"Central heating/cooling efficiency/COP",{"$f":"Proposal!L92","v":0},{"$f":"Proposal!M92","v":0},{"$f":"IF(Proposal!N92=\"\",\"\",Proposal!N92)","v":"."},null,"Central heating/cooling efficiency/COP",{"$f":"Proposal!Q92","v":0},{"$f":"Proposal!R92","v":0},{"$f":"IF(Proposal!S92=\"\",\"\",Proposal!S92)","v":"."}]
["Central Fan Power / Efficiency (W/CFM)",{"$f":"Proposal!B93","v":0},{"$f":"Proposal!C93","v":0},{"$f":"IF(Proposal!D93=\"\",\"\",Proposal!D93)","v":"."},null,"Central Fan Power / Efficiency (W/CFM)",{"$f":"Proposal!G93","v":0},{"$f":"Proposal!H93","v":0},{"$f":"IF(Proposal!I93=\"\",\"\",Proposal!I93)","v":"."},null,"Central Fan Power / Efficiency (W/CFM)",{"$f":"Proposal!L93","v":0},{"$f":"Proposal!M93","v":0},{"$f":"IF(Proposal!N93=\"\",\"\",Proposal!N93)","v":"."},null,"Central Fan Power / Efficiency (W/CFM)",{"$f":"Proposal!Q93","v":0},{"$f":"Proposal!R93","v":0},{"$f":"IF(Proposal!S93=\"\",\"\",Proposal!S93)","v":"."}]
[{"$f":"Proposal!A94","v":"Building Total Supply Air Rate"},{"$f":"Proposal!B94","v":0},{"$f":"Proposal!C94","v":0},{"$f":"IF(Proposal!D94=\"\",\"\",Proposal!D94)","v":"."},null,{"$f":"Proposal!F94","v":"Building Total Supply Air Rate"},{"$f":"Proposal!G94","v":0},{"$f":"Proposal!H94","v":0},{"$f":"IF(Proposal!I94=\"\",\"\",Proposal!I94)","v":"."},null,{"$f":"Proposal!K94","v":"Building Total Supply Air Rate"},{"$f":"Proposal!L94","v":0},{"$f":"Proposal!M94","v":0},{"$f":"IF(Proposal!N94=\"\",\"\",Proposal!N94)","v":"."},null,{"$f":"Proposal!P94","v":"Building Total Supply Air Rate"},{"$f":"Proposal!Q94","v":0},{"$f":"Proposal!R94","v":0},{"$f":"IF(Proposal!S94=\"\",\"\",Proposal!S94)","v":"."}]
[{"$f":"Proposal!A95","v":"Building Total Outdoor Air Ventilation Rate"},{"$f":"Proposal!B95","v":0},{"$f":"Proposal!C95","v":0},{"$f":"IF(Proposal!D95=\"\",\"\",Proposal!D95)","v":"."},null,{"$f":"Proposal!F95","v":"Building Total Outdoor Air Ventilation Rate"},{"$f":"Proposal!G95","v":0},{"$f":"Proposal!H95","v":0},{"$f":"IF(Proposal!I95=\"\",\"\",Proposal!I95)","v":"."},null,{"$f":"Proposal!K95","v":"Building Total Outdoor Air Ventilation Rate"},{"$f":"Proposal!L95","v":0},{"$f":"Proposal!M95","v":0},{"$f":"IF(Proposal!N95=\"\",\"\",Proposal!N95)","v":"."},null,{"$f":"Proposal!P95","v":"Building Total Outdoor Air Ventilation Rate"},{"$f":"Proposal!Q95","v":0},{"$f":"Proposal!R95","v":0},{"$f":"IF(Proposal!S95=\"\",\"\",Proposal!S95)","v":"."}]
["Outdoor Air to Supply Air Ratio ( % )",{"$f":"Proposal!B96","v":0},{"$f":"Proposal!C96","v":0},{"$f":"IF(Proposal!D96=\"\",\"\",Proposal!D96)","v":"."},null,"Outdoor Air to Supply Air Ratio ( % )",{"$f":"Proposal!G96","v":0},{"$f":"Proposal!H96","v":0},{"$f":"IF(Proposal!I96=\"\",\"\",Proposal!I96)","v":"."},null,"Outdoor Air to Supply Air Ratio ( % )",{"$f":"Proposal!L96","v":0},{"$f":"Proposal!M96","v":0},{"$f":"IF(Proposal!N96=\"\",\"\",Proposal!N96)","v":"."},null,"Outdoor Air to Supply Air Ratio ( % )",{"$f":"Proposal!Q96","v":0},{"$f":"Proposal!R96","v":0},{"$f":"IF(Proposal!S96=\"\",\"\",Proposal!S96)","v":"."}]
["Exhaust Air Energy Recovery Type and Description",{"$f":"Proposal!B97","v":0},{"$f":"Proposal!C97","v":0},{"$f":"IF(Proposal!D97=\"\",\"\",Proposal!D97)","v":"."},null,"Exhaust Air Energy Recovery Type and Description",{"$f":"Proposal!G97","v":0},{"$f":"Proposal!H97","v":0},{"$f":"IF(Proposal!I97=\"\",\"\",Proposal!I97)","v":"."},null,"Exhaust Air Energy Recovery Type and Description",{"$f":"Proposal!L97","v":0},{"$f":"Proposal!M97","v":0},{"$f":"IF(Proposal!N97=\"\",\"\",Proposal!N97)","v":"."},null,"Exhaust Air Energy Recovery Type and Description",{"$f":"Proposal!Q97","v":0},{"$f":"Proposal!R97","v":0},{"$f":"IF(Proposal!S97=\"\",\"\",Proposal!S97)","v":"."}]
["Exhaust Air Energy Recovery Effectiveness",{"$f":"Proposal!B98","v":0},{"$f":"Proposal!C98","v":0},{"$f":"IF(Proposal!D98=\"\",\"\",Proposal!D98)","v":"."},null,"Exhaust Air Energy Recovery Effectiveness",{"$f":"Proposal!G98","v":0},{"$f":"Proposal!H98","v":0},{"$f":"IF(Proposal!I98=\"\",\"\",Proposal!I98)","v":"."},null,"Exhaust Air Energy Recovery Effectiveness",{"$f":"Proposal!L98","v":0},{"$f":"Proposal!M98","v":0},{"$f":"IF(Proposal!N98=\"\",\"\",Proposal!N98)","v":"."},null,"Exhaust Air Energy Recovery Effectiveness",{"$f":"Proposal!Q98","v":0},{"$f":"Proposal!R98","v":0},{"$f":"IF(Proposal!S98=\"\",\"\",Proposal!S98)","v":"."}]
[{"$f":"Proposal!A99","v":"Demand Controlled Ventilation (Yes / No)"},{"$f":"Proposal!B99","v":0},{"$f":"Proposal!C99","v":0},{"$f":"IF(Proposal!D99=\"\",\"\",Proposal!D99)","v":"."},null,{"$f":"Proposal!F99","v":"Demand Controlled Ventilation (Yes / No)"},{"$f":"Proposal!G99","v":0},{"$f":"Proposal!H99","v":0},{"$f":"IF(Proposal!I99=\"\",\"\",Proposal!I99)","v":"."},null,{"$f":"Proposal!K99","v":"Demand Controlled Ventilation (Yes / No)"},{"$f":"Proposal!L99","v":0},{"$f":"Proposal!M99","v":0},{"$f":"IF(Proposal!N99=\"\",\"\",Proposal!N99)","v":"."},null,{"$f":"Proposal!P99","v":"Demand Controlled Ventilation (Yes / No)"},{"$f":"Proposal!Q99","v":0},{"$f":"Proposal!R99","v":0},{"$f":"IF(Proposal!S99=\"\",\"\",Proposal!S99)","v":"."}]
[{"$f":"Proposal!A100","v":"Central Cooling Supply Air Temperature and Control"},{"$f":"Proposal!B100","v":0},{"$f":"Proposal!C100","v":0},{"$f":"IF(Proposal!D100=\"\",\"\",Proposal!D100)","v":"."},null,{"$f":"Proposal!F100","v":"Central Cooling Supply Air Temperature and Control"},{"$f":"Proposal!G100","v":0},{"$f":"Proposal!H100","v":0},{"$f":"IF(Proposal!I100=\"\",\"\",Proposal!I100)","v":"."},null,{"$f":"Proposal!K100","v":"Central Cooling Supply Air Temperature and Control"},{"$f":"Proposal!L100","v":0},{"$f":"Proposal!M100","v":0},{"$f":"IF(Proposal!N100=\"\",\"\",Proposal!N100)","v":"."},null,{"$f":"Proposal!P100","v":"Central Cooling Supply Air Temperature and Control"},{"$f":"Proposal!Q100","v":0},{"$f":"Proposal!R100","v":0},{"$f":"IF(Proposal!S100=\"\",\"\",Proposal!S100)","v":"."}]
["Natural Ventilation Description (if applicable)",{"$f":"Proposal!B101","v":0},{"$f":"Proposal!C101","v":0},{"$f":"IF(Proposal!D101=\"\",\"\",Proposal!D101)","v":"."},null,"Natural Ventilation Description (if applicable)",{"$f":"Proposal!G101","v":0},{"$f":"Proposal!H101","v":0},{"$f":"IF(Proposal!I101=\"\",\"\",Proposal!I101)","v":"."},null,"Natural Ventilation Description (if applicable)",{"$f":"Proposal!L101","v":0},{"$f":"Proposal!M101","v":0},{"$f":"IF(Proposal!N101=\"\",\"\",Proposal!N101)","v":"."},null,"Natural Ventilation Description (if applicable)",{"$f":"Proposal!Q101","v":0},{"$f":"Proposal!R101","v":0},{"$f":"IF(Proposal!S101=\"\",\"\",Proposal!S101)","v":"."}]
["CENTRAL HEATING/COOLING PLANT",null,null,{"$f":"IF(Proposal!D102=\"\",\"\",Proposal!D102)","v":"."},null,"CENTRAL HEATING/COOLING PLANT",null,null,{"$f":"IF(Proposal!I102=\"\",\"\",Proposal!I102)","v":"."},null,"CENTRAL HEATING/COOLING PLANT",null,null,{"$f":"IF(Proposal!N102=\"\",\"\",Proposal!N102)","v":"."},null,"CENTRAL HEATING/COOLING PLANT",null,null,{"$f":"IF(Proposal!S102=\"\",\"\",Proposal!S102)","v":"."}]
["Heating Plant Type",{"$f":"Proposal!B103","v":0},{"$f":"Proposal!C103","v":0},{"$f":"IF(Proposal!D103=\"\",\"\",Proposal!D103)","v":"."},null,"Heating Plant Type",{"$f":"Proposal!G103","v":0},{"$f":"Proposal!H103","v":0},{"$f":"IF(Proposal!I103=\"\",\"\",Proposal!I103)","v":"."},null,"Heating Plant Type",{"$f":"Proposal!L103","v":0},{"$f":"Proposal!M103","v":0},{"$f":"IF(Proposal!N103=\"\",\"\",Proposal!N103)","v":"."},null,"Heating Plant Type",{"$f":"Proposal!Q103","v":0},{"$f":"Proposal!R103","v":0},{"$f":"IF(Proposal!S103=\"\",\"\",Proposal!S103)","v":"."}]
["Heating Plant Description",{"$f":"Proposal!B104","v":0},{"$f":"Proposal!C104","v":0},{"$f":"IF(Proposal!D104=\"\",\"\",Proposal!D104)","v":"."},null,"Heating Plant Description",{"$f":"Proposal!G104","v":0},{"$f":"Proposal!H104","v":0},{"$f":"IF(Proposal!I104=\"\",\"\",Proposal!I104)","v":"."},null,"Heating Plant Description",{"$f":"Proposal!L104","v":0},{"$f":"Proposal!M104","v":0},{"$f":"IF(Proposal!N104=\"\",\"\",Proposal!N104)","v":"."},null,"Heating Plant Description",{"$f":"Proposal!Q104","v":0},{"$f":"Proposal!R104","v":0},{"$f":"IF(Proposal!S104=\"\",\"\",Proposal!S104)","v":"."}]
["Cooling Plant Type",{"$f":"Proposal!B105","v":0},{"$f":"Proposal!C105","v":0},{"$f":"IF(Proposal!D105=\"\",\"\",Proposal!D105)","v":"."},null,"Cooling Plant Type",{"$f":"Proposal!G105","v":0},{"$f":"Proposal!H105","v":0},{"$f":"IF(Proposal!I105=\"\",\"\",Proposal!I105)","v":"."},null,"Cooling Plant Type",{"$f":"Proposal!L105","v":0},{"$f":"Proposal!M105","v":0},{"$f":"IF(Proposal!N105=\"\",\"\",Proposal!N105)","v":"."},null,"Cooling Plant Type",{"$f":"Proposal!Q105","v":0},{"$f":"Proposal!R105","v":0},{"$f":"IF(Proposal!S105=\"\",\"\",Proposal!S105)","v":"."}]
["Cooling Plant Description",{"$f":"Proposal!B106","v":0},{"$f":"Proposal!C106","v":0},{"$f":"IF(Proposal!D106=\"\",\"\",Proposal!D106)","v":"."},null,"Cooling Plant Description",{"$f":"Proposal!G106","v":0},{"$f":"Proposal!H106","v":0},{"$f":"IF(Proposal!I106=\"\",\"\",Proposal!I106)","v":"."},null,"Cooling Plant Description",{"$f":"Proposal!L106","v":0},{"$f":"Proposal!M106","v":0},{"$f":"IF(Proposal!N106=\"\",\"\",Proposal!N106)","v":"."},null,"Cooling Plant Description",{"$f":"Proposal!Q106","v":0},{"$f":"Proposal!R106","v":0},{"$f":"IF(Proposal!S106=\"\",\"\",Proposal!S106)","v":"."}]
[{"$f":"Proposal!A107","v":"Central Plant Heating efficiency"},{"$f":"Proposal!B107","v":0},{"$f":"Proposal!C107","v":0},{"$f":"IF(Proposal!D107=\"\",\"\",Proposal!D107)","v":"."},null,{"$f":"Proposal!F107","v":"Central Plant Heating efficiency"},{"$f":"Proposal!G107","v":0},{"$f":"Proposal!H107","v":0},{"$f":"IF(Proposal!I107=\"\",\"\",Proposal!I107)","v":"."},null,{"$f":"Proposal!K107","v":"Central Plant Heating efficiency"},{"$f":"Proposal!L107","v":0},{"$f":"Proposal!M107","v":0},{"$f":"IF(Proposal!N107=\"\",\"\",Proposal!N107)","v":"."},null,{"$f":"Proposal!P107","v":"Central Plant Heating efficiency"},{"$f":"Proposal!Q107","v":0},{"$f":"Proposal!R107","v":0},{"$f":"IF(Proposal!S107=\"\",\"\",Proposal!S107)","v":"."}]
[{"$f":"Proposal!A108","v":"Central Plant Cooling efficiency"},{"$f":"Proposal!B108","v":0},{"$f":"Proposal!C108","v":0},{"$f":"IF(Proposal!D108=\"\",\"\",Proposal!D108)","v":"."},null,{"$f":"Proposal!F108","v":"Central Plant Cooling efficiency"},{"$f":"Proposal!G108","v":0},{"$f":"Proposal!H108","v":0},{"$f":"IF(Proposal!I108=\"\",\"\",Proposal!I108)","v":"."},null,{"$f":"Proposal!K108","v":"Central Plant Cooling efficiency"},{"$f":"Proposal!L108","v":0},{"$f":"Proposal!M108","v":0},{"$f":"IF(Proposal!N108=\"\",\"\",Proposal!N108)","v":"."},null,{"$f":"Proposal!P108","v":"Central Plant Cooling efficiency"},{"$f":"Proposal!Q108","v":0},{"$f":"Proposal!R108","v":0},{"$f":"IF(Proposal!S108=\"\",\"\",Proposal!S108)","v":"."}]
["Hot Water Pumping Efficiency (W/gpm)",{"$f":"Proposal!B109","v":0},{"$f":"Proposal!C109","v":0},{"$f":"IF(Proposal!D109=\"\",\"\",Proposal!D109)","v":"."},null,"Hot Water Pumping Efficiency (W/gpm)",{"$f":"Proposal!G109","v":0},{"$f":"Proposal!H109","v":0},{"$f":"IF(Proposal!I109=\"\",\"\",Proposal!I109)","v":"."},null,"Hot Water Pumping Efficiency (W/gpm)",{"$f":"Proposal!L109","v":0},{"$f":"Proposal!M109","v":0},{"$f":"IF(Proposal!N109=\"\",\"\",Proposal!N109)","v":"."},null,"Hot Water Pumping Efficiency (W/gpm)",{"$f":"Proposal!Q109","v":0},{"$f":"Proposal!R109","v":0},{"$f":"IF(Proposal!S109=\"\",\"\",Proposal!S109)","v":"."}]
[{"$f":"Proposal!A110","v":"Hot Water Pumping Control"},{"$f":"Proposal!B110","v":0},{"$f":"Proposal!C110","v":0},{"$f":"IF(Proposal!D110=\"\",\"\",Proposal!D110)","v":"."},null,{"$f":"Proposal!F110","v":"Hot Water Pumping Control"},{"$f":"Proposal!G110","v":0},{"$f":"Proposal!H110","v":0},{"$f":"IF(Proposal!I110=\"\",\"\",Proposal!I110)","v":"."},null,{"$f":"Proposal!K110","v":"Hot Water Pumping Control"},{"$f":"Proposal!L110","v":0},{"$f":"Proposal!M110","v":0},{"$f":"IF(Proposal!N110=\"\",\"\",Proposal!N110)","v":"."},null,{"$f":"Proposal!P110","v":"Hot Water Pumping Control"},{"$f":"Proposal!Q110","v":0},{"$f":"Proposal!R110","v":0},{"$f":"IF(Proposal!S110=\"\",\"\",Proposal!S110)","v":"."}]
["Chilled Water Pumping Efficiency (W/gpm)",{"$f":"Proposal!B111","v":0},{"$f":"Proposal!C111","v":0},{"$f":"IF(Proposal!D111=\"\",\"\",Proposal!D111)","v":"."},null,"Chilled Water Pumping Efficiency (W/gpm)",{"$f":"Proposal!G111","v":0},{"$f":"Proposal!H111","v":0},{"$f":"IF(Proposal!I111=\"\",\"\",Proposal!I111)","v":"."},null,"Chilled Water Pumping Efficiency (W/gpm)",{"$f":"Proposal!L111","v":0},{"$f":"Proposal!M111","v":0},{"$f":"IF(Proposal!N111=\"\",\"\",Proposal!N111)","v":"."},null,"Chilled Water Pumping Efficiency (W/gpm)",{"$f":"Proposal!Q111","v":0},{"$f":"Proposal!R111","v":0},{"$f":"IF(Proposal!S111=\"\",\"\",Proposal!S111)","v":"."}]
[{"$f":"Proposal!A112","v":"Chilled Water Pumping Control"},{"$f":"Proposal!B112","v":0},{"$f":"Proposal!C112","v":0},{"$f":"IF(Proposal!D112=\"\",\"\",Proposal!D112)","v":"."},null,{"$f":"Proposal!F112","v":"Chilled Water Pumping Control"},{"$f":"Proposal!G112","v":0},{"$f":"Proposal!H112","v":0},{"$f":"IF(Proposal!I112=\"\",\"\",Proposal!I112)","v":"."},null,{"$f":"Proposal!K112","v":"Chilled Water Pumping Control"},{"$f":"Proposal!L112","v":0},{"$f":"Proposal!M112","v":0},{"$f":"IF(Proposal!N112=\"\",\"\",Proposal!N112)","v":"."},null,{"$f":"Proposal!P112","v":"Chilled Water Pumping Control"},{"$f":"Proposal!Q112","v":0},{"$f":"Proposal!R112","v":0},{"$f":"IF(Proposal!S112=\"\",\"\",Proposal!S112)","v":"."}]
["Hot Water Supply Temperature and Reset",{"$f":"Proposal!B113","v":0},{"$f":"Proposal!C113","v":0},{"$f":"IF(Proposal!D113=\"\",\"\",Proposal!D113)","v":"."},null,"Hot Water Supply Temperature and Reset",{"$f":"Proposal!G113","v":0},{"$f":"Proposal!H113","v":0},{"$f":"IF(Proposal!I113=\"\",\"\",Proposal!I113)","v":"."},null,"Hot Water Supply Temperature and Reset",{"$f":"Proposal!L113","v":0},{"$f":"Proposal!M113","v":0},{"$f":"IF(Proposal!N113=\"\",\"\",Proposal!N113)","v":"."},null,"Hot Water Supply Temperature and Reset",{"$f":"Proposal!Q113","v":0},{"$f":"Proposal!R113","v":0},{"$f":"IF(Proposal!S113=\"\",\"\",Proposal!S113)","v":"."}]
["Chilled Water Supply Temperature and Reset",{"$f":"Proposal!B114","v":0},{"$f":"Proposal!C114","v":0},{"$f":"IF(Proposal!D114=\"\",\"\",Proposal!D114)","v":"."},null,"Chilled Water Supply Temperature and Reset",{"$f":"Proposal!G114","v":0},{"$f":"Proposal!H114","v":0},{"$f":"IF(Proposal!I114=\"\",\"\",Proposal!I114)","v":"."},null,"Chilled Water Supply Temperature and Reset",{"$f":"Proposal!L114","v":0},{"$f":"Proposal!M114","v":0},{"$f":"IF(Proposal!N114=\"\",\"\",Proposal!N114)","v":"."},null,"Chilled Water Supply Temperature and Reset",{"$f":"Proposal!Q114","v":0},{"$f":"Proposal!R114","v":0},{"$f":"IF(Proposal!S114=\"\",\"\",Proposal!S114)","v":"."}]
[{"$f":"Proposal!A115","v":"Heat Rejection Type, Description and Efficiency"},{"$f":"Proposal!B115","v":0},{"$f":"Proposal!C115","v":0},{"$f":"IF(Proposal!D115=\"\",\"\",Proposal!D115)","v":"."},null,{"$f":"Proposal!F115","v":"Heat Rejection Type, Description and Efficiency"},{"$f":"Proposal!G115","v":0},{"$f":"Proposal!H115","v":0},{"$f":"IF(Proposal!I115=\"\",\"\",Proposal!I115)","v":"."},null,{"$f":"Proposal!K115","v":"Heat Rejection Type, Description and Efficiency"},{"$f":"Proposal!L115","v":0},{"$f":"Proposal!M115","v":0},{"$f":"IF(Proposal!N115=\"\",\"\",Proposal!N115)","v":"."},null,{"$f":"Proposal!P115","v":"Heat Rejection Type, Description and Efficiency"},{"$f":"Proposal!Q115","v":0},{"$f":"Proposal!R115","v":0},{"$f":"IF(Proposal!S115=\"\",\"\",Proposal!S115)","v":"."}]
["Water-side Heat Recovery",{"$f":"Proposal!B116","v":0},{"$f":"Proposal!C116","v":0},{"$f":"IF(Proposal!D116=\"\",\"\",Proposal!D116)","v":"."},null,"Water-side Heat Recovery",{"$f":"Proposal!G116","v":0},{"$f":"Proposal!H116","v":0},{"$f":"IF(Proposal!I116=\"\",\"\",Proposal!I116)","v":"."},null,"Water-side Heat Recovery",{"$f":"Proposal!L116","v":0},{"$f":"Proposal!M116","v":0},{"$f":"IF(Proposal!N116=\"\",\"\",Proposal!N116)","v":"."},null,"Water-side Heat Recovery",{"$f":"Proposal!Q116","v":0},{"$f":"Proposal!R116","v":0},{"$f":"IF(Proposal!S116=\"\",\"\",Proposal!S116)","v":"."}]
["Part-load Perfromance Reference",{"$f":"Proposal!B117","v":0},{"$f":"Proposal!C117","v":0},{"$f":"IF(Proposal!D117=\"\",\"\",Proposal!D117)","v":"."},null,"Part-load Perfromance Reference",{"$f":"Proposal!G117","v":0},{"$f":"Proposal!H117","v":0},{"$f":"IF(Proposal!I117=\"\",\"\",Proposal!I117)","v":"."},null,"Part-load Perfromance Reference",{"$f":"Proposal!L117","v":0},{"$f":"Proposal!M117","v":0},{"$f":"IF(Proposal!N117=\"\",\"\",Proposal!N117)","v":"."},null,"Part-load Perfromance Reference",{"$f":"Proposal!Q117","v":0},{"$f":"Proposal!R117","v":0},{"$f":"IF(Proposal!S117=\"\",\"\",Proposal!S117)","v":"."}]
["Heating Load Assignment (% Heat Pump  / % Boiler)",{"$f":"Proposal!B118","v":0},{"$f":"Proposal!C118","v":0},{"$f":"IF(Proposal!D118=\"\",\"\",Proposal!D118)","v":"."},null,"Heating Load Assignment (% Heat Pump  / % Boiler)",{"$f":"Proposal!G118","v":0},{"$f":"Proposal!H118","v":0},{"$f":"IF(Proposal!I118=\"\",\"\",Proposal!I118)","v":"."},null,"Heating Load Assignment (% Heat Pump  / % Boiler)",{"$f":"Proposal!L118","v":0},{"$f":"Proposal!M118","v":0},{"$f":"IF(Proposal!N118=\"\",\"\",Proposal!N118)","v":"."},null,"Heating Load Assignment (% Heat Pump  / % Boiler)",{"$f":"Proposal!Q118","v":0},{"$f":"Proposal!R118","v":0},{"$f":"IF(Proposal!S118=\"\",\"\",Proposal!S118)","v":"."}]
["SERVICE HOT WATER",null,null,{"$f":"IF(Proposal!D119=\"\",\"\",Proposal!D119)","v":"."},null,"SERVICE HOT WATER",null,null,{"$f":"IF(Proposal!I119=\"\",\"\",Proposal!I119)","v":"."},null,"SERVICE HOT WATER",null,null,{"$f":"IF(Proposal!N119=\"\",\"\",Proposal!N119)","v":"."},null,"SERVICE HOT WATER",null,null,{"$f":"IF(Proposal!S119=\"\",\"\",Proposal!S119)","v":"."}]
["Heating Type and Description",{"$f":"Proposal!B120","v":0},{"$f":"Proposal!C120","v":0},{"$f":"IF(Proposal!D120=\"\",\"\",Proposal!D120)","v":"."},null,"Heating Type and Description",{"$f":"Proposal!G120","v":0},{"$f":"Proposal!H120","v":0},{"$f":"IF(Proposal!I120=\"\",\"\",Proposal!I120)","v":"."},null,"Heating Type and Description",{"$f":"Proposal!L120","v":0},{"$f":"Proposal!M120","v":0},{"$f":"IF(Proposal!N120=\"\",\"\",Proposal!N120)","v":"."},null,"Heating Type and Description",{"$f":"Proposal!Q120","v":0},{"$f":"Proposal!R120","v":0},{"$f":"IF(Proposal!S120=\"\",\"\",Proposal!S120)","v":"."}]
["Heating Efficiency",{"$f":"Proposal!B121","v":0},{"$f":"Proposal!C121","v":0},{"$f":"IF(Proposal!D121=\"\",\"\",Proposal!D121)","v":"."},null,"Heating Efficiency",{"$f":"Proposal!G121","v":0},{"$f":"Proposal!H121","v":0},{"$f":"IF(Proposal!I121=\"\",\"\",Proposal!I121)","v":"."},null,"Heating Efficiency",{"$f":"Proposal!L121","v":0},{"$f":"Proposal!M121","v":0},{"$f":"IF(Proposal!N121=\"\",\"\",Proposal!N121)","v":"."},null,"Heating Efficiency",{"$f":"Proposal!Q121","v":0},{"$f":"Proposal!R121","v":0},{"$f":"IF(Proposal!S121=\"\",\"\",Proposal!S121)","v":"."}]
["Low flow fixtures if applicable (L/Min)",{"$f":"Proposal!B122","v":0},{"$f":"Proposal!C122","v":0},{"$f":"IF(Proposal!D122=\"\",\"\",Proposal!D122)","v":"."},null,"Low flow fixtures if applicable (L/Min)",{"$f":"Proposal!G122","v":0},{"$f":"Proposal!H122","v":0},{"$f":"IF(Proposal!I122=\"\",\"\",Proposal!I122)","v":"."},null,"Low flow fixtures if applicable (L/Min)",{"$f":"Proposal!L122","v":0},{"$f":"Proposal!M122","v":0},{"$f":"IF(Proposal!N122=\"\",\"\",Proposal!N122)","v":"."},null,"Low flow fixtures if applicable (L/Min)",{"$f":"Proposal!Q122","v":0},{"$f":"Proposal!R122","v":0},{"$f":"IF(Proposal!S122=\"\",\"\",Proposal!S122)","v":"."}]
["Average Daily Consumption (Gallon per Day)",{"$f":"Proposal!B123","v":0},{"$f":"Proposal!C123","v":0},{"$f":"IF(Proposal!D123=\"\",\"\",Proposal!D123)","v":"."},null,"Average Daily Consumption (Gallon per Day)",{"$f":"Proposal!G123","v":0},{"$f":"Proposal!H123","v":0},{"$f":"IF(Proposal!I123=\"\",\"\",Proposal!I123)","v":"."},null,"Average Daily Consumption (Gallon per Day)",{"$f":"Proposal!L123","v":0},{"$f":"Proposal!M123","v":0},{"$f":"IF(Proposal!N123=\"\",\"\",Proposal!N123)","v":"."},null,"Average Daily Consumption (Gallon per Day)",{"$f":"Proposal!Q123","v":0},{"$f":"Proposal!R123","v":0},{"$f":"IF(Proposal!S123=\"\",\"\",Proposal!S123)","v":"."}]
["Additional Description (heat recovery, preheat, etc.)",{"$f":"Proposal!B124","v":0},{"$f":"Proposal!C124","v":0},{"$f":"IF(Proposal!D124=\"\",\"\",Proposal!D124)","v":"."},null,"Additional Description (heat recovery, preheat, etc.)",{"$f":"Proposal!G124","v":0},{"$f":"Proposal!H124","v":0},{"$f":"IF(Proposal!I124=\"\",\"\",Proposal!I124)","v":"."},null,"Additional Description (heat recovery, preheat, etc.)",{"$f":"Proposal!L124","v":0},{"$f":"Proposal!M124","v":0},{"$f":"IF(Proposal!N124=\"\",\"\",Proposal!N124)","v":"."},null,"Additional Description (heat recovery, preheat, etc.)",{"$f":"Proposal!Q124","v":0},{"$f":"Proposal!R124","v":0},{"$f":"IF(Proposal!S124=\"\",\"\",Proposal!S124)","v":"."}]
["PROCESS LOADS",null,null,{"$f":"IF(Proposal!D125=\"\",\"\",Proposal!D125)","v":"."},null,"PROCESS LOADS",null,null,{"$f":"IF(Proposal!I125=\"\",\"\",Proposal!I125)","v":"."},null,"PROCESS LOADS",null,null,{"$f":"IF(Proposal!N125=\"\",\"\",Proposal!N125)","v":"."},null,"PROCESS LOADS",null,null,{"$f":"IF(Proposal!S125=\"\",\"\",Proposal!S125)","v":"."}]
["Process HVAC",{"$f":"Proposal!B126","v":0},{"$f":"Proposal!C126","v":0},{"$f":"IF(Proposal!D126=\"\",\"\",Proposal!D126)","v":"."},null,"Process HVAC",{"$f":"Proposal!G126","v":0},{"$f":"Proposal!H126","v":0},{"$f":"IF(Proposal!I126=\"\",\"\",Proposal!I126)","v":"."},null,"Process HVAC",{"$f":"Proposal!L126","v":0},{"$f":"Proposal!M126","v":0},{"$f":"IF(Proposal!N126=\"\",\"\",Proposal!N126)","v":"."},null,"Process HVAC",{"$f":"Proposal!Q126","v":0},{"$f":"Proposal!R126","v":0},{"$f":"IF(Proposal!S126=\"\",\"\",Proposal!S126)","v":"."}]
["Refrigeration",{"$f":"Proposal!B127","v":0},{"$f":"Proposal!C127","v":0},{"$f":"IF(Proposal!D127=\"\",\"\",Proposal!D127)","v":"."},null,"Refrigeration",{"$f":"Proposal!G127","v":0},{"$f":"Proposal!H127","v":0},{"$f":"IF(Proposal!I127=\"\",\"\",Proposal!I127)","v":"."},null,"Refrigeration",{"$f":"Proposal!L127","v":0},{"$f":"Proposal!M127","v":0},{"$f":"IF(Proposal!N127=\"\",\"\",Proposal!N127)","v":"."},null,"Refrigeration",{"$f":"Proposal!Q127","v":0},{"$f":"Proposal!R127","v":0},{"$f":"IF(Proposal!S127=\"\",\"\",Proposal!S127)","v":"."}]
["IT Process Load",{"$f":"Proposal!B128","v":0},{"$f":"Proposal!C128","v":0},{"$f":"IF(Proposal!D128=\"\",\"\",Proposal!D128)","v":"."},null,"IT Process Load",{"$f":"Proposal!G128","v":0},{"$f":"Proposal!H128","v":0},{"$f":"IF(Proposal!I128=\"\",\"\",Proposal!I128)","v":"."},null,"IT Process Load",{"$f":"Proposal!L128","v":0},{"$f":"Proposal!M128","v":0},{"$f":"IF(Proposal!N128=\"\",\"\",Proposal!N128)","v":"."},null,"IT Process Load",{"$f":"Proposal!Q128","v":0},{"$f":"Proposal!R128","v":0},{"$f":"IF(Proposal!S128=\"\",\"\",Proposal!S128)","v":"."}]
["Cooking",{"$f":"Proposal!B129","v":0},{"$f":"Proposal!C129","v":0},{"$f":"IF(Proposal!D129=\"\",\"\",Proposal!D129)","v":"."},null,"Cooking",{"$f":"Proposal!G129","v":0},{"$f":"Proposal!H129","v":0},{"$f":"IF(Proposal!I129=\"\",\"\",Proposal!I129)","v":"."},null,"Cooking",{"$f":"Proposal!L129","v":0},{"$f":"Proposal!M129","v":0},{"$f":"IF(Proposal!N129=\"\",\"\",Proposal!N129)","v":"."},null,"Cooking",{"$f":"Proposal!Q129","v":0},{"$f":"Proposal!R129","v":0},{"$f":"IF(Proposal!S129=\"\",\"\",Proposal!S129)","v":"."}]
["Other Process Loads",{"$f":"Proposal!B130","v":0},{"$f":"Proposal!C130","v":0},{"$f":"IF(Proposal!D130=\"\",\"\",Proposal!D130)","v":"."},null,"Other Process Loads",{"$f":"Proposal!G130","v":0},{"$f":"Proposal!H130","v":0},{"$f":"IF(Proposal!I130=\"\",\"\",Proposal!I130)","v":"."},null,"Other Process Loads",{"$f":"Proposal!L130","v":0},{"$f":"Proposal!M130","v":0},{"$f":"IF(Proposal!N130=\"\",\"\",Proposal!N130)","v":"."},null,"Other Process Loads",{"$f":"Proposal!Q130","v":0},{"$f":"Proposal!R130","v":0},{"$f":"IF(Proposal!S130=\"\",\"\",Proposal!S130)","v":"."}]
["RENEWABLE ENERGY",null,null,{"$f":"IF(Proposal!D131=\"\",\"\",Proposal!D131)","v":"."},null,"RENEWABLE ENERGY",null,null,{"$f":"IF(Proposal!I131=\"\",\"\",Proposal!I131)","v":"."},null,"RENEWABLE ENERGY",null,null,{"$f":"IF(Proposal!N131=\"\",\"\",Proposal!N131)","v":"."},null,"RENEWABLE ENERGY",null,null,{"$f":"IF(Proposal!S131=\"\",\"\",Proposal!S131)","v":"."}]
["Type and Description",{"$f":"Proposal!B132","v":"N/A"},{"$f":"Proposal!C132","v":0},{"$f":"IF(Proposal!D132=\"\",\"\",Proposal!D132)","v":"."},null,"Type and Description",{"$f":"Proposal!G132","v":"N/A"},{"$f":"Proposal!H132","v":0},{"$f":"IF(Proposal!I132=\"\",\"\",Proposal!I132)","v":"."},null,"Type and Description",{"$f":"Proposal!L132","v":"N/A"},{"$f":"Proposal!M132","v":0},{"$f":"IF(Proposal!N132=\"\",\"\",Proposal!N132)","v":"."},null,"Type and Description",{"$f":"Proposal!Q132","v":"N/A"},{"$f":"Proposal!R132","v":0},{"$f":"IF(Proposal!S132=\"\",\"\",Proposal!S132)","v":"."}]
["Serving Space Heating (Yes / No)",{"$f":"Proposal!B133","v":"N/A"},{"$f":"Proposal!C133","v":0},{"$f":"IF(Proposal!D133=\"\",\"\",Proposal!D133)","v":"."},null,"Serving Space Heating (Yes / No)",{"$f":"Proposal!G133","v":"N/A"},{"$f":"Proposal!H133","v":0},{"$f":"IF(Proposal!I133=\"\",\"\",Proposal!I133)","v":"."},null,"Serving Space Heating (Yes / No)",{"$f":"Proposal!L133","v":"N/A"},{"$f":"Proposal!M133","v":0},{"$f":"IF(Proposal!N133=\"\",\"\",Proposal!N133)","v":"."},null,"Serving Space Heating (Yes / No)",{"$f":"Proposal!Q133","v":"N/A"},{"$f":"Proposal!R133","v":0},{"$f":"IF(Proposal!S133=\"\",\"\",Proposal!S133)","v":"."}]
["Serving SHW Heating (Yes / No)",{"$f":"Proposal!B134","v":"N/A"},{"$f":"Proposal!C134","v":0},{"$f":"IF(Proposal!D134=\"\",\"\",Proposal!D134)","v":"."},null,"Serving SHW Heating (Yes / No)",{"$f":"Proposal!G134","v":"N/A"},{"$f":"Proposal!H134","v":0},{"$f":"IF(Proposal!I134=\"\",\"\",Proposal!I134)","v":"."},null,"Serving SHW Heating (Yes / No)",{"$f":"Proposal!L134","v":"N/A"},{"$f":"Proposal!M134","v":0},{"$f":"IF(Proposal!N134=\"\",\"\",Proposal!N134)","v":"."},null,"Serving SHW Heating (Yes / No)",{"$f":"Proposal!Q134","v":"N/A"},{"$f":"Proposal!R134","v":0},{"$f":"IF(Proposal!S134=\"\",\"\",Proposal!S134)","v":"."}]
["Annual Space Heating Energy Saved",{"$f":"Proposal!B135","v":"N/A"},{"$f":"Proposal!C135","v":0},{"$f":"IF(Proposal!D135=\"\",\"\",Proposal!D135)","v":"."},null,"Annual Space Heating Energy Saved",{"$f":"Proposal!G135","v":"N/A"},{"$f":"Proposal!H135","v":0},{"$f":"IF(Proposal!I135=\"\",\"\",Proposal!I135)","v":"."},null,"Annual Space Heating Energy Saved",{"$f":"Proposal!L135","v":"N/A"},{"$f":"Proposal!M135","v":0},{"$f":"IF(Proposal!N135=\"\",\"\",Proposal!N135)","v":"."},null,"Annual Space Heating Energy Saved",{"$f":"Proposal!Q135","v":"N/A"},{"$f":"Proposal!R135","v":0},{"$f":"IF(Proposal!S135=\"\",\"\",Proposal!S135)","v":"."}]
["Annual SHW Heating Energy Saved",{"$f":"Proposal!B136","v":"N/A"},{"$f":"Proposal!C136","v":0},{"$f":"IF(Proposal!D136=\"\",\"\",Proposal!D136)","v":"."},null,"Annual SHW Heating Energy Saved",{"$f":"Proposal!G136","v":"N/A"},{"$f":"Proposal!H136","v":0},{"$f":"IF(Proposal!I136=\"\",\"\",Proposal!I136)","v":"."},null,"Annual SHW Heating Energy Saved",{"$f":"Proposal!L136","v":"N/A"},{"$f":"Proposal!M136","v":0},{"$f":"IF(Proposal!N136=\"\",\"\",Proposal!N136)","v":"."},null,"Annual SHW Heating Energy Saved",{"$f":"Proposal!Q136","v":"N/A"},{"$f":"Proposal!R136","v":0},{"$f":"IF(Proposal!S136=\"\",\"\",Proposal!S136)","v":"."}]
["UTILITY RATES",null,null,null,null,"UTILITY RATES",null,null,null,null,"UTILITY RATES",null,null,null,null,"UTILITY RATES"]
["Electric Demand Cost",{"$f":"Proposal!B138","v":0},null,null,null,"Electric Demand Cost",{"$f":"Proposal!G138","v":0},null,null,null,"Electric Demand Cost",{"$f":"Proposal!L138","v":0},null,null,null,"Electric Demand Cost",{"$f":"Proposal!Q138","v":0}]
["Electric Energy Cost",{"$f":"Proposal!B139","v":0},null,null,null,"Electric Energy Cost",{"$f":"Proposal!G139","v":0},null,null,null,"Electric Energy Cost",{"$f":"Proposal!L139","v":0},null,null,null,"Electric Energy Cost",{"$f":"Proposal!Q139","v":0}]
["Gas Energy Cost",{"$f":"Proposal!B140","v":0},null,null,null,"Gas Energy Cost",{"$f":"Proposal!G140","v":0},null,null,null,"Gas Energy Cost",{"$f":"Proposal!L140","v":0},null,null,null,"Gas Energy Cost",{"$f":"Proposal!Q140","v":0}]
["PURCHASED ENERGY RATES",null,null,null,null,"PURCHASED ENERGY RATES",null,null,null,null,"PURCHASED ENERGY RATES",null,null,null,null,"PURCHASED ENERGY RATES"]
["Hot water Cost",{"$f":"Proposal!B142","v":0},null,null,null,"Hot water Cost",{"$f":"Proposal!G142","v":0},null,null,null,"Hot water Cost",{"$f":"Proposal!L142","v":0},null,null,null,"Hot water Cost",{"$f":"Proposal!Q142","v":0}]
["Steam Cost",{"$f":"Proposal!B143","v":0},null,null,null,"Steam Cost",{"$f":"Proposal!G143","v":0},null,null,null,"Steam Cost",{"$f":"Proposal!L143","v":0},null,null,null,"Steam Cost",{"$f":"Proposal!Q143","v":0}]
["Chilled Water Cost",{"$f":"Proposal!B144","v":0},null,null,null,"Chilled Water Cost",{"$f":"Proposal!G144","v":0},null,null,null,"Chilled Water Cost",{"$f":"Proposal!L144","v":0},null,null,null,"Chilled Water Cost",{"$f":"Proposal!Q144","v":0}]
["Other",{"$f":"Proposal!B145","v":0},null,null,null,"Other",{"$f":"Proposal!G145","v":0},null,null,null,"Other",{"$f":"Proposal!L145","v":0},null,null,null,"Other",{"$f":"Proposal!Q145","v":0}]
[]
[]
[]
[]
[{"$f":"Proposal!A150","v":"3. Proposed Project Description and HVAC System and Modelling Methodology"}]
[{"$f":"Proposal!A151","v":"Provide brief description of the Proposed HVAC system and modelling approach including workarounds (if any).\n\n"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Please Include a 3D Image of the Building from the Model"]

{"sheet":"Study Results","index":5,"n_rows":148,"n_cols":58,"rows_kept":148,"cut":false,"hidden":false,"merged":[[53,0,53,4],[54,0,54,4],[52,0,52,3],[3,1,3,4],[3,8,3,11]]}
["NC Program - Energy Study Results",{"$f":"B52","v":"BC Hydro\nBaseline"},{"$f":"C52","v":"% of BC Hydro\nBaseline Total"},0,"EPM\nIf applicable","%\nsvg","ECM-1","%\nsvg","ECM-2","%\nsvg","ECM-3","%\nsvg","ECM-4","%\nsvg","ECM-5","%\nsvg","ECM-6","%\nsvg","ECM-7","%\nsvg","ECM-8","%\nsvg","ECM-9","%\nsvg","ECM-10","%\nsvg","ECM-11","%\nsvg","ECM-12","%\nsvg","ECM-13","%\nsvg","ECM-14","%\nsvg","ECM-15","%\nsvg","ECM-16","%\nsvg","ECM-17","%\nsvg","ECM-18","%\nsvg","ECM-19","%\nsvg","ECM-20","%\nsvg","ECM-21","%\nsvg","ECM-22","%\nsvg","ECM-23","%\nsvg","ECM-24","%\nsvg","Proposed","% of Proposed"]
["Green cells for user inputs (if applicable)",null,"DATE of SUBMISSION >>>","yyyy-mm-dd"]
["Different building types must have separate meters for electricity and gas where applicable. Energy consumption from individual meters is to be used to fill tese two tables."]
[null,"BC Hydro BASELINE Building",null,null,null,null,"TOTAL BASELINE",null,"PROPOSED Building (Approved Bundle)",null,null,null,null,null,null,"PROPOSED BUILDINGS"]
["Electricity in kWh / year\nGas in ekWh / year","Building Type 1","Building Type 2","Building Type 3","Building Type 4",null,"SUM (all buildings)",null,"Building Type 1","Building Type 2","Building Type 3","Building Type 4",null,"SUM (all buildings)",null,"Electricity in kWh / year\nGas in ekWh / year"]
["Space Heating (electric)",null,null,null,null,null,{"$f":"SUM(B6:E6)","v":0},null,null,null,null,null,null,{"$f":"SUM(I6:L6)","v":0},null,{"$f":"A6","v":"Space Heating (electric)"}]
["Space Heating (gas)",null,null,null,null,null,{"$f":"SUM(B7:E7)","v":0},null,null,null,null,null,null,0,null,{"$f":"A7","v":"Space Heating (gas)"}]
["Ventilation Heating (electric)*",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Ventilation Heating (electric)*"]
["Ventilation Heating (gas)*",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Ventilation Heating (gas)*"]
["Space Cooling",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Space Cooling"]
["Ventilation Cooling *",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Ventilation Cooling *"]
["Heat Rejection",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Heat Rejection"]
["Interior Fans",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Interior Fans"]
["Parking Fans",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Parking Fans"]
["Pumps",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Pumps"]
["DHW (electric)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"DHW (electric)"]
["DHW (gas)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"DHW (gas)"]
["Interior Lighting",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Interior Lighting"]
["Underground Parking Lighting",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Underground Parking Lighting"]
["Exterior Lighting",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Exterior Lighting"]
["Plug Load",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Plug Load"]
["Elevators",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Elevators"]
["Refrigeration",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Refrigeration"]
["IT Process Load",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"IT Process Load"]
["Cooking (gas)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Cooking (gas)"]
["Process Lights",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Process Lights"]
["Process Equipment (Elec)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Process Equipment (Elec)"]
["Process Equipment (Gas)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Process Equipment (Gas)"]
["Process Space Heating (electric)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Process Space Heating (electric)"]
["Process Space Heating (gas)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Process Space Heating (gas)"]
["Process Space Cooling",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Process Space Cooling"]
["Process Heat Rejection",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Process Heat Rejection"]
["Process Dehumidification (Electric)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Process Dehumidification (Electric)"]
["Process Dehumidification (Gas)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Process Dehumidification (Gas)"]
["Process Fans",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Process Fans"]
["Process Pumps",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Process Pumps"]
["Other Process Load (electric)",null,null,null,null,null,0,null,null,null,null,null,null,0,null,"Other Process Load (electric)"]
["Other Process Load (gas)",0,null,null,null,null,0,null,null,null,null,null,null,0,null,"Other Process Load (gas)"]
["Total Electric Energy Use (kWh/year)",{"$f":"B41-B40","v":0},{"$f":"C41-C40","v":0},{"$f":"D41-D40","v":0},{"$f":"E41-E40","v":0},"Electric",0,null,{"$f":"I41-I40","v":0},{"$f":"J41-J40","v":0},{"$f":"K41-K40","v":0},{"$f":"L41-L40","v":0},null,0,null,"Total Electric Energy Use"]
["Total Gas Energy Use (ekWh/year)",{"$f":"B7+B9+B17+B25+B28+B30+B34+B38","v":0},{"$f":"C7+C9+C17+C25+C28+C30+C34+C38","v":0},{"$f":"D7+D9+D17+D25+D28+D30+D34+D38","v":0},{"$f":"E7+E9+E17+E25+E28+E30+E34+E38","v":0},"Gas",0,null,{"$f":"I7+I9+I17+I25+I28+I30+I34+I38","v":0},{"$f":"J7+J9+J17+J25+J28+J30+J34+J38","v":0},{"$f":"K7+K9+K17+K25+K28+K30+K34+K38","v":0},{"$f":"L7+L9+L17+L25+L28+L30+L34+L38","v":0},null,0,null,"Total Gas Energy Use"]
["Total Energy Use (ekWh/year)",{"$f":"SUM(B6:B38)","v":0},{"$f":"SUM(C6:C38)","v":0},{"$f":"SUM(D6:D38)","v":0},{"$f":"SUM(E6:E38)","v":0},"Total",0,null,{"$f":"SUM(I6:I38)","v":0},{"$f":"SUM(J6:J38)","v":0},{"$f":"SUM(K6:K38)","v":0},{"$f":"SUM(L6:L38)","v":0},null,0,null,"Total Energy Use"]
["Annual Gas Use ( GJ / year)",{"$f":"B40*3.6/1000","v":0},{"$f":"C40*3.6/1000","v":0},{"$f":"D40*3.6/1000","v":0},{"$f":"E40*3.6/1000","v":0},null,"Electricity savings (kWh/year)",null,{"$f":"IF(I39=0,0,B$39-I39)","v":0},{"$f":"IF(J39=0,0,C$39-J39)","v":0},0,0,null,0,{"$f":"N42/G39","v":{"$error":"#DIV/0!"}},"Electricity savings (kWh/year)"]
[null,null,null,null,null,null,"Gas savings (ekWh / year)",null,{"$f":"IF(I40=0,0,B$40-I40)","v":0},{"$f":"IF(J40=0,0,C$40-J40)","v":0},0,0,null,0,{"$f":"N43/G40","v":{"$error":"#DIV/0!"}},"Gas savings (ekWh / year)"]
[null,null,null,null,null,null,"Total Savings (Electric + Gas)",null,{"$f":"IF(I41=0,0,B$41-I41)","v":0},{"$f":"IF(J41=0,0,C$41-J41)","v":0},0,0,null,0,{"$f":"N44/G41","v":{"$error":"#DIV/0!"}},"Total Savings (Electric + Gas)"]
[null,null,null,null,null,null,"Gas savings ( GJ / year)",null,{"$f":"I43*3.6/1000","v":0},{"$f":"J43*3.6/1000","v":0},0,0,null,0,{"$f":"O43","v":{"$error":"#DIV/0!"}},"Gas savings ( GJ / year)"]
[]
[]
[]
[]
["NC Program - Energy Study Results"]
["Green cells for user inputs (if applicable)"]
["Electricity in kWh / year\nGas in ekWh / year","BC Hydro\nBaseline","% of BC Hydro\nBaseline Total",null,"EPM\nIf applicable","%\nsvg","ECM-1","%\nsvg","ECM-2","%\nsvg","ECM-3","%\nsvg","ECM-4","%\nsvg","ECM-5","%\nsvg","ECM-6","%\nsvg","ECM-7","%\nsvg","ECM-8","%\nsvg","ECM-9","%\nsvg","ECM-10","%\nsvg","ECM-11","%\nsvg","ECM-12","%\nsvg","ECM-13","%\nsvg","ECM-14","%\nsvg","ECM-15","%\nsvg","ECM-16","%\nsvg","ECM-17","%\nsvg","ECM-18","%\nsvg","ECM-19","%\nsvg","ECM-20","%\nsvg","ECM-21","%\nsvg","ECM-22","%\nsvg","ECM-23","%\nsvg","ECM-24","%\nsvg","Proposed","% of Proposed"]
["ECM # and Name    >   >   >   >>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>",null,null,null,"EPM\nIf applicable",null,"ECM#1: Increase Roof Insulation",null,"ECM#2: Increase Wall Insulation",null,"ECM#3: High Performance Windows",null,"ECM#4: Interior LPD Reduction",null,"ECM#5: Interior LPD + Control",null,"ECM#6: Interior Lighting Control",null,"ECM#7: Exterior LPD Reduction",null,"ECM#8: Exterior LPD + Control",null,"ECM#9: Exterior Lighting Control",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUNDLE","Bundle Energy"]
["Standard BC Hydro ECM Type   >   >   >   >>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>",null,null,null,null,null,"Roof Insulation Increase",null,"Wall Insulation Increase",null,"High Efficiency Glazing",null,"Interior LPD Reduction",null,"Interior LPD Reduction",null,"New lighting controls including time clocks, occupancy sensors or photocells",null,"Exterior LPD Reduction",null,"Exterior LPD Reduction",null,"New lighting controls including time clocks, occupancy sensors or photocells",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumption"]
["ECM in Bundle (Yes or No)   >   >   >   >>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>>",null,null,null,null,null,"No",null,"Yes",null,"Yes",null,"No",null,"No",null,{"$f":"IF(O55=\"Yes\",IF(M55=\"Yes\",\"Yes\",\"No\"),\"No\")","v":"No"},null,"No",null,"No",null,{"$f":"IF(U55=\"Yes\",IF(S55=\"Yes\",\"Yes\",\"No\"),\"No\")","v":"No"},null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No",null,"No"]
["Estimated Measure Life of ECM",null,null,null,25,null,25,null,30,null,25,null,{"$f":"IF(M54=\"\",\"\",VLOOKUP(M54,REFERENCE!$C$2:$D$28,2,FALSE))","v":16},null,{"$f":"IF(O54=\"\",\"\",VLOOKUP(O54,REFERENCE!$C$2:$D$28,2,FALSE))","v":16},null,{"$f":"IF(Q54=\"\",\"\",VLOOKUP(Q54,REFERENCE!$C$2:$D$28,2,FALSE))","v":8},null,{"$f":"IF(S54=\"\",\"\",VLOOKUP(S54,REFERENCE!$C$2:$D$28,2,FALSE))","v":16},null,{"$f":"IF(U54=\"\",\"\",VLOOKUP(U54,REFERENCE!$C$2:$D$28,2,FALSE))","v":16},null,{"$f":"IF(W54=\"\",\"\",VLOOKUP(W54,REFERENCE!$C$2:$D$28,2,FALSE))","v":8},null,{"$f":"IF(Y54=\"\",\"\",VLOOKUP(Y54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AA54=\"\",\"\",VLOOKUP(AA54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AC54=\"\",\"\",VLOOKUP(AC54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AE54=\"\",\"\",VLOOKUP(AE54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AG54=\"\",\"\",VLOOKUP(AG54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AI54=\"\",\"\",VLOOKUP(AI54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AK54=\"\",\"\",VLOOKUP(AK54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AM54=\"\",\"\",VLOOKUP(AM54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AO54=\"\",\"\",VLOOKUP(AO54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AQ54=\"\",\"\",VLOOKUP(AQ54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AS54=\"\",\"\",VLOOKUP(AS54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AU54=\"\",\"\",VLOOKUP(AU54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AW54=\"\",\"\",VLOOKUP(AW54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(AY54=\"\",\"\",VLOOKUP(AY54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""},null,{"$f":"IF(BA54=\"\",\"\",VLOOKUP(BA54,REFERENCE!$C$2:$D$28,2,FALSE))","v":""}]
["Space Heating (electric)",{"$f":"G6","v":0},{"$f":"B57/$B$92","v":{"$error":"#DIV/0!"}},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B57)","v":0},{"$f":"IF($B57=0,\"\",1-E57/$B57)","v":""},null,{"$f":"IF($E57=0,\"\",1-G57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-I57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-K57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-M57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-O57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-Q57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-S57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-U57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-W57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-Y57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AA57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AC57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AE57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AG57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AI57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AK57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AM57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AO57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AQ57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AS57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AU57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AW57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-AY57/$E57)","v":""},null,{"$f":"IF($E57=0,\"\",1-BA57/$E57)","v":""},{"$f":"N6","v":0},{"$f":"BC57/$BC$92","v":{"$error":"#DIV/0!"}}]
["Space Heating (gas)",{"$f":"G7","v":0},{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B58)","v":0},{"$f":"IF($B58=0,\"\",1-E58/$B58)","v":""},null,{"$f":"IF($E58=0,\"\",1-G58/$E58)","v":""},null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",{"$f":"N7","v":0},{"$error":"#DIV/0!"}]
["Ventilation Heating (electric)*",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B59)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Ventilation Heating (gas)*",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B60)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Space Cooling",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B61)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Ventilation Cooling *",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B62)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Heat Rejection",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B63)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Interior Fans",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B64)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Parking Fans",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B65)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Pumps",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B66)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["DHW (electric)",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B67)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["DHW (gas)",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B68)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Interior Lighting",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B69)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
[{"$f":"A19","v":"Underground Parking Lighting"},0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B70)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Exterior Lighting",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B71)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Plug Load",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B72)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Elevators",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B73)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Refrigeration",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B74)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["IT Process Load",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B75)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Cooking (gas)",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B76)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Process Lights",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B77)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Process Equipment (Elec)",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B78)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Process Equipment (Gas)",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B79)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Process Space Heating (electric)",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B80)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Process Space Heating (gas)",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B81)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Process Space Cooling",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B82)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Process Heat Rejection",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B83)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Process Dehumidification (Electric)",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B84)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Process Dehumidification (Gas)",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B85)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Process Fans",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B86)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Process Pumps",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B87)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Other Process Load (electric)",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B88)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Other Process Load (gas)",0,{"$error":"#DIV/0!"},null,{"$f":"IF('Study Inputs'!$B$27=\"Yes\",0,'Study Results'!B89)","v":0},"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",null,"",0,{"$error":"#DIV/0!"}]
["Total Electric Energy Use",{"$f":"B92-B91","v":0},{"$error":"#DIV/0!"},null,{"$f":"E92-E91","v":0},"",{"$f":"G92-G91","v":0},"",{"$f":"I92-I91","v":0},"",{"$f":"K92-K91","v":0},"",{"$f":"M92-M91","v":0},"",{"$f":"O92-O91","v":0},"",null,"",{"$f":"S92-S91","v":0},"",0,"",null,"",0,"",0,"",0,"",0,"",0,"",0,"",{"$f":"AK92-AK91","v":0},"",{"$f":"AM92-AM91","v":0},"",{"$f":"AO92-AO91","v":0},"",{"$f":"AQ92-AQ91","v":0},"",{"$f":"AS92-AS91","v":0},"",{"$f":"AU92-AU91","v":0},"",{"$f":"AW92-AW91","v":0},"",{"$f":"AY92-AY91","v":0},"",{"$f":"BA92-BA91","v":0},"",0,{"$error":"#DIV/0!"},null,{"$f":"A90","v":"Total Electric Energy Use"}]
["Total Gas Energy Use",{"$f":"B58+B60+B68+B76+B79+B81+B85+B89","v":0},{"$error":"#DIV/0!"},null,{"$f":"E58+E60+E68+E76+E79+E81+E85+E89","v":0},"",{"$f":"G58+G60+G68+G76+G79+G81+G85+G89","v":0},"",{"$f":"I58+I60+I68+I76+I79+I81+I85+I89","v":0},"",{"$f":"K58+K60+K68+K76+K79+K81+K85+K89","v":0},"",{"$f":"M58+M60+M68+M76+M79+M81+M85+M89","v":0},"",{"$f":"O58+O60+O68+O76+O79+O81+O85+O89","v":0},"",null,"",{"$f":"S58+S60+S68+S76+S79+S81+S85+S89","v":0},"",0,"",null,"",0,"",0,"",0,"",0,"",0,"",0,"",{"$f":"AK58+AK60+AK68+AK76+AK79+AK81+AK85+AK89","v":0},"",0,"",0,"",0,"",0,"",0,"",0,"",0,"",0,"",0,{"$error":"#DIV/0!"},null,{"$f":"A91","v":"Total Gas Energy Use"}]
["Total Energy Use",{"$f":"SUM(B57:B89)","v":0},{"$error":"#DIV/0!"},null,{"$f":"SUM(E57:E89)","v":0},"",{"$f":"SUM(G57:G89)","v":0},"",{"$f":"SUM(I57:I89)","v":0},"",{"$f":"SUM(K57:K89)","v":0},"",{"$f":"SUM(M57:M89)","v":0},"",{"$f":"SUM(O57:O89)","v":0},"",null,"",{"$f":"SUM(S57:S89)","v":0},"",0,"",null,"",0,"",0,"",0,"",0,"",0,"",0,"",{"$f":"SUM(AK57:AK89)","v":0},"",0,"",0,"",0,"",0,"",0,"",0,"",0,"",0,"",0,{"$error":"#DIV/0!"},null,"Total Energy Use"]
["Electricity savings (kWh/year)",null,null,null,{"$f":"$B$90-E90","v":0},null,{"$f":"IF(G90=0,\"\",$E$90-G90)","v":""},null,{"$f":"IF(I90=0,\"\",$E$90-I90)","v":""},null,{"$f":"IF(K90=0,\"\",$E$90-K90)","v":""},null,{"$f":"IF(M90=0,\"\",$E$90-M90)","v":""},null,{"$f":"IF(O90=0, \"\", $E$90-O90)","v":""},null,{"$f":"IFERROR(M93-O93,\"\")","v":""},null,{"$f":"IF(S90=0,\"\",$E$90-S90)","v":""},null,{"$f":"IF(U90=0,\"\",$E$90-U90)","v":""},null,{"$f":"IFERROR(S93-U93,\"\")","v":""},null,{"$f":"IF(Y90=0,\"\",$E$90-Y90)","v":""},null,{"$f":"IF(AA90=0,\"\",$E$90-AA90)","v":""},null,{"$f":"IF(AC90=0,\"\",$E$90-AC90)","v":""},null,{"$f":"IF(AE90=0,\"\",$E$90-AE90)","v":""},null,{"$f":"IF(AG90=0,\"\",$E$90-AG90)","v":""},null,{"$f":"IF(AI90=0,\"\",$E$90-AI90)","v":""},null,{"$f":"IF(AK90=0,\"\",$E$90-AK90)","v":""},null,{"$f":"IF(AM90=0,\"\",$E$90-AM90)","v":""},null,{"$f":"IF(AO90=0,\"\",$E$90-AO90)","v":""},null,{"$f":"IF(AQ90=0,\"\",$E$90-AQ90)","v":""},null,{"$f":"IF(AS90=0,\"\",$E$90-AS90)","v":""},null,{"$f":"IF(AU90=0,\"\",$E$90-AU90)","v":""},null,{"$f":"IF(AW90=0,\"\",$E$90-AW90)","v":""},null,{"$f":"IF(AY90=0,\"\",$E$90-AY90)","v":""},null,{"$f":"IF(BA90=0,\"\",$E$90-BA90)","v":""},null,{"$f":"$B$90-BC90","v":0},{"$f":"BC93/B90","v":{"$error":"#DIV/0!"}},null,"Electricity savings (kWh/year)"]
["Gas savings (ekWh / year)",null,null,null,{"$f":"$B$91-E91","v":0},null,{"$f":"IF(G91=0,\"\",$E$91-G91)","v":""},null,{"$f":"IF(I91=0,\"\",$E$91-I91)","v":""},null,{"$f":"IF(K91=0,\"\",$E$91-K91)","v":""},null,{"$f":"IF(M91=0,\"\",$E$91-M91)","v":""},null,{"$f":"IF(O91=0, \"\", $E$91-O91)","v":""},null,{"$f":"IFERROR(M94-O94,\"\")","v":""},null,{"$f":"IF(S91=0,\"\",$E$91-S91)","v":""},null,{"$f":"IF(U91=0,\"\",$E$91-U91)","v":""},null,{"$f":"IFERROR(S94-U94,\"\")","v":""},null,{"$f":"IF(Y91=0,\"\",$E$91-Y91)","v":""},null,{"$f":"IF(AA91=0,\"\",$E$91-AA91)","v":""},null,{"$f":"IF(AC91=0,\"\",$E$91-AC91)","v":""},null,{"$f":"IF(AE91=0,\"\",$E$91-AE91)","v":""},null,{"$f":"IF(AG91=0,\"\",$E$91-AG91)","v":""},null,{"$f":"IF(AI91=0,\"\",$E$91-AI91)","v":""},null,{"$f":"IF(AK91=0,\"\",$E$91-AK91)","v":""},null,{"$f":"IF(AM91=0,\"\",$E$91-AM91)","v":""},null,{"$f":"IF(AO91=0,\"\",$E$91-AO91)","v":""},null,{"$f":"IF(AQ91=0,\"\",$E$91-AQ91)","v":""},null,{"$f":"IF(AS91=0,\"\",$E$91-AS91)","v":""},null,{"$f":"IF(AU91=0,\"\",$E$91-AU91)","v":""},null,{"$f":"IF(AW91=0,\"\",$E$91-AW91)","v":""},null,{"$f":"IF(AY91=0,\"\",$E$91-AY91)","v":""},null,{"$f":"IF(BA91=0,\"\",$E$91-BA91)","v":""},null,{"$f":"$B$91-BC91","v":0},{"$f":"BC94/B91","v":{"$error":"#DIV/0!"}},null,"Gas savings (ekWh / year)"]
["Total Savings (Electric + Gas)",null,null,null,{"$f":"$B$92-E92","v":0},null,{"$f":"IF(G92=0,\"\",$E$92-G92)","v":""},null,{"$f":"IF(I92=0,\"\",$E$92-I92)","v":""},null,{"$f":"IF(K92=0,\"\",$E$92-K92)","v":""},null,{"$f":"IF(M92=0,\"\",$E$92-M92)","v":""},null,{"$f":"IF(O92=0, \"\", $E$92-O92)","v":""},null,{"$f":"IFERROR(Q93+Q94,\"\")","v":""},null,{"$f":"IF(S92=0,\"\",$E$92-S92)","v":""},null,{"$f":"IF(U92=0,\"\",$E$92-U92)","v":""},null,{"$f":"IFERROR(W93+W94,\"\")","v":""},null,{"$f":"IF(Y92=0,\"\",$E$92-Y92)","v":""},null,{"$f":"IF(AA92=0,\"\",$E$92-AA92)","v":""},null,{"$f":"IF(AC92=0,\"\",$E$92-AC92)","v":""},null,{"$f":"IF(AE92=0,\"\",$E$92-AE92)","v":""},null,{"$f":"IF(AG92=0,\"\",$E$92-AG92)","v":""},null,{"$f":"IF(AI92=0,\"\",$E$92-AI92)","v":""},null,{"$f":"IF(AK92=0,\"\",$E$92-AK92)","v":""},null,{"$f":"IF(AM92=0,\"\",$E$92-AM92)","v":""},null,{"$f":"IF(AO92=0,\"\",$E$92-AO92)","v":""},null,{"$f":"IF(AQ92=0,\"\",$E$92-AQ92)","v":""},null,{"$f":"IF(AS92=0,\"\",$E$92-AS92)","v":""},null,{"$f":"IF(AU92=0,\"\",$E$92-AU92)","v":""},null,{"$f":"IF(AW92=0,\"\",$E$92-AW92)","v":""},null,{"$f":"IF(AY92=0,\"\",$E$92-AY92)","v":""},null,{"$f":"IF(BA92=0,\"\",$E$92-BA92)","v":""},null,{"$f":"$B$92-BC92","v":0},{"$f":"BC95/B92","v":{"$error":"#DIV/0!"}},null,"Total Savings (Electric + Gas)"]
["Gas savings ( GJ / year)",null,null,null,{"$f":"E94*3.6/1000","v":0},null,{"$f":"IF(G94=\"\",\"\",G94*3.6/1000)","v":""},null,{"$f":"IF(I94=\"\",\"\",I94*3.6/1000)","v":""},null,{"$f":"IF(K94=\"\",\"\",K94*3.6/1000)","v":""},null,{"$f":"IF(M94=\"\",\"\",M94*3.6/1000)","v":""},null,{"$f":"IF(O94=\"\",\"\",O94*3.6/1000)","v":""},null,{"$f":"IF(Q94=\"\",\"\",Q94*3.6/1000)","v":""},null,{"$f":"IF(S94=\"\",\"\",S94*3.6/1000)","v":""},null,{"$f":"IF(U94=\"\",\"\",U94*3.6/1000)","v":""},null,{"$f":"IF(W94=\"\",\"\",W94*3.6/1000)","v":""},null,{"$f":"IF(Y94=\"\",\"\",Y94*3.6/1000)","v":""},null,{"$f":"IF(AA94=\"\",\"\",AA94*3.6/1000)","v":""},null,{"$f":"IF(AC94=\"\",\"\",AC94*3.6/1000)","v":""},null,{"$f":"IF(AE94=\"\",\"\",AE94*3.6/1000)","v":""},null,{"$f":"IF(AG94=\"\",\"\",AG94*3.6/1000)","v":""},null,{"$f":"IF(AI94=\"\",\"\",AI94*3.6/1000)","v":""},null,{"$f":"IF(AK94=\"\",\"\",AK94*3.6/1000)","v":""},null,{"$f":"IF(AM94=\"\",\"\",AM94*3.6/1000)","v":""},null,{"$f":"IF(AO94=\"\",\"\",AO94*3.6/1000)","v":""},null,{"$f":"IF(AQ94=\"\",\"\",AQ94*3.6/1000)","v":""},null,{"$f":"IF(AS94=\"\",\"\",AS94*3.6/1000)","v":""},null,{"$f":"IF(AU94=\"\",\"\",AU94*3.6/1000)","v":""},null,{"$f":"IF(AW94=\"\",\"\",AW94*3.6/1000)","v":""},null,{"$f":"IF(AY94=\"\",\"\",AY94*3.6/1000)","v":""},null,{"$f":"IF(BA94=\"\",\"\",BA94*3.6/1000)","v":""},null,{"$f":"BC94*3.6/1000","v":0},null,null,"Gas savings ( GJ / year)"]
["Monthly Average Electric Demand (kW)",null,null,null,{"$f":"B97","v":0},{"$f":"IF($B97=0,\"\",1-E97/$B97)","v":""},null,{"$f":"IF($E97=0,\"\",1-G97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-I97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-K97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-M97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-O97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-Q97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-S97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-U97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-W97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-Y97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AA97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AC97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AE97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AG97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AI97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AK97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AM97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AO97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AQ97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AS97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AU97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AW97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-AY97/$E97)","v":""},null,{"$f":"IF($E97=0,\"\",1-BA97/$E97)","v":""},null,null,null,"Monthly Average Electric Demand (kW)"]
["Monthly Average Electric Demand Savings (kW)",null,null,null,{"$f":"$B$97-E97","v":0},null,{"$f":"IF(G97=\"\",\"\",$E$97-G97)","v":""},null,{"$f":"IF(I97=\"\",\"\",$E$97-I97)","v":""},null,{"$f":"IF(K97=\"\",\"\",$E$97-K97)","v":""},null,{"$f":"IF(M97=\"\",\"\",$E$97-M97)","v":""},null,{"$f":"IF(O97=\"\",\"\",$E$97-O97)","v":""},null,{"$f":"IF(Q97=\"\",\"\",$E$97-Q97)","v":""},null,{"$f":"IF(S97=\"\",\"\",$E$97-S97)","v":""},null,{"$f":"IF(U97=\"\",\"\",$E$97-U97)","v":""},null,{"$f":"IF(W97=\"\",\"\",$E$97-W97)","v":""},null,{"$f":"IF(Y97=\"\",\"\",$E$97-Y97)","v":""},null,{"$f":"IF(AA97=\"\",\"\",$E$97-AA97)","v":""},null,{"$f":"IF(AC97=\"\",\"\",$E$97-AC97)","v":""},null,{"$f":"IF(AE97=\"\",\"\",$E$97-AE97)","v":""},null,{"$f":"IF(AG97=\"\",\"\",$E$97-AG97)","v":""},null,{"$f":"IF(AI97=\"\",\"\",$E$97-AI97)","v":""},null,{"$f":"IF(AK97=\"\",\"\",$E$97-AK97)","v":""},null,{"$f":"IF(AM97=\"\",\"\",$E$97-AM97)","v":""},null,{"$f":"IF(AO97=\"\",\"\",$E$97-AO97)","v":""},null,{"$f":"IF(AQ97=\"\",\"\",$E$97-AQ97)","v":""},null,{"$f":"IF(AS97=\"\",\"\",$E$97-AS97)","v":""},null,{"$f":"IF(AU97=\"\",\"\",$E$97-AU97)","v":""},null,{"$f":"IF(AW97=\"\",\"\",$E$97-AW97)","v":""},null,{"$f":"IF(AY97=\"\",\"\",$E$97-AY97)","v":""},null,{"$f":"IF(BA97=\"\",\"\",$E$97-BA97)","v":""},null,{"$f":"$E$97-BC97","v":0},null,null,"Monthly Average Electric Demand Savings (kW)"]
["Annual Energy Cost ( $ / year) **",null,null,null,{"$f":"B99","v":0},{"$f":"IF($B99=0,\"\",1-E99/$B99)","v":""},null,{"$f":"IF($E99=0,\"\",1-G99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-I99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-K99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-M99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-O99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-Q99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-S99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-U99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-W99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-Y99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AA99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AC99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AE99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AG99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AI99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AK99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AM99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AO99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AQ99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AS99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AU99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AW99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-AY99/$E99)","v":""},null,{"$f":"IF($E99=0,\"\",1-BA99/$E99)","v":""},null,null,null,{"$f":"A99","v":"Annual Energy Cost ( $ / year) **"}]
["Annual Energy Cost Saving ( $ / year) **",null,null,null,{"$f":"$B$99-E99","v":0},null,{"$f":"IF(G99=\"\",\"\",$E$99-G99)","v":""},null,{"$f":"IF(I99=\"\",\"\",$E$99-I99)","v":""},null,{"$f":"IF(K99=\"\",\"\",$E$99-K99)","v":""},null,{"$f":"IF(M99=\"\",\"\",$E$99-M99)","v":""},null,{"$f":"IF(O99=\"\",\"\",$E$99-O99)","v":""},null,{"$f":"IF(Q99=\"\",\"\",$E$99-Q99)","v":""},null,{"$f":"IF(S99=\"\",\"\",$E$99-S99)","v":""},null,{"$f":"IF(U99=\"\",\"\",$E$99-U99)","v":""},null,{"$f":"IF(W99=\"\",\"\",$E$99-W99)","v":""},null,{"$f":"IF(Y99=\"\",\"\",$E$99-Y99)","v":""},null,{"$f":"IF(AA99=\"\",\"\",$E$99-AA99)","v":""},null,{"$f":"IF(AC99=\"\",\"\",$E$99-AC99)","v":""},null,{"$f":"IF(AE99=\"\",\"\",$E$99-AE99)","v":""},null,{"$f":"IF(AG99=\"\",\"\",$E$99-AG99)","v":""},null,{"$f":"IF(AI99=\"\",\"\",$E$99-AI99)","v":""},null,{"$f":"IF(AK99=\"\",\"\",$E$99-AK99)","v":""},null,{"$f":"IF(AM99=\"\",\"\",$E$99-AM99)","v":""},null,{"$f":"IF(AO99=\"\",\"\",$E$99-AO99)","v":""},null,{"$f":"IF(AQ99=\"\",\"\",$E$99-AQ99)","v":""},null,{"$f":"IF(AS99=\"\",\"\",$E$99-AS99)","v":""},null,{"$f":"IF(AU99=\"\",\"\",$E$99-AU99)","v":""},null,{"$f":"IF(AW99=\"\",\"\",$E$99-AW99)","v":""},null,{"$f":"IF(AY99=\"\",\"\",$E$99-AY99)","v":""},null,{"$f":"IF(BA99=\"\",\"\",$E$99-BA99)","v":""},null,{"$f":"$B$99-BC99","v":0},null,null,"Annual Energy Cost Saving ( $ / year) **"]
["Operation and Maintenance Annual Saving/Cost ($ )",0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"SUMIF($G$55:$BA$55,\"YES\",G101:BA101)","v":0},null,null,"Operation and Maintenance Annual Saving/Cost ($ )"]
["Baseline Capital Cost (material + labour) in $",{"$f":"SUMIF($G$55:$BA$55,\"YES\",G102:BA102)-IF('Study Inputs'!B27=\"No\",0,'Incremental Costs'!I44+'Incremental Costs'!I36-'Incremental Costs'!I20)","v":0},null,null,{"$f":"'Incremental Costs'!I20","v":0},null,{"$f":"'Incremental Costs'!I28","v":0},null,{"$f":"'Incremental Costs'!I36","v":0},null,{"$f":"'Incremental Costs'!I44","v":0},null,{"$f":"'Incremental Costs'!I52","v":0},null,{"$f":"'Incremental Costs'!I60","v":0},null,{"$f":"'Incremental Costs'!I68","v":0},null,{"$f":"'Incremental Costs'!I76","v":0},null,{"$f":"'Incremental Costs'!I84","v":0},null,{"$f":"'Incremental Costs'!I92","v":0},null,{"$f":"'Incremental Costs'!I100","v":0},null,{"$f":"'Incremental Costs'!I108","v":0},null,{"$f":"'Incremental Costs'!I116","v":0},null,{"$f":"'Incremental Costs'!I124","v":0},null,{"$f":"'Incremental Costs'!I132","v":0},null,{"$f":"'Incremental Costs'!I140","v":0},null,{"$f":"'Incremental Costs'!I148","v":0},null,{"$f":"'Incremental Costs'!I156","v":0},null,{"$f":"'Incremental Costs'!I164","v":0},null,{"$f":"'Incremental Costs'!I172","v":0},null,{"$f":"'Incremental Costs'!I180","v":0},null,{"$f":"'Incremental Costs'!I188","v":0},null,{"$f":"'Incremental Costs'!I196","v":0},null,{"$f":"'Incremental Costs'!I204","v":0},null,{"$f":"'Incremental Costs'!I212","v":0},null,"N/A",null,null,"Baseline Capital Cost (material + labour) in $"]
["Proposed Capital Cost (material + labour) in $","N/A",null,null,{"$f":"'Incremental Costs'!P20","v":0},null,{"$f":"'Incremental Costs'!P28","v":0},null,{"$f":"'Incremental Costs'!P36","v":0},null,{"$f":"'Incremental Costs'!P44","v":0},null,{"$f":"'Incremental Costs'!P52","v":0},null,{"$f":"'Incremental Costs'!P60","v":0},null,{"$f":"'Incremental Costs'!P68","v":0},null,{"$f":"'Incremental Costs'!P76","v":0},null,{"$f":"'Incremental Costs'!P84","v":0},null,{"$f":"'Incremental Costs'!P92","v":0},null,{"$f":"'Incremental Costs'!P100","v":0},null,{"$f":"'Incremental Costs'!P108","v":0},null,{"$f":"'Incremental Costs'!P116","v":0},null,{"$f":"'Incremental Costs'!P124","v":0},null,{"$f":"'Incremental Costs'!P132","v":0},null,{"$f":"'Incremental Costs'!P140","v":0},null,{"$f":"'Incremental Costs'!P148","v":0},null,{"$f":"'Incremental Costs'!P156","v":0},null,{"$f":"'Incremental Costs'!P164","v":0},null,{"$f":"'Incremental Costs'!P172","v":0},null,{"$f":"'Incremental Costs'!P180","v":0},null,{"$f":"'Incremental Costs'!P188","v":0},null,{"$f":"'Incremental Costs'!P196","v":0},null,{"$f":"'Incremental Costs'!P204","v":0},null,{"$f":"'Incremental Costs'!P212","v":0},null,{"$f":"SUMIF($G$55:$BA$55,\"YES\",G103:BA103)","v":0},null,null,{"$f":"A103","v":"Proposed Capital Cost (material + labour) in $"}]
["Incremental Capital Cost (material + labour)","N/A",null,null,{"$f":"E103-E102","v":0},null,{"$f":"G103-G102","v":0},null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,{"$f":"BC103-B102","v":0}]
[]
[]
["*  Applicable only for DOAS (100% OA)"]
["** Annual energy cost includes gas cost, electric energy cost, and electric demand cost"]
[]
[]
[]
["End Use","Baseline Elec\n(kWh/yr)","Baseline Gas\n(GJ/yr)","Proposed Elec\n(kWh/yr)","Proposed Gas\n(GJ/yr)",null,null,null,null,null,null,null,null,null,null,null,"ekWh / year",null,"Baseline",null,"Proposed",null,null,null,"ekWh / year",null,"Baseline",null,"Proposed"]
["01: Space Heating",{"$f":"B57","v":0},{"$f":"B58*3.6/1000","v":0},{"$f":"BC57","v":0},{"$f":"BC58*3.6/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Process Loads",null,{"$f":"B116+C116*1000/3.6+B123+B127+B128+C127*1000/3.6+C128*1000/3.6+B121","v":0},null,{"$f":"D116+E116*1000/3.6+D123+D127+D128+E127*1000/3.6+E128*1000/3.6+D121","v":0},null,null,null,"Electricity",null,{"$f":"B90","v":0},null,{"$f":"BC90","v":0}]
["02: Space Cooling",{"$f":"B61+B62","v":0},0,{"$f":"BC61+BC62","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Misc. Equip.",null,{"$f":"B120+B122","v":0},null,{"$f":"D120+D122","v":0},null,null,null,"Gas",null,{"$f":"B91","v":0},null,{"$f":"BC91","v":0}]
["03: Heating - Ventilation",{"$f":"B59","v":0},{"$f":"B60*3.6/1000","v":0},{"$f":"BC59","v":0},{"$f":"BC60*3.6/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Hot Water",null,{"$f":"B119+C119*1000/3.6","v":0},null,{"$f":"D119+E119*1000/3.6","v":0},null,null,null,"Total",null,{"$f":"SUM(AA113:AA114)","v":0},null,{"$f":"SUM(AC113:AC114)","v":0}]
["04: Process HVAC",{"$f":"B80+B82+B84+B86+B87","v":0},{"$f":"(B81+B85)*3.6/1000","v":0},{"$f":"BC80+BC82+BC84+BC86+BC87","v":0},{"$f":"(BC81+BC85)*3.6/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Fans+Pumps",null,{"$f":"B118+B117","v":0},null,{"$f":"D118+D117","v":0}]
["05: Fans",{"$f":"B64","v":0},0,{"$f":"BC64","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Cooling",null,{"$f":"B114+B124","v":0},null,{"$f":"D114+D124","v":0}]
["06: Pumps",{"$f":"B66","v":0},0,{"$f":"BC66","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"Heating",null,{"$f":"B113+C113*1000/3.6+B115+C115*1000/3.6","v":0},null,{"$f":"D113+E113*1000/3.6+D115+E115*1000/3.6","v":0}]
["07: DHW",{"$f":"B67","v":0},{"$f":"B68*3.6/1000","v":0},{"$f":"BC67","v":0},{"$f":"BC68*3.6/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,"Lighting",null,{"$f":"B125+B126","v":0},null,{"$f":"D125+D126","v":0}]
["08: Plug Load",{"$f":"B72","v":0},0,{"$f":"BC72","v":0},0,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",null,{"$f":"SUM(S113:S119)","v":0},null,{"$f":"SUM(U113:U119)","v":0}]
["09: Refrigeration",{"$f":"B74","v":0},0,{"$f":"BC74","v":0},0]
["1: Elevators",{"$f":"B73","v":0},0,{"$f":"BC73","v":0},0]
["2: IT Process Load",{"$f":"B75","v":0},0,{"$f":"BC75","v":0},0]
["3: Heat Rejection",{"$f":"B63","v":0},0,{"$f":"BC63","v":0},0]
["4: Interior Lights",{"$f":"B69","v":0},0,{"$f":"BC69","v":0},0]
["5: Exterior Lights",{"$f":"B71","v":0},0,{"$f":"BC71","v":0},0]
["6: Cooking",0,{"$f":"B76*3.6/1000","v":0},0,{"$f":"BC76*3.6/1000","v":0}]
["7: Other Process Load",{"$f":"SUM(B77:B89)-B79-B81-B85-B89-B116","v":0},{"$f":"(B79+B89)*3.6/1000","v":0},{"$f":"SUM(BC77:BC89)-BC79-BC81-BC85-BC89-D116","v":0},{"$f":"(BC79+BC89)*3.6/1000","v":0}]
["8: Parking Fans",{"$f":"B65","v":0},0,{"$f":"BC65","v":0},0]
["9: Underground Parking Lighting",{"$f":"B70","v":0},0,{"$f":"BC70","v":0},0]
["TOTALS   >>>>>>>>>>>>>>>",{"$f":"SUM(B113:B130)","v":0},{"$f":"SUM(C113:C130)","v":0},{"$f":"SUM(D113:D130)","v":0},{"$f":"SUM(E113:E130)","v":0}]
[]
[]
[]
["Baseline EUI ","Building Type 1","Building Type 2","Building Type 3","Building Type 4","Baseline TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,"PLEASE DO NOT EDIT THIS TABLE!"]
["E1 = Energy used by conditioned area only (kWh/year)",{"$f":"B137-B14-B19-B20","v":0},{"$f":"C137-C14-C19-C20","v":0},{"$f":"D137-D14-D19-D20","v":0},{"$f":"E137-E14-E19-E20","v":0},{"$f":"SUM(B136:E136)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"ECM Name",{"$f":"IF('Study Inputs'!B27=\"No\",0,E53)","v":0},{"$f":"IF(G55=\"No\",0,G53)","v":0},{"$f":"IF(I55=\"No\",0,I53)","v":"ECM#2: Increase Wall Insulation"},{"$f":"IF(K55=\"No\",0,K53)","v":"ECM#3: High Performance Windows"},{"$f":"IF(M55=\"No\",0,M53)","v":0},{"$f":"IF(O55=\"No\",0,O53)","v":0},{"$f":"IF(Q55=\"No\",0,Q53)","v":0},{"$f":"IF(S55=\"No\",0,S53)","v":0},{"$f":"IF(U55=\"No\",0,U53)","v":0},{"$f":"IF(W55=\"No\",0,W53)","v":0},{"$f":"Y53","v":0},{"$f":"AA53","v":0},{"$f":"AC53","v":0},{"$f":"AE53","v":0},{"$f":"AG53","v":0},{"$f":"AI53","v":0},{"$f":"AK53","v":0},{"$f":"AM53","v":0},{"$f":"AO53","v":0},{"$f":"AQ53","v":0},{"$f":"AS53","v":0},{"$f":"AU53","v":0},{"$f":"AW53","v":0},{"$f":"AY53","v":0},{"$f":"BA53","v":0},{"$f":"BC53","v":"BUNDLE"}]
["E2 = Total energy for conditioned AND unconditioned area (kWh/year)",{"$f":"B41","v":0},{"$f":"C41","v":0},{"$f":"D41","v":0},{"$f":"E41","v":0},{"$f":"SUM(B137:E137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"kWh saving",{"$f":"E93","v":0},{"$f":"G93","v":""},{"$f":"I93","v":""},{"$f":"K93","v":""},{"$f":"M93","v":""},{"$f":"O93","v":""},{"$f":"Q93","v":""},{"$f":"S93","v":""},{"$f":"U93","v":""},{"$f":"W93","v":""},{"$f":"Y93","v":""},{"$f":"AA93","v":""},{"$f":"AC93","v":""},{"$f":"AE93","v":""},{"$f":"AG93","v":""},{"$f":"AI93","v":""},{"$f":"AK93","v":""},{"$f":"AM93","v":""},{"$f":"AO93","v":""},{"$f":"AQ93","v":""},{"$f":"AS93","v":""},{"$f":"AU93","v":""},{"$f":"AW93","v":""},{"$f":"AY93","v":""},{"$f":"BA93","v":""},{"$f":"BC93","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["EUI (1) = E1 / conditioned area (ekWh/m2)",{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", B136/'Study Inputs'!B$22, 10.76*B136/'Study Inputs'!B$22)","v":0},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", C136/'Study Inputs'!C$22, 10.76*C136/'Study Inputs'!C$22)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", D136/'Study Inputs'!D$22, 10.76*D136/'Study Inputs'!D$22)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", E136/'Study Inputs'!E$22, 10.76*E136/'Study Inputs'!E$22)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", F136/'Study Inputs'!F$22, 10.76*F136/'Study Inputs'!F$22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"kW saving",{"$f":"E98","v":0},{"$f":"G98","v":""},{"$f":"I98","v":""},{"$f":"K98","v":""},{"$f":"M98","v":""},{"$f":"O98","v":""},{"$f":"Q98","v":""},{"$f":"S98","v":""},{"$f":"U98","v":""},{"$f":"W98","v":""},{"$f":"Y98","v":""},{"$f":"AA98","v":""},{"$f":"AC98","v":""},{"$f":"AE98","v":""},{"$f":"AG98","v":""},{"$f":"AI98","v":""},{"$f":"AK98","v":""},{"$f":"AM98","v":""},{"$f":"AO98","v":""},{"$f":"AQ98","v":""},{"$f":"AS98","v":""},{"$f":"AU98","v":""},{"$f":"AW98","v":""},{"$f":"AY98","v":""},{"$f":"BA98","v":""},{"$f":"BC98","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["EUI (2) = E2 / conditioned area (ekWh/m2)",{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", B137/'Study Inputs'!B$22,10.76*B137/'Study Inputs'!B$22)","v":0},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", C137/'Study Inputs'!C$22,10.76*C137/'Study Inputs'!C$22)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", D137/'Study Inputs'!D$22,10.76*D137/'Study Inputs'!D$22)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", E137/'Study Inputs'!E$22,10.76*E137/'Study Inputs'!E$22)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", F137/'Study Inputs'!F$22,10.76*F137/'Study Inputs'!F$22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"GJ saving",{"$f":"E96","v":0},{"$f":"G96","v":""},{"$f":"I96","v":""},{"$f":"K96","v":""},{"$f":"M96","v":""},{"$f":"O96","v":""},{"$f":"Q96","v":""},{"$f":"S96","v":""},{"$f":"U96","v":""},{"$f":"W96","v":""},{"$f":"Y96","v":""},{"$f":"AA96","v":""},{"$f":"AC96","v":""},{"$f":"AE96","v":""},{"$f":"AG96","v":""},{"$f":"AI96","v":""},{"$f":"AK96","v":""},{"$f":"AM96","v":""},{"$f":"AO96","v":""},{"$f":"AQ96","v":""},{"$f":"AS96","v":""},{"$f":"AU96","v":""},{"$f":"AW96","v":""},{"$f":"AY96","v":""},{"$f":"BA96","v":""},{"$f":"BC96","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["EUI (3) = E2 / total area (ekWh/m2)",{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", B137/'Study Inputs'!B$24, 10.76*B137/'Study Inputs'!B$24)","v":0},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", C137/'Study Inputs'!C$24, 10.76*C137/'Study Inputs'!C$24)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", D137/'Study Inputs'!D$24, 10.76*D137/'Study Inputs'!D$24)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", E137/'Study Inputs'!E$24, 10.76*E137/'Study Inputs'!E$24)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", F137/'Study Inputs'!F$24, 10.76*F137/'Study Inputs'!F$24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Energy $ saving",{"$f":"E100","v":0},{"$f":"G100","v":""},{"$f":"I100","v":""},{"$f":"K100","v":""},{"$f":"M100","v":""},{"$f":"O100","v":""},{"$f":"Q100","v":""},{"$f":"S100","v":""},{"$f":"U100","v":""},{"$f":"W100","v":""},{"$f":"Y100","v":""},{"$f":"AA100","v":""},{"$f":"AC100","v":""},{"$f":"AE100","v":""},{"$f":"AG100","v":""},{"$f":"AI100","v":""},{"$f":"AK100","v":""},{"$f":"AM100","v":""},{"$f":"AO100","v":""},{"$f":"AQ100","v":""},{"$f":"AS100","v":""},{"$f":"AU100","v":""},{"$f":"AW100","v":""},{"$f":"AY100","v":""},{"$f":"BA100","v":""},{"$f":"BC100","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maint. $ saving",{"$f":"E101","v":0},{"$f":"G101","v":0},{"$f":"I101","v":0},{"$f":"K101","v":0},{"$f":"M101","v":0},{"$f":"O101","v":0},{"$f":"Q101","v":0},{"$f":"S101","v":0},{"$f":"U101","v":0},{"$f":"W101","v":0},{"$f":"Y101","v":0},{"$f":"AA101","v":0},{"$f":"AC101","v":0},{"$f":"AE101","v":0},{"$f":"AG101","v":0},{"$f":"AI101","v":0},{"$f":"AK101","v":0},{"$f":"AM101","v":0},{"$f":"AO101","v":0},{"$f":"AQ101","v":0},{"$f":"AS101","v":0},{"$f":"AU101","v":0},{"$f":"AW101","v":0},{"$f":"AY101","v":0},{"$f":"BA101","v":0},{"$f":"BC101","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Incr. Capital Cost",{"$f":"E104","v":0},{"$f":"G104","v":0},{"$f":"I104","v":0},{"$f":"K104","v":0},{"$f":"M104","v":0},{"$f":"O104","v":0},{"$f":"Q104","v":0},{"$f":"S104","v":0},{"$f":"U104","v":0},{"$f":"W104","v":0},{"$f":"Y104","v":0},{"$f":"AA104","v":0},{"$f":"AC104","v":0},{"$f":"AE104","v":0},{"$f":"AG104","v":0},{"$f":"AI104","v":0},{"$f":"AK104","v":0},{"$f":"AM104","v":0},{"$f":"AO104","v":0},{"$f":"AQ104","v":0},{"$f":"AS104","v":0},{"$f":"AU104","v":0},{"$f":"AW104","v":0},{"$f":"AY104","v":0},{"$f":"BA104","v":0},{"$f":"BC104","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["PROPOSED EUI ","Building Type 1","Building Type 2","Building Type 3","Building Type 4","Proposed TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,"Life Expectancy",{"$f":"E56","v":25},{"$f":"G56","v":25},{"$f":"I56","v":30},{"$f":"K56","v":25},{"$f":"M56","v":16},{"$f":"O56","v":16},{"$f":"Q56","v":8},{"$f":"S56","v":16},{"$f":"U56","v":16},{"$f":"W56","v":8},{"$f":"Y56","v":""},{"$f":"AA56","v":""},{"$f":"AC56","v":""},{"$f":"AE56","v":""},{"$f":"AG56","v":""},{"$f":"AI56","v":""},{"$f":"AK56","v":""},{"$f":"AM56","v":""},{"$f":"AO56","v":""},{"$f":"AQ56","v":""},{"$f":"AS56","v":""},{"$f":"AU56","v":""},{"$f":"AW56","v":""},{"$f":"AY56","v":""},{"$f":"BA56","v":""},{"$f":"BC56","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["E1 = Energy used by conditioned area only (kWh/year)",{"$f":"B145-I14-I19-I20","v":0},{"$f":"C145-J14-J19-J20","v":0},{"$f":"D145-K14-K19-K20","v":0},{"$f":"E145-L14-L19-L20","v":0},{"$f":"F145-BC65-BC70-BC71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Total % Saving",null,{"$f":"G95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"I95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"K95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"M95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"O95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"Q95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"S95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"U95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"W95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"Y95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AA95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AC95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AE95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AG95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AI95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AK95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AM95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AO95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AQ95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AS95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AU95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AW95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"AY95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"BA95/$E$92","v":{"$error":"#VALUE!"}},{"$f":"BC95/$B$92","v":{"$error":"#DIV/0!"}}]
["E2 = Total energy for conditioned AND unconditioned area (kWh/year)",{"$f":"I41","v":0},{"$f":"J41","v":0},{"$f":"K41","v":0},{"$f":"L41","v":0},{"$f":"BC92","v":0}]
["EUI (1) = E1 / conditioned area (ekWh/m2)",{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", B144/'Study Inputs'!B$22, 10.76*B144/'Study Inputs'!B$22)","v":0},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", C144/'Study Inputs'!C$22, 10.76*C144/'Study Inputs'!C$22)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", D144/'Study Inputs'!D$22, 10.76*D144/'Study Inputs'!D$22)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", E144/'Study Inputs'!E$22, 10.76*E144/'Study Inputs'!E$22)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", F144/'Study Inputs'!F$22, 10.76*F144/'Study Inputs'!F$22)","v":0}]
["EUI (2) = E2 / conditioned area (ekWh/m2)",{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", B145/'Study Inputs'!B$22,10.76*B145/'Study Inputs'!B$22)","v":0},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", C145/'Study Inputs'!C$22,10.76*C145/'Study Inputs'!C$22)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", D145/'Study Inputs'!D$22,10.76*D145/'Study Inputs'!D$22)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", E145/'Study Inputs'!E$22,10.76*E145/'Study Inputs'!E$22)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", F145/'Study Inputs'!F$22,10.76*F145/'Study Inputs'!F$22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"In Bundle (Yes/No)",null,{"$f":"IF(G55=\"Yes\", 1, 0)","v":0},{"$f":"IF(I55=\"Yes\", 1, 0)","v":1},{"$f":"IF(K55=\"Yes\", 1, 0)","v":1},{"$f":"IF(M55=\"Yes\", 1, 0)","v":0},{"$f":"IF(O55=\"Yes\", 1, 0)","v":0},{"$f":"IF(Q55=\"Yes\", 1, 0)","v":0},{"$f":"IF(S55=\"Yes\", 1, 0)","v":0},{"$f":"IF(U55=\"Yes\", 1, 0)","v":0},{"$f":"IF(W55=\"Yes\", 1, 0)","v":0},{"$f":"IF(Y55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AA55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AC55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AE55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AG55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AI55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AK55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AM55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AO55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AQ55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AS55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AU55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AW55=\"Yes\", 1, 0)","v":0},{"$f":"IF(AY55=\"Yes\", 1, 0)","v":0},{"$f":"IF(BA55=\"Yes\", 1, 0)","v":0}]
["EUI (3) = E2 / total area (ekWh/m2)",{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", B145/'Study Inputs'!B$24, 10.76*B145/'Study Inputs'!B$24)","v":0},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", C145/'Study Inputs'!C$24, 10.76*C145/'Study Inputs'!C$24)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", D145/'Study Inputs'!D$24, 10.76*D145/'Study Inputs'!D$24)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", E145/'Study Inputs'!E$24, 10.76*E145/'Study Inputs'!E$24)","v":{"$error":"#DIV/0!"}},{"$f":"IF('Study Inputs'!$A$19=\"Metric units\", F145/'Study Inputs'!F$24, 10.76*F145/'Study Inputs'!F$24)","v":0}]

{"sheet":"Proforma","index":6,"n_rows":56,"n_cols":32,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
[null,"Cash flows"]
[]
[]
["Year","Measure 1","Measure 2","Measure 3","Measure 4","Measure 5","Measure 6","Measure 7","Measure 8","Measure 9","Measure 10","Measure 11","Measure 12","Measure 13","Measure 14","Measure 15","Measure 16","Measure 17","Measure 18","Measure 19","Measure 20","Measure 21","Measure 22","Measure 23","Measure 24","Measure 25",null,"Bundle 1","Bundle 2","Bundle 3","Bundle 4","Bundle 5"]
[null,"Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings","Savings",null,"Savings","Savings","Savings","Savings","Savings"]
[0,{"$f":"-'LCC Analysis'!$H$23","v":0},{"$f":"-'LCC Analysis'!$H$24","v":0},{"$f":"-'LCC Analysis'!$H$25","v":0},{"$f":"-'LCC Analysis'!$H$26","v":0},{"$f":"-'LCC Analysis'!$H$27","v":0},{"$f":"-'LCC Analysis'!$H$28","v":0},{"$f":"-'LCC Analysis'!$H$29","v":0},{"$f":"-'LCC Analysis'!$H$30","v":0},{"$f":"-'LCC Analysis'!$H$31","v":0},{"$f":"-'LCC Analysis'!$H$32","v":0},{"$f":"-'LCC Analysis'!$H$33","v":0},{"$f":"-'LCC Analysis'!$H$34","v":0},{"$f":"-'LCC Analysis'!$H$35","v":0},{"$f":"-'LCC Analysis'!$H$36","v":0},{"$f":"-'LCC Analysis'!$H$37","v":0},{"$f":"-'LCC Analysis'!$H$38","v":0},{"$f":"-'LCC Analysis'!$H$39","v":0},{"$f":"-'LCC Analysis'!$H$40","v":0},{"$f":"-'LCC Analysis'!$H$41","v":0},{"$f":"-'LCC Analysis'!$H$42","v":0},{"$f":"-'LCC Analysis'!$H$43","v":0},{"$f":"-'LCC Analysis'!$H$44","v":0},{"$f":"-'LCC Analysis'!$H$45","v":0},{"$f":"-'LCC Analysis'!$H$46","v":0},{"$f":"-'LCC Analysis'!$H$47","v":0},null,{"$f":"-'LCC Analysis'!$H$55","v":0},{"$f":"-'LCC Analysis'!$H$56","v":0},{"$f":"-'LCC Analysis'!$H$57","v":0},{"$f":"-'LCC Analysis'!$H$58","v":0},{"$f":"-'LCC Analysis'!$H$59","v":0}]
[1,{"$f":"IF($A7<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":0},{"$f":"IF($A7<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A7<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A7<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A7<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":0},{"$f":"IF($A7<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":0},{"$f":"IF($A7<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":0},{"$f":"IF($A7<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A7,0)","v":0}]
[2,{"$f":"IF($A8<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":0},{"$f":"IF($A8<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A8<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A8<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A8<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":0},{"$f":"IF($A8<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":0},{"$f":"IF($A8<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":0},{"$f":"IF($A8<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A8,0)","v":0}]
[3,{"$f":"IF($A9<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":0},{"$f":"IF($A9<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A9<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A9<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":0},{"$f":"IF($A9<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":0},{"$f":"IF($A9<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":0},{"$f":"IF($A9<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A9,0)","v":0}]
[4,{"$f":"IF($A10<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":0},{"$f":"IF($A10<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A10<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A10<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A10<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":0},{"$f":"IF($A10<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":0},{"$f":"IF($A10<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":0},{"$f":"IF($A10<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A10,0)","v":0}]
[5,{"$f":"IF($A11<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":0},{"$f":"IF($A11<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A11<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A11<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":0},{"$f":"IF($A11<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":0},{"$f":"IF($A11<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":0},{"$f":"IF($A11<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A11,0)","v":0}]
[6,{"$f":"IF($A12<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":0},{"$f":"IF($A12<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A12<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A12<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A12<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":0},{"$f":"IF($A12<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":0},{"$f":"IF($A12<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":0},{"$f":"IF($A12<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A12,0)","v":0}]
[7,{"$f":"IF($A13<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":0},{"$f":"IF($A13<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A13<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A13<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A13<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":0},{"$f":"IF($A13<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":0},{"$f":"IF($A13<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":0},{"$f":"IF($A13<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A13,0)","v":0}]
[8,{"$f":"IF($A14<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":0},{"$f":"IF($A14<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A14<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A14<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A14<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":0},{"$f":"IF($A14<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":0},{"$f":"IF($A14<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":0},{"$f":"IF($A14<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A14,0)","v":0}]
[9,{"$f":"IF($A15<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":0},{"$f":"IF($A15<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":0},{"$f":"IF($A15<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":0},{"$f":"IF($A15<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A15<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A15<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A15<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":0},{"$f":"IF($A15<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":0},{"$f":"IF($A15<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":0},{"$f":"IF($A15<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A15,0)","v":0}]
[10,{"$f":"IF($A16<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":0},{"$f":"IF($A16<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":0},{"$f":"IF($A16<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":0},{"$f":"IF($A16<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A16<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A16<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A16<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":0},{"$f":"IF($A16<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":0},{"$f":"IF($A16<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":0},{"$f":"IF($A16<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A16,0)","v":0}]
[11,{"$f":"IF($A17<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":0},{"$f":"IF($A17<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":0},{"$f":"IF($A17<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":0},{"$f":"IF($A17<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A17<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A17<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A17<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":0},{"$f":"IF($A17<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":0},{"$f":"IF($A17<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":0},{"$f":"IF($A17<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A17,0)","v":0}]
[12,{"$f":"IF($A18<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":0},{"$f":"IF($A18<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":0},{"$f":"IF($A18<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":0},{"$f":"IF($A18<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A18<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A18<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A18<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":0},{"$f":"IF($A18<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":0},{"$f":"IF($A18<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":0},{"$f":"IF($A18<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A18,0)","v":0}]
[13,{"$f":"IF($A19<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":0},{"$f":"IF($A19<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":0},{"$f":"IF($A19<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":0},{"$f":"IF($A19<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A19<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A19<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A19<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":0},{"$f":"IF($A19<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":0},{"$f":"IF($A19<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":0},{"$f":"IF($A19<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A19,0)","v":0}]
[14,{"$f":"IF($A20<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":0},{"$f":"IF($A20<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":0},{"$f":"IF($A20<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":0},{"$f":"IF($A20<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A20<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A20<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A20<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":0},{"$f":"IF($A20<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":0},{"$f":"IF($A20<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":0},{"$f":"IF($A20<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A20,0)","v":0}]
[15,{"$f":"IF($A21<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":0},{"$f":"IF($A21<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":0},{"$f":"IF($A21<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":0},{"$f":"IF($A21<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A21<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A21<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A21<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":0},{"$f":"IF($A21<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":0},{"$f":"IF($A21<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":0},{"$f":"IF($A21<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A21,0)","v":0}]
[16,{"$f":"IF($A22<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":0},{"$f":"IF($A22<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":0},{"$f":"IF($A22<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":0},{"$f":"IF($A22<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A22<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A22<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A22<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":0},{"$f":"IF($A22<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":0},{"$f":"IF($A22<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":0},{"$f":"IF($A22<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A22,0)","v":0}]
[17,{"$f":"IF($A23<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":0},{"$f":"IF($A23<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":0},{"$f":"IF($A23<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":0},{"$f":"IF($A23<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":0},{"$f":"IF($A23<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":0},{"$f":"IF($A23<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":0},{"$f":"IF($A23<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":0},{"$f":"IF($A23<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A23<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A23<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A23<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":0},{"$f":"IF($A23<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":0},{"$f":"IF($A23<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":0},{"$f":"IF($A23<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A23,0)","v":0}]
[18,{"$f":"IF($A24<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":0},{"$f":"IF($A24<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":0},{"$f":"IF($A24<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":0},{"$f":"IF($A24<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":0},{"$f":"IF($A24<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":0},{"$f":"IF($A24<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":0},{"$f":"IF($A24<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":0},{"$f":"IF($A24<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A24<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A24<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A24<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":0},{"$f":"IF($A24<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":0},{"$f":"IF($A24<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":0},{"$f":"IF($A24<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A24,0)","v":0}]
[19,{"$f":"IF($A25<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":0},{"$f":"IF($A25<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":0},{"$f":"IF($A25<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":0},{"$f":"IF($A25<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":0},{"$f":"IF($A25<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":0},{"$f":"IF($A25<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":0},{"$f":"IF($A25<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":0},{"$f":"IF($A25<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A25<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A25<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A25<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":0},{"$f":"IF($A25<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":0},{"$f":"IF($A25<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":0},{"$f":"IF($A25<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A25,0)","v":0}]
[20,{"$f":"IF($A26<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":0},{"$f":"IF($A26<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":0},{"$f":"IF($A26<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":0},{"$f":"IF($A26<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":0},{"$f":"IF($A26<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":0},{"$f":"IF($A26<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":0},{"$f":"IF($A26<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":0},{"$f":"IF($A26<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A26<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A26<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A26<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":0},{"$f":"IF($A26<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":0},{"$f":"IF($A26<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":0},{"$f":"IF($A26<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A26,0)","v":0}]
[21,{"$f":"IF($A27<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":0},{"$f":"IF($A27<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":0},{"$f":"IF($A27<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":0},{"$f":"IF($A27<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":0},{"$f":"IF($A27<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":0},{"$f":"IF($A27<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":0},{"$f":"IF($A27<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":0},{"$f":"IF($A27<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A27<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A27,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A30<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A31<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0}]
[22,{"$f":"IF($A28<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":0},{"$f":"IF($A28<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":0},{"$f":"IF($A28<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":0},{"$f":"IF($A28<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":0},{"$f":"IF($A28<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":0},{"$f":"IF($A28<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":0},{"$f":"IF($A28<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":0},{"$f":"IF($A28<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A28<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A28<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A28<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":0},{"$f":"IF($A28<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":0},{"$f":"IF($A28<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":0},{"$f":"IF($A28<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A28,0)","v":0}]
[23,{"$f":"IF($A29<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":0},{"$f":"IF($A29<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":0},{"$f":"IF($A29<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":0},{"$f":"IF($A29<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":0},{"$f":"IF($A29<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":0},{"$f":"IF($A29<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":0},{"$f":"IF($A29<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":0},{"$f":"IF($A29<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A29<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A29<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A29<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":0},{"$f":"IF($A29<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":0},{"$f":"IF($A29<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":0},{"$f":"IF($A29<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A29,0)","v":0}]
[24,{"$f":"IF($A30<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":0},{"$f":"IF($A30<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":0},{"$f":"IF($A30<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":0},{"$f":"IF($A30<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":0},{"$f":"IF($A30<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":0},{"$f":"IF($A30<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":0},{"$f":"IF($A30<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":0},{"$f":"IF($A30<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A30<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A30<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A30<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":0},{"$f":"IF($A30<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":0},{"$f":"IF($A30<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":0},{"$f":"IF($A30<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A30,0)","v":0}]
[25,{"$f":"IF($A31<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":0},{"$f":"IF($A31<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":0},{"$f":"IF($A31<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":0},{"$f":"IF($A31<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":0},{"$f":"IF($A31<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":0},{"$f":"IF($A31<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":0},{"$f":"IF($A31<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":0},{"$f":"IF($A31<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A31<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A31<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A31<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":0},{"$f":"IF($A31<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":0},{"$f":"IF($A31<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":0},{"$f":"IF($A31<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A31,0)","v":0}]
[26,{"$f":"IF($A32<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A32<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A32<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A32<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0},{"$f":"IF($A32<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A32,0)","v":0}]
[27,{"$f":"IF($A33<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":0},{"$f":"IF($A33<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":0},{"$f":"IF($A33<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":0},{"$f":"IF($A33<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":0},{"$f":"IF($A33<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":0},{"$f":"IF($A33<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":0},{"$f":"IF($A33<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":0},{"$f":"IF($A33<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":0},{"$f":"IF($A33<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":0},{"$f":"IF($A33<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A33<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A33<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A33<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":0},{"$f":"IF($A33<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A33,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0}]
[28,{"$f":"IF($A34<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A34<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A34<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A34<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0},{"$f":"IF($A34<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A34,0)","v":0}]
[29,{"$f":"IF($A35<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A35<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A35<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A35<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0},{"$f":"IF($A35<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A35,0)","v":0}]
[30,{"$f":"IF($A36<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0},{"$f":"IF($A36<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0},{"$f":"IF($A36<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0},{"$f":"IF($A36<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0},{"$f":"IF($A36<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0},{"$f":"IF($A36<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0},{"$f":"IF($A36<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0},{"$f":"IF($A36<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0},{"$f":"IF($A36<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0},{"$f":"IF($A36<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A36<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A36<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A36<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0},{"$f":"IF($A36<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0},{"$f":"IF($A36<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0},{"$f":"IF($A36<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A36,0)","v":0}]
[31,{"$f":"IF($A37<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A37<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A37<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A37<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0},{"$f":"IF($A37<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A37,0)","v":0}]
[32,{"$f":"IF($A38<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A38<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A38<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A38<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0},{"$f":"IF($A38<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A38,0)","v":0}]
[33,{"$f":"IF($A39<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A39<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A39<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A39<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0},{"$f":"IF($A39<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A39,0)","v":0}]
[34,{"$f":"IF($A40<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A40<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A40<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A40<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0},{"$f":"IF($A40<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A40,0)","v":0}]
[35,{"$f":"IF($A41<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A41<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A41<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A41<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0},{"$f":"IF($A41<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A41,0)","v":0}]
[36,{"$f":"IF($A42<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A42<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A42<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A42<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0},{"$f":"IF($A42<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A42,0)","v":0}]
[37,{"$f":"IF($A43<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A43<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A43<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A43<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0},{"$f":"IF($A43<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A43,0)","v":0}]
[38,{"$f":"IF($A44<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A44<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A44<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A44<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0},{"$f":"IF($A44<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A44,0)","v":0}]
[39,{"$f":"IF($A45<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A45<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A45<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A45<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0},{"$f":"IF($A45<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A45,0)","v":0}]
[40,{"$f":"IF($A46<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A46<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A46<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A46<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0},{"$f":"IF($A46<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A46,0)","v":0}]
[41,{"$f":"IF($A47<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A47<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A47<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A47<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0},{"$f":"IF($A47<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A47,0)","v":0}]
[42,{"$f":"IF($A48<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A48<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A48<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A48<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0},{"$f":"IF($A48<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A48,0)","v":0}]
[43,{"$f":"IF($A49<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A49<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A49<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A49<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0},{"$f":"IF($A49<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A49,0)","v":0}]
[44,{"$f":"IF($A50<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A50<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A50<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A50<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0},{"$f":"IF($A50<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A50,0)","v":0}]
[45,{"$f":"IF($A51<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A51<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A51<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A51<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0},{"$f":"IF($A51<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A51,0)","v":0}]
[46,{"$f":"IF($A52<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A52<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A52<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A52<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0},{"$f":"IF($A52<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A52,0)","v":0}]
[47,{"$f":"IF($A53<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A53<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A53<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A53<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0},{"$f":"IF($A53<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A53,0)","v":0}]
[48,{"$f":"IF($A54<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A54<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A54<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A54<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0},{"$f":"IF($A54<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A54,0)","v":0}]
[49,{"$f":"IF($A55<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A55<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A55<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A55<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0},{"$f":"IF($A55<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A55,0)","v":0}]
[50,{"$f":"IF($A56<='LCC Analysis'!$I$23,('LCC Analysis'!$F$23+'LCC Analysis'!$G$23)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$24,('LCC Analysis'!$F$24+'LCC Analysis'!$G$24)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$25,('LCC Analysis'!$F$25+'LCC Analysis'!$G$25)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$26,('LCC Analysis'!$F$26+'LCC Analysis'!$G$26)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$27,('LCC Analysis'!$F$27+'LCC Analysis'!$G$27)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$28,('LCC Analysis'!$F$28+'LCC Analysis'!$G$28)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$29,('LCC Analysis'!$F$29+'LCC Analysis'!$G$29)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$30,('LCC Analysis'!$F$30+'LCC Analysis'!$G$30)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$31,('LCC Analysis'!$F$31+'LCC Analysis'!$G$31)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$32,('LCC Analysis'!$F$32+'LCC Analysis'!$G$32)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$33,('LCC Analysis'!$F$33+'LCC Analysis'!$G$33)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$34,('LCC Analysis'!$F$34+'LCC Analysis'!$G$34)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$35,('LCC Analysis'!$F$35+'LCC Analysis'!$G$35)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$36,('LCC Analysis'!$F$36+'LCC Analysis'!$G$36)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$37,('LCC Analysis'!$F$37+'LCC Analysis'!$G$37)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$38,('LCC Analysis'!$F$38+'LCC Analysis'!$G$38)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$39,('LCC Analysis'!$F$39+'LCC Analysis'!$G$39)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$40,('LCC Analysis'!$F$40+'LCC Analysis'!$G$40)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$41,('LCC Analysis'!$F$41+'LCC Analysis'!$G$41)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$42,('LCC Analysis'!$F$42+'LCC Analysis'!$G$42)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$43,('LCC Analysis'!$F$43+'LCC Analysis'!$G$43)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$44,('LCC Analysis'!$F$44+'LCC Analysis'!$G$44)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$45,('LCC Analysis'!$F$45+'LCC Analysis'!$G$45)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$46,('LCC Analysis'!$F$46+'LCC Analysis'!$G$46)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A56<='LCC Analysis'!$I$47,('LCC Analysis'!$F$47+'LCC Analysis'!$G$47)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#VALUE!"}},null,{"$f":"IF($A56<='LCC Analysis'!$I$55,('LCC Analysis'!$F$55+'LCC Analysis'!$G$55)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":{"$error":"#DIV/0!"}},{"$f":"IF($A56<='LCC Analysis'!$I$56,('LCC Analysis'!$F$56+'LCC Analysis'!$G$56)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$57,('LCC Analysis'!$F$57+'LCC Analysis'!$G$57)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$58,('LCC Analysis'!$F$58+'LCC Analysis'!$G$58)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0},{"$f":"IF($A56<='LCC Analysis'!$I$59,('LCC Analysis'!$F$59+'LCC Analysis'!$G$59)*(1+'LCC Analysis'!$D$13)^$A56,0)","v":0}]

{"sheet":"Incremental Costs","index":7,"n_rows":216,"n_cols":28,"rows_kept":216,"cut":false,"hidden":false,"merged":[[134,10,134,15],[126,10,126,15],[102,10,102,15],[78,10,78,15],[70,10,70,15],[62,10,62,15],[30,10,30,15],[22,10,22,15],[206,10,206,15],[198,10,198,15],[190,10,190,15],[182,10,182,15],[174,10,174,15],[166,10,166,15],[158,10,158,15],[150,10,150,15],[142,10,142,15],[200,1,202,1],[204,1,204,3],[192,1,194,1],[196,1,196,3],[198,1,199,1],[198,3,198,8],[184,1,186,1],[188,1,188,3],[190,1,191,1],[190,3,190,8],[176,1,178,1],[180,1,180,3],[182,1,183,1],[182,3,182,8],[168,1,170,1],[172,1,172,3],[174,1,175,1],[174,3,174,8],[160,1,162,1],[164,1,164,3],[166,1,167,1],[166,3,166,8],[152,1,154,1],[156,1,156,3],[158,1,159,1],[158,3,158,8],[144,1,146,1],[148,1,148,3],[150,1,151,1],[150,3,150,8],[136,1,138,1],[140,1,140,3],[142,1,143,1],[142,3,142,8],[126,3,126,8],[22,1,23,1],[22,3,22,8],[28,1,28,3],[30,1,31,1],[30,3,30,8],[32,1,34,1],[24,1,26,1],[60,1,60,3],[4,3,4,7],[6,3,6,5],[8,3,8,5],[8,8,8,10],[11,1,12,1],[11,3,11,8],[11,10,11,15],[56,1,58,1],[38,1,39,1],[38,3,38,8],[38,10,38,15],[40,1,42,1],[44,1,44,3],[46,1,47,1],[46,3,46,8],[46,10,46,15],[48,1,50,1],[52,1,52,3],[54,1,55,1],[54,3,54,8],[54,10,54,15],[36,1,36,3],[13,1,18,1],[20,1,20,3],[206,1,207,1],[206,3,206,8],[208,1,210,1],[62,1,63,1],[62,3,62,8],[64,1,66,1],[68,1,68,3],[70,1,71,1],[70,3,70,8],[78,1,79,1],[78,3,78,8],[80,1,82,1],[72,1,74,1],[76,1,76,3],[96,1,98,1],[100,1,100,3],[102,1,103,1],[102,3,102,8],[132,1,132,3],[134,1,135,1],[134,3,134,8],[120,1,122,1],[124,1,124,3],[126,1,127,1],[215,1,215,3],[215,6,215,7],[215,13,215,14],[212,1,212,3],[84,1,84,3],[86,1,87,1],[86,3,86,8],[86,10,86,15],[88,1,90,1],[92,1,92,3],[94,1,95,1],[94,3,94,8],[94,10,94,15],[112,1,114,1],[116,1,116,3],[118,1,119,1],[118,3,118,8],[118,10,118,15],[104,1,106,1],[108,1,108,3],[110,1,111,1],[110,3,110,8],[110,10,110,15],[128,1,130,1]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hidden Y-AC"]
[null,"BC Hydro Power Smart New Construction Program"]
[null,"Energy Conservation Measure Incremental Capital Cost Estimate "]
[]
[null,"Project:",null,{"$f":"Proposal!B5","v":0}]
[]
[null,"Owner:",null,{"$f":"Proposal!B8","v":"company"}]
[]
[null,"Analysis by:",null,{"$f":"Proposal!B14","v":"company"},null,null,null,"Date:"]
[null,"This sheet accepts insertion of new rows - please complete \"Capital Cost $\" column formula if inserting row"]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Wall/Window Area","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Wall/Window Area","Unit","Cost per Unit  $","Capital Cost $",null,null,null,null,null,null,null,null,null,"Wall/Window Area","Unit","Area Metric"]
[null,{"$f":"'Study Results'!E53","v":"EPM\nIf applicable"},null,null,"Exterior Wall",null,null,null,{"$f":"F14*H14","v":0},null,null,"Exterior Wall",null,null,null,{"$f":"M14*O14","v":0},null,null,null,null,null,null,null,null,null,{"$f":"M14","v":0},0,{"$f":"IF(AA14=\"m2\", Z14,Z14*0.0929)","v":0}]
[null,null,null,null,"Exterior Wall",null,null,null,{"$f":"F15*H15","v":0},null,null,"Exterior Wall",null,null,null,{"$f":"M15*O15","v":0},null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Exterior Wall",null,null,null,0,null,null,"Exterior Wall",null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Exterior Window",null,null,null,0,null,null,"Exterior Window",null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Exterior Window",null,null,null,0,null,null,"Exterior Window",null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Exterior Window",null,null,null,0,null,null,"Exterior Window",null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,"Total",{"$f":"SUM(F14:F19)","v":0},null,"Total",{"$f":"SUM(I14:I19)","v":0},null,null,"Total",{"$f":"SUM(M14:M19)","v":0},null,"Total",{"$f":"SUM(P14:P19)","v":0},null,null,null,null,null,null,null,null,null,null,"Tot. Metric",{"$f":"SUM(AB14:AB19)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P20-I20","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Roof Area","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Roof Area","Unit","Cost per Unit  $","Capital Cost $","Incremental $ per unit area",null,null,null,null,null,null,null,null,"Roof Area","Unit","Area Metric"]
[1,{"$f":"'Study Results'!G53","v":"ECM#1: Increase Roof Insulation"},null,null,null,null,null,null,{"$f":"F25*H25","v":0},null,null,null,null,null,null,{"$f":"M25*O25","v":0},{"$f":"O25-H25","v":0},null,null,null,null,null,null,null,null,{"$f":"M25","v":0},{"$f":"N25","v":0},{"$f":"IF(AA25=\"m2\", Z25,Z25*0.0929)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F26*H26","v":0},null,null,null,null,null,null,{"$f":"M26*O26","v":0},{"$f":"O26-H26","v":0},null,null,null,null,null,null,null,null,{"$f":"M26","v":0},{"$f":"N26","v":0},{"$f":"IF(AA26=\"m2\", Z26,Z26*0.0929)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F27*H27","v":0},null,null,null,null,null,null,{"$f":"M27*O27","v":0},{"$f":"O27-H27","v":0},null,null,null,null,null,null,null,null,{"$f":"M27","v":0},0,0]
[null,null,null,null,"Total",{"$f":"SUM(F25:F27)","v":0},null,"Total",{"$f":"SUM(I25:I27)","v":0},null,null,"Total",{"$f":"SUM(M25:M27)","v":0},null,"Total",{"$f":"SUM(P25:P27)","v":0},null,null,null,null,null,null,null,null,null,null,"Tot. Metric",{"$f":"SUM(AB25:AB27)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P28-I28","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Wall Area","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Wall Area","Unit","Cost per Unit  $","Capital Cost $","Incremental $ per unit area",null,null,null,null,null,null,null,null,"Wall Area","Unit","Area Metric"]
[2,{"$f":"'Study Results'!I53","v":"ECM#2: Increase Wall Insulation"},null,null,null,null,null,null,{"$f":"F33*H33","v":0},null,null,null,null,null,null,{"$f":"M33*O33","v":0},{"$f":"O33-H33","v":0},null,null,null,null,null,null,null,null,{"$f":"M33","v":0},{"$f":"N33","v":0},{"$f":"IF(AA33=\"m2\", Z33,Z33*0.0929)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F34*H34","v":0},null,null,null,null,null,null,{"$f":"M34*O34","v":0},{"$f":"O34-H34","v":0},null,null,null,null,null,null,null,null,{"$f":"M34","v":0},{"$f":"N34","v":0},{"$f":"IF(AA34=\"m2\", Z34,Z34*0.0929)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F35*H35","v":0},null,null,null,null,null,null,{"$f":"M35*O35","v":0},{"$f":"O35-H35","v":0},null,null,null,null,null,null,null,null,{"$f":"M35","v":0},0,0]
[null,null,null,null,"Total",{"$f":"SUM(F33:F35)","v":0},null,"Total",{"$f":"SUM(I33:I35)","v":0},null,null,"Total",{"$f":"SUM(M33:M35)","v":0},null,"Total",{"$f":"SUM(P33:P35)","v":0},null,null,null,null,null,null,null,null,null,null,"Tot. Metric",{"$f":"SUM(AB33:AB35)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P36-I36","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Window Area","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Window Area","Unit","Cost per Unit  $","Capital Cost $","Incremental $ per unit area",null,null,null,null,null,null,null,null,"Window Area","Unit","Area Metric"]
[3,{"$f":"'Study Results'!K53","v":"ECM#3: High Performance Windows"},null,null,null,null,null,null,{"$f":"F41*H41","v":0},null,null,null,null,null,null,{"$f":"M41*O41","v":0},{"$f":"O41-H41","v":0},null,null,null,null,null,null,null,null,{"$f":"M41","v":0},{"$f":"N41","v":0},{"$f":"IF(AA41=\"m2\", Z41,Z41*0.0929)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F42*H42","v":0},null,null,null,null,null,null,{"$f":"M42*O42","v":0},{"$f":"O42-H42","v":0},null,null,null,null,null,null,null,null,{"$f":"M42","v":0},{"$f":"N42","v":0},{"$f":"IF(AA42=\"m2\", Z42,Z42*0.0929)","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F43*H43","v":0},null,null,null,null,null,null,{"$f":"M43*O43","v":0},{"$f":"O43-H43","v":0},null,null,null,null,null,null,null,null,{"$f":"M43","v":0},0,0]
[null,null,null,null,"Total",{"$f":"SUM(F41:F43)","v":0},null,"Total",{"$f":"SUM(I41:I43)","v":0},null,null,"Total",{"$f":"SUM(M41:M43)","v":0},null,"Total",{"$f":"SUM(P41:P43)","v":0},null,null,null,null,null,null,null,null,null,null,"Tot. Metric",{"$f":"SUM(AB41:AB43)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P44-I44","v":0},"WWR =>",{"$f":"F44/F36","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"WWR =>",{"$f":"M44/M36","v":{"$error":"#DIV/0!"}}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[4,{"$f":"'Study Results'!M53","v":"ECM#4: Interior LPD Reduction"},null,null,null,null,null,null,{"$f":"F49*H49","v":0},null,null,null,null,null,null,{"$f":"M49*O49","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F50*H50","v":0},null,null,null,null,null,null,{"$f":"M50*O50","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F51*H51","v":0},null,null,null,null,null,null,{"$f":"M51*O51","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I49:I51)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P49:P51)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P52-I52","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[5,{"$f":"'Study Results'!O53","v":"ECM#5: Interior LPD + Control"},null,null,"Interior LPD Reduction",null,null,null,{"$f":"I52","v":0},null,null,"Interior LPD Reduction",null,null,null,{"$f":"P52","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F58*H58","v":0},null,null,null,null,null,null,{"$f":"M58*O58","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F59*H59","v":0},null,null,null,null,null,null,{"$f":"M59*O59","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I57:I59)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P57:P59)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P60-I60","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[6,{"$f":"'Study Results'!Q53","v":"ECM#6: Interior Lighting Control"},null,null,null,null,null,null,{"$f":"F65*H65","v":0},null,null,null,null,null,null,{"$f":"M65*O65","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F66*H66","v":0},null,null,null,null,null,null,{"$f":"M66*O66","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F67*H67","v":0},null,null,null,null,null,null,{"$f":"M67*O67","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"I60-I52","v":0},null,null,null,null,null,"Total",{"$f":"P60-P52","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P68-I68","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[7,{"$f":"'Study Results'!S53","v":"ECM#7: Exterior LPD Reduction"},null,null,null,null,null,null,{"$f":"F73*H73","v":0},null,null,null,null,null,null,{"$f":"M73*O73","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F74*H74","v":0},null,null,null,null,null,null,{"$f":"M74*O74","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F75*H75","v":0},null,null,null,null,null,null,{"$f":"M75*O75","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I73:I75)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P73:P75)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P76-I76","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[8,{"$f":"'Study Results'!U53","v":"ECM#8: Exterior LPD + Control"},null,null,"Exterior LPD Reduction",null,null,null,{"$f":"I76","v":0},null,null,"Exterior LPD Reduction",null,null,null,{"$f":"P76","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F82*H82","v":0},null,null,null,null,null,null,{"$f":"M82*O82","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F83*H83","v":0},null,null,null,null,null,null,{"$f":"M83*O83","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I81:I83)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P81:P83)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P84-I84","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[9,{"$f":"'Study Results'!W53","v":"ECM#9: Exterior Lighting Control"},null,null,null,null,null,null,{"$f":"F89*H89","v":0},null,null,null,null,null,null,{"$f":"M89*O89","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F90*H90","v":0},null,null,null,null,null,null,{"$f":"M90*O90","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F91*H91","v":0},null,null,null,null,null,null,{"$f":"M91*O91","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"I84-I76","v":0},null,null,null,null,null,"Total",{"$f":"P84-P76","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P92-I92","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[10,{"$f":"'Study Results'!Y53","v":0},null,null,null,null,null,null,{"$f":"F97*H97","v":0},null,null,null,null,null,null,{"$f":"M97*O97","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F98*H98","v":0},null,null,null,null,null,null,{"$f":"M98*O98","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F99*H99","v":0},null,null,null,null,null,null,{"$f":"M99*O99","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I97:I99)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P97:P99)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P100-I100","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[11,{"$f":"'Study Results'!AA53","v":0},null,null,null,null,null,null,{"$f":"F105*H105","v":0},null,null,null,null,null,null,{"$f":"M105*O105","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F106*H106","v":0},null,null,null,null,null,null,{"$f":"M106*O106","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F107*H107","v":0},null,null,null,null,null,null,{"$f":"M107*O107","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I105:I107)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P105:P107)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P108-I108","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[12,{"$f":"'Study Results'!AC53","v":0},null,null,null,null,null,null,{"$f":"F113*H113","v":0},null,null,null,null,null,null,{"$f":"M113*O113","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F114*H114","v":0},null,null,null,null,null,null,{"$f":"M114*O114","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F115*H115","v":0},null,null,null,null,null,null,{"$f":"M115*O115","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I113:I115)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P113:P115)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P116-I116","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[13,{"$f":"'Study Results'!AE53","v":0},null,null,null,null,null,null,{"$f":"F121*H121","v":0},null,null,null,null,null,null,{"$f":"M121*O121","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F122*H122","v":0},null,null,null,null,null,null,{"$f":"M122*O122","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F123*H123","v":0},null,null,null,null,null,null,{"$f":"M123*O123","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I121:I123)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P121:P123)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P124-I124","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[14,{"$f":"'Study Results'!AG53","v":0},null,null,null,null,null,null,{"$f":"F129*H129","v":0},null,null,null,null,null,null,{"$f":"M129*O129","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F130*H130","v":0},null,null,null,null,null,null,{"$f":"M130*O130","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F131*H131","v":0},null,null,null,null,null,null,{"$f":"M131*O131","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I129:I131)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P129:P131)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P132-I132","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[15,{"$f":"'Study Results'!AI53","v":0},null,null,null,null,null,null,{"$f":"F137*H137","v":0},null,null,null,null,null,null,{"$f":"M137*O137","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F138*H138","v":0},null,null,null,null,null,null,{"$f":"M138*O138","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F139*H139","v":0},null,null,null,null,null,null,{"$f":"M139*O139","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I137:I139)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P137:P139)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P140-I140","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[16,{"$f":"'Study Results'!AK53","v":0},null,null,null,null,null,null,{"$f":"F145*H145","v":0},null,null,null,null,null,null,{"$f":"M145*O145","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F146*H146","v":0},null,null,null,null,null,null,{"$f":"M146*O146","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F147*H147","v":0},null,null,null,null,null,null,{"$f":"M147*O147","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I145:I147)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P145:P147)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P148-I148","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[17,{"$f":"'Study Results'!AM53","v":0},null,null,null,null,null,null,{"$f":"F153*H153","v":0},null,null,null,null,null,null,{"$f":"M153*O153","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F154*H154","v":0},null,null,null,null,null,null,{"$f":"M154*O154","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F155*H155","v":0},null,null,null,null,null,null,{"$f":"M155*O155","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I153:I155)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P153:P155)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P156-I156","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[18,{"$f":"'Study Results'!AO53","v":0},null,null,null,null,null,null,{"$f":"F161*H161","v":0},null,null,null,null,null,null,{"$f":"M161*O161","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F162*H162","v":0},null,null,null,null,null,null,{"$f":"M162*O162","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F163*H163","v":0},null,null,null,null,null,null,{"$f":"M163*O163","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I161:I163)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P161:P163)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P164-I164","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[19,{"$f":"'Study Results'!AQ53","v":0},null,null,null,null,null,null,{"$f":"F169*H169","v":0},null,null,null,null,null,null,{"$f":"M169*O169","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F170*H170","v":0},null,null,null,null,null,null,{"$f":"M170*O170","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F171*H171","v":0},null,null,null,null,null,null,{"$f":"M171*O171","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I169:I171)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P169:P171)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P172-I172","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[20,{"$f":"'Study Results'!AS53","v":0},null,null,null,null,null,null,{"$f":"F177*H177","v":0},null,null,null,null,null,null,{"$f":"M177*O177","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F178*H178","v":0},null,null,null,null,null,null,{"$f":"M178*O178","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F179*H179","v":0},null,null,null,null,null,null,{"$f":"M179*O179","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I177:I179)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P177:P179)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P180-I180","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[21,{"$f":"'Study Results'!AU53","v":0},null,null,null,null,null,null,{"$f":"F185*H185","v":0},null,null,null,null,null,null,{"$f":"M185*O185","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F186*H186","v":0},null,null,null,null,null,null,{"$f":"M186*O186","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F187*H187","v":0},null,null,null,null,null,null,{"$f":"M187*O187","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I185:I187)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P185:P187)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P188-I188","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[22,{"$f":"'Study Results'!AW53","v":0},null,null,null,null,null,null,{"$f":"F193*H193","v":0},null,null,null,null,null,null,{"$f":"M193*O193","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F194*H194","v":0},null,null,null,null,null,null,{"$f":"M194*O194","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F195*H195","v":0},null,null,null,null,null,null,{"$f":"M195*O195","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I193:I195)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P193:P195)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P196-I196","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[23,{"$f":"'Study Results'!AY53","v":0},null,null,null,null,null,null,{"$f":"F201*H201","v":0},null,null,null,null,null,null,{"$f":"M201*O201","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F202*H202","v":0},null,null,null,null,null,null,{"$f":"M202*O202","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F203*H203","v":0},null,null,null,null,null,null,{"$f":"M203*O203","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I201:I203)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P201:P203)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P204-I204","v":0}]
[]
[null,"Measure Name",null,"Baseline Case",null,null,null,null,null,null,"Proposed Case"]
[null,null,null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $",null,"Item","Description","Quantity","Unit","Cost per Unit  $","Capital Cost $"]
[24,{"$f":"'Study Results'!BA53","v":0},null,null,null,null,null,null,{"$f":"F209*H209","v":0},null,null,null,null,null,null,{"$f":"M209*O209","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F210*H210","v":0},null,null,null,null,null,null,{"$f":"M210*O210","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"F211*H211","v":0},null,null,null,null,null,null,{"$f":"M211*O211","v":0}]
[null,null,null,null,null,null,null,"Total",{"$f":"SUM(I209:I211)","v":0},null,null,null,null,null,"Total",{"$f":"SUM(P209:P211)","v":0}]
[null,"Incremental Capital Cost",null,null,{"$f":"P212-I212","v":0}]
[]
[]
[null,"Total Incremental Capital Cost",null,null,{"$f":"P216-I216","v":0},null,"Total Baseline Capital Cost",null,{"$f":"'Study Results'!B102","v":0},null,null,null,null,"Total Proposed Capital Cost",null,{"$f":"'Study Results'!BC103","v":0}]

{"sheet":"LCC Analysis","index":8,"n_rows":94,"n_cols":29,"rows_kept":94,"cut":false,"hidden":false,"merged":[[4,2,4,5],[6,2,6,5],[8,2,8,5],[64,19,64,23],[20,2,20,6],[52,2,52,6],[52,9,52,10],[20,9,20,10],[64,2,64,6],[64,10,64,14]]}
[]
[null,"BC Hydro Power Smart New Construction Program"]
[null,"Life Cycle Cost (LCC) Analysis Spreadsheet"]
[null,null,"Date:",{"$f":"'Study Results'!D2","v":"yyyy-mm-dd"}]
[null,"Project:",{"$f":"'Study Inputs'!B5","v":0}]
[]
[null,"Owner:",{"$f":"'Study Inputs'!B8","v":"company"}]
[]
[null,"Analysis by:",{"$f":"'Study Inputs'!B14","v":"company"}]
[]
[null,"Analysis parameters",null,null,null,null,"Baseline Case ",null,"Gas Consumption:",null,null,{"$f":"'Study Results'!G40","v":0},"ekWh/yr"]
[null,null,null,null,null,null,null,null,"Electricity Consumption:",null,null,{"$f":"'Study Results'!G39","v":0},"kWh/yr"]
[null,"Escalation rate (energy & maint. Costs)",null,0.02]
[]
[null,"Discount rate",null,7.0000000000000007E-2]
[]
[null,"Measures"]
[null,"Enter the cost and savings for each measure, relative to the baseline. Both electrical and fuel savings should be included."]
[null,"Enter any increase in energy consumption as a negative value."]
[]
[null,"Measure Name","Annual Savings",null,null,null,null,"Incremental","Life","Payback",null,"NPV","IRR"]
[null,null,"kWh","kW","GJ","$","Maint. $","Capital Cost","Expectancy","Simple","Discounted"]
[null,{"$f":"TRANSPOSE('Study Results'!T136:AR143)","v":0},0,0,0,0,0,0,25,{"$f":"IF((F23+G23)<=0,\"NA\",MAX(0,H23/(F23+G23)))","v":"NA"},{"$f":"dpb(F23+G23,H23,$D$13,$D$15)","v":"NA"},{"$f":"NPV($D$15,Proforma!$B$7:$B$56)-H23","v":0},{"$f":"IF(OR(H23<=0,(F23+G23)<=0),\"NA\",IRR(Proforma!$B$6:$B$56,-0.15))","v":"NA"}]
[1,0,"","","","",0,0,25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$C$7:$C$56)-H24","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H24<=0,(F24+G24)<=0),\"NA\",IRR(Proforma!$C$6:$C$56,-0.15))","v":{"$error":"#VALUE!"}}]
[2,"ECM#2: Increase Wall Insulation","","","","",0,0,30,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$D$7:$D$56)-H25","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H25<=0,(F25+G25)<=0),\"NA\",IRR(Proforma!$D$6:$D$56,-0.15))","v":{"$error":"#VALUE!"}}]
[3,"ECM#3: High Performance Windows","","","","",0,0,25,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$E$7:$E$56)-H26","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H26<=0,(F26+G26)<=0),\"NA\",IRR(Proforma!$E$6:$E$56,-0.15))","v":{"$error":"#VALUE!"}}]
[4,0,"","","","",0,0,16,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$F$7:$F$56)-H27","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H27<=0,(F27+G27)<=0),\"NA\",IRR(Proforma!$F$6:$F$56,-0.15))","v":{"$error":"#VALUE!"}}]
[5,0,"","","","",0,0,16,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$G$7:$G$56)-H28","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H28<=0,(F28+G28)<=0),\"NA\",IRR(Proforma!$G$6:$G$56,-0.15))","v":{"$error":"#VALUE!"}}]
[6,0,"","","","",0,0,8,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$H$7:$H$56)-H29","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H29<=0,(F29+G29)<=0),\"NA\",IRR(Proforma!$H$6:$H$56,-0.15))","v":{"$error":"#VALUE!"}}]
[7,0,"","","","",0,0,16,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$I$7:$I$56)-H30","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H30<=0,(F30+G30)<=0),\"NA\",IRR(Proforma!$I$6:$I$56,-0.15))","v":{"$error":"#VALUE!"}}]
[8,0,"","","","",0,0,16,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$J$7:$J$56)-H31","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H31<=0,(F31+G31)<=0),\"NA\",IRR(Proforma!$J$6:$J$56,-0.15))","v":{"$error":"#VALUE!"}}]
[9,0,"","","","",0,0,8,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$K$7:$K$56)-H32","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H32<=0,(F32+G32)<=0),\"NA\",IRR(Proforma!$K$6:$K$56,-0.15))","v":{"$error":"#VALUE!"}}]
[10,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$L$7:$L$56)-H33","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H33<=0,(F33+G33)<=0),\"NA\",IRR(Proforma!$L$6:$L$56,-0.15))","v":{"$error":"#VALUE!"}}]
[11,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$M$7:$M$56)-H34","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H34<=0,(F34+G34)<=0),\"NA\",IRR(Proforma!$M$6:$M$56,-0.15))","v":{"$error":"#VALUE!"}}]
[12,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$N$7:$N$56)-H35","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H35<=0,(F35+G35)<=0),\"NA\",IRR(Proforma!$N$6:$N$56,-0.15))","v":{"$error":"#VALUE!"}}]
[13,0,"","","","",0,0,"",{"$f":"IF((F36+G36)<=0,\"NA\",MAX(0,H36/(F36+G36)))","v":{"$error":"#VALUE!"}},{"$f":"dpb(F36+G36,H36,$D$13,$D$15)","v":{"$error":"#VALUE!"}},{"$f":"NPV($D$15,Proforma!$O$7:$O$56)-H36","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H36<=0,(F36+G36)<=0),\"NA\",IRR(Proforma!$O$6:$O$56,-0.15))","v":{"$error":"#VALUE!"}}]
[14,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$P$7:$P$56)-H37","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H37<=0,(F37+G37)<=0),\"NA\",IRR(Proforma!$P$6:$P$56,-0.15))","v":{"$error":"#VALUE!"}}]
[15,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$Q$7:$Q$56)-H38","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H38<=0,(F38+G38)<=0),\"NA\",IRR(Proforma!$Q$6:$Q$56,-0.15))","v":{"$error":"#VALUE!"}}]
[16,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$R$7:$R$56)-H39","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H39<=0,(F39+G39)<=0),\"NA\",IRR(Proforma!$R$6:$R$56,-0.15))","v":{"$error":"#VALUE!"}}]
[17,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$S$7:$S$56)-H40","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H40<=0,(F40+G40)<=0),\"NA\",IRR(Proforma!$S$6:$S$56,-0.15))","v":{"$error":"#VALUE!"}}]
[18,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$T$7:$T$56)-H41","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H41<=0,(F41+G41)<=0),\"NA\",IRR(Proforma!$T$6:$T$56,-0.15))","v":{"$error":"#VALUE!"}}]
[19,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$U$7:$U$56)-H42","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H42<=0,(F42+G42)<=0),\"NA\",IRR(Proforma!$U$6:$U$56,-0.15))","v":{"$error":"#VALUE!"}}]
[20,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$V$7:$V$56)-H43","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H43<=0,(F43+G43)<=0),\"NA\",IRR(Proforma!$V$6:$V$56,-0.15))","v":{"$error":"#VALUE!"}}]
[21,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$W$7:$W$56)-H44","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H44<=0,(F44+G44)<=0),\"NA\",IRR(Proforma!$W$6:$W$56,-0.15))","v":{"$error":"#VALUE!"}}]
[22,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$X$7:$X$56)-H45","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H45<=0,(F45+G45)<=0),\"NA\",IRR(Proforma!$X$6:$X$56,-0.15))","v":{"$error":"#VALUE!"}}]
[23,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$Y$7:$Y$56)-H46","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H46<=0,(F46+G46)<=0),\"NA\",IRR(Proforma!$Y$6:$Y$56,-0.15))","v":{"$error":"#VALUE!"}}]
[24,0,"","","","",0,0,"",{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"NPV($D$15,Proforma!$Z$7:$Z$56)-H47","v":{"$error":"#VALUE!"}},{"$f":"IF(OR(H47<=0,(F47+G47)<=0),\"NA\",IRR(Proforma!$Z$6:$Z$56,-0.15))","v":{"$error":"#VALUE!"}}]
[]
[null,"Bundles",{"$f":"C55/K93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"Enter the total costs and savings for the measures when bundled together. Bundled savings will include interactions between measures."]
[null,"You may wish to look at more than one bundle in order to examine the overall cost effectiveness."]
[null,null,{"$f":"C55/'Study Results'!B90","v":{"$error":"#DIV/0!"}}]
[null,"Measures in Bundle","Savings",null,null,null,null,"Cost","Life","Payback",null,"NPV","IRR"]
[null,null,"kWh","kW","GJ","$","Maint. $","$","Expectancy","Simple","Discounted"]
[1,"Proposed Bundle of ECMs",{"$f":"'Study Results'!BC93","v":0},{"$f":"'Study Results'!BC98","v":0},{"$f":"'Study Results'!BC96","v":0},{"$f":"'Study Results'!BC100","v":0},{"$f":"'Study Results'!BC101-'Study Results'!B101","v":0},{"$f":"'Study Results'!BC104","v":0},{"$f":"Z93","v":{"$error":"#DIV/0!"}},{"$f":"IF((F55+G55)<=0,\"NA\",MAX(0,H55/(F55+G55)))","v":"NA"},{"$f":"dpb(F55+G55,H55,$D$13,$D$15)","v":"NA"},{"$f":"NPV($D$15,Proforma!$AB$7:$AB$56)-H55","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(H55<=0,(F55+G55)<=0),\"NA\",IRR(Proforma!$AB$6:$AB$56,-0.15))","v":"NA"}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF((F56+G56)<=0,\"NA\",MAX(0,H56/(F56+G56)))","v":"NA"},{"$f":"dpb(F56+G56,H56,$D$13,$D$15)","v":"NA"},{"$f":"NPV($D$15,Proforma!$AC$7:$AC$56)-H56","v":0},{"$f":"IF(OR(H56<=0,(F56+G56)<=0),\"NA\",IRR(Proforma!$AC$6:$AC$56,-0.15))","v":"NA"}]
[3,null,null,null,null,null,null,null,null,{"$f":"IF((F57+G57)<=0,\"NA\",MAX(0,H57/(F57+G57)))","v":"NA"},{"$f":"dpb(F57+G57,H57,$D$13,$D$15)","v":"NA"},{"$f":"NPV($D$15,Proforma!$AD$7:$AD$56)-H57","v":0},{"$f":"IF(OR(H57<=0,(F57+G57)<=0),\"NA\",IRR(Proforma!$AD$6:$AD$56,-0.15))","v":"NA"}]
[4,null,null,null,null,null,null,null,null,{"$f":"IF((F58+G58)<=0,\"NA\",MAX(0,H58/(F58+G58)))","v":"NA"},{"$f":"dpb(F58+G58,H58,$D$13,$D$15)","v":"NA"},{"$f":"NPV($D$15,Proforma!$AE$7:$AE$56)-H58","v":0},{"$f":"IF(OR(H58<=0,(F58+G58)<=0),\"NA\",IRR(Proforma!$AE$6:$AE$56,-0.15))","v":"NA"}]
[5,null,null,null,null,null,null,null,null,{"$f":"IF((F59+G59)<=0,\"NA\",MAX(0,H59/(F59+G59)))","v":"NA"},{"$f":"dpb(F59+G59,H59,$D$13,$D$15)","v":"NA"},{"$f":"NPV($D$15,Proforma!$AF$7:$AF$56)-H59","v":0},{"$f":"IF(OR(H59<=0,(F59+G59)<=0),\"NA\",IRR(Proforma!$AF$6:$AF$56,-0.15))","v":"NA"}]
[]
["Tech review for purposes of allocating interactive savings to individual items for the TRC test."]
["Savings have been allocated on a pro-rated basis, based on the technical review total."]
[]
[null,"Original list of Proposed Measures",null,null,null,null,null,null,null,null,"Proposed Measures for Bundle, individual results",null,null,null,null,null,null,null,null,"Bundle Measures Adjusted for TRC",null,null,null,null,null,null,"Proposed"]
[null,"Measure Name","Annual Savings",null,null,null,null,"Capital","Life","in or out","Annual Savings",null,null,null,null,"Capital","Life",null,null,"Annual Savings",null,null,null,null,"Inc. Capital","Life","Capital"]
[null,null,"kWh","kW","GJ or L","$","Maint. $","Cost","Expectancy",null,"kWh","kW","GJ or L","$","Maint. $","Cost","Expectancy",null,null,"kWh","kW","GJ or L","$","Maint. $","Cost","Expectancy","Cost"]
[{"$f":"A23","v":0},{"$f":"IF(B23=\"\",\"\",B23)","v":0},{"$f":"IF(C23=\"\",0,C23)","v":0},0,0,0,0,0,25,0,{"$f":"$J67*C67","v":0},0,0,0,0,0,0,{"$f":"A67","v":0},{"$f":"IF(J67=1,B67,\"\")","v":""},{"$f":"K67/K$93*C$55","v":{"$error":"#DIV/0!"}},{"$f":"L67/L$93*D$55","v":{"$error":"#DIV/0!"}},{"$f":"M67/M$93*E$55","v":{"$error":"#DIV/0!"}},{"$f":"N67/N$93*F$55","v":{"$error":"#DIV/0!"}},{"$f":"O67","v":0},{"$f":"P67*AC93","v":0},{"$f":"Q67","v":0}]
[{"$f":"A24","v":1},0,0,0,0,0,0,0,25,{"$f":"TRANSPOSE('Study Results'!U147:AR147)","v":0},0,0,0,0,0,0,0,{"$f":"A68","v":1},"",{"$f":"K68/K$93*C$55","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"M68/M$93*E$55","v":{"$error":"#DIV/0!"}},{"$f":"N68/N$93*F$55","v":{"$error":"#DIV/0!"}},{"$f":"O68","v":0},{"$f":"P68*$AC$93","v":0},0,{"$f":"'Study Results'!G103*J68","v":0}]
[2,"ECM#2: Increase Wall Insulation",0,0,0,0,0,0,30,1,0,0,0,0,0,0,30,2,"ECM#2: Increase Wall Insulation",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF('Study Inputs'!B27=\"No\", P69*$AC$93, 'Incremental Costs'!P36-SUM('Incremental Costs'!I14:I16))*J69","v":0},30,{"$f":"'Study Results'!I103*J69","v":0}]
[3,"ECM#3: High Performance Windows",0,0,0,0,0,0,25,1,0,0,0,0,0,0,25,3,"ECM#3: High Performance Windows",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"IF('Study Inputs'!B27=\"No\",P70*$AC$93, 'Incremental Costs'!P44-SUM('Incremental Costs'!I17:I19))*J70","v":0},25,{"$f":"'Study Results'!K103*J70","v":0}]
[4,0,0,0,0,0,0,0,16,0,0,0,0,0,0,0,0,4,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"P71*$AC$93","v":0},0,{"$f":"'Study Results'!M103*J71","v":0}]
[5,0,0,0,0,0,0,0,16,0,0,0,0,0,0,0,0,5,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!O103*J72","v":0}]
[6,0,0,0,0,0,0,0,8,0,0,0,0,0,0,0,0,6,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!Q103*J73","v":0}]
[7,0,0,0,0,0,0,0,16,0,0,0,0,0,0,0,0,7,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!S103*J74","v":0}]
[8,0,0,0,0,0,0,0,16,0,0,0,0,0,0,0,0,8,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!U103*J75","v":0}]
[9,0,0,0,0,0,0,0,8,0,0,0,0,0,0,0,0,9,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!W103*J76","v":0}]
[10,0,{"$f":"IF(C33=\"\",0,C33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!Y103*J77","v":0}]
[11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!AA103*J78","v":0}]
[12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!AC103*J79","v":0}]
[13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!AE103*J80","v":0}]
[{"$f":"A37","v":14},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!AG103*J81","v":0}]
[15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,{"$f":"IF(J82=1,B82,\"\")","v":""},{"$f":"K82/K$93*C$55","v":{"$error":"#DIV/0!"}},{"$f":"L82/L$93*D$55","v":{"$error":"#DIV/0!"}},{"$f":"M82/M$93*E$55","v":{"$error":"#DIV/0!"}},{"$f":"N82/N$93*F$55","v":{"$error":"#DIV/0!"}},{"$f":"O82","v":0},{"$f":"P82*$AC$93","v":0},{"$f":"Q82","v":0},{"$f":"'Study Results'!AI103*J82","v":0}]
[16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!AK103*J83","v":0}]
[17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!AM103*J84","v":0}]
[18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!AO103*J85","v":0}]
[19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!AQ103*J86","v":0}]
[20,0,{"$f":"IF(C43=\"\",0,C43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,20,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!AS103*J87","v":0}]
[21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!AU103*J88","v":0}]
[22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!AW103*J89","v":0}]
[23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!AY103*J90","v":0}]
[24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24,"",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"'Study Results'!BA103*J91","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"Sum of Proposed",{"$f":"SUM(K67:K92)","v":0},0,0,0,0,0,null,null,null,{"$f":"SUM(T67:T92)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U67:U92)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V67:V92)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(W67:W92)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(X67:X92)","v":0},{"$f":"H55","v":0},{"$f":"SUMPRODUCT(T67:T92,Z67:Z92)/SUM(T67:T92)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AA67:AA92)","v":0},null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G55","v":0}]

{"sheet":"CopyPaste","index":9,"n_rows":61,"n_cols":32,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
["UNITS","Project #","Proj. Name","Proj. Developer","Date Entered","Mech Cons.","Elec Cons.","KAM","Location","Climate Zone","Building Type","Energy Code","Btype1 AC Area (metric)","Primary HS","Fortis BC","Non AC Area","Num Of Btypes","HS#1","Btype 2","B2 Area","HS#2","Btype3","B3 Area","HS#3","Btype4","B4 Area","HS#4"]
[{"$f":"'Study Inputs'!A19","v":"Imperial units"},{"$f":"IF('Study Inputs'!D1<>0, 'Study Inputs'!D1, \"\")","v":""},{"$f":"IF('Study Inputs'!B5=0, \"\", 'Study Inputs'!B5)","v":""},{"$f":"IF('Study Inputs'!B8=\"company\", \"\", 'Study Inputs'!B8)","v":""},{"$f":"TODAY()","v":"2016-06-30"},{"$f":"IF('Study Inputs'!B10=\"company\", \"\", 'Study Inputs'!B10)","v":""},{"$f":"IF('Study Inputs'!B11=\"company\", \"\", 'Study Inputs'!B11)","v":""},{"$f":"IF('Study Inputs'!D2=0, \"\", 'Study Inputs'!D2)","v":""},{"$f":"IF('Study Inputs'!B6<>0, 'Study Inputs'!B6, \"\")","v":""},{"$f":"'Study Inputs'!B33","v":"Coastal BC (ASHRAE Zone 5)"},{"$f":"IF('Study Inputs'!B19<>0, 'Study Inputs'!B19, \"\")","v":""},{"$f":"'Study Inputs'!B32","v":"ASHRAE 90.1 2010"},{"$f":"IF(A2=\"Metric units\", 'Study Inputs'!B22, 'Study Inputs'!B22*0.0929)","v":9.2899999999999996E-2},{"$f":"IF(AF4<>0, AF4, \"\")","v":""},{"$f":"'Study Inputs'!B36","v":"No"},{"$f":"IF(A2=\"Metric units\", 'Study Inputs'!B23, 'Study Inputs'!B23*0.0929)","v":0},{"$f":"COUNTIF('Study Inputs'!B19:E19,\"<>0\")","v":0},{"$f":"'Study Inputs'!B35","v":0},{"$f":"'Study Inputs'!C19","v":0},{"$f":"IF(A2=\"Metric units\", 'Study Inputs'!C22, 'Study Inputs'!C22*0.0929)","v":0},{"$f":"'Study Inputs'!G35","v":0},{"$f":"'Study Inputs'!D19","v":0},{"$f":"IF(A2=\"Metric units\", 'Study Inputs'!D22, 'Study Inputs'!D22*0.0929)","v":0},{"$f":"'Study Inputs'!L35","v":0},{"$f":"'Study Inputs'!E19","v":0},{"$f":"IF(A2=\"Metric units\", 'Study Inputs'!E22, 'Study Inputs'!E22*0.0929)","v":0},{"$f":"'Study Inputs'!Q35","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project AC Area:",{"$f":"IF(A2=\"Metric units\", 'Study Inputs'!F22, 'Study Inputs'!F22*0.0929)","v":9.2899999999999996E-2},null,null,null,null,null,null,null,null,null,null,null,null,"AC Area","HS","Max Area","HS of Max Area Bldg"]
[null,"LCC ECM Inputs",null,null,null,null,null,null,null,null,null,"# of ECMs:",{"$f":"COUNTIF(B8:B31, \"<>0\")","v":2},"EPM yes/no:",{"$f":"'Study Inputs'!B27","v":"No"},null,null,null,null,null,null,null,null,null,null,null,null,"Btype1",{"$f":"$M$2","v":9.2899999999999996E-2},{"$f":"$R$2","v":0},{"$f":"MAX(AC4:AC7)","v":9.2899999999999996E-2},{"$f":"INDEX(AD4:AD7, MATCH(AE4,AC4:AC7,0))","v":0}]
[null,{"$f":"'LCC Analysis'!B21","v":"Measure Name"},{"$f":"'LCC Analysis'!C22","v":"kWh"},{"$f":"'LCC Analysis'!D22","v":"kW"},{"$f":"'LCC Analysis'!E22","v":"GJ"},{"$f":"'LCC Analysis'!F22","v":"$"},{"$f":"'LCC Analysis'!G22","v":"Maint. $"},{"$f":"CONCATENATE('LCC Analysis'!H21, \" \", 'LCC Analysis'!H22)","v":"Incremental Capital Cost"},{"$f":"CONCATENATE('LCC Analysis'!I21, \" \", 'LCC Analysis'!I22)","v":"Life Expectancy"},"Standard ECM Name","In or Out","Area (m2)","Incr. $ / Area","BL Total Cost/Area","BL Cost ($)","ECM Total Cost/Area","ECM Total Cost ($)",null,null,null,null,null,null,null,null,null,null,"Btype2",{"$f":"$T$2","v":0},{"$f":"$U$2","v":0}]
[{"$f":"'LCC Analysis'!A23","v":0},{"$f":"'LCC Analysis'!B23","v":0},{"$f":"'LCC Analysis'!C23","v":0},{"$f":"'LCC Analysis'!D23","v":0},{"$f":"'LCC Analysis'!E23","v":0},{"$f":"'LCC Analysis'!F23","v":0},{"$f":"'LCC Analysis'!G23","v":0},{"$f":"'LCC Analysis'!H23","v":0},{"$f":"'LCC Analysis'!I23","v":25},"EPM",{"$f":"'LCC Analysis'!J67","v":0},{"$f":"'Incremental Costs'!AB20","v":0},{"$f":"IF(L6=0, 0, H6/L6)","v":0},{"$f":"IF(L6=0, 0, O6/L6)","v":0},{"$f":"'Incremental Costs'!I20","v":0},{"$f":"IF(L6=0, 0, Q6/L6)","v":0},{"$f":"'Incremental Costs'!P20","v":0},null,null,null,null,null,null,null,null,null,null,"Btype3",{"$f":"$W$2","v":0},{"$f":"$X$2","v":0}]
[null,{"$f":"'LCC Analysis'!B55","v":"Proposed Bundle of ECMs"},{"$f":"'LCC Analysis'!C55","v":0},{"$f":"'LCC Analysis'!D55","v":0},{"$f":"'LCC Analysis'!E55","v":0},{"$f":"'LCC Analysis'!F55","v":0},{"$f":"'LCC Analysis'!G55","v":0},{"$f":"'LCC Analysis'!H55","v":0},{"$f":"'LCC Analysis'!I55","v":{"$error":"#DIV/0!"}},"Bundle",1,{"$f":"$P$3","v":9.2899999999999996E-2},{"$f":"IF(L7=0, 0, H7/L7)","v":0},{"$f":"IF(L7=0, 0, O7/L7)","v":0},{"$f":"'Incremental Costs'!I28","v":0},{"$f":"IF(L7=0, 0, Q7/L7)","v":0},{"$f":"'Incremental Costs'!P28","v":0},null,null,null,null,null,null,null,null,null,null,"Btype4",{"$f":"$Z$2","v":0},{"$f":"$AA$2","v":0}]
[{"$f":"'LCC Analysis'!A24","v":1},{"$f":"'LCC Analysis'!B24","v":0},{"$f":"'LCC Analysis'!C24","v":""},{"$f":"'LCC Analysis'!D24","v":""},{"$f":"'LCC Analysis'!E24","v":""},{"$f":"'LCC Analysis'!F24","v":""},{"$f":"'LCC Analysis'!G24","v":0},{"$f":"'LCC Analysis'!H24","v":0},{"$f":"'LCC Analysis'!I24","v":25},{"$f":"'Study Results'!G54","v":"Roof Insulation Increase"},{"$f":"'LCC Analysis'!J68","v":0},{"$f":"'Incremental Costs'!AB28","v":0},0,0,{"$f":"'Incremental Costs'!I28","v":0},0,{"$f":"'Incremental Costs'!P28","v":0}]
[{"$f":"'LCC Analysis'!A25","v":2},{"$f":"'LCC Analysis'!B25","v":"ECM#2: Increase Wall Insulation"},{"$f":"'LCC Analysis'!C25","v":""},{"$f":"'LCC Analysis'!D25","v":""},{"$f":"'LCC Analysis'!E25","v":""},{"$f":"'LCC Analysis'!F25","v":""},{"$f":"'LCC Analysis'!G25","v":0},{"$f":"'LCC Analysis'!H25","v":0},{"$f":"'LCC Analysis'!I25","v":30},{"$f":"'Study Results'!I54","v":"Wall Insulation Increase"},{"$f":"'LCC Analysis'!J69","v":1},{"$f":"'Incremental Costs'!AB36","v":0},0,0,{"$f":"'Incremental Costs'!I36","v":0},0,{"$f":"'Incremental Costs'!P36","v":0}]
[{"$f":"'LCC Analysis'!A26","v":3},{"$f":"'LCC Analysis'!B26","v":"ECM#3: High Performance Windows"},{"$f":"'LCC Analysis'!C26","v":""},{"$f":"'LCC Analysis'!D26","v":""},{"$f":"'LCC Analysis'!E26","v":""},{"$f":"'LCC Analysis'!F26","v":""},{"$f":"'LCC Analysis'!G26","v":0},{"$f":"'LCC Analysis'!H26","v":0},{"$f":"'LCC Analysis'!I26","v":25},{"$f":"'Study Results'!K54","v":"High Efficiency Glazing"},{"$f":"'LCC Analysis'!J70","v":1},{"$f":"'Incremental Costs'!AB44","v":0},0,0,{"$f":"'Incremental Costs'!I44","v":0},0,{"$f":"'Incremental Costs'!P44","v":0}]
[{"$f":"'LCC Analysis'!A27","v":4},{"$f":"'LCC Analysis'!B27","v":0},{"$f":"'LCC Analysis'!C27","v":""},{"$f":"'LCC Analysis'!D27","v":""},{"$f":"'LCC Analysis'!E27","v":""},{"$f":"'LCC Analysis'!F27","v":""},{"$f":"'LCC Analysis'!G27","v":0},{"$f":"'LCC Analysis'!H27","v":0},{"$f":"'LCC Analysis'!I27","v":16},{"$f":"'Study Results'!M54","v":"Interior LPD Reduction"},{"$f":"'LCC Analysis'!J71","v":0},{"$f":"IF(J11=\"LED Parkade Lighting\", $P$2, $P$3)","v":9.2899999999999996E-2},0,0,{"$f":"'Incremental Costs'!I52","v":0},0,{"$f":"'Incremental Costs'!P52","v":0}]
[{"$f":"'LCC Analysis'!A28","v":5},{"$f":"'LCC Analysis'!B28","v":0},{"$f":"'LCC Analysis'!C28","v":""},{"$f":"'LCC Analysis'!D28","v":""},{"$f":"'LCC Analysis'!E28","v":""},{"$f":"'LCC Analysis'!F28","v":""},{"$f":"'LCC Analysis'!G28","v":0},{"$f":"'LCC Analysis'!H28","v":0},{"$f":"'LCC Analysis'!I28","v":16},{"$f":"'Study Results'!O54","v":"Interior LPD Reduction"},{"$f":"'LCC Analysis'!J72","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I60","v":0},0,{"$f":"'Incremental Costs'!P60","v":0}]
[{"$f":"'LCC Analysis'!A29","v":6},{"$f":"'LCC Analysis'!B29","v":0},{"$f":"'LCC Analysis'!C29","v":""},{"$f":"'LCC Analysis'!D29","v":""},{"$f":"'LCC Analysis'!E29","v":""},{"$f":"'LCC Analysis'!F29","v":""},{"$f":"'LCC Analysis'!G29","v":0},{"$f":"'LCC Analysis'!H29","v":0},{"$f":"'LCC Analysis'!I29","v":8},{"$f":"'Study Results'!Q54","v":"New lighting controls including time clocks, occupancy sensors or photocells"},{"$f":"'LCC Analysis'!J73","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I68","v":0},0,{"$f":"'Incremental Costs'!P68","v":0}]
[{"$f":"'LCC Analysis'!A30","v":7},{"$f":"'LCC Analysis'!B30","v":0},{"$f":"'LCC Analysis'!C30","v":""},{"$f":"'LCC Analysis'!D30","v":""},{"$f":"'LCC Analysis'!E30","v":""},{"$f":"'LCC Analysis'!F30","v":""},{"$f":"'LCC Analysis'!G30","v":0},{"$f":"'LCC Analysis'!H30","v":0},{"$f":"'LCC Analysis'!I30","v":16},{"$f":"'Study Results'!S54","v":"Exterior LPD Reduction"},{"$f":"'LCC Analysis'!J74","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I76","v":0},0,{"$f":"'Incremental Costs'!P76","v":0}]
[{"$f":"'LCC Analysis'!A31","v":8},{"$f":"'LCC Analysis'!B31","v":0},{"$f":"'LCC Analysis'!C31","v":""},{"$f":"'LCC Analysis'!D31","v":""},{"$f":"'LCC Analysis'!E31","v":""},{"$f":"'LCC Analysis'!F31","v":""},{"$f":"'LCC Analysis'!G31","v":0},{"$f":"'LCC Analysis'!H31","v":0},{"$f":"'LCC Analysis'!I31","v":16},{"$f":"'Study Results'!U54","v":"Exterior LPD Reduction"},{"$f":"'LCC Analysis'!J75","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I84","v":0},0,{"$f":"'Incremental Costs'!P84","v":0}]
[{"$f":"'LCC Analysis'!A32","v":9},{"$f":"'LCC Analysis'!B32","v":0},{"$f":"'LCC Analysis'!C32","v":""},{"$f":"'LCC Analysis'!D32","v":""},{"$f":"'LCC Analysis'!E32","v":""},{"$f":"'LCC Analysis'!F32","v":""},{"$f":"'LCC Analysis'!G32","v":0},{"$f":"'LCC Analysis'!H32","v":0},{"$f":"'LCC Analysis'!I32","v":8},{"$f":"'Study Results'!W54","v":"New lighting controls including time clocks, occupancy sensors or photocells"},{"$f":"'LCC Analysis'!J76","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I92","v":0},0,{"$f":"'Incremental Costs'!P92","v":0}]
[{"$f":"'LCC Analysis'!A33","v":10},{"$f":"'LCC Analysis'!B33","v":0},{"$f":"'LCC Analysis'!C33","v":""},{"$f":"'LCC Analysis'!D33","v":""},{"$f":"'LCC Analysis'!E33","v":""},{"$f":"'LCC Analysis'!F33","v":""},{"$f":"'LCC Analysis'!G33","v":0},{"$f":"'LCC Analysis'!H33","v":0},{"$f":"'LCC Analysis'!I33","v":""},{"$f":"'Study Results'!Y54","v":0},{"$f":"'LCC Analysis'!J77","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I100","v":0},0,{"$f":"'Incremental Costs'!P100","v":0}]
[{"$f":"'LCC Analysis'!A34","v":11},{"$f":"'LCC Analysis'!B34","v":0},{"$f":"'LCC Analysis'!C34","v":""},{"$f":"'LCC Analysis'!D34","v":""},{"$f":"'LCC Analysis'!E34","v":""},{"$f":"'LCC Analysis'!F34","v":""},{"$f":"'LCC Analysis'!G34","v":0},{"$f":"'LCC Analysis'!H34","v":0},{"$f":"'LCC Analysis'!I34","v":""},{"$f":"'Study Results'!AA54","v":0},{"$f":"'LCC Analysis'!J78","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I108","v":0},0,{"$f":"'Incremental Costs'!P108","v":0}]
[{"$f":"'LCC Analysis'!A35","v":12},{"$f":"'LCC Analysis'!B35","v":0},{"$f":"'LCC Analysis'!C35","v":""},{"$f":"'LCC Analysis'!D35","v":""},{"$f":"'LCC Analysis'!E35","v":""},{"$f":"'LCC Analysis'!F35","v":""},{"$f":"'LCC Analysis'!G35","v":0},{"$f":"'LCC Analysis'!H35","v":0},{"$f":"'LCC Analysis'!I35","v":""},{"$f":"'Study Results'!AC54","v":0},{"$f":"'LCC Analysis'!J79","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I116","v":0},0,{"$f":"'Incremental Costs'!P116","v":0}]
[{"$f":"'LCC Analysis'!A36","v":13},{"$f":"'LCC Analysis'!B36","v":0},{"$f":"'LCC Analysis'!C36","v":""},{"$f":"'LCC Analysis'!D36","v":""},{"$f":"'LCC Analysis'!E36","v":""},{"$f":"'LCC Analysis'!F36","v":""},{"$f":"'LCC Analysis'!G36","v":0},{"$f":"'LCC Analysis'!H36","v":0},{"$f":"'LCC Analysis'!I36","v":""},{"$f":"'Study Results'!AE54","v":0},{"$f":"'LCC Analysis'!J80","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I124","v":0},0,{"$f":"'Incremental Costs'!P124","v":0}]
[{"$f":"'LCC Analysis'!A37","v":14},{"$f":"'LCC Analysis'!B37","v":0},{"$f":"'LCC Analysis'!C37","v":""},{"$f":"'LCC Analysis'!D37","v":""},{"$f":"'LCC Analysis'!E37","v":""},{"$f":"'LCC Analysis'!F37","v":""},{"$f":"'LCC Analysis'!G37","v":0},{"$f":"'LCC Analysis'!H37","v":0},{"$f":"'LCC Analysis'!I37","v":""},{"$f":"'Study Results'!AG54","v":0},{"$f":"'LCC Analysis'!J81","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I132","v":0},0,{"$f":"'Incremental Costs'!P132","v":0}]
[{"$f":"'LCC Analysis'!A38","v":15},{"$f":"'LCC Analysis'!B38","v":0},{"$f":"'LCC Analysis'!C38","v":""},{"$f":"'LCC Analysis'!D38","v":""},{"$f":"'LCC Analysis'!E38","v":""},{"$f":"'LCC Analysis'!F38","v":""},{"$f":"'LCC Analysis'!G38","v":0},{"$f":"'LCC Analysis'!H38","v":0},{"$f":"'LCC Analysis'!I38","v":""},{"$f":"'Study Results'!AI54","v":0},{"$f":"'LCC Analysis'!J82","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I140","v":0},0,{"$f":"'Incremental Costs'!P140","v":0}]
[{"$f":"'LCC Analysis'!A39","v":16},{"$f":"'LCC Analysis'!B39","v":0},{"$f":"'LCC Analysis'!C39","v":""},{"$f":"'LCC Analysis'!D39","v":""},{"$f":"'LCC Analysis'!E39","v":""},{"$f":"'LCC Analysis'!F39","v":""},{"$f":"'LCC Analysis'!G39","v":0},{"$f":"'LCC Analysis'!H39","v":0},{"$f":"'LCC Analysis'!I39","v":""},{"$f":"'Study Results'!AK54","v":0},{"$f":"'LCC Analysis'!J83","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I148","v":0},0,{"$f":"'Incremental Costs'!P148","v":0}]
[{"$f":"'LCC Analysis'!A40","v":17},{"$f":"'LCC Analysis'!B40","v":0},{"$f":"'LCC Analysis'!C40","v":""},{"$f":"'LCC Analysis'!D40","v":""},{"$f":"'LCC Analysis'!E40","v":""},{"$f":"'LCC Analysis'!F40","v":""},{"$f":"'LCC Analysis'!G40","v":0},{"$f":"'LCC Analysis'!H40","v":0},{"$f":"'LCC Analysis'!I40","v":""},{"$f":"'Study Results'!AM54","v":0},{"$f":"'LCC Analysis'!J84","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I156","v":0},0,{"$f":"'Incremental Costs'!P156","v":0}]
[{"$f":"'LCC Analysis'!A41","v":18},{"$f":"'LCC Analysis'!B41","v":0},{"$f":"'LCC Analysis'!C41","v":""},{"$f":"'LCC Analysis'!D41","v":""},{"$f":"'LCC Analysis'!E41","v":""},{"$f":"'LCC Analysis'!F41","v":""},{"$f":"'LCC Analysis'!G41","v":0},{"$f":"'LCC Analysis'!H41","v":0},{"$f":"'LCC Analysis'!I41","v":""},{"$f":"'Study Results'!AO54","v":0},{"$f":"'LCC Analysis'!J85","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I164","v":0},0,{"$f":"'Incremental Costs'!P164","v":0}]
[{"$f":"'LCC Analysis'!A42","v":19},{"$f":"'LCC Analysis'!B42","v":0},{"$f":"'LCC Analysis'!C42","v":""},{"$f":"'LCC Analysis'!D42","v":""},{"$f":"'LCC Analysis'!E42","v":""},{"$f":"'LCC Analysis'!F42","v":""},{"$f":"'LCC Analysis'!G42","v":0},{"$f":"'LCC Analysis'!H42","v":0},{"$f":"'LCC Analysis'!I42","v":""},{"$f":"'Study Results'!AQ54","v":0},{"$f":"'LCC Analysis'!J86","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I172","v":0},0,{"$f":"'Incremental Costs'!P172","v":0}]
[{"$f":"'LCC Analysis'!A43","v":20},{"$f":"'LCC Analysis'!B43","v":0},{"$f":"'LCC Analysis'!C43","v":""},{"$f":"'LCC Analysis'!D43","v":""},{"$f":"'LCC Analysis'!E43","v":""},{"$f":"'LCC Analysis'!F43","v":""},{"$f":"'LCC Analysis'!G43","v":0},{"$f":"'LCC Analysis'!H43","v":0},{"$f":"'LCC Analysis'!I43","v":""},{"$f":"'Study Results'!AS54","v":0},{"$f":"'LCC Analysis'!J87","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I180","v":0},0,{"$f":"'Incremental Costs'!P180","v":0}]
[{"$f":"'LCC Analysis'!A44","v":21},{"$f":"'LCC Analysis'!B44","v":0},{"$f":"'LCC Analysis'!C44","v":""},{"$f":"'LCC Analysis'!D44","v":""},{"$f":"'LCC Analysis'!E44","v":""},{"$f":"'LCC Analysis'!F44","v":""},{"$f":"'LCC Analysis'!G44","v":0},{"$f":"'LCC Analysis'!H44","v":0},{"$f":"'LCC Analysis'!I44","v":""},{"$f":"'Study Results'!AU54","v":0},{"$f":"'LCC Analysis'!J88","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I188","v":0},0,{"$f":"'Incremental Costs'!P188","v":0}]
[{"$f":"'LCC Analysis'!A45","v":22},{"$f":"'LCC Analysis'!B45","v":0},{"$f":"'LCC Analysis'!C45","v":""},{"$f":"'LCC Analysis'!D45","v":""},{"$f":"'LCC Analysis'!E45","v":""},{"$f":"'LCC Analysis'!F45","v":""},{"$f":"'LCC Analysis'!G45","v":0},{"$f":"'LCC Analysis'!H45","v":0},{"$f":"'LCC Analysis'!I45","v":""},{"$f":"'Study Results'!AW54","v":0},{"$f":"'LCC Analysis'!J89","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I196","v":0},0,{"$f":"'Incremental Costs'!P196","v":0}]
[{"$f":"'LCC Analysis'!A46","v":23},{"$f":"'LCC Analysis'!B46","v":0},{"$f":"'LCC Analysis'!C46","v":""},{"$f":"'LCC Analysis'!D46","v":""},{"$f":"'LCC Analysis'!E46","v":""},{"$f":"'LCC Analysis'!F46","v":""},{"$f":"'LCC Analysis'!G46","v":0},{"$f":"'LCC Analysis'!H46","v":0},{"$f":"'LCC Analysis'!I46","v":""},{"$f":"'Study Results'!AY54","v":0},{"$f":"'LCC Analysis'!J90","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I204","v":0},0,{"$f":"'Incremental Costs'!P204","v":0}]
[{"$f":"'LCC Analysis'!A47","v":24},{"$f":"'LCC Analysis'!B47","v":0},{"$f":"'LCC Analysis'!C47","v":""},{"$f":"'LCC Analysis'!D47","v":""},{"$f":"'LCC Analysis'!E47","v":""},{"$f":"'LCC Analysis'!F47","v":""},{"$f":"'LCC Analysis'!G47","v":0},{"$f":"'LCC Analysis'!H47","v":0},{"$f":"'LCC Analysis'!I47","v":""},{"$f":"'Study Results'!BA54","v":0},{"$f":"'LCC Analysis'!J91","v":0},9.2899999999999996E-2,0,0,{"$f":"'Incremental Costs'!I212","v":0},0,{"$f":"'Incremental Costs'!P212","v":0}]
[]
[null,"End Use Inputs - Total for ALL Buildings",null,null,null,null,null,"Building Type 1",null,null,null,null,"Building Type 2",null,null,null,null,"Building Type 3",null,null,null,null,"Building Type 4"]
[null,{"$f":"'Study Results'!A112","v":"End Use"},{"$f":"'Study Results'!B112","v":"Baseline Elec\n(kWh/yr)"},{"$f":"'Study Results'!C112","v":"Baseline Gas\n(GJ/yr)"},{"$f":"'Study Results'!D112","v":"Proposed Elec\n(kWh/yr)"},{"$f":"'Study Results'!E112","v":"Proposed Gas\n(GJ/yr)"}," ",{"$f":"C34","v":"Baseline Elec\n(kWh/yr)"},{"$f":"D34","v":"Baseline Gas\n(GJ/yr)"},{"$f":"E34","v":"Proposed Elec\n(kWh/yr)"},{"$f":"F34","v":"Proposed Gas\n(GJ/yr)"}," ",{"$f":"H34","v":"Baseline Elec\n(kWh/yr)"},{"$f":"I34","v":"Baseline Gas\n(GJ/yr)"},{"$f":"J34","v":"Proposed Elec\n(kWh/yr)"},{"$f":"K34","v":"Proposed Gas\n(GJ/yr)"}," ",{"$f":"M34","v":"Baseline Elec\n(kWh/yr)"},{"$f":"N34","v":"Baseline Gas\n(GJ/yr)"},{"$f":"O34","v":"Proposed Elec\n(kWh/yr)"},{"$f":"P34","v":"Proposed Gas\n(GJ/yr)"}," ",{"$f":"R34","v":"Baseline Elec\n(kWh/yr)"},{"$f":"S34","v":"Baseline Gas\n(GJ/yr)"},{"$f":"T34","v":"Proposed Elec\n(kWh/yr)"},{"$f":"U34","v":"Proposed Gas\n(GJ/yr)"}]
[null,{"$f":"'Study Results'!A113","v":"01: Space Heating"},{"$f":"'Study Results'!B113","v":0},{"$f":"'Study Results'!C113","v":0},{"$f":"'Study Results'!D113","v":0},{"$f":"'Study Results'!E113","v":0},{"$f":"B35","v":"01: Space Heating"},{"$f":"'Study Results'!B6","v":0},{"$f":"'Study Results'!B7*3.6/1000","v":0},{"$f":"'Study Results'!I6","v":0},{"$f":"'Study Results'!I7*3.6/1000","v":0},{"$f":"G35","v":"01: Space Heating"},{"$f":"'Study Results'!C6","v":0},{"$f":"'Study Results'!C7*3.6/1000","v":0},{"$f":"'Study Results'!J6","v":0},{"$f":"'Study Results'!J7*3.6/1000","v":0},{"$f":"L35","v":"01: Space Heating"},{"$f":"'Study Results'!D6","v":0},{"$f":"'Study Results'!D7*3.6/1000","v":0},{"$f":"'Study Results'!K6","v":0},{"$f":"'Study Results'!K7*3.6/1000","v":0},{"$f":"Q35","v":"01: Space Heating"},{"$f":"'Study Results'!E6","v":0},{"$f":"'Study Results'!E7*3.6/1000","v":0},{"$f":"'Study Results'!L6","v":0},{"$f":"'Study Results'!L7*3.6/1000","v":0}]
[null,{"$f":"'Study Results'!A114","v":"02: Space Cooling"},{"$f":"'Study Results'!B114","v":0},{"$f":"'Study Results'!C114","v":0},{"$f":"'Study Results'!D114","v":0},{"$f":"'Study Results'!E114","v":0},"02: Space Cooling",{"$f":"'Study Results'!B10+'Study Results'!B11","v":0},0,{"$f":"'Study Results'!I10+'Study Results'!I11","v":0},0,"02: Space Cooling",{"$f":"'Study Results'!C10+'Study Results'!C11","v":0},0,{"$f":"'Study Results'!J10+'Study Results'!J11","v":0},0,"02: Space Cooling",{"$f":"'Study Results'!D10+'Study Results'!D11","v":0},0,{"$f":"'Study Results'!K10+'Study Results'!K11","v":0},0,"02: Space Cooling",{"$f":"'Study Results'!E10+'Study Results'!E11","v":0},0,{"$f":"'Study Results'!L10+'Study Results'!L11","v":0},0]
[null,{"$f":"'Study Results'!A115","v":"03: Heating - Ventilation"},{"$f":"'Study Results'!B115","v":0},{"$f":"'Study Results'!C115","v":0},{"$f":"'Study Results'!D115","v":0},{"$f":"'Study Results'!E115","v":0},"03: Heating - Ventilation",{"$f":"'Study Results'!B8","v":0},{"$f":"'Study Results'!B9*3.6/1000","v":0},{"$f":"'Study Results'!I8","v":0},{"$f":"'Study Results'!I9*3.6/1000","v":0},"03: Heating - Ventilation",{"$f":"'Study Results'!C8","v":0},{"$f":"'Study Results'!C9*3.6/1000","v":0},{"$f":"'Study Results'!J8","v":0},{"$f":"'Study Results'!J9*3.6/1000","v":0},"03: Heating - Ventilation",{"$f":"'Study Results'!D8","v":0},{"$f":"'Study Results'!D9*3.6/1000","v":0},{"$f":"'Study Results'!K8","v":0},{"$f":"'Study Results'!K9*3.6/1000","v":0},"03: Heating - Ventilation",{"$f":"'Study Results'!E8","v":0},{"$f":"'Study Results'!E9*3.6/1000","v":0},{"$f":"'Study Results'!L8","v":0},{"$f":"'Study Results'!L9*3.6/1000","v":0}]
[null,{"$f":"'Study Results'!A116","v":"04: Process HVAC"},{"$f":"'Study Results'!B116","v":0},{"$f":"'Study Results'!C116","v":0},{"$f":"'Study Results'!D116","v":0},{"$f":"'Study Results'!E116","v":0},"04: Process HVAC",{"$f":"'Study Results'!B29+'Study Results'!B31+'Study Results'!B33+'Study Results'!B35+'Study Results'!B36","v":0},{"$f":"('Study Results'!B30+'Study Results'!B34)*3.6/1000","v":0},{"$f":"'Study Results'!I29+'Study Results'!I31+'Study Results'!I33+'Study Results'!I35+'Study Results'!I36","v":0},{"$f":"('Study Results'!I30+'Study Results'!I34)*3.6/1000","v":0},"04: Process HVAC",{"$f":"'Study Results'!C29+'Study Results'!C31+'Study Results'!C33+'Study Results'!C35+'Study Results'!C36","v":0},{"$f":"('Study Results'!C30+'Study Results'!C34)*3.6/1000","v":0},{"$f":"'Study Results'!J29+'Study Results'!J31+'Study Results'!J33+'Study Results'!J35+'Study Results'!J36","v":0},{"$f":"('Study Results'!J30+'Study Results'!J34)*3.6/1000","v":0},"04: Process HVAC",{"$f":"'Study Results'!D29+'Study Results'!D31+'Study Results'!D33+'Study Results'!D35+'Study Results'!D36","v":0},{"$f":"('Study Results'!D30+'Study Results'!D34)*3.6/1000","v":0},{"$f":"'Study Results'!K29+'Study Results'!K31+'Study Results'!K33+'Study Results'!K35+'Study Results'!K36","v":0},{"$f":"('Study Results'!K30+'Study Results'!K34)*3.6/1000","v":0},"04: Process HVAC",{"$f":"'Study Results'!E29+'Study Results'!E31+'Study Results'!E33+'Study Results'!E35+'Study Results'!E36","v":0},{"$f":"('Study Results'!E30+'Study Results'!E34)*3.6/1000","v":0},{"$f":"'Study Results'!L29+'Study Results'!L31+'Study Results'!L33+'Study Results'!L35+'Study Results'!L36","v":0},{"$f":"('Study Results'!L30+'Study Results'!L34)*3.6/1000","v":0}]
[null,{"$f":"'Study Results'!A117","v":"05: Fans"},{"$f":"'Study Results'!B117","v":0},{"$f":"'Study Results'!C117","v":0},{"$f":"'Study Results'!D117","v":0},{"$f":"'Study Results'!E117","v":0},"05: Fans",{"$f":"'Study Results'!B13","v":0},0,{"$f":"'Study Results'!I13","v":0},0,"05: Fans",{"$f":"'Study Results'!C13","v":0},0,{"$f":"'Study Results'!J13","v":0},0,"05: Fans",{"$f":"'Study Results'!D13","v":0},0,{"$f":"'Study Results'!K13","v":0},0,"05: Fans",{"$f":"'Study Results'!E13","v":0},0,{"$f":"'Study Results'!L13","v":0},0]
[null,{"$f":"'Study Results'!A118","v":"06: Pumps"},{"$f":"'Study Results'!B118","v":0},{"$f":"'Study Results'!C118","v":0},{"$f":"'Study Results'!D118","v":0},{"$f":"'Study Results'!E118","v":0},"06: Pumps",{"$f":"'Study Results'!B15","v":0},0,{"$f":"'Study Results'!I15","v":0},0,"06: Pumps",{"$f":"'Study Results'!C15","v":0},0,{"$f":"'Study Results'!J15","v":0},0,"06: Pumps",{"$f":"'Study Results'!D15","v":0},0,{"$f":"'Study Results'!K15","v":0},0,"06: Pumps",{"$f":"'Study Results'!E15","v":0},0,{"$f":"'Study Results'!L15","v":0},0]
[null,{"$f":"'Study Results'!A119","v":"07: DHW"},{"$f":"'Study Results'!B119","v":0},{"$f":"'Study Results'!C119","v":0},{"$f":"'Study Results'!D119","v":0},{"$f":"'Study Results'!E119","v":0},"07: DHW",{"$f":"'Study Results'!B16","v":0},{"$f":"'Study Results'!B17*3.6/1000","v":0},{"$f":"'Study Results'!I16","v":0},{"$f":"'Study Results'!I17*3.6/1000","v":0},"07: DHW",{"$f":"'Study Results'!C16","v":0},{"$f":"'Study Results'!C17*3.6/1000","v":0},{"$f":"'Study Results'!J16","v":0},{"$f":"'Study Results'!J17*3.6/1000","v":0},"07: DHW",{"$f":"'Study Results'!D16","v":0},{"$f":"'Study Results'!D17*3.6/1000","v":0},{"$f":"'Study Results'!K16","v":0},{"$f":"'Study Results'!K17*3.6/1000","v":0},"07: DHW",{"$f":"'Study Results'!E16","v":0},{"$f":"'Study Results'!E17*3.6/1000","v":0},{"$f":"'Study Results'!L16","v":0},{"$f":"'Study Results'!L17*3.6/1000","v":0}]
[null,{"$f":"'Study Results'!A120","v":"08: Plug Load"},{"$f":"'Study Results'!B120","v":0},{"$f":"'Study Results'!C120","v":0},{"$f":"'Study Results'!D120","v":0},{"$f":"'Study Results'!E120","v":0},"08: Plug Load",{"$f":"'Study Results'!B21","v":0},0,{"$f":"'Study Results'!I21","v":0},0,"08: Plug Load",{"$f":"'Study Results'!C21","v":0},0,{"$f":"'Study Results'!J21","v":0},0,"08: Plug Load",{"$f":"'Study Results'!D21","v":0},0,{"$f":"'Study Results'!K21","v":0},0,"08: Plug Load",{"$f":"'Study Results'!E21","v":0},0,{"$f":"'Study Results'!L21","v":0},0]
[null,{"$f":"'Study Results'!A121","v":"09: Refrigeration"},{"$f":"'Study Results'!B121","v":0},{"$f":"'Study Results'!C121","v":0},{"$f":"'Study Results'!D121","v":0},{"$f":"'Study Results'!E121","v":0},"09: Refrigeration",{"$f":"'Study Results'!B23","v":0},0,{"$f":"'Study Results'!I23","v":0},0,"09: Refrigeration",{"$f":"'Study Results'!C23","v":0},0,{"$f":"'Study Results'!J23","v":0},0,"09: Refrigeration",{"$f":"'Study Results'!D23","v":0},0,{"$f":"'Study Results'!K23","v":0},0,"09: Refrigeration",{"$f":"'Study Results'!E23","v":0},0,{"$f":"'Study Results'!L23","v":0},0]
[null,{"$f":"'Study Results'!A122","v":"1: Elevators"},{"$f":"'Study Results'!B122","v":0},{"$f":"'Study Results'!C122","v":0},{"$f":"'Study Results'!D122","v":0},{"$f":"'Study Results'!E122","v":0},"1: Elevators",{"$f":"'Study Results'!B22","v":0},0,{"$f":"'Study Results'!I22","v":0},0,"1: Elevators",{"$f":"'Study Results'!C22","v":0},0,{"$f":"'Study Results'!J22","v":0},0,"1: Elevators",{"$f":"'Study Results'!D22","v":0},0,{"$f":"'Study Results'!K22","v":0},0,"1: Elevators",{"$f":"'Study Results'!E22","v":0},0,{"$f":"'Study Results'!L22","v":0},0]
[null,{"$f":"'Study Results'!A123","v":"2: IT Process Load"},{"$f":"'Study Results'!B123","v":0},{"$f":"'Study Results'!C123","v":0},{"$f":"'Study Results'!D123","v":0},{"$f":"'Study Results'!E123","v":0},"2: IT Process Load",{"$f":"'Study Results'!B24","v":0},0,{"$f":"'Study Results'!I24","v":0},0,"2: IT Process Load",{"$f":"'Study Results'!C24","v":0},0,{"$f":"'Study Results'!J24","v":0},0,"2: IT Process Load",{"$f":"'Study Results'!D24","v":0},0,{"$f":"'Study Results'!K24","v":0},0,"2: IT Process Load",{"$f":"'Study Results'!E24","v":0},0,{"$f":"'Study Results'!L24","v":0},0]
[null,{"$f":"'Study Results'!A124","v":"3: Heat Rejection"},{"$f":"'Study Results'!B124","v":0},{"$f":"'Study Results'!C124","v":0},{"$f":"'Study Results'!D124","v":0},{"$f":"'Study Results'!E124","v":0},"3: Heat Rejection",{"$f":"'Study Results'!B12","v":0},0,{"$f":"'Study Results'!I12","v":0},0,"3: Heat Rejection",{"$f":"'Study Results'!C12","v":0},0,{"$f":"'Study Results'!J12","v":0},0,"3: Heat Rejection",{"$f":"'Study Results'!D12","v":0},0,{"$f":"'Study Results'!K12","v":0},0,"3: Heat Rejection",{"$f":"'Study Results'!E12","v":0},0,{"$f":"'Study Results'!L12","v":0},0]
[null,{"$f":"'Study Results'!A125","v":"4: Interior Lights"},{"$f":"'Study Results'!B125","v":0},{"$f":"'Study Results'!C125","v":0},{"$f":"'Study Results'!D125","v":0},{"$f":"'Study Results'!E125","v":0},"4: Interior Lights",{"$f":"'Study Results'!B18","v":0},0,{"$f":"'Study Results'!I18","v":0},0,"4: Interior Lights",{"$f":"'Study Results'!C18","v":0},0,{"$f":"'Study Results'!J18","v":0},0,"4: Interior Lights",{"$f":"'Study Results'!D18","v":0},0,{"$f":"'Study Results'!K18","v":0},0,"4: Interior Lights",{"$f":"'Study Results'!E18","v":0},0,{"$f":"'Study Results'!L18","v":0},0]
[null,{"$f":"'Study Results'!A126","v":"5: Exterior Lights"},{"$f":"'Study Results'!B126","v":0},{"$f":"'Study Results'!C126","v":0},{"$f":"'Study Results'!D126","v":0},{"$f":"'Study Results'!E126","v":0},"5: Exterior Lights",{"$f":"'Study Results'!B20","v":0},0,{"$f":"'Study Results'!I20","v":0},0,"5: Exterior Lights",{"$f":"'Study Results'!C20","v":0},0,{"$f":"'Study Results'!J20","v":0},0,"5: Exterior Lights",{"$f":"'Study Results'!D20","v":0},0,{"$f":"'Study Results'!K20","v":0},0,"5: Exterior Lights",{"$f":"'Study Results'!E20","v":0},0,{"$f":"'Study Results'!L20","v":0},0]
[null,{"$f":"'Study Results'!A127","v":"6: Cooking"},{"$f":"'Study Results'!B127","v":0},{"$f":"'Study Results'!C127","v":0},{"$f":"'Study Results'!D127","v":0},{"$f":"'Study Results'!E127","v":0},"6: Cooking",0,{"$f":"'Study Results'!B25*3.6/1000","v":0},0,{"$f":"'Study Results'!I25*3.6/1000","v":0},"6: Cooking",0,{"$f":"'Study Results'!C25*3.6/1000","v":0},0,{"$f":"'Study Results'!J25*3.6/1000","v":0},"6: Cooking",0,{"$f":"'Study Results'!D25*3.6/1000","v":0},0,{"$f":"'Study Results'!K25*3.6/1000","v":0},"6: Cooking",0,{"$f":"'Study Results'!E25*3.6/1000","v":0},0,{"$f":"'Study Results'!L25*3.6/1000","v":0}]
[null,{"$f":"'Study Results'!A128","v":"7: Other Process Load"},{"$f":"'Study Results'!B128","v":0},{"$f":"'Study Results'!C128","v":0},{"$f":"'Study Results'!D128","v":0},{"$f":"'Study Results'!E128","v":0},"7: Other Process Load",{"$f":"SUM('Study Results'!B26:B38)-'Study Results'!B28-'Study Results'!B30-'Study Results'!B34-'Study Results'!B38","v":0},{"$f":"('Study Results'!B28+'Study Results'!B38)*3.6/1000","v":0},{"$f":"SUM('Study Results'!I26:I38)-'Study Results'!I28-'Study Results'!I30-'Study Results'!I34-'Study Results'!I38","v":0},{"$f":"('Study Results'!I28+'Study Results'!I38)*3.6/1000","v":0},"7: Other Process Load",{"$f":"SUM('Study Results'!C26:C38)-'Study Results'!C28-'Study Results'!C30-'Study Results'!C34-'Study Results'!C38","v":0},{"$f":"('Study Results'!C28+'Study Results'!C38)*3.6/1000","v":0},{"$f":"SUM('Study Results'!J26:J38)-'Study Results'!J28-'Study Results'!J30-'Study Results'!J34-'Study Results'!J38","v":0},{"$f":"('Study Results'!J28+'Study Results'!J38)*3.6/1000","v":0},"7: Other Process Load",{"$f":"SUM('Study Results'!D26:D38)-'Study Results'!D28-'Study Results'!D30-'Study Results'!D34-'Study Results'!D38","v":0},{"$f":"('Study Results'!D28+'Study Results'!D38)*3.6/1000","v":0},{"$f":"SUM('Study Results'!K26:K38)-'Study Results'!K28-'Study Results'!K30-'Study Results'!K34-'Study Results'!K38","v":0},{"$f":"('Study Results'!K28+'Study Results'!K38)*3.6/1000","v":0},"7: Other Process Load",{"$f":"SUM('Study Results'!E26:E38)-'Study Results'!E28-'Study Results'!E30-'Study Results'!E34-'Study Results'!E38","v":0},{"$f":"('Study Results'!E28+'Study Results'!E38)*3.6/1000","v":0},{"$f":"SUM('Study Results'!L26:L38)-'Study Results'!L28-'Study Results'!L30-'Study Results'!L34-'Study Results'!L38","v":0},{"$f":"('Study Results'!L28+'Study Results'!L38)*3.6/1000","v":0}]
[null,{"$f":"'Study Results'!A129","v":"8: Parking Fans"},{"$f":"'Study Results'!B129","v":0},{"$f":"'Study Results'!C129","v":0},{"$f":"'Study Results'!D129","v":0},{"$f":"'Study Results'!E129","v":0},"8: Parking Fans",{"$f":"'Study Results'!B14","v":0},0,{"$f":"'Study Results'!I14","v":0},0,"8: Parking Fans",{"$f":"'Study Results'!C14","v":0},0,{"$f":"'Study Results'!J14","v":0},0,"8: Parking Fans",{"$f":"'Study Results'!D14","v":0},0,{"$f":"'Study Results'!K14","v":0},0,"8: Parking Fans",{"$f":"'Study Results'!E14","v":0},0,{"$f":"'Study Results'!L14","v":0},0]
[null,{"$f":"'Study Results'!A130","v":"9: Underground Parking Lighting"},{"$f":"'Study Results'!B130","v":0},{"$f":"'Study Results'!C130","v":0},{"$f":"'Study Results'!D130","v":0},{"$f":"'Study Results'!E130","v":0},"9: Underground Parking Lighting",{"$f":"'Study Results'!B19","v":0},0,{"$f":"'Study Results'!I19","v":0},0,"9: Underground Parking Lighting",{"$f":"'Study Results'!C19","v":0},0,{"$f":"'Study Results'!J19","v":0},0,"9: Underground Parking Lighting",{"$f":"'Study Results'!D19","v":0},0,{"$f":"'Study Results'!K19","v":0},0,"9: Underground Parking Lighting",{"$f":"'Study Results'!E19","v":0},0,{"$f":"'Study Results'!L19","v":0},0]
[]
[null,"Energy Study Costs"]
[null,"Task",{"$f":"Proposal!B173","v":"Company "},{"$f":"Proposal!D173","v":"Hours"},{"$f":"Proposal!E173","v":"Hourly Rate"},{"$f":"Proposal!F173","v":"Task Total"}]
[null,"Energy Modelling",{"$f":"IF(RIGHT(ConcatenateUnique(Proposal!B174:B185, \", \"),2)=\", \",LEFT(ConcatenateUnique(Proposal!B174:B185, \", \"), LEN(ConcatenateUnique(Proposal!B174:B185, \", \"))-2), ConcatenateUnique(Proposal!B174:B185, \", \"))","v":""},{"$f":"SUM(Proposal!D174:D185)","v":0},{"$f":"IF(D56=0, \"\", SUMPRODUCT(Proposal!E174:E185,Proposal!D174:D185)/SUM(Proposal!D174:D185))","v":""},{"$f":"Proposal!F186","v":0}]
[null,"Primary (Lead) Consultant",{"$f":"IF(RIGHT(ConcatenateUnique(Proposal!B189:B191, \", \"),2)=\", \",LEFT(ConcatenateUnique(Proposal!B189:B191, \", \"), LEN(ConcatenateUnique(Proposal!B189:B191, \", \"))-2), ConcatenateUnique(Proposal!B189:B191, \", \"))","v":""},{"$f":"SUM(Proposal!D189:D191)","v":0},{"$f":"IF(D57=0, \"\", SUMPRODUCT(Proposal!D189:D191,Proposal!E189:E191)/SUM(Proposal!D189:D191))","v":""},{"$f":"Proposal!F192","v":0}]
[null,"Architect",{"$f":"IF(RIGHT(ConcatenateUnique(Proposal!B195:B197, \", \"),2)=\", \",LEFT(ConcatenateUnique(Proposal!B195:B197, \", \"), LEN(ConcatenateUnique(Proposal!B195:B197, \", \"))-2), ConcatenateUnique(Proposal!B195:B197, \", \"))","v":""},{"$f":"SUM(Proposal!D195:D197)","v":0},{"$f":"IF(D58=0,\"\",SUMPRODUCT(Proposal!D195:D197,Proposal!E195:E197)/SUM(Proposal!D195:D197))","v":""},{"$f":"Proposal!F198","v":0}]
[null,"Mechanical Consultant",{"$f":"IF(RIGHT(ConcatenateUnique(Proposal!B201:B203, \", \"),2)=\", \",LEFT(ConcatenateUnique(Proposal!B201:B203, \", \"), LEN(ConcatenateUnique(Proposal!B201:B203, \", \"))-2), ConcatenateUnique(Proposal!B201:B203, \", \"))","v":""},{"$f":"SUM(Proposal!D201:D203)","v":0},{"$f":"IF(D59=0, \"\", SUMPRODUCT(Proposal!D201:D203,Proposal!E201:E203)/SUM(Proposal!E201:E203))","v":""},{"$f":"Proposal!F204","v":0}]
[null,"Cost Consultant",{"$f":"IF(RIGHT(ConcatenateUnique(Proposal!B207:B209, \", \"),2)=\", \",LEFT(ConcatenateUnique(Proposal!B207:B209, \", \"), LEN(ConcatenateUnique(Proposal!B207:B209, \", \"))-2), ConcatenateUnique(Proposal!B207:B209, \", \"))","v":""},{"$f":"SUM(Proposal!D207:D209)","v":0},{"$f":"IF(D60=0, \"\", SUMPRODUCT(Proposal!D207:D209,Proposal!E207:E209)/SUM(Proposal!E207:E209))","v":""},{"$f":"Proposal!F210","v":0}]
[null,"Electrical Consultant",{"$f":"IF(RIGHT(ConcatenateUnique(Proposal!B213:B216, \", \"),2)=\", \",LEFT(ConcatenateUnique(Proposal!B213:B216, \", \"), LEN(ConcatenateUnique(Proposal!B213:B216, \", \"))-2), ConcatenateUnique(Proposal!B213:B216, \", \"))","v":""},{"$f":"SUM(Proposal!D213:D216)","v":0},{"$f":"IF(D61=0, \"\", SUMPRODUCT(Proposal!D213:D216,Proposal!E213:E216)/SUM(Proposal!E213:E216))","v":""},{"$f":"Proposal!F217","v":0}]

{"sheet":"Study Fee Estimator","index":10,"n_rows":159,"n_cols":21,"rows_kept":159,"cut":false,"hidden":true,"merged":[[58,13,58,14],[63,13,63,14]]}
[null,"NC Program Energy Model Simulation Cost Estimator",null,null,null,null,"Data Source Details:",null,null,null,null,null,null,"BC Hydro NC Program Energy Study Cost Breakdown"]
[null,"Version 2.0","August, 2015",null,null,null,null,null,"Building Type","Complexity Factor"]
[null,null,"ES Hours","ES Total Cost",null,null,3,null,0,0]
[null,"Mechanical Consultant Coordination",{"$f":"U61","v":12},{"$f":"T61","v":1800},null,null,4,null,"Automotive Facility",0.8,null,null,null,"Energy Modelling",null,"Admin Staff","Energy Modeller","Engineer Lead","Complex Factor","Fee Estimate","Hours Estimate"]
[null,"Energy Modelling",{"$f":"B11","v":20},{"$f":"D11","v":6920},null,null,5,null,"Convention Centre",1.3,null,null,null,"Task","Subtask                                      ",100,150,180]
[null,"Lighting Consultant",null,null,null,null,6,null,"Courthouse",1,null,null,null,"Project Start-up","Start QA/QC Sheet, creat directory, etc.",2,null,null,1,{"$f":"($P$5*P6+$Q$5*Q6+$R$5*R6)*S6","v":200},{"$f":"(P6+Q6+R6)*S6","v":2}]
[null,"Cost Consultant",{"$f":"U66","v":0},{"$f":"T66","v":0},null,null,7,null,"Dining: Bar/Lounge/Leisure",0.8,null,null,null,null,null,null,null,null,null,null,{"$f":"(P7+Q7+R7)*S7","v":0}]
[null,"Total Cost",{"$f":"SUM(C4:C7)","v":32},{"$f":"SUM(D4:D7)","v":8720},null,null,8,null,"Dining: Cafeteria/Fast Food",0.8,null,null,null,"Coordination","Kick off meeting",null,4,null,1,{"$f":"($P$5*P8+$Q$5*Q8+$R$5*R8)*S8","v":600},4]
[null,null,null,null,null,null,9,null,"Dining: Family",0.8,null,null,null,null,"Gather drawings, specs etc as followings",null,null,null,1,{"$f":"($P$5*P9+$Q$5*Q9+$R$5*R9)*S9","v":0},0]
[null,"ES Hours","ES Weeks","Modelling Cost","Complex ",null,10,null,"Dormitory",0.8,null,null,null,null,"Utility Rates",null,1,null,1,150,1]
[null,{"$f":"U56","v":20},{"$f":"B11/37.5","v":0.53333333333333333},{"$f":"T56","v":6920},{"$f":"T47/1000","v":0},null,11,null,"Exercise Centre",1.2,null,null,null,null,"Operation Schedules",null,1,null,1,150,1]
[null,"How-to-use:",null,null,null,null,12,null,"Fire Station",1.2,null,null,null,null,"Architectural Draawings",null,1,null,1,150,1]
[null,"1) Select the appropriate values in the GREEN boxes",null,null,null,null,13,null,"Gymnasium",0.8,null,null,null,null,"Envelope Information (Wall, Roof, Windows)",null,1,null,1,150,1]
[null,"2) Results are displayed in the ORANGE boxes",null,null,null,null,14,null,"Healthcare-Clinic/Nursing",1.5,null,null,null,null,"Electrical Draawings (Luminaire schedule)",null,2,null,1,300,2]
[null,null,null,"Complex Factor",null,null,15,null,"Hospital",1.5,null,null,null,null,"Mechanical Draawings (Equipment schedule)",null,3,null,1,450,3]
[null,"Building Type 1",{"$f":"'Study Inputs'!B19","v":0},{"$f":"INDEX($J$3:$J$43, MATCH(C16,$I$3:$I$43,0))","v":0},null,null,16,null,"Hotel",1,null,null,null,null,"Cost information",null,3,null,1,450,3]
[null,"Building Type 2",{"$f":"'Study Inputs'!C19","v":0},{"$f":"INDEX($J$3:$J$43, MATCH(C17,$I$3:$I$43,0))","v":0},null,null,17,null,"Library",1.2]
[null,"Building Type 3",{"$f":"'Study Inputs'!D19","v":0},{"$f":"INDEX($J$3:$J$43, MATCH(C18,$I$3:$I$43,0))","v":0},null,null,18,null,"Manufacturing Facility",0.8,null,null,null,null,"Subtotal",{"$f":"SUM(P6:P16)","v":2},{"$f":"SUM(Q6:Q16)","v":16},{"$f":"SUM(R6:R16)","v":0},null,{"$f":"SUM(T6:T16)","v":2600},{"$f":"SUM(U6:U16)","v":18}]
[null,"Building Type 4",{"$f":"'Study Inputs'!E19","v":0},{"$f":"INDEX($J$3:$J$43, MATCH(C19,$I$3:$I$43,0))","v":0},null,null,19,null,"Motel",1,null,null,null,"Energy Simulaiton"]
[null,null,null,null,null,null,20,null,"Motion Picture Theatre",1.2,null,null,null,"Zoning","Diagram",null,2,null,{"$f":"$D$16*$D$21+$D$17*$D$22+$D$18*$D$23+$D$19*$D$24","v":0},{"$f":"($P$5*P20+$Q$5*Q20+$R$5*R20)*S20","v":0},{"$f":"(P20+Q20+R20)*S20","v":0}]
[null,"Building Size for Building Type 1",{"$f":"'Study Inputs'!B22","v":1},{"$f":"INDEX(J47:J59, MATCH(C21,I47:I59,-1))","v":0.2},null,null,21,null,"Multifamily",0.6,null,null,null,null,"Review zoning",null,1,null,{"$f":"$D$16*$D$21+$D$17*$D$22+$D$18*$D$23+$D$19*$D$24","v":0},0,0]
[null,"Building Size for Building Type 2",{"$f":"'Study Inputs'!C22","v":0},{"$f":"INDEX(J47:J59, MATCH(C22,I47:I59,-1))","v":0},null,null,22,null,"Museum",1.3,null,null,null,null,null,null,null,null,0,0,0]
[null,"Building Size for Building Type 3",{"$f":"'Study Inputs'!D22","v":0},{"$f":"INDEX(J47:J59, MATCH(C23,I47:I59,-1))","v":0},null,null,23,null,"Office - Small",1,null,null,null,"Geometry","Input building geometry data",null,16,null,0,0,0]
[null,"Building Size for Building Type 4",{"$f":"'Study Inputs'!E22","v":0},{"$f":"INDEX(J47:J59, MATCH(C24,I47:I59,-1))","v":0},null,null,24,null,"Office - Medium",1,null,null,null,"Wall and Roof Assemblies","input and document, Calculate (if required) ",null,2,null,0,0,0]
[null,null,null,null,"Descriptions",null,25,null,"Office - Large",1,null,null,null,"Glazing System","input and document, Calculate (if required) ",null,2,null,0,0,0]
[null,"Proposed Space Heating Sys 1",{"$f":"Proposal!C81","v":0},{"$f":"INDEX($J$60:$J$78, MATCH(C26,$I$60:$I$78,0))","v":0},{"$f":"Proposal!C82","v":0},null,26,null,"Parking Garage",0.6]
[null,"Proposed Space Heating Sys 2",{"$f":"Proposal!H81","v":0},{"$f":"INDEX($J$60:$J$78, MATCH(C27,$I$60:$I$78,0))","v":0},{"$f":"Proposal!H82","v":0},null,27,null,"Penitentiary",1.2,null,null,null,"Internal Loads","Lighting",null,3,null,{"$f":"$D$16*$D$21+$D$17*$D$22+$D$18*$D$23+$D$19*$D$24","v":0},0,0]
[null,"Proposed Space Heating Sys 3",{"$f":"Proposal!M81","v":0},0,{"$f":"Proposal!M82","v":0},null,28,null,"Performing Arts Theatre",1.2,null,null,null,null,"People",null,2,null,0,0,0]
[null,"Proposed Space Heating Sys 4",{"$f":"Proposal!R81","v":0},0,{"$f":"Proposal!R82","v":0},null,29,null,"Police Station",1.2,null,null,null,null,"Plug Load",null,1,null,0,0,0]
[null,null,null,null,null,null,30,null,"Post Office",1]
[null,"Proposed Space Cooling Sys 1",{"$f":"Proposal!$C$83","v":0},{"$f":"INDEX($J$80:$J$98, MATCH(C31,$I$80:$I$98,0))","v":0},{"$f":"Proposal!$C$84","v":0},null,31,null,"Religious Building",1.2,null,null,null,"Proposed Mech Systems","Proposed Space Heating Sys",null,8,null,{"$f":"$D$16*$D$21*D26+$D$17*$D$22*D27+$D$18*$D$23*D28+$D$19*$D$24*D29","v":0},0,0]
[null,"Proposed Space Cooling Sys 2",{"$f":"Proposal!$H$83","v":0},{"$f":"INDEX($J$80:$J$98, MATCH(C32,$I$80:$I$98,0))","v":0},{"$f":"Proposal!$H$84","v":0},null,32,null,"Retail - small (under 50,000sqft)",0.8,null,null,null,null,"Proposed Space Cooling Sys",null,3,null,{"$f":"$D$16*$D$21*D31+$D$17*$D$22*D32+$D$18*$D$23*D33+$D$19*$D$24*D34","v":0},0,0]
[null,"Proposed Space Cooling Sys 3",{"$f":"Proposal!$M$83","v":0},0,{"$f":"Proposal!$M$84","v":0},null,33,null,"Retail - large (over 50,000sqft)",0.8,null,null,null,null,"Proposed Ventilation Sys",null,3,null,{"$f":"$D$16*$D$21*D36+$D$17*$D$22*D37+$D$18*$D$23*D38+$D$19*$D$24*D39","v":0},0,0]
[null,"Proposed Space Cooling Sys 4",{"$f":"Proposal!$R$83","v":0},0,{"$f":"Proposal!$R$84","v":0},null,34,null,"Residential Mid Rise",0.6,null,null,null,null,"Proposed Heating Plant",null,2,null,{"$f":"$D$16*$D$21*D41+$D$17*$D$22*D42+$D$18*$D$23*D43+$D$19*$D$24*D44","v":0},0,0]
[null,null,null,null,null,null,35,null,"Residential High Rise",0.6,null,null,null,null,"Proposed Cooling Plant",null,2,null,{"$f":"$D$16*$D$21*D46+$D$17*$D$22*D47+$D$18*$D$23*D48+$D$19*$D$24*D49","v":0},0,0]
[null,"Proposed Ventilation Sys 1",{"$f":"Proposal!$C$88","v":0},{"$f":"INDEX($J$100:$J$110, MATCH(C36,$I$100:$I$110,0))","v":0},{"$f":"Proposal!$C$89","v":0},null,36,null,"School - primary",1.1000000000000001]
[null,"Proposed Ventilation Sys 2",{"$f":"Proposal!$H$88","v":0},{"$f":"INDEX($J$100:$J$110, MATCH(C37,$I$100:$I$110,0))","v":0},{"$f":"Proposal!$H$89","v":0},null,37,null,"School - secondary",1.2]
[null,"Proposed Ventilation Sys 3",{"$f":"Proposal!$M$88","v":0},0,{"$f":"Proposal!$M$89","v":0},null,38,null,"Sports Arena",1.2,null,null,null,"Baseline Mech Systems","Baseline Space Heating Sys",null,4,null,{"$f":"S31","v":0},{"$f":"($P$5*P38+$Q$5*Q38+$R$5*R38)*S38","v":0},0]
[null,"Proposed Ventilation Sys 4",{"$f":"Proposal!$R$88","v":0},0,{"$f":"Proposal!$R$89","v":0},null,39,null,"Town Hall",1.2,null,null,null,null,"Baseline Space Cooling Sys",null,1.5,null,{"$f":"S32","v":0},0,0]
[null,null,null,null,null,null,40,null,"Transportation",1,null,null,null,null,"BaselineVentilation Sys",null,1.5,null,{"$f":"S33","v":0},0,0]
[null,"Proposed Heating Plant 1",{"$f":"Proposal!$C$103","v":0},{"$f":"INDEX($J$112:$J$122, MATCH(C41,$I$112:$I$122,0))","v":0},{"$f":"Proposal!$C$104","v":0},null,41,null,"University/College",1.3,null,null,null,null,"Baseline Heating Plant",null,1,null,{"$f":"S34","v":0},0,0]
[null,"Proposed Heating Plant 2",{"$f":"Proposal!$H$103","v":0},{"$f":"INDEX($J$112:$J$122, MATCH(C42,$I$112:$I$122,0))","v":0},{"$f":"Proposal!$H$104","v":0},null,42,null,"Warehouse",0.6,null,null,null,null,"Baseline Cooling Plant",null,1,null,{"$f":"S35","v":0},0,0]
[null,"Proposed Heating Plant 3",{"$f":"Proposal!$M$103","v":0},0,{"$f":"Proposal!$M$104","v":0},null,43,null,"Workshop",0.6,null,null,null,null,null,null,null,null,null,null,0]
[null,"Proposed Heating Plant 4",{"$f":"Proposal!$R$103","v":0},0,{"$f":"Proposal!$R$104","v":0},null,44,null,null,null,null,null,null,"ECM OPTIONS","ECMs Runs",null,15,null,{"$f":"D51","v":0},0,0]
[null,null,null,null,null,null,45,"Building Size",null,null,null,null,null,null,"Data Processing ",null,15,null,{"$f":"$D$51","v":0},0,0]
[null,"Proposed Cooling Plant 1",{"$f":"Proposal!$C$105","v":0},{"$f":"INDEX($J$124:$J$135, MATCH(C46,$I$124:$I$135,0))","v":0},{"$f":"Proposal!$C$106","v":0},null,46]
[null,"Proposed Cooling Plant 2",{"$f":"Proposal!$H$105","v":0},{"$f":"INDEX($J$124:$J$135, MATCH(C47,$I$124:$I$135,0))","v":0},{"$f":"Proposal!$H$106","v":0},null,47,"500,001 + sq. ft",1000000,2.2000000000000002,null,null,null,null,"Subtotal",{"$f":"SUM(P20:(P46))","v":0},{"$f":"SUM(Q20:(Q46))","v":86},{"$f":"SUM(R20:(R46))","v":0},null,{"$f":"SUM(T20:(T46))","v":0},{"$f":"SUM(U20:(U46))","v":0}]
[null,"Proposed Cooling Plant 3",{"$f":"Proposal!$M$105","v":0},0,{"$f":"Proposal!$M$106","v":0},null,48,"300,001 -500,000 sq. ft",500000,1.9,null,null,null,"Report","General Information",null,2,null,null,{"$f":"$P$5*P48+$Q$5*Q48+$R$5*R48","v":300},{"$f":"(P48+Q48+R48)","v":2}]
[null,"Proposed Cooling Plant 4",{"$f":"Proposal!$R$105","v":0},0,{"$f":"Proposal!$R$106","v":0},null,49,"200,001 -300,000 sq. ft",300000,1.6,null,null,null,null,"ECMs Analysis",null,4,null,{"$f":"$D$51","v":0},{"$f":"$P$5*P49+$Q$5*Q49+$R$5*R49","v":600},{"$f":"(P49+Q49+R49)*S49","v":0}]
[null,null,null,null,null,null,50,"150,001 -200,000 sq. ft",200000,1.4,null,null,null,null,"Summarise results and conclusions",null,10,null,0,1500,{"$f":"(P50+Q50+R50)*S50","v":0}]
[null,"Proposed ECMs","Total ECM complexity factor:",{"$f":"SUM(D52:D70)/24.5","v":0},null,null,51,"100,001 - 150,000 sq. ft",150000,1.2,null,null,null,null,"LCC Spreadsheet",null,8,null,0,1200,{"$f":"(P51+Q51+R51)*S51","v":0}]
[null,"Envelope ECM #1","Roof Insulation Increase",{"$f":"IF(Proposal!D52<>\".\",INDEX($J$138:$J$157, MATCH(C52,$I$138:$I$157,0)), 0)","v":0},null,null,52,"75,001 - 100,000 sq. ft",100000,1,null,null,null,null,"Final Review",null,null,4,0,720,{"$f":"(P52+Q52+R52)*S52","v":0}]
[null,"Envelope ECM #2","Wall Insulation Increase",{"$f":"IF(Proposal!D54<>\".\",INDEX($J$138:$J$157, MATCH(C53,$I$138:$I$157,0)), 0)","v":0},null,null,53,"50,001 - 75,000 sq. ft",75000,0.9]
[null,"Envelope ECM #3","High Efficiency Glazing",{"$f":"IF(Proposal!D61<>\".\",INDEX($J$138:$J$157, MATCH(C54,$I$138:$I$157,0)), 0)","v":0},null,null,54,"25,001 - 50,000 sq. ft",50000,0.7,null,null,null,null,"Subtotal",{"$f":"SUM(P48:P53)","v":0},{"$f":"SUM(Q48:Q53)","v":24},{"$f":"SUM(R48:R53)","v":4},null,{"$f":"SUM(T48:T53)","v":4320},{"$f":"SUM(U48:U53)","v":2}]
[null,"Envelope ECM #4","Shading",{"$f":"IF(Proposal!D63<>\".\",INDEX($J$138:$J$157, MATCH(C55,$I$138:$I$157,0)), 0)","v":0},null,null,55,"10,001 - 25,000 sq. ft",25000,0.5]
[null,null,null,null,null,null,56,"5,001 - 10,000 sq. ft",10000,0.4,null,null,null,"Total",null,{"$f":"M:M+SUM(P6:P48)","v":4},12,null,null,{"$f":"SUM(T18,T47,T54)","v":6920},{"$f":"SUM(U18,U47,U54)","v":20}]
[null,"Lighting ECM #1","Interior LPD Reduction",{"$f":"IF(Proposal!D70<>\".\",INDEX($J$138:$J$157, MATCH(C57,$I$138:$I$157,0)), 0)","v":0},null,null,57,"2,001 - 5,000 sq. ft",5000,0.3]
[null,"Lighting ECM #2","Interior Lighting Control",{"$f":"IF(Proposal!D71<>\".\",INDEX($J$138:$J$157, MATCH(C58,$I$138:$I$157,0)), 0)","v":0},null,null,58,"0 - 2,000 sq. ft",2000,0.2]
[null,"Lighting ECM #3","Exterior LPD Reduction",{"$f":"IF(Proposal!D74<>\".\",INDEX($J$138:$J$157, MATCH(C59,$I$138:$I$157,0)), 0)","v":0},null,null,59,null,0,0,null,null,null,"Mechanical Consultant Coordination",null,"Admin Staff","Mech Designer","Engineer Lead","Complex Factor","Fee Estimate","Hours Estimate"]
[null,"Lighting ECM #4","Exterior Lighting Control",{"$f":"IF(Proposal!D75<>\".\",INDEX($J$138:$J$157, MATCH(C60,$I$138:$I$157,0)), 0)","v":0},null,null,60,"Proposed Space Heating",0,0,null,null,null,"Task",null,100,150,180]
[null,null,null,null,null,null,61,null,"None",0,null,null,null,"Project coordination",null,null,12,null,{"$f":"1+SUM(S31:S35)/40","v":1},{"$f":"($P$5*P61+$Q$5*Q61+$R$5*R61)*S61","v":1800},{"$f":"(P61+Q61+R61)*S61","v":12}]
[null,"Mechanical ECM #1","High eff HVAC system (w high eff H/C plants) ",{"$f":"IF(OR(Proposal!D81<>\".\",Proposal!D82<>\".\",Proposal!D83<>\".\",Proposal!D84<>\".\",Proposal!D88<>\".\",Proposal!D89<>\".\",Proposal!D103<>\".\",Proposal!D104<>\".\",Proposal!D105<>\".\",Proposal!D106<>\".\",),INDEX($J$138:$J$157, MATCH(C62,$I$138:$I$157,0)), 0)","v":0},null,null,62,null,"Split Heat Pump units",1]
[null,"Mechanical ECM #2","Heat recovery",{"$f":"IF(OR(Proposal!D97<>\".\",Proposal!D116<>\".\"),INDEX($J$138:$J$157, MATCH(C63,$I$138:$I$157,0)), 0)","v":0},null,null,63,null,"PTAC and PTHP",1]
[null,"Mechanical ECM #3","Demand ventilation control",{"$f":"IF(OR(Proposal!D98<>\".\",Proposal!D117<>\".\"),INDEX($J$138:$J$157, MATCH(C64,$I$138:$I$157,0)), 0)","v":0},null,null,64,null,"PSZ-AC - Pack rooftop air conditioner CV",1,null,null,null,"Cost Consultant",null,"Admin Staff","Cost Consultant","Engineer Lead","Complex Factor","Fee Estimate","Hours Estimate"]
[null,"Mechanical ECM #4","VFD",{"$f":"IF(OR(Proposal!D110<>\".\",Proposal!D112<>\".\"),INDEX($J$138:$J$157, MATCH(C64,$I$138:$I$157,0)), 0)","v":0},null,null,65,null,"Electric Baseboard",0.8,null,null,null,"Task",null,100,150,180]
[null,"Mechanical ECM #5","DHW low flow fixtures",{"$f":"IF(Proposal!D122<>\".\",INDEX($J$138:$J$157, MATCH(C65,$I$138:$I$157,0)), 0)","v":0},null,null,66,null,"Hydronic Baseboard",0.9,null,null,null,"Provide ECM Costs",null,null,18,null,{"$f":"D51","v":0},{"$f":"($P$5*P66+$Q$5*Q66+$R$5*R66)*S66","v":0},{"$f":"(P66+Q66+R66)*S66","v":0}]
[null,"Mechanical ECM #6","DHW heating / preheating",{"$f":"IF(OR(Proposal!D120<>\".\",Proposal!D121<>\".\",Proposal!D124<>\".\"),INDEX($J$138:$J$157, MATCH(C66,$I$138:$I$157,0)), 0)","v":0},null,null,67,null,"VAV box (overhead and underfloor)",1.2]
[null,"Mechanical ECM #7","Natural Ventilation",{"$f":"IF(Proposal!D101<>\".\",INDEX($J$138:$J$157, MATCH(C67,$I$138:$I$157,0)), 0)","v":0},null,null,68,null,"Fan Coil unit 2-pipe",1.2]
[null,"Mechanical ECM #8","Renewable Energy (solar thermal)",{"$f":"IF(OR(Proposal!D132<>\".\",Proposal!D133<>\".\",Proposal!D134<>\".\"),INDEX($J$138:$J$157, MATCH(C68,$I$138:$I$157,0)), 0)","v":0},null,null,69,null,"Fan Coil unit 4-pipe",1.2]
[null,"Mechanical ECM #9","Process load savings",{"$f":"IF(OR(Proposal!D126<>\".\",Proposal!D127<>\".\",Proposal!D128<>\".\",Proposal!D129<>\".\",Proposal!D130<>\".\"),INDEX($J$138:$J$157, MATCH(C69,$I$138:$I$157,0)), 0)","v":0},null,null,70,null,"Distributed heat pump ",1.5]
[null,null,null,null,null,null,71,null,"Thermal displacement ventilation",1.2]
[null,null,null,null,null,null,72,null,"Chilled-beams",1.2]
[null,null,null,null,null,null,73,null,"Radiant in-slab heating and cooling",2]
[null,null,null,null,null,null,74,null,"Radiant floor heating only",1.8]
[null,null,null,null,null,null,75,null,"Radiant panel/capillary tubing heating",1.8]
[null,null,null,null,null,null,76,null,"VRF",1.5]
[null,null,null,null,null,null,77,null,"Unit heaters",1]
[null,null,null,null,null,null,78,null,"Other"]
[null,null,null,null,null,null,79]
[null,null,null,null,null,null,80,"Proposed Space Cooling",0,0]
[null,null,null,null,null,null,81,null,"None",0]
[null,null,null,null,null,null,82,null,"Split AC units",1]
[null,null,null,null,null,null,83,null,"Split Heat Pump units",1]
[null,null,null,null,null,null,84,null,"PTAC and PTHP",1]
[null,null,null,null,null,null,85,null,"PSZ-AC - Pack rooftop air conditioner CV",1]
[null,null,null,null,null,null,86,null,"VAV box (overhead and underfloor)",1.2]
[null,null,null,null,null,null,87,null,"Fan Coil unit 2-pipe",1.2]
[null,null,null,null,null,null,88,null,"Fan Coil unit 4-pipe",1.2]
[null,null,null,null,null,null,89,null,"Distributed heat pump ",1.5]
[null,null,null,null,null,null,90,null,"Thermal displacement ventilation",1.2]
[null,null,null,null,null,null,91,null,"Chilled-beams",1.2]
[null,null,null,null,null,null,92,null,"Radiant in-slab heating and cooling",2]
[null,null,null,null,null,null,93,null,"Radiant floor heating only",1.8]
[null,null,null,null,null,null,94,null,"Radiant panel/capillary tubing heating",1.8]
[null,null,null,null,null,null,95,null,"VRF",1.5]
[null,null,null,null,null,null,96,null,"Natural ventilation",1.5]
[null,null,null,null,null,null,97,null,"CRAC units",1]
[null,null,null,null,null,null,98,null,"Other"]
[null,null,null,null,null,null,99]
[null,null,null,null,null,null,100,"Proposed Ventilation Sys",0,0]
[null,null,null,null,null,null,101,null,"None",0]
[null,null,null,null,null,null,102,null,"Mixed air ventilation",1]
[null,null,null,null,null,null,103,null,"100% dedicated outdoor air",1.3]
[null,null,null,null,null,null,104,null,"Displacement ventilation ",1.5]
[null,null,null,null,null,null,105,null,"Heat recovery ventilator",1.2]
[null,null,null,null,null,null,106,null,"Natural ventilation",1.8]
[null,null,null,null,null,null,107,null,"Mixed mode ventilation",1.8]
[null,null,null,null,null,null,108,null,"Earth tube/Thermal labyrinth",1.5]
[null,null,null,null,null,null,109,null,"Solar wall/double skin façade",1.8]
[null,null,null,null,null,null,110,null,"Other"]
[null,null,null,null,null,null,111]
[null,null,null,null,null,null,112,"Proposed Heating Plant",0,0]
[null,null,null,null,null,null,113,null,"None",0]
[null,null,null,null,null,null,114,null,"Boiler",1]
[null,null,null,null,null,null,115,null,"Ground Source HP",1.2]
[null,null,null,null,null,null,116,null,"Air Source HP",1.1000000000000001]
[null,null,null,null,null,null,117,null,"Water source HP",1.2]
[null,null,null,null,null,null,118,null,"Solar thermal energy",1.3]
[null,null,null,null,null,null,119,null,"District energy",0.8]
[null,null,null,null,null,null,120,null,"Multi-type (3+)",1.5]
[null,null,null,null,null,null,121,null,"Heat recovery chiller",1.2]
[null,null,null,null,null,null,122,null,"Other"]
[null,null,null,null,null,null,123]
[null,null,null,null,null,null,124,"Proposed Cooling Plant",0,0]
[null,null,null,null,null,null,125,null,"None",0]
[null,null,null,null,null,null,126,null,"Air cooled chiller",1]
[null,null,null,null,null,null,127,null,"Water cooled chiller",1.1000000000000001]
[null,null,null,null,null,null,128,null,"Ground Source HP",1.2]
[null,null,null,null,null,null,129,null,"Air Source HP",1.1000000000000001]
[null,null,null,null,null,null,130,null,"Water source HP",1.2]
[null,null,null,null,null,null,131,null,"District energy",0.8]
[null,null,null,null,null,null,132,null,"Multi-type (3+)",1.5]
[null,null,null,null,null,null,133,null,"Heat recovery chiller",1.2]
[null,null,null,null,null,null,134,null,"Fluid cooler",1]
[null,null,null,null,null,null,135,null,"Other"]
[null,null,null,null,null,null,136]
[null,null,null,null,null,null,137,"Proposed ECMs"]
[null,null,null,null,null,null,138,"Envelope",0,0]
[null,null,null,null,null,null,139,null,"Roof Insulation Increase",1]
[null,null,null,null,null,null,140,null,"Wall Insulation Increase",1.5]
[null,null,null,null,null,null,141,null,"High Efficiency Glazing",2]
[null,null,null,null,null,null,142,null,"Shading",2]
[null,null,null,null,null,null,143,"Lighting",0,0]
[null,null,null,null,null,null,144,null,"Interior LPD Reduction",3]
[null,null,null,null,null,null,145,null,"Interior Lighting Control",3]
[null,null,null,null,null,null,146,null,"Exterior LPD Reduction",2]
[null,null,null,null,null,null,147,null,"Exterior Lighting Control",1]
[null,null,null,null,null,null,148,"Mechanical",0,0]
[null,null,null,null,null,null,149,null,"High eff HVAC system (w high eff H/C plants) ",5]
[null,null,null,null,null,null,150,null,"Heat recovery",1]
[null,null,null,null,null,null,151,null,"Demand ventilation control",2]
[null,null,null,null,null,null,152,null,"VFD",2]
[null,null,null,null,null,null,153,null,"DHW low flow fixtures",2]
[null,null,null,null,null,null,154,null,"DHW heating / preheating",2]
[null,null,null,null,null,null,155,null,"Natural Ventilation",5]
[null,null,null,null,null,null,156,null,"Renewable Energy (solar thermal)",4]
[null,null,null,null,null,null,157,null,"Process load savings",5]
[null,null,null,null,null,null,158]
[null,null,null,null,null,null,159]

{"sheet":"REFERENCE","index":11,"n_rows":76,"n_cols":22,"rows_kept":76,"cut":false,"hidden":true,"merged":[]}
["Climate Zone","Building Types","Standard ECMs (choose one)","ECM EMLs","Sorting Options","Standard End Use","Energy Codes","Units","ICC Units",null,"Primary Heating Source",null,null,null,null,"Yes/No",null,null,"Proposed Space Heating",null,null,"Exterior Wall Types"]
["GVRD and Victoria (ASHRAE Zone 4C)","Mixed Use","Roof Insulation Increase",25,"Project #","Process HVAC","ASHRAE 90.1 2004","Metric units","m2",null,"Electric",null,null,null,null,"Yes  ",null,null,null,"None",null,"Mass"]
["City of Vancouver and SFU (ASHRAE Zone 5)","Automotive Facility","Wall Insulation Increase",30,"Project Name","Fans","ASHRAE 90.1 2007","Imperial units","ft2",null,"Gas",null,null,null,null,"No",null,null,null,"PTACand PTHP",null,"Metal Building"]
["BC Interior Kelowna, Vernon (ASHRAE Zone 5)","Convention Centre","High Efficiency Glazing",25,"Building Type","Pumps","ASHRAE 90.1 2010",null,"# of units",null,"Hybrid","elec and gas serve the same system",null,null,null,null,null,null,null,"PSZ-AC - Pack rooftop air conditioner CV",null,"Steel-framed"]
["Vancouver Island except Victoria (ASHRAE Zone 5)","Courthouse","Parkade ceiling insulation",25,"Area","DHW","NECB 2011",null,"L/s",null,"Purchased",null,null,null,null,null,null,null,null,"Baseboard heating",null,"Wood-framed and Other"]
["Coastal BC (ASHRAE Zone 5)","Dining: Bar/Lounge/Leisure","Shading (concrete)",25,"Climate Zone","Space Cooling",null,null,"CFM",null,"Mixed","elec and gas serve separate systems",null,null,null,null,null,null,null,"VAV box (overhead and underfloor)"]
["BC South Interior (ASHRAE Zone 6)","Dining: Cafeteria/Fast Food","Shading (motorized)",15,"Mech Consultant","Plug Load",null,null,"TON",null,null,null,null,null,null,null,null,null,null,"Fan Coil unit"]
["BC Interior (ASHRAE Zone 7)","Dining: Family","Low Flow Fixtures",10,"Elec Consultant","Refrigeration",null,null,"kW",null,null,null,null,null,null,null,null,null,null,"Distributed heat pump "]
["Northern BC (ASHRAE Zone 8)","Dormitory","Heat recovery for domestic hot water pre-heat",15,null,"Elevators",null,null,"hp",null,null,null,null,null,null,null,null,null,null,"Thermal displacement ventilation"]
["Lower Mainland and Victoria (NECB Zone 4)","Exercise Centre","Domestic hot water boiler upgrade; Efficient boiler",15,null,"IT Process Load",null,null,"GPM",null,null,null,null,null,null,null,null,null,null,"Chilled-beam"]
["Coastal and South Interior BC (NECB Zone 5)","Fire Station","Domestic hot water recirculation pump demand control",10,null,"Heat Rejection",null,null,"MBH",null,null,null,null,null,null,null,null,null,null,"Radiant floor/in-slab ceiling "]
["BC Mid Interior (NECB Zone 6)","Gymnasium","Electronically commutated motor pumps",15,null,"Interior Lights",null,null,null,null,null,null,null,null,null,null,null,null,null,"Radiant panel/capillary tubing heating"]
["BC Interior - Prince George (NECB Zone 7A)","Healthcare-Clinic/Nursing","Adjustable speed drive on pump",10,null,"Exterior Lights",null,null,null,null,null,null,null,null,null,null,null,null,null,"VRF"]
["BC Interior - Fort Nelson (NECB Zone 7B)","Hospital","CNC Only - High Efficiency HVAC System/ Plant, Central Heat Pumps",17,null,"Heating - Ventilation"]
["BC Interior - Prince George (NECB Zone 7A)","Hotel","CNC Only - High Efficiency HVAC System/ Plant, Distributed Heat Pumps.",18,null,"Space Heating",null,null,null,null,null,null,null,null,null,null,null,null,"Proposed Space Cooling"]
["Northern BC (NECB Zone 8)","Library","High Efficiency Boiler",20,null,"Cooking",null,null,null,null,null,null,null,null,null,null,null,null,null,"None"]
[null,"Manufacturing Facility","High efficiency chiller, chiller/cooler upgrade",22,null,"Other Process Load",null,null,null,null,null,null,null,null,null,null,null,null,null,"PTACand PTHP"]
[null,"Motel","Adjustable speed drive on fan",10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PSZ-AC - Pack rooftop air conditioner CV"]
[null,"Motion Picture Theatre","Heat recovery upgrade/ retrofit",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAV box (overhead and underfloor)"]
[null,"Multifamily","CO2 based demand control ventilation",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fan Coil unit"]
[null,"Museum","CO based parkade ventilation control",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributed heat pump "]
[null,"Office - Small","Natural Ventilation",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal displacement ventilation"]
[null,"Office - Medium","Renewable Energy (solar thermal)",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chilled-beam"]
[null,"Office - Large","Exterior LPD Reduction",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Radiant floor/in-slab ceiling "]
[null,"Parking Garage","Interior LPD Reduction",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Radiant panel/capillary tubing heating"]
[null,"Penitentiary","LED Parkade Lighting",16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VRF"]
[null,"Performing Arts Theatre","New lighting controls including time clocks, occupancy sensors or photocells",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural ventilation"]
[null,"Police Station","Furnace - High Efficiency",20]
[null,"Post Office",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed Ventilation Sys"]
[null,"Religious Building",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"None"]
[null,"Retail - small (under 50,000sqft)","Results Sort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed air ventilation"]
[null,"Retail - large (over 50,000sqft)","Building Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100% dedicated outdoor air"]
[null,"Residential Mid Rise","Climate Zone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Displacement ventilation "]
[null,"Residential High Rise","ASHRAE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Heat recovery ventilator"]
[null,"School - primary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Natural ventilation"]
[null,"School - secondary","Project Status",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Earth tube/Thermal labyrinth"]
[null,"Sports Arena","In Progress",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar wall/double skin façade"]
[null,"Town Hall","Completed"]
[null,"Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed Heating Plant"]
[null,"University/College","Yes or No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"None"]
[null,"Warehouse","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Boiler"]
[null,"Workshop","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ground Source"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Source"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water source"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar energy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District energy"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed Cooling Plant"]
[null,"Standard ECMs (choose one)","ECM Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"None"]
[null,"Roof Insulation Increase","B1: Bundle #1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chiller"]
[null,"Wall Insulation Increase","E1: Roof Insulation Increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ground Source"]
[null,"High Efficiency Glazing","E2: Wall Insulation Increase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air Source"]
[null,"Parkade ceiling insulation","E3: High Efficiency Glazing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Water source"]
[null,"Shading (concrete)","E4: Shading",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solar energy"]
[null,"Shading (motorized)","L1: Interior LPD Reduction",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District energy"]
[null,"Low Flow Fixtures","L2: Interior Lighting Control"]
[null,"Heat recovery for domestic hot water pre-heat","L3: Exterior LPD Reduction"]
[null,"Adjustable speed drive on pump","L4: Exterior Lighting Control"]
[null,"Domestic hot water boiler upgrade; Efficient boiler","M-D1: DHW Low Flow Fixtures"]
[null,"Domestic hot water recirculation pump demand control","M-D2: DHW Heating/Preheating"]
[null,"Electronically commutated motor pumps","M-H1: High eff HVAC system (w H/C plants)"]
[null,"Adjustable speed drive on pump","M-H2: Heat Recovery"]
[null,"CNC Only - High Efficiency HVAC System/ Plant, Central Heat Pumps","M-H3: Demand Ventilation Control"]
[null,"CNC Only - High Efficiency HVAC System/ Plant, Distributed Heat Pumps.","M-H4: VFD"]
[null,"High Efficiency Boiler","M-H5: Natural Ventilation"]
[null,"High efficiency chiller, chiller/cooler upgrade","M-H6: Renewable Energy"]
[null,"Adjustable speed drive on fan","M-P1: Process HVAC"]
[null,"Heat recovery upgrade/ retrofit","M-P2: Process Load Savings"]
[null,"CO2 based demand control ventilation","M-P3: Process Other"]
[null,"CO based parkade ventilation control","Not Included in Bundle"]
[null,"Natural Ventilation"]
[null,"Renewable Energy (solar thermal)"]
[null,"Exterior LPD Reduction"]
[null,"Interior LPD Reduction"]
[null,"Parkade LPD Reduction"]
[null,"New lighting controls including time clocks, occupancy sensors or photocells"]

{"sheet":"Baseline Hourly Results","index":12,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Copy/paste hourly results from your model for the whole year for electricity AND gas"]

{"sheet":"Proposed Hourly Results","index":13,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Copy/paste hourly results from your model for the whole year for electricity AND gas"]

{"sheet":"BCH Baseline Table","index":14,"n_rows":61,"n_cols":7,"rows_kept":61,"cut":false,"hidden":false,"merged":[[13,0,13,1],[20,0,20,4],[6,0,7,1],[6,2,6,4],[8,0,9,0],[10,0,10,1],[11,0,11,1],[12,0,12,1]]}
[]
["January, 2014"]
[]
["BC Hydro New Construction Program (NCP) - Baseline HVAC System Types Selection Table"]
["(For buildings complying to ASHRAE 90.1 2010 or NECB 2011)"]
[]
["Proposed Building Type",null,"Proposed Heating Energy Source"]
[null,null,"Fossil Fuel & Purchased Heat1","Fossil/Electric Hybrid*","Electric and On-Site Renewables**"]
["Residential","Heating and Cooling","System 1","System 1a","System 2"]
[null,"Heating only","System 1b","System 1c","System 2a"]
["Nonresidential & 3 Floors or Less & <25,000 ft2",null,"System 3","System 3a","System 4"]
["Nonresidential & 4 or 5 Floors & <25,000 ft2 or  5 Floors or Less & 25,000 ft2 to 150,000 ft2",null,"System 5","System 5a","System 6"]
["Nonresidential & More than 5 Floors or >150,000 ft2",null,"System 7","System 7a","System 8"]
["Heated Only Storage",null,"System 9","System 10","System 10"]
["1 If the proposed building uses purchased chilled water and purchased heat, then follow ASHRAE 90.1 2010 Appendix G modification G3.1.1.3.3"]
["* Fossil fuel based HVAC systems with heat pump pre-heat, or heat pump based HVAC systems with fossil fuel boost and/or backup"]
["** On-Site Renewables: Solar, Geo Thermal, Wind"]
[]
["Note: Baseline HVAC system types selection is based on the proposed building type and proposed building heating energy source (the first table)"]
[]
["BC Hydro New Construction Program - Baseline HVAC System Descriptions"]
[]
["System No.","System Type","Fan Control","Cooling Type","Heating Type","Ventilation Type","DWH System Type "]
["1. PTAC","Packaged terminal air conditioner with hydronic heating coil (high t-re)","Constant Volume","Direct Expansion","Hot Water Fossil Fuel Boiler","Fossil Fuel Rooftop Make Up Air Unit","Hot Water Fossil Fuel Boiler"]
["1a. PTAC-GBHP","Packaged terminal air conditioner with hydronic heating coil (high t-re)","Constant Volume","Direct Expansion","Heat Pump with Fossil Fuel Backup / Boost, Fossil Fuel Boiler with Heat Pump  Pre-Heating, or Electric Resistance***","Heat Pump with Fossil Fuel Backup / Boost, Fossil Fuel Boiler with Heat Pump  Pre-Heating, or Fossil Fuel Rooftop Make Up Air Unit***","Heat Pump with Fossil Fuel Backup / Boost, Fossil Fuel Boiler with Heat Pump  Pre-Heating, or Fossil Fuel Boiler***"]
["1b. HBB","Hydronic Baseboards (high t-re)"," -"," -","Hot Water Fossil Fuel Boiler","Fossil Fuel Rooftop Make Up Air Unit","Hot Water Fossil Fuel Boiler"]
["1c. EBB-GB","Electric Baseboards with gas ventilation and DWH"," -"," -","Electric Resistance","Fossil Fuel Rooftop Make Up Air Unit","Hot Water Fossil Fuel Boiler"]
["2. PTHP","Packaged terminal heat pump","Constant Volume","Direct Expansion","Electric Heat Pump","Electric Heat Pump","Electric Heat Pump"]
["2a. EEB-HP","Electric Baseboards with electric ventilation and DWH"," -"," -","Electric Resistance****","Electric Resistance****","Same Type as Proposed"]
["3. PSZ-AC","Packaged rooftop air conditioner","Constant Volume","Direct Expansion","Fossil Fuel Furnace","Fossil Fuel Furnace","Same Type as Proposed"]
["3a. PSZ-HPGB","Packaged rooftop air conditioner with heat pump and gas boost/backup ","Constant Volume","Direct Expansion","Electric Heat Pump with Fossil Fuel Boost/Backup","Electric Heat Pump with Fossil Fuel Boost/Backup","Same Type as Proposed"]
["4. PSZ-HP","Packaged rooftop heat pump","Constant Volume","Direct Expansion","Electric Heat Pump","Electric Heat Pump","Same Type as Proposed"]
["5. Packaged VAV w/Reheat","Packaged rooftop variable air volume with reheat","VAV","Direct Expansion","Hot Water Fossil Fuel Boiler","Hot Water Fossil Fuel Boiler","Hot Water Fossil Fuel Boiler"]
["5a. Packaged VAV w/Reheat - HPGB","Packaged rooftop variable air volume with heat pump/gas boost/backup high  t-re heating and reheating system","VAV","Direct Expansion","Electric Heat Pump with Fossil Fuel Boost/Backup","Electric Heat Pump with Fossil Fuel Boost/Backup","Same Type as Proposed"]
["6. Packaged VAV w/PFP Boxes","Packaged rooftop variable air volume with parallel fan-powered boxes and reheat","VAV","Direct Expansion","Electric Resistance****","Electric Resistance****","Same Type as Proposed"]
["7. VAV w/Reheat","Variable air volume with reheat","VAV","Chilled Water","Hot Water Fossil Fuel Boiler","Hot Water Fossil Fuel Boiler","Hot Water Fossil Fuel Boiler"]
["7a. VAV w/Reheat - HPGB","Variable air volume with central heat pump/gas boost/backup high t-re heating and reheating system","VAV","Chilled Water","Electric Heat Pump with Fossil Fuel Boost/Back-up","Electric Heat Pump with Fossil Fuel Boost/Back-up","Same Type as Proposed"]
["8. VAV w/PFP Boxes","Variable air volume with parallel fan-powered boxes and reheat","VAV","Chilled Water","Electric Resistance****","Electric Resistance****","Same Type as Proposed"]
["9. Heating and Ventilaiton","Warm air furnace, gas fired","Constant Volume"," -","Fossil Fuel Furnace","Fossil Fuel Furnace","Same Type as Proposed"]
["10. Heating and Ventilaiton","Warm air furnace, electric","Constant Volume"," -","Electric Resistance****","Electric Resistance****","Same Type as Proposed"]
[]
["*** Baseline system selection depends on the proposed system type. Example: If GSHP system with gas boiler back-up is proposed heating plant for space heating, ventilation and DWH, the baseline "]
["     heating plant will be a central heat pump (usually air to water) based system with gas boiler back-up with minimum efficiency levels as per ASHRAE 90.1 prescriptive requirements."]
["**** If proposed heating system is a heat pump systems with electric resistance back-up, the baseline system will be a central heat pump (usually air to water) with electric resistance back-up."]
[]
[]
[null," - Identical system with ASHRAE 90.1 2010 Appendix G TABLE G3.1.1B "]
[null," - BC Hydro New Construction Program specific baseline system"]
[]
[]
["Special Case No.1: "]
[]
["The proposed building type: Heated/cooled MURB or commercial building with gas fired distributed heat pump (or water-source VRF) system and gas fired (or hybrid) ventilation (MAU) and DWH systems."]
[]
["The BC Hydro NC Program's baseline: Gas fired distributed heat pump system. Ventilation (MAU) and DHW systems heating source to match proposed."]
[]
["Special Case No.2: "]
[]
["The proposed building type: 100,000 s.f heated/cooled warehouse-type retail store with constant volume rooftop units."]
[]
["The BC Hydro NC Program baseline: System 3, or System 3a when proposed design involves rooftop heat pumps."]

{"sheet":"Proposal Review - Mechanical","index":15,"n_rows":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Date",null,null,"2015-June-15","2015-June-25","2015-June-30","2015-July-25"]
["Comment #","Tab Name","Cell Reference","First Mechanical Review (reviewer name)","Response to First Mechanical Review (responder name)","Second Mechanical Review (reviewer name)","Response to Second Mechanical Review (responder name)"]
[1,"Proposal","D206~209"]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]

{"sheet":"Proposal Review - Lighting","index":16,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Date",null,null,"2015-June-15","2015-June-25","2015-June-30","2015-July-25"]
["Comment #","Tab Name","Cell Reference","First Lighting Review (reviewer name)","Response to First Lighting Review (responder name)","Second Lighting Review (reviewer name)","Response to Second Lighting Review (responder name)"]
[1,"Proposal","D206~209",null,null,"ok"]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]

{"sheet":"Study Review - Mechanical","index":17,"n_rows":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Date",null,null,"2015-June-15","2015-June-25","2015-June-30","2015-July-25"]
["Comment #","Tab Name","Cell Reference","First Mechanical Review (reviewer name)","Response to First Mechanical Review (responder name)","Second Mechanical Review (reviewer name)","Response to Second Mechanical Review (responder name)"]
[1,"Proposal","D206~209",null,null,"ok"]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]

{"sheet":"Study Review - Lighting","index":18,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,0,0,2]]}
["Date",null,null,"2015-June-15","2015-June-25","2015-June-30","2015-July-25"]
["Comment #","Tab Name","Cell Reference","First Lighting Review (reviewer name)","Response to First Lighting Review (responder name)","Second Lighting Review (reviewer name)","Response to Second Lighting Review (responder name)"]
[1,"Proposal","D206~209",null,null,"ok"]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]
[13]
[14]