{"text_format":"3","workbook":"xlsx","n_sheets":18,"sheets":["Instructions","Main","Data","30-yr","Addnl Info","Budget Sum","Thermometer","Chart - Expenses","Chart - FP","Chart - Cash","Chart - %","Solver","Coding-F","Coding-B","Output-F","Output-B","SA Risk","wksCommandBars"],"not_rendered":{"charts":12,"images":4,"macros":1,"defined_names":187,"comments":1},"unopened":[{"sheet":"Chart - Expenses","index":7,"reason":"not_a_worksheet"},{"sheet":"Chart - FP","index":8,"reason":"not_a_worksheet"},{"sheet":"Chart - Cash","index":9,"reason":"not_a_worksheet"},{"sheet":"Chart - %","index":10,"reason":"not_a_worksheet"}],"read":"whole","date_system":"1900"}

{"sheet":"Instructions","index":0,"n_rows":25,"n_cols":3,"rows_kept":25}
[]
[null,"ARInc Reserves Analysis Spreadsheet!"]
[null,{"$f":"Main!D7","v":"Analysis File V4.1, 9/14"}]
[]
[]
[]
[]
[]
[null,"This File will enable you to:"]
[null,"1)","Work with Reserve Data"]
[null,"2)","Compute your Percent Funded"]
[null,"3)","Test various Funding Plans"]
[]
[null,"This file is provided and intended only for same-year adjustments of Reserve Study information,"]
[null,"not multi-year updating of Reserve Studies. Multi-year use is not intended or supported."]
[]
[null,"Think of the Main sheet as your control panel, where you enter information about"]
[null,"your association and test your Funding Plan ideas."]
[]
[null,"The left-most portion of the Data Sheet is where your Reserve Component data goes."]
[]
[null,"Only make entries in cells that are colored orange, as shown below:"]
[null,null,25.55]
[]
[null,"Macros are provided to print key pages, add rows, and delete rows."]

{"sheet":"Main","index":1,"n_rows":91,"n_cols":6,"rows_kept":91,"merged":[[15,4,15,5],[50,2,50,5]]}
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"Analysis File V4.1, 9/14"]
[]
[{"$nulls":3},"Starting Information:"]
[null,null,"Client #:","24907-1"]
[null,null,"Name:","Admiral's Cove Beach Club"]
[null,null,"Location:","Coupeville, WA"]
[null,null,"# Units:",500]
[null,null,"Base Yr:",2020]
[null,null,"Period Start:","2020-01-01"]
[null,null,"Period End:","2020-12-31","date problem?"]
[null,null,"Site Inspection Date:","N/A"]
[null,null,"Total Assessmts.",{"v":165760,"d":"$165,760.00"},"Per Unit:",{"$f":"D18/D13","v":{"v":331.52,"d":"$331.52"}}]
[null,null,"Budgeted Res Contribs.",{"v":0,"d":"$0.00"},"Per Unit:",{"$f":"D19/D13","v":{"v":0,"d":"$0.00"}}]
[null,null,"Starting Reserve Bal:",{"v":60000,"d":"$60,000"}]
[null,null,"Interest:",{"v":0.01,"d":"1.00%"}]
[null,null,"Inflation:",{"v":0.03,"d":"3.00%"}]
[]
[{"$nulls":3},"Status:"]
[null,null,"Proportional FFB:",{"$f":"Data!DV$77+(1-D61)*(Data!DW77-Data!DV77)","v":{"v":395489.1666666666,"d":"$395,489"}}]
[null,null,"Percent Funded:",{"$f":"D20/D25","v":{"v":0.15171085596529194,"d":"15.2%"}}]
[null,null,"Swain Factor:",{"$f":"10*STDEV(Data!BB77:BF77,Data!BI77:BM77,Data!BP77:BT77,Data!BW77:CA77,Data!CD77:CH77,Data!CK77:CP77)/SUM(Data!BB77:BF77,Data!BI77:BM77,Data!BP77:BT77,Data!BW77:CA77,Data!CD77:CH77,Data!CK77:CP77)/31","v":{"v":0.01936174079613726,"d":"1.936%"}}]
[]
["TempStorage",null,null,"Recommendation:"]
[{"v":1370,"d":"$1,370"},null,"Recommended Contrib Rate:",{"v":36032,"d":"$36,032"},"Per Unit:",{"$f":"D30/D13","v":{"v":72.064,"d":"$72.06"}}]
[null,null,"Alternate Contrib Rate:",{"v":22100,"d":"$22,100"},"Per Unit:",{"$f":"D31/D13","v":{"v":44.2,"d":"$44.20"}}]
[null,null,"Annual Increase:",{"v":0.03,"d":"3.00%"}]
[null,null,"# of Years:",10]
[null,null,"Secondary Increase:",{"v":0.05,"d":"5.00%"}]
[null,null,"# of Years:",20]
[null,null,"1st Yr S.A.:",{"v":125000,"d":"$125,000"},"Per Unit:",{"$f":"D36/D$13","v":{"v":250,"d":"$250.00"}}]
[null,null,"2nd Yr S.A.:",{"v":125000,"d":"$125,000"},"Per Unit:",{"$f":"D37/D$13","v":{"v":250,"d":"$250.00"}}]
[null,null,"3rd Yr S.A.:",{"v":125000,"d":"$125,000"},"Per Unit:",{"$f":"D38/D$13","v":{"v":250,"d":"$250.00"}}]
[null,null,"4th Yr S.A.:",{"v":125000,"d":"$125,000"},"Per Unit:",{"$f":"D39/D$13","v":{"v":250,"d":"$250.00"}}]
[null,null,"5th Yr S.A.:",{"v":125000,"d":"$125,000"},"Per Unit:",{"$f":"D40/D$13","v":{"v":250,"d":"$250.00"}}]
[]
[null,null,"Minimum Balance(Full):",{"$f":"MIN('30-yr'!C14:C43)","v":{"v":60000,"d":"$60,000.00"}}]
[null,null,"Min Margin (Full):",{"$f":"Solver!MinEndBalanceMargin","v":{"v":0.599934455568122,"d":"60.0%"}}]
[null,null,"Minimum Balance(Alt):",{"$f":"MIN(Data!BB7:BF7,Data!BI7:BM7,Data!BP7:BT7,Data!BW7:CA7,Data!CD7:CH7,Data!CK7:CP7)","v":{"v":1934.1906491987756,"d":"$1,934.19"}}]
[null,null,"Min Margin (Alt):",{"$f":"MIN(Data!BB9:BF9,Data!BI9:BM9,Data!BP9:BT9,Data!BW9:CA9,Data!CD9:CH9,Data!CK9:CP9)","v":{"v":-0.683330905414297,"d":"-68.3%"}}]
[{"$nulls":3},"System Defaults:"]
[null,null,"Current Annual Increase:",{"v":0.03,"d":"3.00%"}]
[null,null,"Budget Cycles Per Year:",1]
[]
[null,null,"Project Manager Notes:"]
{"$rows_empty":8}
[null,null,"Risk of Special Assessment:",{"$f":"OFFSET(C77,MATCH(PercentFunded,C77:C87,-1)-1,1)","v":"approx 48%"}]
[null,null,"Text Budget Cycles:",{"$f":"LOOKUP(D48,C89:C91,D89:D91)","v":"Annual"},"(Monthly/Annual/Quarterly)"]
[null,null,"Initial Year Fraction:",{"$f":"ROUND((EndDate-StartDate)/30,0)/12","v":{"v":1,"d":"1.00"}}]
[null,null,"System Information"]
[null,null,"Period Start:",{"$f":"D15","v":"2020-01-01"}]
[null,null,"Period End:",{"$f":"D16","v":"2020-12-31"}]
[null,null,"SI Date:",{"$f":"D17","v":"N/A"}]
[null,null,"Cycles this first Yr:",{"$f":"IF(D48=12,ROUND((D16-D15)/30,0),D48)","v":1}]
[null,null,"Annualized Cmpnded Int.:",{"$f":"(1+(D21/12))^12-1","v":0.010045960887180572}]
[null,null,"Deficit per unit:",{"$f":"(FullyFunded-StartingBalance)/NumUnits","v":{"v":670.9783333333332,"d":"671 "}}]
[null,null,"Solver Success:","Success"]
[null,null,"Solver Cycle1:",121]
[null,null,"Solver Cycle2:",4]
[null,null,"Solver Cycle3:",5]
[null,null,"Expense total, first 5 yrs:",{"$f":"SUM(Data!BB77:BF77)","v":{"v":64526.775,"d":"$64,527"}}]
[null,null,"Expense total, second 5 yrs:",{"$f":"SUM(Data!BI77:BM77)","v":{"v":725501.3234902191,"d":"$725,501"}}]
[null,null,"Expense total, first 10 years:",{"$f":"D73+D74","v":{"v":790028.0984902191,"d":"$790,028"}}]
[null,null,"Special Assmt Risk Ranges - lookup based on Percent Funded"]
[null,"up to",99999999,"under 1%"]
[null,"up to",1,"under 1%"]
[null,"up to",0.9,"approx 1%"]
[null,"up to",0.8,"approx 2%"]
[null,"up to",0.7,"approx 3%"]
[null,"up to",0.6,"approx 6%"]
[null,"up to",0.5,"approx 13%"]
[null,"up to",0.4,"approx 20%"]
[null,"up to",0.3,"approx 35%"]
[null,"up to",0.2,"approx 48%"]
[null,"up to",0.1,"approx 58%"]
[]
[null,null,1,"Annual"]
[null,null,4,"Quarterly"]
[null,null,12,"Monthly"]

{"sheet":"Data","index":2,"n_rows":79,"n_cols":161,"rows_kept":79,"merged":[[28,9,28,10],[28,23,28,24]]}
[]
[{"$nulls":52},"Year Increment",0,1,2,3,4,null,"Year Increment",5,6,7,8,9,null,"Year Increment",10,11,12,13,14,null,"Year Increment",15,16,17,18,19,null,"Year Increment",20,21,22,23,24,null,"Year Increment",25,26,27,28,29,30]
[{"$nulls":52},"Inflation",{"$f":"(1+Main!$D$22)^BB2","v":{"v":1,"d":"1.000"}},{"$f":"(1+Main!$D$22)^BC2","v":{"v":1.03,"d":"1.030"}},{"$f":"(1+Main!$D$22)^BD2","v":{"v":1.0609,"d":"1.061"}},{"$f":"(1+Main!$D$22)^BE2","v":{"v":1.092727,"d":"1.093"}},{"$f":"(1+Main!$D$22)^BF2","v":{"v":1.12550881,"d":"1.126"}},null,"Inflation",{"$f":"(1+Main!$D$22)^BI2","v":{"v":1.1592740742999998,"d":"1.159"}},{"$f":"(1+Main!$D$22)^BJ2","v":{"v":1.194052296529,"d":"1.194"}},{"$f":"(1+Main!$D$22)^BK2","v":{"v":1.22987386542487,"d":"1.230"}},{"$f":"(1+Main!$D$22)^BL2","v":{"v":1.266770081387616,"d":"1.267"}},{"$f":"(1+Main!$D$22)^BM2","v":{"v":1.3047731838292445,"d":"1.305"}},null,"Inflation",{"$f":"(1+Main!$D$22)^BP2","v":{"v":1.3439163793441218,"d":"1.344"}},{"$f":"(1+Main!$D$22)^BQ2","v":{"v":1.3842338707244455,"d":"1.384"}},{"$f":"(1+Main!$D$22)^BR2","v":{"v":1.4257608868461786,"d":"1.426"}},{"$f":"(1+Main!$D$22)^BS2","v":{"v":1.468533713451564,"d":"1.469"}},{"$f":"(1+Main!$D$22)^BT2","v":{"v":1.512589724855111,"d":"1.513"}},null,"Inflation",{"$f":"(1+Main!$D$22)^BW2","v":{"v":1.5579674166007644,"d":"1.558"}},{"$f":"(1+Main!$D$22)^BX2","v":{"v":1.604706439098787,"d":"1.605"}},{"$f":"(1+Main!$D$22)^BY2","v":{"v":1.6528476322717507,"d":"1.653"}},{"$f":"(1+Main!$D$22)^BZ2","v":{"v":1.7024330612399032,"d":"1.702"}},{"$f":"(1+Main!$D$22)^CA2","v":{"v":1.7535060530771003,"d":"1.754"}},null,"Inflation",{"$f":"(1+Main!$D$22)^CD2","v":{"v":1.8061112346694133,"d":"1.806"}},{"$f":"(1+Main!$D$22)^CE2","v":{"v":1.8602945717094954,"d":"1.860"}},{"$f":"(1+Main!$D$22)^CF2","v":{"v":1.9161034088607805,"d":"1.916"}},{"$f":"(1+Main!$D$22)^CG2","v":{"v":1.973586511126604,"d":"1.974"}},{"$f":"(1+Main!$D$22)^CH2","v":{"v":2.032794106460402,"d":"2.033"}},null,"Inflation",{"$f":"(1+Main!$D$22)^CK2","v":{"v":2.093777929654214,"d":"2.094"}},{"$f":"(1+Main!$D$22)^CL2","v":{"v":2.1565912675438406,"d":"2.157"}},{"$f":"(1+Main!$D$22)^CM2","v":{"v":2.2212890055701555,"d":"2.221"}},{"$f":"(1+Main!$D$22)^CN2","v":{"v":2.28792767573726,"d":"2.288"}},{"$f":"(1+Main!$D$22)^CO2","v":{"v":2.3565655060093778,"d":"2.357"}},{"$f":"(1+Main!$D$22)^CP2","v":{"v":2.427262471189659,"d":"2.427"}}]
[{"$nulls":52},"Alt Contribution rate (total)",{"$f":"Main!$D48*Main!$D61*Main!$D31","v":{"v":22100,"d":"$22,100"}},{"$f":"IF(BC2<=Main!$D33,(Main!$D31*Main!$D48)*(1+Main!$D32),IF(BC2<=(Main!$D33+Main!$D35),(Main!$D31*Main!$D48)*(1+Main!$D34),(Main!$D31*Main!$D48)))","v":{"v":22763,"d":"$22,763"}},{"$f":"IF(BD2<=Main!$D33,BC4*(1+Main!$D32),IF(BD2<=(Main!$D35),BC4*(1+Main!$D34),BC4))","v":{"v":23445.89,"d":"$23,446"}},{"$f":"IF(BE2<=Main!$D33,BD4*(1+Main!$D32),IF(BE2<=(Main!$D35),BD4*(1+Main!$D34),BD4))","v":{"v":24149.2667,"d":"$24,149"}},{"$f":"IF(BF2<=Main!$D33,BE4*(1+Main!$D32),IF(BF2<=(Main!$D35),BE4*(1+Main!$D34),BE4))","v":{"v":24873.744701,"d":"$24,874"}},null,"Alt Contribution rate (total)",{"$f":"IF(BI2<=Main!$D33,BF4*(1+Main!$D32),IF(BI2<=(Main!$D35),BF4*(1+Main!$D34),BF4))","v":{"v":25619.95704203,"d":"$25,620"}},{"$f":"IF(BJ2<=Main!$D33,BI4*(1+Main!$D32),IF(BJ2<=(Main!$D35),BI4*(1+Main!$D34),BI4))","v":{"v":26388.5557532909,"d":"$26,389"}},{"$f":"IF(BK2<=Main!$D33,BJ4*(1+Main!$D32),IF(BK2<=(Main!$D35),BJ4*(1+Main!$D34),BJ4))","v":{"v":27180.21242588963,"d":"$27,180"}},{"$f":"IF(BL2<=Main!$D33,BK4*(1+Main!$D32),IF(BL2<=(Main!$D35),BK4*(1+Main!$D34),BK4))","v":{"v":27995.618798666317,"d":"$27,996"}},{"$f":"IF(BM2<=Main!$D33,BL4*(1+Main!$D32),IF(BM2<=(Main!$D35),BL4*(1+Main!$D34),BL4))","v":{"v":28835.487362626307,"d":"$28,835"}},null,"Alt Contribution rate (total)",{"$f":"IF(BP2<=Main!$D33,BM4*(1+Main!$D32),IF(BP2<=(Main!$D35),BM4*(1+Main!$D34),BM4))","v":{"v":29700.551983505098,"d":"$29,701"}},{"$f":"IF(BQ2<=Main!$D33,BP4*(1+Main!$D32),IF(BQ2<=(Main!$D35),BP4*(1+Main!$D34),BP4))","v":{"v":31185.579582680355,"d":"$31,186"}},{"$f":"IF(BR2<=Main!$D33,BQ4*(1+Main!$D32),IF(BR2<=(Main!$D35),BQ4*(1+Main!$D34),BQ4))","v":{"v":32744.858561814373,"d":"$32,745"}},{"$f":"IF(BS2<=Main!$D33,BR4*(1+Main!$D32),IF(BS2<=(Main!$D35),BR4*(1+Main!$D34),BR4))","v":{"v":34382.10148990509,"d":"$34,382"}},{"$f":"IF(BT2<=Main!$D33,BS4*(1+Main!$D32),IF(BT2<=(Main!$D35),BS4*(1+Main!$D34),BS4))","v":{"v":36101.20656440035,"d":"$36,101"}},null,"Alt Contribution rate (total)",{"$f":"IF(BW2<=Main!$D33,BT4*(1+Main!$D32),IF(BW2<=(Main!$D35),BT4*(1+Main!$D34),BT4))","v":{"v":37906.26689262037,"d":"$37,906"}},{"$f":"IF(BX2<=Main!$D33,BW4*(1+Main!$D32),IF(BX2<=(Main!$D35),BW4*(1+Main!$D34),BW4))","v":{"v":39801.580237251386,"d":"$39,802"}},{"$f":"IF(BY2<=Main!$D33,BX4*(1+Main!$D32),IF(BY2<=(Main!$D35),BX4*(1+Main!$D34),BX4))","v":{"v":41791.65924911396,"d":"$41,792"}},{"$f":"IF(BZ2<=Main!$D33,BY4*(1+Main!$D32),IF(BZ2<=(Main!$D35),BY4*(1+Main!$D34),BY4))","v":{"v":43881.24221156966,"d":"$43,881"}},{"$f":"IF(CA2<=Main!$D33,BZ4*(1+Main!$D32),IF(CA2<=(Main!$D35),BZ4*(1+Main!$D34),BZ4))","v":{"v":46075.30432214815,"d":"$46,075"}},null,"Alt Contribution rate (total)",{"$f":"IF(CD2<=Main!$D33,CA4*(1+Main!$D32),IF(CD2<=(Main!$D35),CA4*(1+Main!$D34),CA4))","v":{"v":48379.06953825556,"d":"$48,379"}},{"$f":"IF(CE2<=Main!$D33,CD4*(1+Main!$D32),IF(CE2<=(Main!$D35),CD4*(1+Main!$D34),CD4))","v":{"v":48379.06953825556,"d":"$48,379"}},{"$f":"IF(CF2<=Main!$D33,CE4*(1+Main!$D32),IF(CF2<=(Main!$D35),CE4*(1+Main!$D34),CE4))","v":{"v":48379.06953825556,"d":"$48,379"}},{"$f":"IF(CG2<=Main!$D33,CF4*(1+Main!$D32),IF(CG2<=(Main!$D35),CF4*(1+Main!$D34),CF4))","v":{"v":48379.06953825556,"d":"$48,379"}},{"$f":"IF(CH2<=Main!$D33,CG4*(1+Main!$D32),IF(CH2<=(Main!$D35),CG4*(1+Main!$D34),CG4))","v":{"v":48379.06953825556,"d":"$48,379"}},null,"Alt Contribution rate (total)",{"$f":"IF(CK2<=Main!$D33,CH4*(1+Main!$D32),IF(CK2<=(Main!$D35),CH4*(1+Main!$D34),CH4))","v":{"v":48379.06953825556,"d":"$48,379"}},{"$f":"IF(CL2<=Main!$D33,CK4*(1+Main!$D32),IF(CL2<=(Main!$D35),CK4*(1+Main!$D34),CK4))","v":{"v":48379.06953825556,"d":"$48,379"}},{"$f":"IF(CM2<=Main!$D33,CL4*(1+Main!$D32),IF(CM2<=(Main!$D35),CL4*(1+Main!$D34),CL4))","v":{"v":48379.06953825556,"d":"$48,379"}},{"$f":"IF(CN2<=Main!$D33,CM4*(1+Main!$D32),IF(CN2<=(Main!$D35),CM4*(1+Main!$D34),CM4))","v":{"v":48379.06953825556,"d":"$48,379"}},{"$f":"IF(CO2<=Main!$D33,CN4*(1+Main!$D32),IF(CO2<=(Main!$D35),CN4*(1+Main!$D34),CN4))","v":{"v":48379.06953825556,"d":"$48,379"}},{"$f":"IF(CP2<=Main!$D33,CO4*(1+Main!$D32),IF(CP2<=(Main!$D35),CO4*(1+Main!$D34),CO4))","v":{"v":48379.06953825556,"d":"$48,379"}}]
[{"$nulls":52},"Alt Interest Earnings",{"$f":"IF((BB7+(BB4+BB26-BB77)/2)>0,(BB7+(BB4+BB26-BB77)/2)*Main!$D67,0)","v":{"v":1256.2474089419304,"d":"$1,256"}},{"$f":"IF((BC7+(BC4+BC26-BC77)/2)>0,(BC7+(BC4+BC26-BC77)/2)*Main!$D67,0)","v":{"v":2584.376153492192,"d":"$2,584"}},{"$f":"IF((BD7+(BD4+BD26-BD77)/2)>0,(BD7+(BD4+BD26-BD77)/2)*Main!$D67,0)","v":{"v":3886.9078273195223,"d":"$3,887"}},{"$f":"IF((BE7+(BE4+BE26-BE77)/2)>0,(BE7+(BE4+BE26-BE77)/2)*Main!$D67,0)","v":{"v":5262.23602494614,"d":"$5,262"}},{"$f":"IF((BF7+(BF4+BF26-BF77)/2)>0,(BF7+(BF4+BF26-BF77)/2)*Main!$D67,0)","v":{"v":6789.643248926644,"d":"$6,790"}},null,"Alt Interest Earnings",{"$f":"IF((BI7+(BI4+BI26-BI77)/2)>0,(BI7+(BI4+BI26-BI77)/2)*Main!$D67,0)","v":{"v":5208.242257066767,"d":"$5,208"}},{"$f":"IF((BJ7+(BJ4+BJ26-BJ77)/2)>0,(BJ7+(BJ4+BJ26-BJ77)/2)*Main!$D67,0)","v":{"v":2833.2512235184795,"d":"$2,833"}},{"$f":"IF((BK7+(BK4+BK26-BK77)/2)>0,(BK7+(BK4+BK26-BK77)/2)*Main!$D67,0)","v":{"v":2821.6882946404576,"d":"$2,822"}},{"$f":"IF((BL7+(BL4+BL26-BL77)/2)>0,(BL7+(BL4+BL26-BL77)/2)*Main!$D67,0)","v":{"v":2946.887785245558,"d":"$2,947"}},{"$f":"IF((BM7+(BM4+BM26-BM77)/2)>0,(BM7+(BM4+BM26-BM77)/2)*Main!$D67,0)","v":{"v":3085.858684278668,"d":"$3,086"}},null,"Alt Interest Earnings",{"$f":"IF((BP7+(BP4+BP26-BP77)/2)>0,(BP7+(BP4+BP26-BP77)/2)*Main!$D67,0)","v":{"v":2977.8781528864424,"d":"$2,978"}},{"$f":"IF((BQ7+(BQ4+BQ26-BQ77)/2)>0,(BQ7+(BQ4+BQ26-BQ77)/2)*Main!$D67,0)","v":{"v":2975.9316022743533,"d":"$2,976"}},{"$f":"IF((BR7+(BR4+BR26-BR77)/2)>0,(BR7+(BR4+BR26-BR77)/2)*Main!$D67,0)","v":{"v":3141.9545819265672,"d":"$3,142"}},{"$f":"IF((BS7+(BS4+BS26-BS77)/2)>0,(BS7+(BS4+BS26-BS77)/2)*Main!$D67,0)","v":{"v":3317.731045025395,"d":"$3,318"}},{"$f":"IF((BT7+(BT4+BT26-BT77)/2)>0,(BT7+(BT4+BT26-BT77)/2)*Main!$D67,0)","v":{"v":3243.82031343227,"d":"$3,244"}},null,"Alt Interest Earnings",{"$f":"IF((BW7+(BW4+BW26-BW77)/2)>0,(BW7+(BW4+BW26-BW77)/2)*Main!$D67,0)","v":{"v":3035.694406460023,"d":"$3,036"}},{"$f":"IF((BX7+(BX4+BX26-BX77)/2)>0,(BX7+(BX4+BX26-BX77)/2)*Main!$D67,0)","v":{"v":3245.223593815517,"d":"$3,245"}},{"$f":"IF((BY7+(BY4+BY26-BY77)/2)>0,(BY7+(BY4+BY26-BY77)/2)*Main!$D67,0)","v":{"v":3487.582695249769,"d":"$3,488"}},{"$f":"IF((BZ7+(BZ4+BZ26-BZ77)/2)>0,(BZ7+(BZ4+BZ26-BZ77)/2)*Main!$D67,0)","v":{"v":3731.4903691183176,"d":"$3,731"}},{"$f":"IF((CA7+(CA4+CA26-CA77)/2)>0,(CA7+(CA4+CA26-CA77)/2)*Main!$D67,0)","v":{"v":3737.0376323493497,"d":"$3,737"}},null,"Alt Interest Earnings",{"$f":"IF((CD7+(CD4+CD26-CD77)/2)>0,(CD7+(CD4+CD26-CD77)/2)*Main!$D67,0)","v":{"v":1772.6137086293613,"d":"$1,773"}},{"$f":"IF((CE7+(CE4+CE26-CE77)/2)>0,(CE7+(CE4+CE26-CE77)/2)*Main!$D67,0)","v":{"v":88.1681601112431,"d":"$88"}},{"$f":"IF((CF7+(CF4+CF26-CF77)/2)>0,(CF7+(CF4+CF26-CF77)/2)*Main!$D67,0)","v":{"v":195.79545672213595,"d":"$196"}},{"$f":"IF((CG7+(CG4+CG26-CG77)/2)>0,(CG7+(CG4+CG26-CG77)/2)*Main!$D67,0)","v":{"v":310.24786697880245,"d":"$310"}},{"$f":"IF((CH7+(CH4+CH26-CH77)/2)>0,(CH7+(CH4+CH26-CH77)/2)*Main!$D67,0)","v":{"v":630.8529756202244,"d":"$631"}},null,"Alt Interest Earnings",{"$f":"IF((CK7+(CK4+CK26-CK77)/2)>0,(CK7+(CK4+CK26-CK77)/2)*Main!$D67,0)","v":{"v":730.9204316268681,"d":"$731"}},{"$f":"IF((CL7+(CL4+CL26-CL77)/2)>0,(CL7+(CL4+CL26-CL77)/2)*Main!$D67,0)","v":{"v":810.3281298592535,"d":"$810"}},{"$f":"IF((CM7+(CM4+CM26-CM77)/2)>0,(CM7+(CM4+CM26-CM77)/2)*Main!$D67,0)","v":{"v":1120.4763659111538,"d":"$1,120"}},{"$f":"IF((CN7+(CN4+CN26-CN77)/2)>0,(CN7+(CN4+CN26-CN77)/2)*Main!$D67,0)","v":{"v":1426.6748306060972,"d":"$1,427"}},{"$f":"IF((CO7+(CO4+CO26-CO77)/2)>0,(CO7+(CO4+CO26-CO77)/2)*Main!$D67,0)","v":{"v":1043.66071762134,"d":"$1,044"}},{"$f":"IF((CP7+(CP4+CP26-CP77)/2)>0,(CP7+(CP4+CP26-CP77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":52},"Alt Starting Balance (for charts)",{"$f":"Main!D20","v":{"v":60000,"d":"$60,000"}},{"$f":"IF(BB7+BB5+BB4+BB26-BB77>0,BB7+BB5+BB26+BB4-BB77,0)","v":{"v":191356.24740894194,"d":"$191,356"}},{"$f":"IF(BC7+BC5+BC4+BC26-BC77>0,BC7+BC5+BC26+BC4-BC77,0)","v":{"v":325738.6235624341,"d":"$325,739"}},{"$f":"IF(BD7+BD5+BD4+BD26-BD77>0,BD7+BD5+BD26+BD4-BD77,0)","v":{"v":451973.2813897536,"d":"$451,973"}},{"$f":"IF(BE7+BE5+BE4+BE26-BE77>0,BE7+BE5+BE26+BE4-BE77,0)","v":{"v":600921.1491146998,"d":"$600,921"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(BF7+BF5+BF4+BF26-BF77>0,BF7+BF5+BF4+BF26-BF77,0)","v":{"v":757584.5370646265,"d":"$757,585"}},{"$f":"IF(BI7+BI5+BI4+BI26-BI77>0,BI7+BI5+BI26+BI4-BI77,0)","v":{"v":284506.5510559733,"d":"$284,507"}},{"$f":"IF(BJ7+BJ5+BJ4+BJ26-BJ77>0,BJ7+BJ5+BJ26+BJ4-BJ77,0)","v":{"v":282384.48524889635,"d":"$282,384"}},{"$f":"IF(BK7+BK5+BK4+BK26-BK77>0,BK7+BK5+BK26+BK4-BK77,0)","v":{"v":282192.9825732459,"d":"$282,193"}},{"$f":"IF(BL7+BL5+BL4+BL26-BL77>0,BL7+BL5+BL26+BL4-BL77,0)","v":{"v":307435.0237909135,"d":"$307,435"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(BM7+BM5+BM4+BM26-BM77>0,BM7+BM5+BM4+BM26-BM77,0)","v":{"v":309998.9732016605,"d":"$309,999"}},{"$f":"IF(BP7+BP5+BP4+BP26-BP77>0,BP7+BP5+BP26+BP4-BP77,0)","v":{"v":285829.7404917957,"d":"$285,830"}},{"$f":"IF(BQ7+BQ5+BQ4+BQ26-BQ77>0,BQ7+BQ5+BQ26+BQ4-BQ77,0)","v":{"v":309609.49764631706,"d":"$309,609"}},{"$f":"IF(BR7+BR5+BR4+BR26-BR77>0,BR7+BR5+BR26+BR4-BR77,0)","v":{"v":319048.44633906137,"d":"$319,048"}},{"$f":"IF(BS7+BS5+BS4+BS26-BS77>0,BS7+BS5+BS26+BS4-BS77,0)","v":{"v":344779.7291093616,"d":"$344,780"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(BT7+BT5+BT4+BT26-BT77>0,BT7+BT5+BT4+BT26-BT77,0)","v":{"v":304260.01851484436,"d":"$304,260"}},{"$f":"IF(BW7+BW5+BW4+BW26-BW77>0,BW7+BW5+BW26+BW4-BW77,0)","v":{"v":303136.85956570413,"d":"$303,137"}},{"$f":"IF(BX7+BX5+BX4+BX26-BX77>0,BX7+BX5+BX26+BX4-BX77,0)","v":{"v":346183.66339677107,"d":"$346,184"}},{"$f":"IF(BY7+BY5+BY4+BY26-BY77>0,BY7+BY5+BY26+BY4-BY77,0)","v":{"v":351629.27740338555,"d":"$351,629"}},{"$f":"IF(BZ7+BZ5+BZ4+BZ26-BZ77>0,BZ7+BZ5+BZ26+BZ4-BZ77,0)","v":{"v":394985.9273309738,"d":"$394,986"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(CA7+CA5+CA4+CA26-CA77>0,CA7+CA5+CA4+CA26-CA77,0)","v":{"v":352739.20149892353,"d":"$352,739"}},{"$f":"IF(CD7+CD5+CD4+CD26-CD77>0,CD7+CD5+CD26+CD4-CD77,0)","v":{"v":1934.1906491987756,"d":"$1,934"}},{"$f":"IF(CE7+CE5+CE4+CE26-CE77>0,CE7+CE5+CE26+CE4-CE77,0)","v":{"v":15706.934585183488,"d":"$15,707"}},{"$f":"IF(CF7+CF5+CF4+CF26-CF77>0,CF7+CF5+CF26+CF4-CF77,0)","v":{"v":23468.796971426556,"d":"$23,469"}},{"$f":"IF(CG7+CG5+CG4+CG26-CG77>0,CG7+CG5+CG26+CG4-CG77,0)","v":{"v":38607.143687508644,"d":"$38,607"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(CH7+CH5+CH4+CH26-CH77>0,CH7+CH5+CH4+CH26-CH77,0)","v":{"v":87617.06620138443,"d":"$87,617"}},{"$f":"IF(CK7+CK5+CK4+CK26-CK77>0,CK7+CK5+CK26+CK4-CK77,0)","v":{"v":58629.139395164675,"d":"$58,629"}},{"$f":"IF(CL7+CL5+CL4+CL26-CL77>0,CL7+CL5+CL26+CL4-CL77,0)","v":{"v":103505.3545281918,"d":"$103,505"}},{"$f":"IF(CM7+CM5+CM4+CM26-CM77>0,CM7+CM5+CM26+CM4-CM77,0)","v":{"v":120685.14540131274,"d":"$120,685"}},{"$f":"IF(CN7+CN5+CN4+CN26-CN77>0,CN7+CN5+CN26+CN4-CN77,0)","v":{"v":164771.07058083126,"d":"$164,771"}},{"$f":"IF(CO7+CO5+CO4+CO26-CO77>0,CO7+CO5+CO26+CO4-CO77,0)","v":{"v":44049.77130283107,"d":"$44,050"}}]
[{"$nulls":52},"Alt Starting Balance (for calcs)",{"$f":"Main!D20","v":{"v":60000,"d":"$60,000"}},{"$f":"BB7+BB5+BB4+BB26-BB77","v":{"v":191356.24740894194,"d":"$191,356"}},{"$f":"BC7+BC5+BC4+BC26-BC77","v":{"v":325738.6235624341,"d":"$325,739"}},{"$f":"BD7+BD5+BD4+BD26-BD77","v":{"v":451973.2813897536,"d":"$451,973"}},{"$f":"BE7+BE5+BE4+BE26-BE77","v":{"v":600921.1491146998,"d":"$600,921"}},null,"Alt Starting Balance (for calcs)",{"$f":"BF7+BF5+BF4+BF26-BF77","v":{"v":757584.5370646265,"d":"$757,585"}},{"$f":"BI7+BI5+BI4+BI26-BI77","v":{"v":284506.5510559733,"d":"$284,507"}},{"$f":"BJ7+BJ5+BJ4+BJ26-BJ77","v":{"v":282384.48524889635,"d":"$282,384"}},{"$f":"BK7+BK5+BK4+BK26-BK77","v":{"v":282192.9825732459,"d":"$282,193"}},{"$f":"BL7+BL5+BL4+BL26-BL77","v":{"v":307435.0237909135,"d":"$307,435"}},null,"Alt Starting Balance (for calcs)",{"$f":"BM7+BM5+BM4+BM26-BM77","v":{"v":309998.9732016605,"d":"$309,999"}},{"$f":"BP7+BP5+BP4+BP26-BP77","v":{"v":285829.7404917957,"d":"$285,830"}},{"$f":"BQ7+BQ5+BQ4+BQ26-BQ77","v":{"v":309609.49764631706,"d":"$309,609"}},{"$f":"BR7+BR5+BR4+BR26-BR77","v":{"v":319048.44633906137,"d":"$319,048"}},{"$f":"BS7+BS5+BS4+BS26-BS77","v":{"v":344779.7291093616,"d":"$344,780"}},null,"Alt Starting Balance (for calcs)",{"$f":"BT7+BT5+BT4+BT26-BT77","v":{"v":304260.01851484436,"d":"$304,260"}},{"$f":"BW7+BW5+BW4+BW26-BW77","v":{"v":303136.85956570413,"d":"$303,137"}},{"$f":"BX7+BX5+BX4+BX26-BX77","v":{"v":346183.66339677107,"d":"$346,184"}},{"$f":"BY7+BY5+BY4+BY26-BY77","v":{"v":351629.27740338555,"d":"$351,629"}},{"$f":"BZ7+BZ5+BZ4+BZ26-BZ77","v":{"v":394985.9273309738,"d":"$394,986"}},null,"Alt Starting Balance (for calcs)",{"$f":"CA7+CA5+CA4+CA26-CA77","v":{"v":352739.20149892353,"d":"$352,739"}},{"$f":"CD7+CD5+CD4+CD26-CD77","v":{"v":1934.1906491987756,"d":"$1,934"}},{"$f":"CE7+CE5+CE4+CE26-CE77","v":{"v":15706.934585183488,"d":"$15,707"}},{"$f":"CF7+CF5+CF4+CF26-CF77","v":{"v":23468.796971426556,"d":"$23,469"}},{"$f":"CG7+CG5+CG4+CG26-CG77","v":{"v":38607.143687508644,"d":"$38,607"}},null,"Alt Starting Balance (for calcs)",{"$f":"CH7+CH5+CH4+CH26-CH77","v":{"v":87617.06620138443,"d":"$87,617"}},{"$f":"CK7+CK5+CK4+CK26-CK77","v":{"v":58629.139395164675,"d":"$58,629"}},{"$f":"CL7+CL5+CL4+CL26-CL77","v":{"v":103505.3545281918,"d":"$103,505"}},{"$f":"CM7+CM5+CM4+CM26-CM77","v":{"v":120685.14540131274,"d":"$120,685"}},{"$f":"CN7+CN5+CN4+CN26-CN77","v":{"v":164771.07058083126,"d":"$164,771"}},{"$f":"CO7+CO5+CO4+CO26-CO77","v":{"v":44049.77130283107,"d":"$44,050"}}]
[{"$nulls":52},"Alt Percent Funded",{"$f":"IF(BB6/DV77<0,0,BB6/DV77)","v":{"v":0.15171085596529194,"d":"15%"}},{"$f":"IF(BC6/DW77<0,0,BC6/DW77)","v":{"v":0.4399268641936068,"d":"44%"}},{"$f":"IF(BD6/DX77<0,0,BD6/DX77)","v":{"v":0.6726668263893811,"d":"67%"}},{"$f":"IF(BE6/DY77<0,0,BE6/DY77)","v":{"v":0.838702118635068,"d":"84%"}},{"$f":"IF(BF6/DZ77<0,0,BF6/DZ77)","v":{"v":0.9226872280741265,"d":"92%"}},null,"Alt Percent Funded",{"$f":"IF(BI6/EA77<0,0,BI6/EA77)","v":{"v":0.8316402243190617,"d":"83%"}},{"$f":"IF(BJ6/EB77<0,0,BJ6/EB77)","v":{"v":0.8530134442724415,"d":"85%"}},{"$f":"IF(BK6/EC77<0,0,BK6/EC77)","v":{"v":0.7941801411785012,"d":"79%"}},{"$f":"IF(BL6/ED77<0,0,BL6/ED77)","v":{"v":0.7410939735611835,"d":"74%"}},{"$f":"IF(BM6/EE77<0,0,BM6/EE77)","v":{"v":0.7094479956797527,"d":"71%"}},null,"Alt Percent Funded",{"$f":"IF(BP6/EF77<0,0,BP6/EF77)","v":{"v":0.6673393521221411,"d":"67%"}},{"$f":"IF(BQ6/EG77<0,0,BQ6/EG77)","v":{"v":0.6084217997462842,"d":"61%"}},{"$f":"IF(BR6/EH77<0,0,BR6/EH77)","v":{"v":0.5902250322229231,"d":"59%"}},{"$f":"IF(BS6/EI77<0,0,BS6/EI77)","v":{"v":0.5637186603675425,"d":"56%"}},{"$f":"IF(BT6/EJ77<0,0,BT6/EJ77)","v":{"v":0.5515383957410331,"d":"55%"}},null,"Alt Percent Funded",{"$f":"IF(BW6/EK77<0,0,BW6/EK77)","v":{"v":0.492527053292153,"d":"49%"}},{"$f":"IF(BX6/EL77<0,0,BX6/EL77)","v":{"v":0.46580638695666626,"d":"47%"}},{"$f":"IF(BY6/EM77<0,0,BY6/EM77)","v":{"v":0.474317187353622,"d":"47%"}},{"$f":"IF(BZ6/EN77<0,0,BZ6/EN77)","v":{"v":0.45543972523786447,"d":"46%"}},{"$f":"IF(CA6/EO77<0,0,CA6/EO77)","v":{"v":0.46249904169679484,"d":"46%"}},null,"Alt Percent Funded",{"$f":"IF(CD6/EP77<0,0,CD6/EP77)","v":{"v":0.4150348948929933,"d":"42%"}},{"$f":"IF(CE6/EQ77<0,0,CE6/EQ77)","v":{"v":3.6532507800694216E-3,"d":"0%"}},{"$f":"IF(CF6/ER77<0,0,CF6/ER77)","v":{"v":0.02714494197737655,"d":"3%"}},{"$f":"IF(CG6/ES77<0,0,CG6/ES77)","v":{"v":0.037546153882079665,"d":"4%"}},{"$f":"IF(CH6/ET77<0,0,CH6/ET77)","v":{"v":0.056566854594941665,"d":"6%"}},null,"Alt Percent Funded",{"$f":"IF(CK6/EU77<0,0,CK6/EU77)","v":{"v":0.11255726364174588,"d":"11%"}},{"v":0.0733745168526615,"d":"7%"},{"v":0.11518450055375107,"d":"12%"},{"v":0.12381626965141379,"d":"12%"},{"v":0.15214705752058633,"d":"15%"},{"v":0.04286366601831891,"d":"4%"}]
[{"$nulls":52},"Alt Min Expense Margin",{"$f":"IF(BB77>0,(BB5+BB7+BB4-BB77)/BB77,1)","v":{"v":3.9033086711142317,"d":"390%"}},{"$f":"IF(BC77>0,(BC5+BC7+BC4-BC77)/BC77,1)","v":{"v":12.573668873312505,"d":"1257%"}},{"$f":"IF(BD77>0,(BD5+BD7+BD4-BD77)/BD77,1)","v":{"v":12.528604773740721,"d":"1253%"}},{"$f":"IF(BE77>0,(BE5+BE7+BE4-BE77)/BE77,1)","v":{"v":87.10705402441776,"d":"8711%"}},{"$f":"IF(BF77>0,(BF5+BF7+BF4-BF77)/BF77,1)","v":{"v":1,"d":"100%"}},null,"Alt Min Expense Margin",{"$f":"IF(BI77>0,(BI5+BI7+BI4-BI77)/BI77,1)","v":{"v":0.253625349507288,"d":"25%"}},{"$f":"IF(BJ77>0,(BJ5+BJ7+BJ4-BJ77)/BJ77,1)","v":{"v":9.00924040867308,"d":"901%"}},{"$f":"IF(BK77>0,(BK5+BK7+BK4-BK77)/BK77,1)","v":{"v":9.346179987412187,"d":"935%"}},{"$f":"IF(BL77>0,(BL5+BL7+BL4-BL77)/BL77,1)","v":{"v":53.931565940460374,"d":"5393%"}},{"$f":"IF(BM77>0,(BM5+BM7+BM4-BM77)/BM77,1)","v":{"v":10.559484447604277,"d":"1056%"}},null,"Alt Min Expense Margin",{"$f":"IF(BP77>0,(BP5+BP7+BP4-BP77)/BP77,1)","v":{"v":5.027994576748352,"d":"503%"}},{"$f":"IF(BQ77>0,(BQ5+BQ7+BQ4-BQ77)/BQ77,1)","v":{"v":29.82246513823385,"d":"2982%"}},{"$f":"IF(BR77>0,(BR5+BR7+BR4-BR77)/BR77,1)","v":{"v":12.063297092670895,"d":"1206%"}},{"$f":"IF(BS77>0,(BS5+BS7+BS4-BS77)/BS77,1)","v":{"v":28.807143379080326,"d":"2881%"}},{"$f":"IF(BT77>0,(BT5+BT7+BT4-BT77)/BT77,1)","v":{"v":3.8096915878573174,"d":"381%"}},null,"Alt Min Expense Margin",{"$f":"IF(BW77>0,(BW5+BW7+BW4-BW77)/BW77,1)","v":{"v":7.206370926243267,"d":"721%"}},{"$f":"IF(BX77>0,(BX5+BX7+BX4-BX77)/BX77,1)","v":{"v":1,"d":"100%"}},{"$f":"IF(BY77>0,(BY5+BY7+BY4-BY77)/BY77,1)","v":{"v":8.827447953093838,"d":"883%"}},{"$f":"IF(BZ77>0,(BZ5+BZ7+BZ4-BZ77)/BZ77,1)","v":{"v":92.80504151941236,"d":"9281%"}},{"$f":"IF(CA77>0,(CA5+CA7+CA4-CA77)/CA77,1)","v":{"v":3.831661670926327,"d":"383%"}},null,"Alt Min Expense Margin",{"$f":"IF(CD77>0,(CD5+CD7+CD4-CD77)/CD77,1)","v":{"v":0.004823939037996798,"d":"0%"}},{"$f":"IF(CE77>0,(CE5+CE7+CE4-CE77)/CE77,1)","v":{"v":0.4527212500276893,"d":"45%"}},{"$f":"IF(CF77>0,(CF5+CF7+CF4-CF77)/CF77,1)","v":{"v":0.5750323541841997,"d":"58%"}},{"$f":"IF(CG77>0,(CG5+CG7+CG4-CG77)/CG77,1)","v":{"v":1.1507012433470707,"d":"115%"}},{"$f":"IF(CH77>0,(CH5+CH7+CH4-CH77)/CH77,1)","v":{"v":1,"d":"100%"}},null,"Alt Min Expense Margin",{"$f":"IF(CK77>0,(CK5+CK7+CK4-CK77)/CK77,1)","v":{"v":0.7507132304597539,"d":"75%"}},{"v":23.997443578187834,"d":"2400%"},{"v":3.734098395405064,"d":"373%"},{"v":28.807041818353905,"d":"2881%"},{"v":0.2588969558526906,"d":"26%"},{"v":-0.683330905414297,"d":"-68%"}]
[{"$nulls":52},"Current Contribution rate (period)",{"$f":"Main!D19","v":{"v":0,"d":"$0"}},{"$f":"BB10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BC10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BD10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BE10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},null,"Current Contribution rate (period)",{"$f":"BF10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BI10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BJ10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BK10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BL10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},null,"Current Contribution rate (period)",{"$f":"BM10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BP10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BQ10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BR10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BS10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},null,"Current Contribution rate (period)",{"$f":"BT10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BW10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BX10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BY10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"BZ10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},null,"Current Contribution rate (period)",{"$f":"CA10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"CD10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"CE10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"CF10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"CG10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},null,"Current Contribution rate (period)",{"$f":"CH10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"CK10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"CL10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"CM10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"CN10*(1+Main!$D47)","v":{"v":0,"d":"$0"}},{"$f":"CO10*(1+Main!$D47)","v":{"v":0,"d":"$0"}}]
[{"$nulls":52},"Current Contribution rate (total)",{"$f":"Main!D48*Main!D19*Main!D61","v":{"v":0,"d":"$0"}},{"$f":"BC10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BD10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BE10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BF10*Main!$D48","v":{"v":0,"d":"$0"}},null,"Current Contribution rate (total)",{"$f":"BI10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BJ10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BK10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BL10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BM10*Main!$D48","v":{"v":0,"d":"$0"}},null,"Current Contribution rate (total)",{"$f":"BP10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BQ10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BR10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BS10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BT10*Main!$D48","v":{"v":0,"d":"$0"}},null,"Current Contribution rate (total)",{"$f":"BW10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BX10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BY10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"BZ10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"CA10*Main!$D48","v":{"v":0,"d":"$0"}},null,"Current Contribution rate (total)",{"$f":"CD10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"CE10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"CF10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"CG10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"CH10*Main!$D48","v":{"v":0,"d":"$0"}},null,"Current Contribution rate (total)",{"$f":"CK10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"CL10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"CM10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"CN10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"CO10*Main!$D48","v":{"v":0,"d":"$0"}},{"$f":"CP10*Main!$D48","v":{"v":0,"d":"$0"}}]
[{"$nulls":52},"Current Interest Earnings",{"$f":"IF((BB14+(BB11-BB77)/2)>0,(BB14+(BB11-BB77)/2)*Main!$D67,0)","v":{"v":517.3669856897994,"d":"$517"}},{"$f":"IF((BC14+(BC11-BC77)/2)>0,(BC14+(BC11-BC77)/2)*Main!$D67,0)","v":{"v":356.9818838694039,"d":"$357"}},{"$f":"IF((BD14+(BD11-BD77)/2)>0,(BD14+(BD11-BD77)/2)*Main!$D67,0)","v":{"v":149.28578029618768,"d":"$149"}},{"$f":"IF((BE14+(BE11-BE77)/2)>0,(BE14+(BE11-BE77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BF14+(BF11-BF77)/2)>0,(BF14+(BF11-BF77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},null,"Current Interest Earnings",{"$f":"IF((BI14+(BI11-BI77)/2)>0,(BI14+(BI11-BI77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BJ14+(BJ11-BJ77)/2)>0,(BJ14+(BJ11-BJ77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BK14+(BK11-BK77)/2)>0,(BK14+(BK11-BK77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BL14+(BL11-BL77)/2)>0,(BL14+(BL11-BL77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BM14+(BM11-BM77)/2)>0,(BM14+(BM11-BM77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},null,"Current Interest Earnings",{"$f":"IF((BP14+(BP11-BP77)/2)>0,(BP14+(BP11-BP77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BQ14+(BQ11-BQ77)/2)>0,(BQ14+(BQ11-BQ77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BR14+(BR11-BR77)/2)>0,(BR14+(BR11-BR77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BS14+(BS11-BS77)/2)>0,(BS14+(BS11-BS77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BT14+(BT11-BT77)/2)>0,(BT14+(BT11-BT77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},null,"Current Interest Earnings",{"$f":"IF((BW14+(BW11-BW77)/2)>0,(BW14+(BW11-BW77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BX14+(BX11-BX77)/2)>0,(BX14+(BX11-BX77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BY14+(BY11-BY77)/2)>0,(BY14+(BY11-BY77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((BZ14+(BZ11-BZ77)/2)>0,(BZ14+(BZ11-BZ77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CA14+(CA11-CA77)/2)>0,(CA14+(CA11-CA77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},null,"Current Interest Earnings",{"$f":"IF((CD14+(CD11-CD77)/2)>0,(CD14+(CD11-CD77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CE14+(CE11-CE77)/2)>0,(CE14+(CE11-CE77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CF14+(CF11-CF77)/2)>0,(CF14+(CF11-CF77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CG14+(CG11-CG77)/2)>0,(CG14+(CG11-CG77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CH14+(CH11-CH77)/2)>0,(CH14+(CH11-CH77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},null,"Current Interest Earnings",{"$f":"IF((CK14+(CK11-CK77)/2)>0,(CK14+(CK11-CK77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CL14+(CL11-CL77)/2)>0,(CL14+(CL11-CL77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CM14+(CM11-CM77)/2)>0,(CM14+(CM11-CM77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CN14+(CN11-CN77)/2)>0,(CN14+(CN11-CN77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CO14+(CO11-CO77)/2)>0,(CO14+(CO11-CO77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}},{"$f":"IF((CP14+(CP11-CP77)/2)>0,(CP14+(CP11-CP77)/2)*Main!$D67,0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":52},"Current Starting Balance (for charts)",{"$f":"Main!D20","v":{"v":60000,"d":"$60,000"}},{"$f":"IF(BB14+BB12+BB11-BB77>0,BB14+BB12+BB11-BB77, 0)","v":{"v":43517.3669856898,"d":"$43,517"}},{"$f":"IF(BC14+BC12+BC11-BC77>0,BC14+BC12+BC11-BC77, 0)","v":{"v":27909.348869559202,"d":"$27,909"}},{"$f":"IF(BD14+BD12+BD11-BD77>0,BD14+BD12+BD11-BD77, 0)","v":{"v":1960.4946498553945,"d":"$1,960"}},{"$f":"IF(BE14+BE12+BE11-BE77>0,BE14+BE12+BE11-BE77, 0)","v":{"v":0,"d":"$0"}},null,"Current Starting Balance (for charts)",{"$f":"IF(BF14+BF12+BF11-BF77>0,BF14+BF12+BF11-BF77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BI14+BI12+BI11-BI77>0,BI14+BI12+BI11-BI77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BJ14+BJ12+BJ11-BJ77>0,BJ14+BJ12+BJ11-BJ77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BK14+BK12+BK11-BK77>0,BK14+BK12+BK11-BK77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BL14+BL12+BL11-BL77>0,BL14+BL12+BL11-BL77, 0)","v":{"v":0,"d":"$0"}},null,"Current Starting Balance (for charts)",{"$f":"IF(BM14+BM12+BM11-BM77>0,BM14+BM12+BM11-BM77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BP14+BP12+BP11-BP77>0,BP14+BP12+BP11-BP77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BQ14+BQ12+BQ11-BQ77>0,BQ14+BQ12+BQ11-BQ77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BR14+BR12+BR11-BR77>0,BR14+BR12+BR11-BR77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BS14+BS12+BS11-BS77>0,BS14+BS12+BS11-BS77, 0)","v":{"v":0,"d":"$0"}},null,"Current Starting Balance (for charts)",{"$f":"IF(BT14+BT12+BT11-BT77>0,BT14+BT12+BT11-BT77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BW14+BW12+BW11-BW77>0,BW14+BW12+BW11-BW77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BX14+BX12+BX11-BX77>0,BX14+BX12+BX11-BX77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BY14+BY12+BY11-BY77>0,BY14+BY12+BY11-BY77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(BZ14+BZ12+BZ11-BZ77>0,BZ14+BZ12+BZ11-BZ77, 0)","v":{"v":0,"d":"$0"}},null,"Current Starting Balance (for charts)",{"$f":"IF(CA14+CA12+CA11-CA77>0,CA14+CA12+CA11-CA77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CD14+CD12+CD11-CD77>0,CD14+CD12+CD11-CD77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CE14+CE12+CE11-CE77>0,CE14+CE12+CE11-CE77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CF14+CF12+CF11-CF77>0,CF14+CF12+CF11-CF77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CG14+CG12+CG11-CG77>0,CG14+CG12+CG11-CG77, 0)","v":{"v":0,"d":"$0"}},null,"Current Starting Balance (for charts)",{"$f":"IF(CH14+CH12+CH11-CH77>0,CH14+CH12+CH11-CH77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CK14+CK12+CK11-CK77>0,CK14+CK12+CK11-CK77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CL14+CL12+CL11-CL77>0,CL14+CL12+CL11-CL77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CM14+CM12+CM11-CM77>0,CM14+CM12+CM11-CM77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CN14+CN12+CN11-CN77>0,CN14+CN12+CN11-CN77, 0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CO14+CO12+CO11-CO77>0,CO14+CO12+CO11-CO77, 0)","v":{"v":0,"d":"$0"}}]
[{"$nulls":52},"Current Starting Balance (for calcs)",{"$f":"Main!D20","v":{"v":60000,"d":"$60,000"}},{"$f":"BB14+BB12+BB11-BB77","v":{"v":43517.3669856898,"d":"$43,517"}},{"$f":"BC14+BC12+BC11-BC77","v":{"v":27909.348869559202,"d":"$27,909"}},{"$f":"BD14+BD12+BD11-BD77","v":{"v":1960.4946498553945,"d":"$1,960"}},{"$f":"BE14+BE12+BE11-BE77","v":{"v":-3503.1403501446057,"d":"-$3,503"}},null,"Current Starting Balance (for calcs)",{"$f":"BF14+BF12+BF11-BF77","v":{"v":-3503.1403501446057,"d":"-$3,503"}},{"$f":"BI14+BI12+BI11-BI77","v":{"v":-632409.3256578945,"d":"-$632,409"}},{"$f":"BJ14+BJ12+BJ11-BJ77","v":{"v":-663753.1984417808,"d":"-$663,753"}},{"$f":"BK14+BK12+BK11-BK77","v":{"v":-693946.6018379614,"d":"-$693,947"}},{"$f":"BL14+BL12+BL11-BL77","v":{"v":-699647.0672042057,"d":"-$699,647"}},null,"Current Starting Balance (for calcs)",{"$f":"BM14+BM12+BM11-BM77","v":{"v":-729004.4638403637,"d":"-$729,004"}},{"$f":"BP14+BP12+BP11-BP77","v":{"v":-785852.1266866201,"d":"-$785,852"}},{"$f":"BQ14+BQ12+BQ11-BQ77","v":{"v":-796233.8807170534,"d":"-$796,234"}},{"$f":"BR14+BR12+BR11-BR77","v":{"v":-822681.74516805,"d":"-$822,682"}},{"$f":"BS14+BS12+BS11-BS77","v":{"v":-834650.2949326803,"d":"-$834,650"}},null,"Current Starting Balance (for calcs)",{"$f":"BT14+BT12+BT11-BT77","v":{"v":-914515.0324050302,"d":"-$914,515"}},{"$f":"BW14+BW12+BW11-BW77","v":{"v":-956580.1526532508,"d":"-$956,580"}},{"$f":"BX14+BX12+BX11-BX77","v":{"v":-956580.1526532508,"d":"-$956,580"}},{"$f":"BY14+BY12+BY11-BY77","v":{"v":-996413.780591,"d":"-$996,414"}},{"$f":"BZ14+BZ12+BZ11-BZ77","v":{"v":-1000669.8632440998,"d":"-$1,000,670"}},null,"Current Starting Balance (for calcs)",{"$f":"CA14+CA12+CA11-CA77","v":{"v":-1092728.9310306476,"d":"-$1,092,729"}},{"$f":"CD14+CD12+CD11-CD77","v":{"v":-1493685.6251272573,"d":"-$1,493,686"}},{"$f":"CE14+CE12+CE11-CE77","v":{"v":-1528380.1188896394,"d":"-$1,528,380"}},{"$f":"CF14+CF12+CF11-CF77","v":{"v":-1569193.121498374,"d":"-$1,569,193"}},{"$f":"CG14+CG12+CG11-CG77","v":{"v":-1602744.0921875264,"d":"-$1,602,744"}},null,"Current Starting Balance (for calcs)",{"$f":"CH14+CH12+CH11-CH77","v":{"v":-1602744.0921875264,"d":"-$1,602,744"}},{"$f":"CK14+CK12+CK11-CK77","v":{"v":-1680842.0089636287,"d":"-$1,680,842"}},{"$f":"CL14+CL12+CL11-CL77","v":{"v":-1685155.1914987164,"d":"-$1,685,155"}},{"$f":"CM14+CM12+CM11-CM77","v":{"v":-1717474.9465297621,"d":"-$1,717,475"}},{"$f":"CN14+CN12+CN11-CN77","v":{"v":-1723194.7657191053,"d":"-$1,723,195"}},{"$f":"CO14+CO12+CO11-CO77","v":{"v":-1893338.7952529823,"d":"-$1,893,339"}}]
[{"$nulls":52},"Current Percent Funded",{"$f":"IF(BB13/DV77<0,0,BB13/DV77)","v":{"v":0.15171085596529194,"d":"15%"}},{"$f":"IF(BC13/DW77<0,0,BC13/DW77)","v":{"v":0.10004616549081793,"d":"10%"}},{"$f":"IF(BD13/DX77<0,0,BD13/DX77)","v":{"v":0.05763422502791447,"d":"6%"}},{"$f":"IF(BE13/DY77<0,0,BE13/DY77)","v":{"v":0.003637982783740082,"d":"0%"}},{"$f":"IF(BF13/DZ77<0,0,BF13/DZ77)","v":{"v":0,"d":"0%"}},null,"Current Percent Funded",{"$f":"IF(BI13/EA77<0,0,BI13/EA77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BJ13/EB77<0,0,BJ13/EB77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BK13/EC77<0,0,BK13/EC77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BL13/ED77<0,0,BL13/ED77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BM13/EE77<0,0,BM13/EE77)","v":{"v":0,"d":"0%"}},null,"Current Percent Funded",{"$f":"IF(BP13/EF77<0,0,BP13/EF77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BQ13/EG77<0,0,BQ13/EG77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BR13/EH77<0,0,BR13/EH77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BS13/EI77<0,0,BS13/EI77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BT13/EJ77<0,0,BT13/EJ77)","v":{"v":0,"d":"0%"}},null,"Current Percent Funded",{"$f":"IF(BW13/EK77<0,0,BW13/EK77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BX13/EL77<0,0,BX13/EL77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BY13/EM77<0,0,BY13/EM77)","v":{"v":0,"d":"0%"}},{"$f":"IF(BZ13/EN77<0,0,BZ13/EN77)","v":{"v":0,"d":"0%"}},{"$f":"IF(CA13/EO77<0,0,CA13/EO77)","v":{"v":0,"d":"0%"}},null,"Current Percent Funded",{"$f":"IF(CD13/EP77<0,0,CD13/EP77)","v":{"v":0,"d":"0%"}},{"$f":"IF(CE13/EQ77<0,0,CE13/EQ77)","v":{"v":0,"d":"0%"}},{"$f":"IF(CF13/ER77<0,0,CF13/ER77)","v":{"v":0,"d":"0%"}},{"$f":"IF(CG13/ES77<0,0,CG13/ES77)","v":{"v":0,"d":"0%"}},{"$f":"IF(CH13/ET77<0,0,CH13/ET77)","v":{"v":0,"d":"0%"}},null,"Current Percent Funded",{"$f":"IF(CK13/EU77<0,0,CK13/EU77)","v":{"v":0,"d":"0%"}},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[{"$nulls":52},"Recommended Annual Avg. Balance",{"$f":"BB24+(BB25+BB26-BB77)/2","v":{"v":132016,"d":"$132,016"}},{"$f":"BC24+(BC25+BC26-BC77)/2","v":{"v":278432.207572482,"d":"$278,432"}},{"$f":"BD24+(BD25+BD26-BD77)/2","v":{"v":422867.4110394865,"d":"$422,867"}},{"$f":"BE24+(BE25+BE26-BE77)/2","v":{"v":575134.3770432525,"d":"$575,134"}},{"$f":"BF24+(BF25+BF26-BF77)/2","v":{"v":743144.0733528619,"d":"$743,144"}},null,"Recommended Annual Avg. Balance",{"$f":"BI24+(BI25+BI26-BI77)/2","v":{"v":602319.2254369787,"d":"$602,319"}},{"$f":"BJ24+(BJ25+BJ26-BJ77)/2","v":{"v":383142.59966835275,"d":"$383,143"}},{"$f":"BK24+(BK25+BK26-BK77)/2","v":{"v":399892.4508825612,"d":"$399,892"}},{"$f":"BL24+(BL25+BL26-BL77)/2","v":{"v":430942.3577677675,"d":"$430,942"}},{"$f":"BM24+(BM25+BM26-BM77)/2","v":{"v":464071.58030347776,"d":"$464,072"}},null,"Recommended Annual Avg. Balance",{"$f":"BP24+(BP25+BP26-BP77)/2","v":{"v":473349.88667698274,"d":"$473,350"}},{"$f":"BQ24+(BQ25+BQ26-BQ77)/2","v":{"v":494125.0275411869,"d":"$494,125"}},{"$f":"BR24+(BR25+BR26-BR77)/2","v":{"v":532790.5035983204,"d":"$532,791"}},{"$f":"BS24+(BS25+BS26-BS77)/2","v":{"v":573656.8298783993,"d":"$573,657"}},{"$f":"BT24+(BT25+BT26-BT77)/2","v":{"v":590961.3682045978,"d":"$590,961"}},null,"Recommended Annual Avg. Balance",{"$f":"BW24+(BW25+BW26-BW77)/2","v":{"v":596264.3743976504,"d":"$596,264"}},{"$f":"BX24+(BX25+BX26-BX77)/2","v":{"v":644569.5811328037,"d":"$644,570"}},{"$f":"BY24+(BY25+BY26-BY77)/2","v":{"v":697643.1921544836,"d":"$697,643"}},{"$f":"BZ24+(BZ25+BZ26-BZ77)/2","v":{"v":752447.6924795501,"d":"$752,448"}},{"$f":"CA24+(CA25+CA26-CA77)/2","v":{"v":785182.0797168696,"d":"$785,182"}},null,"Recommended Annual Avg. Balance",{"$f":"CD24+(CD25+CD26-CD77)/2","v":{"v":623561.6547247283,"d":"$623,562"}},{"$f":"CE24+(CE25+CE26-CE77)/2","v":{"v":492849.8616509935,"d":"$492,850"}},{"$f":"CF24+(CF25+CF26-CF77)/2","v":{"v":544939.2650035669,"d":"$544,939"}},{"$f":"CG24+(CG25+CG26-CG77)/2","v":{"v":602368.3180567082,"d":"$602,368"}},{"$f":"CH24+(CH25+CH26-CH77)/2","v":{"v":685237.6324929751,"d":"$685,238"}},null,"Recommended Annual Avg. Balance",{"$f":"CK24+(CK25+CK26-CK77)/2","v":{"v":751345.6473382396,"d":"$751,346"}},{"v":820874.8445863684,"d":"$820,875"},{"v":919150.9481989879,"d":"$919,151"},{"v":1023128.3161682013,"d":"$1,023,128"},{"v":1064926.2694879891,"d":"$1,064,926"},{"v":970037.4554581154,"d":"$970,037"}]
[{"$nulls":52},"Recommended Periodic Reserve Contribs",{"$f":"Main!D30","v":{"v":36032,"d":"$36,032"}},{"$f":"BC25/Main!$D48","v":{"v":37112.96,"d":"$37,113"}},{"$f":"BD25/Main!$D48","v":{"v":38226.3488,"d":"$38,226"}},{"$f":"BE25/Main!$D48","v":{"v":39373.139264,"d":"$39,373"}},{"$f":"BF25/Main!$D48","v":{"v":40554.33344192,"d":"$40,554"}},null,"Recommended Periodic Reserve Contribs",{"$f":"BI25/Main!$D48","v":{"v":41770.9634451776,"d":"$41,771"}},{"$f":"BJ25/Main!$D48","v":{"v":43024.092348532926,"d":"$43,024"}},{"$f":"BK25/Main!$D48","v":{"v":44314.81511898892,"d":"$44,315"}},{"$f":"BL25/Main!$D48","v":{"v":45644.259572558585,"d":"$45,644"}},{"$f":"BM25/Main!$D48","v":{"v":47013.58735973534,"d":"$47,014"}},null,"Recommended Periodic Reserve Contribs",{"$f":"BP25/Main!$D48","v":{"v":48423.9949805274,"d":"$48,424"}},{"$f":"BQ25/Main!$D48","v":{"v":50845.194729553776,"d":"$50,845"}},{"$f":"BR25/Main!$D48","v":{"v":53387.454466031464,"d":"$53,387"}},{"$f":"BS25/Main!$D48","v":{"v":56056.82718933304,"d":"$56,057"}},{"$f":"BT25/Main!$D48","v":{"v":58859.668548799695,"d":"$58,860"}},null,"Recommended Periodic Reserve Contribs",{"$f":"BW25/Main!$D48","v":{"v":61802.651976239686,"d":"$61,803"}},{"$f":"BX25/Main!$D48","v":{"v":64892.78457505167,"d":"$64,893"}},{"$f":"BY25/Main!$D48","v":{"v":68137.42380380425,"d":"$68,137"}},{"$f":"BZ25/Main!$D48","v":{"v":71544.29499399447,"d":"$71,544"}},{"$f":"CA25/Main!$D48","v":{"v":75121.50974369419,"d":"$75,122"}},null,"Recommended Periodic Reserve Contribs",{"$f":"CD25/Main!$D48","v":{"v":78877.5852308789,"d":"$78,878"}},{"$f":"CE25/Main!$D48","v":{"v":82821.46449242285,"d":"$82,821"}},{"$f":"CF25/Main!$D48","v":{"v":86962.53771704399,"d":"$86,963"}},{"$f":"CG25/Main!$D48","v":{"v":91310.6646028962,"d":"$91,311"}},{"$f":"CH25/Main!$D48","v":{"v":95876.197833041,"d":"$95,876"}},null,"Recommended Periodic Reserve Contribs",{"$f":"CK25/Main!$D48","v":{"v":100670.00772469306,"d":"$100,670"}},{"$f":"CL25/Main!$D48","v":{"v":105703.50811092772,"d":"$105,704"}},{"$f":"CM25/Main!$D48","v":{"v":110988.68351647412,"d":"$110,989"}},{"$f":"CN25/Main!$D48","v":{"v":116538.11769229783,"d":"$116,538"}},{"$f":"CO25/Main!$D48","v":{"v":122365.02357691273,"d":"$122,365"}},{"$f":"CP25/Main!$D48","v":{"v":128483.27475575838,"d":"$128,483"}}]
[{"$nulls":52},"Recommended Percent Funded",{"$f":"IF(BB24/DV77<0,0,BB24/DV77)","v":{"v":0.15171085596529194,"d":"15.2%"}},{"$f":"IF(BC24/DW77<0,0,BC24/DW77)","v":{"v":0.47211733254389404,"d":"47.2%"}},{"$f":"IF(BD24/DX77<0,0,BD24/DX77)","v":{"v":0.7316543498894197,"d":"73.2%"}},{"$f":"IF(BE24/DY77<0,0,BE24/DY77)","v":{"v":0.9198055918239241,"d":"92.0%"}},{"$f":"IF(BF24/DZ77<0,0,BF24/DZ77)","v":{"v":1.0139634983553787,"d":"101.4%"}},null,"Recommended Percent Funded",{"$f":"IF(BI24/EA77<0,0,BI24/EA77)","v":{"v":0.9148523783593715,"d":"91.5%"}},{"$f":"IF(BJ24/EB77<0,0,BJ24/EB77)","v":{"v":1.1312361533880144,"d":"113.1%"}},{"$f":"IF(BK24/EC77<0,0,BK24/EC77)","v":{"v":1.1048028026232324,"d":"110.5%"}},{"$f":"IF(BL24/ED77<0,0,BL24/ED77)","v":{"v":1.0792888219009935,"d":"107.9%"}},{"$f":"IF(BM24/EE77<0,0,BM24/EE77)","v":{"v":1.0505360578494136,"d":"105.1%"}},null,"Recommended Percent Funded",{"$f":"IF(BP24/EF77<0,0,BP24/EF77)","v":{"v":1.0280541446270937,"d":"102.8%"}},{"$f":"IF(BQ24/EG77<0,0,BQ24/EG77)","v":{"v":1.0087369437244555,"d":"100.9%"}},{"$f":"IF(BR24/EH77<0,0,BR24/EH77)","v":{"v":0.9900086537790488,"d":"99.0%"}},{"$f":"IF(BS24/EI77<0,0,BS24/EI77)","v":{"v":0.9746305643356741,"d":"97.5%"}},{"$f":"IF(BT24/EJ77<0,0,BT24/EJ77)","v":{"v":0.9621517971189361,"d":"96.2%"}},null,"Recommended Percent Funded",{"$f":"IF(BW24/EK77<0,0,BW24/EK77)","v":{"v":0.9492397408778904,"d":"94.9%"}},{"$f":"IF(BX24/EL77<0,0,BX24/EL77)","v":{"v":0.9406011904224092,"d":"94.1%"}},{"$f":"IF(BY24/EM77<0,0,BY24/EM77)","v":{"v":0.9364730417224875,"d":"93.6%"}},{"$f":"IF(BZ24/EN77<0,0,BZ24/EN77)","v":{"v":0.931013794602353,"d":"93.1%"}},{"$f":"IF(CA24/EO77<0,0,CA24/EO77)","v":{"v":0.9293059225898054,"d":"92.9%"}},null,"Recommended Percent Funded",{"$f":"IF(CD24/EP77<0,0,CD24/EP77)","v":{"v":0.9231661210091816,"d":"92.3%"}},{"$f":"IF(CE24/EQ77<0,0,CE24/EQ77)","v":{"v":0.8854319482735987,"d":"88.5%"}},{"$f":"IF(CF24/ER77<0,0,CF24/ER77)","v":{"v":0.9018934551799802,"d":"90.2%"}},{"$f":"IF(CG24/ES77<0,0,CG24/ES77)","v":{"v":0.9174857327254046,"d":"91.7%"}},{"$f":"IF(CH24/ET77<0,0,CH24/ET77)","v":{"v":0.9337657906276929,"d":"93.4%"}},null,"Recommended Percent Funded",{"$f":"IF(CK24/EU77<0,0,CK24/EU77)","v":{"v":0.9507175637009546,"d":"95.1%"}},{"v":0.9638818277854239,"d":"96.4%"},{"v":0.9790915914003112,"d":"97.9%"},{"v":0.9928262249622254,"d":"99.3%"},{"v":1.0053956400162518,"d":"100.5%"},{"v":1.023415453448772,"d":"102.3%"}]
[{"$nulls":52},"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[]
[{"$nulls":51},"Table 6:  30-Year Income/Expense Detail (yrs 0 through 4)",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"},"Table 6:  30-Year Income/Expense Detail (yrs 5 through 9)",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"},"Table 6:  30-Year Income/Expense Detail (yrs 10 through 14)",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"},"Table 6:  30-Year Income/Expense Detail (yrs 15 through 19)",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"},"Table 6:  30-Year Income/Expense Detail (yrs 20 through 24)",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"},"Table 6:  30-Year Income/Expense Detail (yrs 25 through 29)",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"}]
[{"$nulls":53},1,1,1,1,1,null,null,1,1,1,1,1,null,null,1,1,1,1,1,null,null,1,1,1,1,1,null,null,1,1,1,1,1,null,null,1,1,1,1,1]
[{"$nulls":52},"Fiscal Year",{"$f":"Main!D14","v":2020},{"$f":"BB23+1","v":2021},{"$f":"BC23+1","v":2022},2023,2024,null,"Fiscal Year",{"$f":"BF23+1","v":2025},2026,2027,2028,2029,null,"Fiscal Year",{"$f":"BM23+1","v":2030},2031,2032,2033,2034,null,"Fiscal Year",{"$f":"BT23+1","v":2035},2036,2037,2038,2039,null,"Fiscal Year",{"$f":"CA23+1","v":2040},2041,2042,2043,2044,null,"Fiscal Year",{"$f":"CH23+1","v":2045},2046,2047,2048,2049,2050]
[{"$nulls":52},"Starting Reserve Balance",{"$f":"Main!D20","v":{"v":60000,"d":"$60,000"}},{"$f":"+BB79","v":{"v":205358.22757248202,"d":"$205,358"}},{"v":354303.3066394865,"d":"$354,303"},{"v":495679.62491125247,"d":"$495,680"},{"v":660366.906631902,"d":"$660,367"},null,"Starting Reserve Balance",{"$f":"+BF79","v":{"v":833386.8363682649,"d":"$833,387"}},{"v":377302.4898860294,"d":"$377,302"},{"v":392831.745021157,"d":"$392,832"},{"v":410970.4606646104,"d":"$410,970"},{"v":455243.48494168906,"d":"$455,243"},null,"Starting Reserve Balance",{"$f":"+BM79","v":{"v":477561.7206098472,"d":"$477,562"}},{"v":473893.3071916267,"d":"$473,893"},{"v":519320.70859080297,"d":"$519,321"},{"v":551612.6911660478,"d":"$551,613"},{"v":601463.902666373,"d":"$601,464"},null,"Starting Reserve Balance",{"$f":"+BT79","v":{"v":586395.6085336409,"d":"$586,396"}},{"v":612123.1888452779,"d":"$612,123"},{"v":683491.294221456,"d":"$683,491"},{"v":718803.5863091028,"d":"$718,804"},{"v":793650.8587382964,"d":"$793,651"},null,"Starting Reserve Balance",{"$f":"+CA79","v":{"v":784601.2091575937,"d":"$784,601"}},{"v":468786.3762859731,"d":"$468,786"},{"v":521864.4974494121,"d":"$521,864"},{"v":573488.4710998363,"d":"$573,488"},{"v":637299.5335764546,"d":"$637,300"},null,"Starting Reserve Balance",{"$f":"+CH79","v":{"v":740059.6018639442,"d":"$740,060"}},{"v":770179.6817984484,"d":"$770,180"},{"v":879816.4839562736,"d":"$879,816"},{"v":967719.166916724,"d":"$967,719"},{"v":1088815.7724664714,"d":"$1,088,816"},{"v":1051734.9741605145,"d":"$1,051,735"},{"$nulls":65},"RowCount",{"$f":"COUNTA(F30:F77)-1","v":46}]
[{"$nulls":52},"Annual Reserve Contribution",{"$f":"Main!D48*Main!D30*Main!D61","v":{"v":36032,"d":"$36,032"}},{"$f":"IF(BC2<=Main!$D33,(Main!$D30*Main!$D48)*(1+Main!$D32),IF(BC2<=(Main!$D33+Main!$D35),(Main!$D30*Main!$D48)*(1+Main!$D34),(Main!$D30*Main!$D48)))","v":{"v":37112.96,"d":"$37,113"}},{"$f":"IF(BD2<=Main!$D33,BC25*(1+Main!$D32),IF(BD2<=(Main!$D33+Main!$D35),BC25*(1+Main!$D34),BC25))","v":{"v":38226.3488,"d":"$38,226"}},{"$f":"IF(BE2<=Main!$D33,BD25*(1+Main!$D32),IF(BE2<=(Main!$D33+Main!$D35),BD25*(1+Main!$D34),BD25))","v":{"v":39373.139264,"d":"$39,373"}},{"$f":"IF(BF2<=Main!$D33,BE25*(1+Main!$D32),IF(BF2<=(Main!$D33+Main!$D35),BE25*(1+Main!$D34),BE25))","v":{"v":40554.33344192,"d":"$40,554"}},null,"Annual Reserve Contribution",{"$f":"IF(BI2<=Main!$D33,BF25*(1+Main!$D32),IF(BI2<=(Main!$D33+Main!$D35),BF25*(1+Main!$D34),BF25))","v":{"v":41770.9634451776,"d":"$41,771"}},{"$f":"IF(BJ2<=Main!$D33,BI25*(1+Main!$D32),IF(BJ2<=(Main!$D33+Main!$D35),BI25*(1+Main!$D34),BI25))","v":{"v":43024.092348532926,"d":"$43,024"}},{"$f":"IF(BK2<=Main!$D33,BJ25*(1+Main!$D32),IF(BK2<=(Main!$D33+Main!$D35),BJ25*(1+Main!$D34),BJ25))","v":{"v":44314.81511898892,"d":"$44,315"}},{"$f":"IF(BL2<=Main!$D33,BK25*(1+Main!$D32),IF(BL2<=(Main!$D33+Main!$D35),BK25*(1+Main!$D34),BK25))","v":{"v":45644.259572558585,"d":"$45,644"}},{"$f":"IF(BM2<=Main!$D33,BL25*(1+Main!$D32),IF(BM2<=(Main!$D33+Main!$D35),BL25*(1+Main!$D34),BL25))","v":{"v":47013.58735973534,"d":"$47,014"}},null,"Annual Reserve Contribution",{"$f":"IF(BP2<=Main!$D33,BM25*(1+Main!$D32),IF(BP2<=(Main!$D33+Main!$D35),BM25*(1+Main!$D34),BM25))","v":{"v":48423.9949805274,"d":"$48,424"}},{"$f":"IF(BQ2<=Main!$D33,BP25*(1+Main!$D32),IF(BQ2<=(Main!$D33+Main!$D35),BP25*(1+Main!$D34),BP25))","v":{"v":50845.194729553776,"d":"$50,845"}},{"$f":"IF(BR2<=Main!$D33,BQ25*(1+Main!$D32),IF(BR2<=(Main!$D33+Main!$D35),BQ25*(1+Main!$D34),BQ25))","v":{"v":53387.454466031464,"d":"$53,387"}},{"$f":"IF(BS2<=Main!$D33,BR25*(1+Main!$D32),IF(BS2<=(Main!$D33+Main!$D35),BR25*(1+Main!$D34),BR25))","v":{"v":56056.82718933304,"d":"$56,057"}},{"$f":"IF(BT2<=Main!$D33,BS25*(1+Main!$D32),IF(BT2<=(Main!$D33+Main!$D35),BS25*(1+Main!$D34),BS25))","v":{"v":58859.668548799695,"d":"$58,860"}},null,"Annual Reserve Contribution",{"$f":"IF(BW2<=Main!$D33,BT25*(1+Main!$D32),IF(BW2<=(Main!$D33+Main!$D35),BT25*(1+Main!$D34),BT25))","v":{"v":61802.651976239686,"d":"$61,803"}},{"$f":"IF(BX2<=Main!$D33,BW25*(1+Main!$D32),IF(BX2<=(Main!$D33+Main!$D35),BW25*(1+Main!$D34),BW25))","v":{"v":64892.78457505167,"d":"$64,893"}},{"$f":"IF(BY2<=Main!$D33,BX25*(1+Main!$D32),IF(BY2<=(Main!$D33+Main!$D35),BX25*(1+Main!$D34),BX25))","v":{"v":68137.42380380425,"d":"$68,137"}},{"$f":"IF(BZ2<=Main!$D33,BY25*(1+Main!$D32),IF(BZ2<=(Main!$D33+Main!$D35),BY25*(1+Main!$D34),BY25))","v":{"v":71544.29499399447,"d":"$71,544"}},{"$f":"IF(CA2<=Main!$D33,BZ25*(1+Main!$D32),IF(CA2<=(Main!$D33+Main!$D35),BZ25*(1+Main!$D34),BZ25))","v":{"v":75121.50974369419,"d":"$75,122"}},null,"Annual Reserve Contribution",{"$f":"IF(CD2<=Main!$D33,CA25*(1+Main!$D32),IF(CD2<=(Main!$D33+Main!$D35),CA25*(1+Main!$D34),CA25))","v":{"v":78877.5852308789,"d":"$78,878"}},{"$f":"IF(CE2<=Main!$D33,CD25*(1+Main!$D32),IF(CE2<=(Main!$D33+Main!$D35),CD25*(1+Main!$D34),CD25))","v":{"v":82821.46449242285,"d":"$82,821"}},{"$f":"IF(CF2<=Main!$D33,CE25*(1+Main!$D32),IF(CF2<=(Main!$D33+Main!$D35),CE25*(1+Main!$D34),CE25))","v":{"v":86962.53771704399,"d":"$86,963"}},{"$f":"IF(CG2<=Main!$D33,CF25*(1+Main!$D32),IF(CG2<=(Main!$D33+Main!$D35),CF25*(1+Main!$D34),CF25))","v":{"v":91310.6646028962,"d":"$91,311"}},{"$f":"IF(CH2<=Main!$D33,CG25*(1+Main!$D32),IF(CH2<=(Main!$D33+Main!$D35),CG25*(1+Main!$D34),CG25))","v":{"v":95876.197833041,"d":"$95,876"}},null,"Annual Reserve Contribution",{"$f":"IF(CK2<=Main!$D33,CH25*(1+Main!$D32),IF(CK2<=(Main!$D33+Main!$D35),CH25*(1+Main!$D34),CH25))","v":{"v":100670.00772469306,"d":"$100,670"}},{"$f":"IF(CL2<=Main!$D33,CK25*(1+Main!$D32),IF(CL2<=(Main!$D33+Main!$D35),CK25*(1+Main!$D34),CK25))","v":{"v":105703.50811092772,"d":"$105,704"}},{"$f":"IF(CM2<=Main!$D33,CL25*(1+Main!$D32),IF(CM2<=(Main!$D33+Main!$D35),CL25*(1+Main!$D34),CL25))","v":{"v":110988.68351647412,"d":"$110,989"}},{"$f":"IF(CN2<=Main!$D33,CM25*(1+Main!$D32),IF(CN2<=(Main!$D33+Main!$D35),CM25*(1+Main!$D34),CM25))","v":{"v":116538.11769229783,"d":"$116,538"}},{"$f":"IF(CO2<=Main!$D33,CN25*(1+Main!$D32),IF(CO2<=(Main!$D33+Main!$D35),CN25*(1+Main!$D34),CN25))","v":{"v":122365.02357691273,"d":"$122,365"}},{"$f":"IF(CP2<=Main!$D33,CO25*(1+Main!$D32),IF(CP2<=(Main!$D33+Main!$D35),CO25*(1+Main!$D34),CO25))","v":{"v":128483.27475575838,"d":"$128,483"}},{"$nulls":65},"Years"]
[null,null,"Raw Data for Reserve Analysis goes below double line",{"$nulls":10},"Table 1: Executive Summary",{"$nulls":3},{"$f":"Main!$D$10","v":"24907-1"},"Table 2:  Reserve Component List Detail",{"$nulls":5},{"$f":"Main!$D$10","v":"24907-1"},"Table 3:  Fully Funded Balance",{"$nulls":7},{"$f":"Main!$D$10","v":"24907-1"},null,"Table 4: Component Significance",{"$nulls":4},{"$f":"Main!$D$10","v":"24907-1"},null,"Accounting - Tax Summary",{"$nulls":6},{"$f":"Main!$D$10","v":"24907-1"},null,null,"Recommended Special Assessments",{"$f":"Main!D36","v":{"v":125000,"d":"$125,000"}},{"$f":"Main!D37","v":{"v":125000,"d":"$125,000"}},{"$f":"Main!D38","v":{"v":125000,"d":"$125,000"}},{"$f":"Main!D39","v":{"v":125000,"d":"$125,000"}},{"$f":"Main!D40","v":{"v":125000,"d":"$125,000"}},null,"Recommended Special Assessments",{"v":125000,"d":"$125,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Recommended Special Assessments",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Recommended Special Assessments",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Recommended Special Assessments",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},null,"Recommended Special Assessments",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},"RUL Calculations",{"$nulls":30},"FFB Calculations",{"$nulls":33},"Inflation"]
[{"$nulls":52},"Interest Earnings",{"$f":"IF(BB16>0,BB16*Main!$D67,0)","v":{"v":1326.2275724820304,"d":"$1,326"}},{"$f":"IF(BC16>0,BC16*Main!$D67,0)","v":{"v":2797.119067004496,"d":"$2,797"}},{"$f":"IF(BD16>0,BD16*Main!$D67,0)","v":{"v":4248.109471765992,"d":"$4,248"}},{"$f":"IF(BE16>0,BE16*Main!$D67,0)","v":{"v":5777.777456649478,"d":"$5,778"}},{"$f":"IF(BF16>0,BF16*Main!$D67,0)","v":{"v":7465.5962944429,"d":"$7,466"}},null,"Interest Earnings",{"$f":"IF(BI16>0,BI16*Main!$D67,0)","v":{"v":6050.875380336785,"d":"$6,051"}},{"$f":"IF(BJ16>0,BJ16*Main!$D67,0)","v":{"v":3849.0355704809554,"d":"$3,849"}},{"$f":"IF(BK16>0,BK16*Main!$D67,0)","v":{"v":4017.303920644988,"d":"$4,017"}},{"$f":"IF(BL16>0,BL16*Main!$D67,0)","v":{"v":4329.230070764369,"d":"$4,329"}},{"$f":"IF(BM16>0,BM16*Main!$D67,0)","v":{"v":4662.044944580815,"d":"$4,662"}},null,"Interest Earnings",{"$f":"IF(BP16>0,BP16*Main!$D67,0)","v":{"v":4755.254447508325,"d":"$4,755"}},{"$f":"IF(BQ16>0,BQ16*Main!$D67,0)","v":{"v":4963.960700055786,"d":"$4,964"}},{"$f":"IF(BR16>0,BR16*Main!$D67,0)","v":{"v":5352.392560209966,"d":"$5,352"}},{"$f":"IF(BS16>0,BS16*Main!$D67,0)","v":{"v":5762.934075622398,"d":"$5,763"}},{"$f":"IF(BT16>0,BT16*Main!$D67,0)","v":{"v":5936.774790818106,"d":"$5,937"}},null,"Interest Earnings",{"$f":"IF(BW16>0,BW16*Main!$D67,0)","v":{"v":5990.048583617988,"d":"$5,990"}},{"$f":"IF(BX16>0,BX16*Main!$D67,0)","v":{"v":6475.32080112651,"d":"$6,475"}},{"$f":"IF(BY16>0,BY16*Main!$D67,0)","v":{"v":7008.496221591742,"d":"$7,008"}},{"$f":"IF(BZ16>0,BZ16*Main!$D67,0)","v":{"v":7559.060088298836,"d":"$7,559"}},{"$f":"IF(CA16>0,CA16*Main!$D67,0)","v":{"v":7887.90846215077,"d":"$7,888"}},null,"Interest Earnings",{"$f":"IF(CD16>0,CD16*Main!$D67,0)","v":{"v":6264.275994110217,"d":"$6,264"}},{"$f":"IF(CE16>0,CE16*Main!$D67,0)","v":{"v":4951.150433398237,"d":"$4,951"}},{"$f":"IF(CF16>0,CF16*Main!$D67,0)","v":{"v":5474.438542114761,"d":"$5,474"}},{"$f":"IF(CG16>0,CG16*Main!$D67,0)","v":{"v":6051.368562874437,"d":"$6,051"}},{"$f":"IF(CH16>0,CH16*Main!$D67,0)","v":{"v":6883.870454448643,"d":"$6,884"}},null,"Interest Earnings",{"$f":"IF(CK16>0,CK16*Main!$D67,0)","v":{"v":7547.988985913323,"d":"$7,548"}},{"$f":"IF(CL16>0,CL16*Main!$D67,0)","v":{"v":8246.476581985087,"d":"$8,246"}},{"$f":"IF(CM16>0,CM16*Main!$D67,0)","v":{"v":9233.754475021968,"d":"$9,234"}},{"$f":"IF(CN16>0,CN16*Main!$D67,0)","v":{"v":10278.307046792668,"d":"$10,278"}},{"$f":"IF(CO16>0,CO16*Main!$D67,0)","v":{"v":10698.207651007457,"d":"$10,698"}},{"$f":"IF(CP16>0,CP16*Main!$D67,0)","v":{"v":9744.958336632393,"d":"$9,745"}},{"$nulls":31},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[{"$nulls":8},"Remaining",{"$nulls":6},"Useful","Rem.","Current",{"$nulls":4},"Rem.",null,null," ",null,"Current",{"$nulls":5},"Fully",{"$nulls":4},"Current",{"$nulls":7},"Current","Fully","Current","Proportional",null,null,"Total Income",{"$f":"SUM(BB24:BB27)","v":{"v":222358.22757248202,"d":"$222,358"}},{"v":370268.3066394865,"d":"$370,268"},{"v":521777.7649112525,"d":"$521,778"},{"v":665830.541631902,"d":"$665,831"},{"v":833386.8363682649,"d":"$833,387"},null,"Total Income",{"v":1006208.6751937793,"d":"$1,006,209"},{"v":424175.6178050433,"d":"$424,176"},{"v":441163.8640607909,"d":"$441,164"},{"v":460943.9503079333,"d":"$460,944"},{"v":506919.1172460052,"d":"$506,919"},null,"Total Income",{"v":530740.970037883,"d":"$530,741"},{"v":529702.4626212363,"d":"$529,702"},{"v":578060.5556170444,"d":"$578,061"},{"v":613432.4524310032,"d":"$613,432"},{"v":666260.3460059908,"d":"$666,260"},null,"Total Income",{"v":654188.3090934985,"d":"$654,188"},{"v":683491.294221456,"d":"$683,491"},{"v":758637.214246852,"d":"$758,637"},{"v":797906.9413913962,"d":"$797,907"},{"v":876660.2769441414,"d":"$876,660"},null,"Total Income",{"v":869743.0703825828,"d":"$869,743"},{"v":556558.9912117942,"d":"$556,559"},{"v":614301.4737085709,"d":"$614,301"},{"v":670850.5042656069,"d":"$670,851"},{"v":740059.6018639442,"d":"$740,060"},null,"Total Income",{"v":848277.5985745506,"d":"$848,278"},{"v":884129.6664913613,"d":"$884,130"},{"v":1000038.9219477697,"d":"$1,000,039"},{"v":1094535.5916558146,"d":"$1,094,536"},{"v":1221879.0036943916,"d":"$1,221,879"},{"v":1189963.2072529055,"d":"$1,189,963"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"(1+Main!$D$22)^DV27","v":1},{"$f":"(1+Main!$D$22)^DW27","v":1.03},{"$f":"(1+Main!$D$22)^DX27","v":1.0609},{"$f":"(1+Main!$D$22)^DY27","v":1.092727},{"$f":"(1+Main!$D$22)^DZ27","v":1.12550881},{"$f":"(1+Main!$D$22)^EA27","v":1.1592740742999998},{"$f":"(1+Main!$D$22)^EB27","v":1.194052296529},{"$f":"(1+Main!$D$22)^EC27","v":1.22987386542487},{"$f":"(1+Main!$D$22)^ED27","v":1.266770081387616},{"$f":"(1+Main!$D$22)^EE27","v":1.3047731838292445},{"$f":"(1+Main!$D$22)^EF27","v":1.3439163793441218},{"$f":"(1+Main!$D$22)^EG27","v":1.3842338707244455},{"$f":"(1+Main!$D$22)^EH27","v":1.4257608868461786},{"$f":"(1+Main!$D$22)^EI27","v":1.468533713451564},{"$f":"(1+Main!$D$22)^EJ27","v":1.512589724855111},{"$f":"(1+Main!$D$22)^EK27","v":1.5579674166007644},{"$f":"(1+Main!$D$22)^EL27","v":1.604706439098787},{"$f":"(1+Main!$D$22)^EM27","v":1.6528476322717507},{"$f":"(1+Main!$D$22)^EN27","v":1.7024330612399032},{"$f":"(1+Main!$D$22)^EO27","v":1.7535060530771003},{"$f":"(1+Main!$D$22)^EP27","v":1.8061112346694133},{"$f":"(1+Main!$D$22)^EQ27","v":1.8602945717094954},{"$f":"(1+Main!$D$22)^ER27","v":1.9161034088607805},{"$f":"(1+Main!$D$22)^ES27","v":1.973586511126604},{"$f":"(1+Main!$D$22)^ET27","v":2.032794106460402},{"$f":"(1+Main!$D$22)^EU27","v":2.093777929654214},{"$f":"(1+Main!$D$22)^EV27","v":2.1565912675438406},{"$f":"(1+Main!$D$22)^EW27","v":2.2212890055701555},{"$f":"(1+Main!$D$22)^EX27","v":2.28792767573726},{"$f":"(1+Main!$D$22)^EY27","v":2.3565655060093778},{"$f":"(1+Main!$D$22)^EZ27","v":2.427262471189659},{"$nulls":3},"Remaining","Inflation"]
[null,null,"Additional",{"$nulls":4},"Useful","Useful","| --- Current Cost  Est --- |",{"$nulls":5},"Life","Useful","Cost",{"$nulls":3},"Useful","Useful","[ --- Current Cost Estimate --- ]",{"$nulls":3},"Cost",null,"Effective",null,"Useful",null,"Funded",{"$nulls":3},"Useful","Cost","Deterioration","Deterioration","Fully Funded",{"$nulls":4},"Cost","Funded","Fund","Reserve",{"$nulls":109},"Useful","Adjusted"]
[null,null,"Sort 1","Category","#","Component Title","Description","Life","Life","Best ","Worst ",null,"Cost","#","Component","(yrs)","Life (yrs)","Estimate","#","Component","Quantity","Life","Life","Best Case ","Worst Case ","#","Component","Estimate","X","Age","/","Life","=","Balance",null,"#","Component","Life","Estimate","Cost/yr","Significance","Running Total","#","Component","UL","RUL","Estimate","Balance","Balance","Contribs",null,"#","Component",{"$nulls":5},"#","Component",{"$nulls":5},"#","Component",{"$nulls":5},"#","Component",{"$nulls":5},"#","Component",{"$nulls":5},"#","Component",{"$nulls":6},{"$f":"Main!D14","v":2020},{"$f":"CQ30+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,{"$f":"Main!AI14","v":0},{"$f":"DV30+1","v":1},{"$f":"DW30+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$nulls":3},"Life","Cost"]
[{"$f":"AND(ISBLANK(E31),ISBLANK(G31))","v":true},null,1,null,null,"Site Components",{"$nulls":6},{"$f":"(J31+K31)/2","v":{"v":0,"d":"$0"}},null,{"$f":"F31","v":"Site Components"},{"$nulls":4},{"$f":"F31","v":"Site Components"},{"$nulls":6},{"$f":"F31","v":"Site Components"},{"$nulls":9},{"$f":"F31","v":"Site Components"},{"$nulls":4},{"$f":"SUM(AV$31:AV31)","v":{"v":0,"d":"$0"}},null,{"$f":"F31","v":"Site Components"},{"$nulls":8},{"$f":"$F31","v":"Site Components"},{"$nulls":6},{"$f":"$F31","v":"Site Components"},{"$nulls":6},{"$f":"$F31","v":"Site Components"},{"$nulls":6},{"$f":"$F31","v":"Site Components"},{"$nulls":6},{"$f":"$F31","v":"Site Components"},{"$nulls":6},{"$f":"$F31","v":"Site Components"},{"$nulls":6},{"$f":"IF(H31=0,I31,IF($I31>$H31,$H31,$I31))","v":0},{"$f":"IF(AND($H31>0,$I31-CR$28>=$H31),$H31,IF(CQ31=999,999,IF(CQ31-1<0,IF($H31=0,999,$H31-1),CQ31-1)))","v":999},999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,{"$f":"IF($H31>0,$M31*($H31-CQ31)/$H31,$M31/(CQ31+1))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CR31=999,0,IF($H31>0,DW$28*$M31*($H31-CR31)/$H31,DW$28*$M31/(CR31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CS31=999,0,IF($H31>0,DX$28*$M31*($H31-CS31)/$H31,DX$28*$M31/(CS31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CT31=999,0,IF($H31>0,DY$28*$M31*($H31-CT31)/$H31,DY$28*$M31/(CT31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CU31=999,0,IF($H31>0,DZ$28*$M31*($H31-CU31)/$H31,DZ$28*$M31/(CU31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CV31=999,0,IF($H31>0,EA$28*$M31*($H31-CV31)/$H31,EA$28*$M31/(CV31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CW31=999,0,IF($H31>0,EB$28*$M31*($H31-CW31)/$H31,EB$28*$M31/(CW31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CX31=999,0,IF($H31>0,EC$28*$M31*($H31-CX31)/$H31,EC$28*$M31/(CX31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CY31=999,0,IF($H31>0,ED$28*$M31*($H31-CY31)/$H31,ED$28*$M31/(CY31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CZ31=999,0,IF($H31>0,EE$28*$M31*($H31-CZ31)/$H31,EE$28*$M31/(CZ31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DA31=999,0,IF($H31>0,EF$28*$M31*($H31-DA31)/$H31,EF$28*$M31/(DA31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DB31=999,0,IF($H31>0,EG$28*$M31*($H31-DB31)/$H31,EG$28*$M31/(DB31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DC31=999,0,IF($H31>0,EH$28*$M31*($H31-DC31)/$H31,EH$28*$M31/(DC31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DD31=999,0,IF($H31>0,EI$28*$M31*($H31-DD31)/$H31,EI$28*$M31/(DD31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DE31=999,0,IF($H31>0,EJ$28*$M31*($H31-DE31)/$H31,EJ$28*$M31/(DE31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DF31=999,0,IF($H31>0,EK$28*$M31*($H31-DF31)/$H31,EK$28*$M31/(DF31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DG31=999,0,IF($H31>0,EL$28*$M31*($H31-DG31)/$H31,EL$28*$M31/(DG31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DH31=999,0,IF($H31>0,EM$28*$M31*($H31-DH31)/$H31,EM$28*$M31/(DH31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DI31=999,0,IF($H31>0,EN$28*$M31*($H31-DI31)/$H31,EN$28*$M31/(DI31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DJ31=999,0,IF($H31>0,EO$28*$M31*($H31-DJ31)/$H31,EO$28*$M31/(DJ31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DK31=999,0,IF($H31>0,EP$28*$M31*($H31-DK31)/$H31,EP$28*$M31/(DK31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DL31=999,0,IF($H31>0,EQ$28*$M31*($H31-DL31)/$H31,EQ$28*$M31/(DL31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DM31=999,0,IF($H31>0,ER$28*$M31*($H31-DM31)/$H31,ER$28*$M31/(DM31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DN31=999,0,IF($H31>0,ES$28*$M31*($H31-DN31)/$H31,ES$28*$M31/(DN31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DO31=999,0,IF($H31>0,ET$28*$M31*($H31-DO31)/$H31,ET$28*$M31/(DO31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DP31=999,0,IF($H31>0,EU$28*$M31*($H31-DP31)/$H31,EU$28*$M31/(DP31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DQ31=999,0,IF($H31>0,EV$28*$M31*($H31-DQ31)/$H31,EV$28*$M31/(DQ31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DR31=999,0,IF($H31>0,EW$28*$M31*($H31-DR31)/$H31,EW$28*$M31/(DR31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DS31=999,0,IF($H31>0,EX$28*$M31*($H31-DS31)/$H31,EX$28*$M31/(DS31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DT31=999,0,IF($H31>0,EY$28*$M31*($H31-DT31)/$H31,EY$28*$M31/(DT31+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DU31=999,0,IF($H31>0,EZ$28*$M31*($H31-DU31)/$H31,EZ$28*$M31/(DU31+1)))","v":{"v":0,"d":"0.0"}},{"$nulls":3},{"$f":"MAX(0,I31-Years)","v":0},{"$f":"K31*(1+Inflation/100)^Years","v":{"v":0,"d":"$0"}}]
[false,null,2,null,106,"Gravel Parking Lot - Replenish","~20,000 GSF",5,2,{"v":11100,"d":"$11,100"},{"v":13000,"d":"$13,000"},null,{"$f":"(J32+K32)/2","v":{"v":12050,"d":"$12,050"}},{"$f":"E32","v":106},{"$f":"F32","v":"Gravel Parking Lot - Replenish"},{"$f":"H32","v":5},{"$f":"I32","v":2},{"$f":"M32","v":{"v":12050,"d":"$12,050"}},{"$f":"E32","v":106},{"$f":"F32","v":"Gravel Parking Lot - Replenish"},{"$f":"G32","v":"~20,000 GSF"},{"$f":"H32","v":5},{"$f":"I32","v":2},{"$f":"J32","v":{"v":11100,"d":"$11,100"}},{"$f":"K32","v":{"v":13000,"d":"$13,000"}},{"$f":"E32","v":106},{"$f":"F32","v":"Gravel Parking Lot - Replenish"},{"$f":"M32","v":{"v":12050,"d":"$12,050"}},"X",{"$f":"IF(H32-I32<0,0,H32-I32)","v":3},"/",{"$f":"H32","v":5},"=",{"$f":"DV32+(1-Main!$D$61)*(DW32-DV32)","v":{"v":7230,"d":"$7,230"}},null,{"$f":"E32","v":106},{"$f":"F32","v":"Gravel Parking Lot - Replenish"},{"$f":"H32","v":5},{"$f":"M32","v":{"v":12050,"d":"$12,050"}},{"$f":"IF(H32>0,M32/H32,0)","v":{"v":2410,"d":"$2,410"}},{"$f":"AN32/AN$77","v":{"v":0.06688560988019798,"d":"6.7%"}},{"$f":"SUM(AV$31:AV32)","v":{"v":7230,"d":"$7,230"}},{"$f":"E32","v":106},{"$f":"F32","v":"Gravel Parking Lot - Replenish"},{"$f":"H32","v":5},{"$f":"I32","v":2},{"$f":"M32","v":{"v":12050,"d":"$12,050"}},{"$f":"DV32+(1-Main!$D$61)*(DW32-DV32)","v":{"v":7230,"d":"$7,230"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV32,IF((AP32-AV32)>=Main!D$20,0,IF(AP32<=Main!D$20,AV32,Main!D$20-AP32+AV32)))","v":{"v":7230,"d":"$7,230"}},{"$f":"AO32*Main!RecommendContrib","v":{"v":2410.0222952032937,"d":"$2,410.02"}},null,{"$f":"$E32","v":106},"Gravel Parking Lot - Replenish",{"$f":"IF(CQ32=0,$M32*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR32=0,$M32*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS32=0,$M32*BD$3,0)","v":{"v":12783.845,"d":"$12,784"}},{"$f":"IF(CT32=0,$M32*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU32=0,$M32*BF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"$E32","v":106},"Gravel Parking Lot - Replenish",{"$f":"IF(CV32=0,$M32*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW32=0,$M32*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX32=0,$M32*BK$3,0)","v":{"v":14819.980078369683,"d":"$14,820"}},{"$f":"IF(CY32=0,$M32*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ32=0,$M32*BM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"$E32","v":106},"Gravel Parking Lot - Replenish",{"$f":"IF(DA32=0,$M32*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB32=0,$M32*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC32=0,$M32*BR$3,0)","v":{"v":17180.418686496454,"d":"$17,180"}},{"$f":"IF(DD32=0,$M32*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE32=0,$M32*BT$3,0)","v":{"v":0,"d":"$0"}},{"$f":"$E32","v":106},"Gravel Parking Lot - Replenish",{"$f":"IF(DF32=0,$M32*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG32=0,$M32*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH32=0,$M32*BY$3,0)","v":{"v":19916.813968874594,"d":"$19,917"}},{"$f":"IF(DI32=0,$M32*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ32=0,$M32*CA$3,0)","v":{"v":0,"d":"$0"}},{"$f":"$E32","v":106},"Gravel Parking Lot - Replenish",{"$f":"IF(DK32=0,$M32*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL32=0,$M32*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM32=0,$M32*CF$3,0)","v":{"v":23089.046076772403,"d":"$23,089"}},{"$f":"IF(DN32=0,$M32*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO32=0,$M32*CH$3,0)","v":{"v":0,"d":"$0"}},{"$f":"$E32","v":106},"Gravel Parking Lot - Replenish",{"$f":"IF(DP32=0,$M32*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ32=0,$M32*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR32=0,$M32*CM$3,0)","v":{"v":26766.532517120373,"d":"$26,767"}},{"$f":"IF(DS32=0,$M32*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT32=0,$M32*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU32=0,$M32*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H32=0,I32,IF($I32>$H32,$H32,$I32))","v":2},1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,{"v":7230,"d":"7230.0"},9929.2,{"v":12783.845,"d":"12783.8"},{"v":2633.4720700000003,"d":"2633.5"},{"v":5424.9524642,"d":"5425.0"},{"v":8381.551557189,"d":"8381.6"},{"v":11510.66413853956,"d":"11510.7"},{"v":14819.980078369681,"d":"14820.0"},{"v":3052.9158961441544,"d":"3052.9"},{"v":6289.006746056958,"d":"6289.0"},{"v":9716.515422658002,"d":"9716.5"},{"v":13344.014513783655,"d":"13344.0"},{"v":17180.418686496454,"d":"17180.4"},{"v":3539.1662494182688,"d":"3539.2"},{"v":7290.682473801635,"d":"7290.7"},{"v":11264.104422023529,"d":"11264.1"},{"v":15469.370072912308,"d":"15469.4"},{"v":19916.813968874594,"d":"19916.8"},{"v":4102.863677588167,"d":"4102.9"},{"v":8451.899175831622,"d":"8451.9"},{"v":13058.184226659858,"d":"13058.2"},{"v":17933.239671279538,"d":"17933.2"},{"v":23089.046076772403,"d":"23089.0"},{"v":4756.343491815116,"d":"4756.3"},{"v":9798.067593139136,"d":"9798.1"},{"v":15138.014431399966,"d":"15138.0"},{"v":20789.539819122623,"d":"20789.5"},{"v":26766.53251712037,"d":"26766.5"},{"v":5513.905698526797,"d":"5513.9"},{"v":11358.6457389652,"d":"11358.6"},{"v":17549.107666701235,"d":"17549.1"},{"$nulls":3},2,{"v":13000,"d":"$13,000"}]
[false,null,3,null,120,"Asphalt - Resurface/Overlay","~35,000 GSF",30,20,{"v":75000,"d":"$75,000"},{"v":95000,"d":"$95,000"},null,{"v":85000,"d":"$85,000"},{"$f":"E33","v":120},"Asphalt - Resurface/Overlay",{"$f":"H33","v":30},{"$f":"I33","v":20},{"$f":"M33","v":{"v":85000,"d":"$85,000"}},{"$f":"E33","v":120},"Asphalt - Resurface/Overlay",{"$f":"G33","v":"~35,000 GSF"},{"$f":"H33","v":30},{"$f":"I33","v":20},{"$f":"J33","v":{"v":75000,"d":"$75,000"}},{"$f":"K33","v":{"v":95000,"d":"$95,000"}},{"$f":"E33","v":120},"Asphalt - Resurface/Overlay",{"$f":"M33","v":{"v":85000,"d":"$85,000"}},"X",{"$f":"IF(H33-I33<0,0,H33-I33)","v":10},"/",{"$f":"H33","v":30},"=",{"$f":"DV33+(1-Main!$D$61)*(DW33-DV33)","v":{"v":28333.333333333332,"d":"$28,333"}},null,{"$f":"E33","v":120},"Asphalt - Resurface/Overlay",{"$f":"H33","v":30},{"$f":"M33","v":{"v":85000,"d":"$85,000"}},{"$f":"IF(H33>0,M33/H33,0)","v":{"v":2833.3333333333335,"d":"$2,833"}},{"v":0.07863453443730054,"d":"7.9%"},{"$f":"SUM(AV$31:AV33)","v":{"v":35563.33333333333,"d":"$35,563"}},{"$f":"E33","v":120},"Asphalt - Resurface/Overlay",{"$f":"H33","v":30},{"$f":"I33","v":20},{"$f":"M33","v":{"v":85000,"d":"$85,000"}},{"$f":"DV33+(1-Main!$D$61)*(DW33-DV33)","v":{"v":28333.333333333332,"d":"$28,333"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV33,IF((AP33-AV33)>=Main!D$20,0,IF(AP33<=Main!D$20,AV33,Main!D$20-AP33+AV33)))","v":{"v":28333.333333333332,"d":"$28,333"}},{"$f":"AO33*Main!RecommendContrib","v":{"v":2833.3595448448127,"d":"$2,833.36"}},null,120,"Asphalt - Resurface/Overlay",{"$f":"IF(CQ33=0,$M33*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR33=0,$M33*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS33=0,$M33*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT33=0,$M33*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU33=0,$M33*BF$3,0)","v":{"v":0,"d":"$0"}},120,"Asphalt - Resurface/Overlay",{"$f":"IF(CV33=0,$M33*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW33=0,$M33*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX33=0,$M33*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY33=0,$M33*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ33=0,$M33*BM$3,0)","v":{"v":0,"d":"$0"}},120,"Asphalt - Resurface/Overlay",{"$f":"IF(DA33=0,$M33*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB33=0,$M33*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC33=0,$M33*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD33=0,$M33*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE33=0,$M33*BT$3,0)","v":{"v":0,"d":"$0"}},120,"Asphalt - Resurface/Overlay",{"$f":"IF(DF33=0,$M33*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG33=0,$M33*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH33=0,$M33*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI33=0,$M33*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ33=0,$M33*CA$3,0)","v":{"v":0,"d":"$0"}},120,"Asphalt - Resurface/Overlay",{"$f":"IF(DK33=0,$M33*CD$3,0)","v":{"v":153519.45494690014,"d":"$153,519"}},{"$f":"IF(DL33=0,$M33*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM33=0,$M33*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN33=0,$M33*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO33=0,$M33*CH$3,0)","v":{"v":0,"d":"$0"}},120,"Asphalt - Resurface/Overlay",{"$f":"IF(DP33=0,$M33*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ33=0,$M33*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR33=0,$M33*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS33=0,$M33*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT33=0,$M33*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU33=0,$M33*CP$3,0)","v":{"v":0,"d":"$0"}},20,{"$f":"IF(AND($H33>0,$I33-CR$28>=$H33),$H33,IF(CQ33=999,999,IF(CQ33-1<0,IF($H33=0,999,$H33-1),CQ33-1)))","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,29,28,27,26,25,24,23,22,21,20,{"v":28333.333333333332,"d":"28333.3"},{"v":32101.666666666668,"d":"32101.7"},36070.6,{"v":40248.77783333333,"d":"40248.8"},{"v":44645.18279666666,"d":"44645.2"},{"v":49269.148157749994,"d":"49269.1"},{"v":54130.37077598133,"d":"54130.4"},{"v":59238.92451796457,"d":"59238.9"},{"v":64605.27415076841,"d":"64605.3"},{"v":70240.28972947433,"d":"70240.3"},{"v":76155.2614961669,"d":"76155.3"},{"v":82361.91530810451,"d":"82361.9"},{"v":88872.4286134118,"d":"88872.4"},{"v":95699.44699326024,"d":"95699.4"},{"v":102856.10129014755,"d":"102856.1"},{"v":110356.02534255415,"d":"110356.0"},{"v":118213.37434694398,"d":"118213.4"},{"v":126442.84386878893,"d":"126442.8"},{"v":135059.68952503233,"d":"135059.7"},{"v":144079.74736116838,"d":"144079.7"},{"v":153519.45494690014,"d":"153519.5"},{"v":5270.834619843571,"d":"5270.8"},{"v":10857.919316877757,"d":"10857.9"},{"v":16775.485344576133,"d":"16775.5"},{"v":23038.33320655122,"d":"23038.3"},{"v":29661.854003434695,"d":"29661.9"},{"v":36662.05154824528,"d":"36662.1"},{"v":44055.56527714142,"d":"44055.6"},{"v":51859.693983377896,"d":"51859.7"},{"v":60092.42040323913,"d":"60092.4"},{"v":68772.43668370701,"d":"68772.4"},{"$nulls":3},20,{"v":95000,"d":"$95,000"}]
[{"$f":"AND(ISBLANK(E34),ISBLANK(G34))","v":false},null,4,null,121,"Asphalt - Coating","~35,000 GSF",10,0,{"v":8000,"d":"$8,000"},{"v":12000,"d":"$12,000"},null,{"v":10000,"d":"$10,000"},121,"Asphalt - Coating",10,0,{"v":10000,"d":"$10,000"},121,"Asphalt - Coating","~35,000 GSF",10,0,{"v":8000,"d":"$8,000"},{"v":12000,"d":"$12,000"},121,"Asphalt - Coating",{"v":10000,"d":"$10,000"},"X",10,"/",10,"=",{"$f":"DV34+(1-Main!$D$61)*(DW34-DV34)","v":{"v":10000,"d":"$10,000"}},null,121,"Asphalt - Coating",10,{"v":10000,"d":"$10,000"},{"v":1000,"d":"$1,000"},{"v":0.027753365095517832,"d":"2.8%"},{"$f":"SUM(AV$31:AV34)","v":{"v":45563.33333333333,"d":"$45,563"}},121,"Asphalt - Coating",10,0,{"v":10000,"d":"$10,000"},{"$f":"DV34+(1-Main!$D$61)*(DW34-DV34)","v":{"v":10000,"d":"$10,000"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV34,IF((AP34-AV34)>=Main!D$20,0,IF(AP34<=Main!D$20,AV34,Main!D$20-AP34+AV34)))","v":{"v":10000,"d":"$10,000"}},{"$f":"AO34*Main!RecommendContrib","v":{"v":1000.0092511216985,"d":"$1,000.01"}},null,121,"Asphalt - Coating",{"v":10000,"d":"$10,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},121,"Asphalt - Coating",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},121,"Asphalt - Coating",{"v":13439.163793441217,"d":"$13,439"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},121,"Asphalt - Coating",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},121,"Asphalt - Coating",{"v":18061.11234669413,"d":"$18,061"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},121,"Asphalt - Coating",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":24272.62471189659,"d":"$24,273"},0,{"$f":"IF(AND($H34>0,$I34-CR$28>=$H34),$H34,IF(CQ34=999,999,IF(CQ34-1<0,IF($H34=0,999,$H34-1),CQ34-1)))","v":9},8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,{"v":10000,"d":"10000.0"},{"v":1030,"d":"1030.0"},2121.8,{"v":3278.1809999999996,"d":"3278.2"},{"v":4502.035239999999,"d":"4502.0"},{"v":5796.370371499999,"d":"5796.4"},{"v":7164.313779173999,"d":"7164.3"},{"v":8609.11705797409,"d":"8609.1"},{"v":10134.160651100927,"d":"10134.2"},{"v":11742.9586544632,"d":"11743.0"},{"v":13439.163793441217,"d":"13439.2"},{"v":1384.2338707244455,"d":"1384.2"},{"v":2851.5217736923573,"d":"2851.5"},{"v":4405.601140354692,"d":"4405.6"},{"v":6050.358899420444,"d":"6050.4"},{"v":7789.837083003821,"d":"7789.8"},{"v":9628.238634592723,"d":"9628.2"},{"v":11569.933425902254,"d":"11569.9"},{"v":13619.464489919226,"d":"13619.5"},{"v":15781.554477693902,"d":"15781.6"},{"v":18061.11234669413,"d":"18061.1"},{"v":1860.2945717094954,"d":"1860.3"},{"v":3832.206817721561,"d":"3832.2"},{"v":5920.759533379812,"d":"5920.8"},{"v":8131.176425841608,"d":"8131.2"},{"v":10468.88964827107,"d":"10468.9"},{"v":12939.547605263044,"d":"12939.5"},{"v":15549.02303899109,"d":"15549.0"},{"v":18303.42140589808,"d":"18303.4"},{"v":21209.0895540844,"d":"21209.1"},{"v":24272.62471189659,"d":"24272.6"},{"$nulls":3},0,{"v":12000,"d":"$12,000"}]
[false,null,5,null,125,"Culverts/Ditch - Repair/Maintain","Piping, Frch Drains, Open",2,1,{"v":2000,"d":"$2,000"},{"v":3000,"d":"$3,000"},null,{"v":2500,"d":"$2,500"},125,"Culverts/Ditch - Repair/Maintain",2,1,{"v":2500,"d":"$2,500"},125,"Culverts/Ditch - Repair/Maintain","Piping, Frch Drains, Open",2,1,{"v":2000,"d":"$2,000"},{"v":3000,"d":"$3,000"},125,"Culverts/Ditch - Repair/Maintain",{"v":2500,"d":"$2,500"},"X",1,"/",2,"=",{"$f":"DV35+(1-Main!$D$61)*(DW35-DV35)","v":{"v":1250,"d":"$1,250"}},null,125,"Culverts/Ditch - Repair/Maintain",2,{"v":2500,"d":"$2,500"},{"v":1250,"d":"$1,250"},{"v":0.03469170636939729,"d":"3.5%"},{"$f":"SUM(AV$31:AV35)","v":{"v":46813.33333333333,"d":"$46,813"}},125,"Culverts/Ditch - Repair/Maintain",2,1,{"v":2500,"d":"$2,500"},{"$f":"DV35+(1-Main!$D$61)*(DW35-DV35)","v":{"v":1250,"d":"$1,250"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV35,IF((AP35-AV35)>=Main!D$20,0,IF(AP35<=Main!D$20,AV35,Main!D$20-AP35+AV35)))","v":{"v":1250,"d":"$1,250"}},{"$f":"AO35*Main!RecommendContrib","v":{"v":1250.0115639021233,"d":"$1,250.01"}},null,125,"Culverts/Ditch - Repair/Maintain",{"v":0,"d":"$0"},{"v":2575,"d":"$2,575"},{"v":0,"d":"$0"},{"v":2731.8175,"d":"$2,732"},{"v":0,"d":"$0"},125,"Culverts/Ditch - Repair/Maintain",{"v":2898.1851857499996,"d":"$2,898"},{"v":0,"d":"$0"},{"v":3074.684663562175,"d":"$3,075"},{"v":0,"d":"$0"},{"v":3261.932959573111,"d":"$3,262"},125,"Culverts/Ditch - Repair/Maintain",{"v":0,"d":"$0"},{"v":3460.5846768111137,"d":"$3,461"},{"v":0,"d":"$0"},{"v":3671.33428362891,"d":"$3,671"},{"v":0,"d":"$0"},125,"Culverts/Ditch - Repair/Maintain",{"v":3894.918541501911,"d":"$3,895"},{"v":0,"d":"$0"},{"v":4132.119080679377,"d":"$4,132"},{"v":0,"d":"$0"},{"v":4383.765132692751,"d":"$4,384"},125,"Culverts/Ditch - Repair/Maintain",{"v":0,"d":"$0"},{"v":4650.736429273738,"d":"$4,651"},{"v":0,"d":"$0"},{"v":4933.96627781651,"d":"$4,934"},{"v":0,"d":"$0"},125,"Culverts/Ditch - Repair/Maintain",{"v":5234.444824135535,"d":"$5,234"},{"v":0,"d":"$0"},{"v":5553.222513925389,"d":"$5,553"},{"v":0,"d":"$0"},{"v":5891.413765023444,"d":"$5,891"},{"v":0,"d":"$0"},1,{"$f":"IF(AND($H35>0,$I35-CR$28>=$H35),$H35,IF(CQ35=999,999,IF(CQ35-1<0,IF($H35=0,999,$H35-1),CQ35-1)))","v":0},1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,{"v":1250,"d":"1250.0"},{"v":2575,"d":"2575.0"},{"v":1326.125,"d":"1326.1"},{"v":2731.8175,"d":"2731.8"},{"v":1406.8860124999999,"d":"1406.9"},{"v":2898.1851857499996,"d":"2898.2"},{"v":1492.56537066125,"d":"1492.6"},{"v":3074.684663562175,"d":"3074.7"},{"v":1583.46260173452,"d":"1583.5"},{"v":3261.932959573111,"d":"3261.9"},{"v":1679.8954741801522,"d":"1679.9"},{"v":3460.5846768111137,"d":"3460.6"},{"v":1782.2011085577233,"d":"1782.2"},{"v":3671.33428362891,"d":"3671.3"},{"v":1890.7371560688887,"d":"1890.7"},{"v":3894.918541501911,"d":"3894.9"},{"v":2005.8830488734839,"d":"2005.9"},{"v":4132.119080679377,"d":"4132.1"},{"v":2128.041326549879,"d":"2128.0"},{"v":4383.765132692751,"d":"4383.8"},{"v":2257.6390433367665,"d":"2257.6"},{"v":4650.736429273738,"d":"4650.7"},{"v":2395.1292610759756,"d":"2395.1"},{"v":4933.96627781651,"d":"4934.0"},{"v":2540.9926330755025,"d":"2541.0"},{"v":5234.444824135535,"d":"5234.4"},{"v":2695.7390844298006,"d":"2695.7"},{"v":5553.222513925389,"d":"5553.2"},{"v":2859.909594671575,"d":"2859.9"},{"v":5891.413765023444,"d":"5891.4"},{"v":3034.078088987074,"d":"3034.1"},{"$nulls":3},1,{"v":3000,"d":"$3,000"}]
[false,null,6,null,182,"Lake Outlfow Structure - Repr/Replc","Tide gate, etc.",40,5,{"v":120000,"d":"$120,000"},{"v":160000,"d":"$160,000"},null,{"v":140000,"d":"$140,000"},182,"Lake Outlfow Structure - Repr/Replc",40,5,{"v":140000,"d":"$140,000"},182,"Lake Outlfow Structure - Repr/Replc","Tide gate, etc.",40,5,{"v":120000,"d":"$120,000"},{"v":160000,"d":"$160,000"},182,"Lake Outlfow Structure - Repr/Replc",{"v":140000,"d":"$140,000"},"X",35,"/",40,"=",{"$f":"DV36+(1-Main!$D$61)*(DW36-DV36)","v":{"v":122500,"d":"$122,500"}},null,182,"Lake Outlfow Structure - Repr/Replc",40,{"v":140000,"d":"$140,000"},{"v":3500,"d":"$3,500"},{"v":0.09713677783431242,"d":"9.7%"},{"$f":"SUM(AV$31:AV36)","v":{"v":169313.3333333333,"d":"$169,313"}},182,"Lake Outlfow Structure - Repr/Replc",40,5,{"v":140000,"d":"$140,000"},{"$f":"DV36+(1-Main!$D$61)*(DW36-DV36)","v":{"v":122500,"d":"$122,500"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV36,IF((AP36-AV36)>=Main!D$20,0,IF(AP36<=Main!D$20,AV36,Main!D$20-AP36+AV36)))","v":{"v":13186.666666666686,"d":"$13,187"}},{"$f":"AO36*Main!RecommendContrib","v":{"v":3500.032378925945,"d":"$3,500.03"}},null,182,"Lake Outlfow Structure - Repr/Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},182,"Lake Outlfow Structure - Repr/Replc",{"v":162298.37040199997,"d":"$162,298"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},182,"Lake Outlfow Structure - Repr/Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},182,"Lake Outlfow Structure - Repr/Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},182,"Lake Outlfow Structure - Repr/Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},182,"Lake Outlfow Structure - Repr/Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},5,{"$f":"IF(AND($H36>0,$I36-CR$28>=$H36),$H36,IF(CQ36=999,999,IF(CQ36-1<0,IF($H36=0,999,$H36-1),CQ36-1)))","v":4},3,2,1,0,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,{"v":122500,"d":"122500.0"},{"v":129780,"d":"129780.0"},{"v":137386.55,"d":"137386.6"},{"v":145332.691,"d":"145332.7"},{"v":153631.95256499999,"d":"153632.0"},{"v":162298.37040199997,"d":"162298.4"},{"v":4179.1830378515,"d":"4179.2"},{"v":8609.11705797409,"d":"8609.1"},{"v":13301.085854569968,"d":"13301.1"},{"v":18266.82457360942,"d":"18266.8"},{"v":23518.53663852213,"d":"23518.5"},{"v":29068.91128521335,"d":"29068.9"},{"v":34931.141727731374,"d":"34931.1"},{"v":41118.94397664379,"d":"41118.9"},{"v":47646.576332936,"d":"47646.6"},{"v":54528.85958102676,"d":"54528.9"},{"v":61781.19790530331,"d":"61781.2"},{"v":69419.60055541353,"d":"69419.6"},{"v":77460.7042864156,"d":"77460.7"},{"v":85921.79660077792,"d":"85921.8"},{"v":94820.8398201442,"d":"94820.8"},{"v":104176.49601573174,"d":"104176.5"},{"v":114008.15282721643,"d":"114008.2"},{"v":124335.95020097603,"d":"124336.0"},{"v":135180.80807961672,"d":"135180.8"},{"v":146564.45507579498,"d":"146564.5"},{"v":158509.4581644723,"d":"158509.5"},{"v":171039.25342890198,"d":"171039.3"},{"v":184178.17789684943,"d":"184178.2"},{"v":197951.50250478773,"d":"197951.5"},{"v":212385.46622909518,"d":"212385.5"},{"$nulls":3},5,{"v":160000,"d":"$160,000"}]
[false,null,7,null,183,"South Side Outflow","Miscellaneous",15,5,{"v":15000,"d":"$15,000"},{"v":25000,"d":"$25,000"},null,{"v":20000,"d":"$20,000"},183,"South Side Outflow",15,5,{"v":20000,"d":"$20,000"},183,"South Side Outflow","Miscellaneous",15,5,{"v":15000,"d":"$15,000"},{"v":25000,"d":"$25,000"},183,"South Side Outflow",{"v":20000,"d":"$20,000"},"X",10,"/",15,"=",{"$f":"DV37+(1-Main!$D$61)*(DW37-DV37)","v":{"v":13333.333333333334,"d":"$13,333"}},null,183,"South Side Outflow",15,{"v":20000,"d":"$20,000"},{"v":1333.3333333333333,"d":"$1,333"},{"v":0.03700448679402377,"d":"3.7%"},{"$f":"SUM(AV$31:AV37)","v":{"v":182646.66666666666,"d":"$182,647"}},183,"South Side Outflow",15,5,{"v":20000,"d":"$20,000"},{"$f":"DV37+(1-Main!$D$61)*(DW37-DV37)","v":{"v":13333.333333333334,"d":"$13,333"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV37,IF((AP37-AV37)>=Main!D$20,0,IF(AP37<=Main!D$20,AV37,Main!D$20-AP37+AV37)))","v":{"v":0,"d":"$0"}},{"$f":"AO37*Main!RecommendContrib","v":{"v":1333.3456681622647,"d":"$1,333.35"}},null,183,"South Side Outflow",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},183,"South Side Outflow",{"v":23185.481485999997,"d":"$23,185"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},183,"South Side Outflow",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},183,"South Side Outflow",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},183,"South Side Outflow",{"v":36122.22469338826,"d":"$36,122"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},183,"South Side Outflow",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},5,{"$f":"IF(AND($H37>0,$I37-CR$28>=$H37),$H37,IF(CQ37=999,999,IF(CQ37-1<0,IF($H37=0,999,$H37-1),CQ37-1)))","v":4},3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,{"v":13333.333333333334,"d":"13333.3"},{"v":15106.666666666666,"d":"15106.7"},16974.4,{"v":18940.601333333336,"d":"18940.6"},{"v":21009.497786666667,"d":"21009.5"},{"v":23185.481485999997,"d":"23185.5"},{"v":1592.0697287053333,"d":"1592.1"},{"v":3279.663641132987,"d":"3279.7"},{"v":5067.080325550463,"d":"5067.1"},{"v":6958.790313755971,"d":"6958.8"},{"v":8959.442528960812,"d":"8959.4"},{"v":11073.870965795564,"d":"11073.9"},{"v":13307.101610564334,"d":"13307.1"},{"v":15664.359610150015,"d":"15664.4"},{"v":18151.07669826133,"d":"18151.1"},{"v":20772.89888801019,"d":"20772.9"},{"v":23535.694440115545,"d":"23535.7"},{"v":26445.56211634801,"d":"26445.6"},{"v":29508.839728158324,"d":"29508.8"},{"v":32732.112990772537,"d":"32732.1"},{"v":36122.22469338826,"d":"36122.2"},{"v":2480.392762279327,"d":"2480.4"},{"v":5109.609090295415,"d":"5109.6"},{"v":7894.346044506416,"d":"7894.3"},{"v":10841.56856778881,"d":"10841.6"},{"v":13958.519531028092,"d":"13958.5"},{"v":17252.730140350723,"d":"17252.7"},{"v":20732.030718654787,"d":"20732.0"},{"v":24404.561874530777,"d":"24404.6"},{"v":28278.786072112536,"d":"28278.8"},{"v":32363.499615862118,"d":"32363.5"},{"$nulls":3},5,{"v":25000,"d":"$25,000"}]
[false,null,8,null,184,"Tide Gate, Misc - Replace/Maintain","(1) SS flapper, pipes etc",15,10,{"v":1800,"d":"$1,800"},{"v":2800,"d":"$2,800"},null,{"v":2300,"d":"$2,300"},184,"Tide Gate, Misc - Replace/Maintain",15,10,{"v":2300,"d":"$2,300"},184,"Tide Gate, Misc - Replace/Maintain","(1) SS flapper, pipes etc",15,10,{"v":1800,"d":"$1,800"},{"v":2800,"d":"$2,800"},184,"Tide Gate, Misc - Replace/Maintain",{"v":2300,"d":"$2,300"},"X",5,"/",15,"=",{"$f":"DV38+(1-Main!$D$61)*(DW38-DV38)","v":{"v":766.6666666666666,"d":"$767"}},null,184,"Tide Gate, Misc - Replace/Maintain",15,{"v":2300,"d":"$2,300"},{"v":153.33333333333334,"d":"$153"},{"v":0.004255515981312735,"d":"0.4%"},{"$f":"SUM(AV$31:AV38)","v":{"v":183413.3333333333,"d":"$183,413"}},184,"Tide Gate, Misc - Replace/Maintain",15,10,{"v":2300,"d":"$2,300"},{"$f":"DV38+(1-Main!$D$61)*(DW38-DV38)","v":{"v":766.6666666666666,"d":"$767"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV38,IF((AP38-AV38)>=Main!D$20,0,IF(AP38<=Main!D$20,AV38,Main!D$20-AP38+AV38)))","v":{"v":0,"d":"$0"}},{"$f":"AO38*Main!RecommendContrib","v":{"v":153.33475183866045,"d":"$153.33"}},null,184,"Tide Gate, Misc - Replace/Maintain",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},184,"Tide Gate, Misc - Replace/Maintain",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},184,"Tide Gate, Misc - Replace/Maintain",{"v":3091.00767249148,"d":"$3,091"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},184,"Tide Gate, Misc - Replace/Maintain",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},184,"Tide Gate, Misc - Replace/Maintain",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},184,"Tide Gate, Misc - Replace/Maintain",{"v":4815.689238204692,"d":"$4,816"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},10,{"$f":"IF(AND($H38>0,$I38-CR$28>=$H38),$H38,IF(CQ38=999,999,IF(CQ38-1<0,IF($H38=0,999,$H38-1),CQ38-1)))","v":9},8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,{"v":766.6666666666666,"d":"766.7"},947.6,{"v":1138.6993333333332,"d":"1138.7"},{"v":1340.4117866666668,"d":"1340.4"},{"v":1553.2021578,"d":"1553.2"},{"v":1777.5535805933332,"d":"1777.6"},{"v":2013.9682068122465,"d":"2014.0"},{"v":2262.967912381761,"d":"2263.0"},{"v":2525.0950288993145,"d":"2525.1"},{"v":2800.9131012867783,"d":"2800.9"},{"v":3091.00767249148,"d":"3091.0"},{"v":212.24919351108164,"d":"212.2"},{"v":437.2333386328281,"d":"437.2"},{"v":675.5255081877195,"d":"675.5"},{"v":927.7216979111347,"d":"927.7"},{"v":1194.441686060586,"d":"1194.4"},{"v":1476.3299239708842,"d":"1476.3"},{"v":1774.0564586383455,"d":"1774.1"},{"v":2088.3178884542813,"d":"2088.3"},{"v":2419.8383532463986,"d":"2419.8"},{"v":2769.370559826434,"d":"2769.4"},{"v":3137.6968442833486,"d":"3137.7"},{"v":3525.630272303836,"d":"3525.6"},{"v":3934.0157788456977,"d":"3934.0"},{"v":4363.731348534996,"d":"4363.7"},{"v":4815.689238204692,"d":"4815.7"},{"v":330.67732769005556,"d":"330.7"},{"v":681.1952950415143,"d":"681.2"},{"v":1052.4467308391397,"d":"1052.4"},{"v":1445.3601770190849,"d":"1445.4"},{"v":1860.901227912072,"d":"1860.9"},{"$nulls":3},10,{"v":2800,"d":"$2,800"}]
[false,null,9,null,200,"Entry Sign/Monument - Replace","(1), wood",20,2,{"v":2500,"d":"$2,500"},{"v":3500,"d":"$3,500"},null,{"v":3000,"d":"$3,000"},200,"Entry Sign/Monument - Replace",20,2,{"v":3000,"d":"$3,000"},200,"Entry Sign/Monument - Replace","(1), wood",20,2,{"v":2500,"d":"$2,500"},{"v":3500,"d":"$3,500"},200,"Entry Sign/Monument - Replace",{"v":3000,"d":"$3,000"},"X",18,"/",20,"=",{"$f":"DV39+(1-Main!$D$61)*(DW39-DV39)","v":{"v":2700,"d":"$2,700"}},null,200,"Entry Sign/Monument - Replace",20,{"v":3000,"d":"$3,000"},{"v":150,"d":"$150"},{"v":0.004163004764327675,"d":"0.4%"},{"$f":"SUM(AV$31:AV39)","v":{"v":186113.3333333333,"d":"$186,113"}},200,"Entry Sign/Monument - Replace",20,2,{"v":3000,"d":"$3,000"},{"$f":"DV39+(1-Main!$D$61)*(DW39-DV39)","v":{"v":2700,"d":"$2,700"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV39,IF((AP39-AV39)>=Main!D$20,0,IF(AP39<=Main!D$20,AV39,Main!D$20-AP39+AV39)))","v":{"v":0,"d":"$0"}},{"$f":"AO39*Main!RecommendContrib","v":{"v":150.00138766825478,"d":"$150.00"}},null,200,"Entry Sign/Monument - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":3182.7,"d":"$3,183"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},200,"Entry Sign/Monument - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},200,"Entry Sign/Monument - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},200,"Entry Sign/Monument - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},200,"Entry Sign/Monument - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":5748.310226582342,"d":"$5,748"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},200,"Entry Sign/Monument - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},2,{"$f":"IF(AND($H39>0,$I39-CR$28>=$H39),$H39,IF(CQ39=999,999,IF(CQ39-1<0,IF($H39=0,999,$H39-1),CQ39-1)))","v":1},0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,{"v":2700,"d":"2700.0"},2935.5,3182.7,{"v":163.90905,"d":"163.9"},{"v":337.652643,"d":"337.7"},{"v":521.6733334349999,"d":"521.7"},{"v":716.4313779173999,"d":"716.4"},{"v":922.4053990686525,"d":"922.4"},{"v":1140.0930732488546,"d":"1140.1"},{"v":1370.0118430207067,"d":"1370.0"},{"v":1612.6996552129463,"d":"1612.7"},{"v":1868.7157254780018,"d":"1868.7"},{"v":2138.641330269268,"d":"2138.6"},{"v":2423.0806271950805,"d":"2423.1"},{"v":2722.6615047391997,"d":"2722.7"},{"v":3038.036462371491,"d":"3038.0"},{"v":3369.883522107453,"d":"3369.9"},{"v":3718.907172611439,"d":"3718.9"},{"v":4085.8393469757675,"d":"4085.8"},{"v":4471.440435346606,"d":"4471.4"},{"v":4876.500333607416,"d":"4876.5"},{"v":5301.839529372062,"d":"5301.8"},{"v":5748.310226582342,"d":"5748.3"},{"v":296.0379766689906,"d":"296.0"},{"v":609.8382319381205,"d":"609.8"},{"v":942.2000683443963,"d":"942.2"},{"v":1293.9547605263044,"d":"1294.0"},{"v":1665.9667541776166,"d":"1666.0"},{"v":2059.1349081635344,"d":"2059.1"},{"v":2474.3937813098464,"d":"2474.4"},{"v":2912.714965427591,"d":"2912.7"},{"$nulls":3},2,{"v":3500,"d":"$3,500"}]
[false,null,10,null,220,"Basketball Court/Eqp - Replace","60' x 20', misc",15,0,{"v":4000,"d":"$4,000"},{"v":6000,"d":"$6,000"},null,{"v":5000,"d":"$5,000"},220,"Basketball Court/Eqp - Replace",15,0,{"v":5000,"d":"$5,000"},220,"Basketball Court/Eqp - Replace","60' x 20', misc",15,0,{"v":4000,"d":"$4,000"},{"v":6000,"d":"$6,000"},220,"Basketball Court/Eqp - Replace",{"v":5000,"d":"$5,000"},"X",15,"/",15,"=",{"$f":"DV40+(1-Main!$D$61)*(DW40-DV40)","v":{"v":5000,"d":"$5,000"}},null,220,"Basketball Court/Eqp - Replace",15,{"v":5000,"d":"$5,000"},{"v":333.3333333333333,"d":"$333"},{"v":0.009251121698505943,"d":"0.9%"},{"$f":"SUM(AV$31:AV40)","v":{"v":191113.3333333333,"d":"$191,113"}},220,"Basketball Court/Eqp - Replace",15,0,{"v":5000,"d":"$5,000"},{"$f":"DV40+(1-Main!$D$61)*(DW40-DV40)","v":{"v":5000,"d":"$5,000"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV40,IF((AP40-AV40)>=Main!D$20,0,IF(AP40<=Main!D$20,AV40,Main!D$20-AP40+AV40)))","v":{"v":0,"d":"$0"}},{"$f":"AO40*Main!RecommendContrib","v":{"v":333.3364170405662,"d":"$333.34"}},null,220,"Basketball Court/Eqp - Replace",{"v":5000,"d":"$5,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},220,"Basketball Court/Eqp - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},220,"Basketball Court/Eqp - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},220,"Basketball Court/Eqp - Replace",{"v":7789.837083003822,"d":"$7,790"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},220,"Basketball Court/Eqp - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},220,"Basketball Court/Eqp - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":12136.312355948296,"d":"$12,136"},0,{"$f":"IF(AND($H40>0,$I40-CR$28>=$H40),$H40,IF(CQ40=999,999,IF(CQ40-1<0,IF($H40=0,999,$H40-1),CQ40-1)))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,{"v":5000,"d":"5000.0"},{"v":343.3333333333333,"d":"343.3"},{"v":707.2666666666667,"d":"707.3"},{"v":1092.7269999999999,"d":"1092.7"},{"v":1500.6784133333333,"d":"1500.7"},{"v":1932.1234571666666,"d":"1932.1"},{"v":2388.104593058,"d":"2388.1"},{"v":2869.705685991363,"d":"2869.7"},{"v":3378.0535503669757,"d":"3378.1"},{"v":3914.319551487733,"d":"3914.3"},{"v":4479.721264480406,"d":"4479.7"},{"v":5075.5241926563,"d":"5075.5"},{"v":5703.043547384715,"d":"5703.0"},{"v":6363.646091623444,"d":"6363.6"},{"v":7058.752049323852,"d":"7058.8"},{"v":7789.837083003822,"d":"7789.8"},{"v":534.9021463662624,"d":"534.9"},{"v":1101.8984215145003,"d":"1101.9"},{"v":1702.4330612399033,"d":"1702.4"},{"v":2338.008070769467,"d":"2338.0"},{"v":3010.1853911156886,"d":"3010.2"},{"v":3720.5891434189907,"d":"3720.6"},{"v":4470.907954008488,"d":"4470.9"},{"v":5262.897363004277,"d":"5262.9"},{"v":6098.382319381207,"d":"6098.4"},{"v":6979.259765514046,"d":"6979.3"},{"v":7907.5013143274155,"d":"7907.5"},{"v":8885.156022280622,"d":"8885.2"},{"v":9914.353261528127,"d":"9914.4"},{"v":10997.305694710429,"d":"10997.3"},{"v":12136.312355948296,"d":"12136.3"},{"$nulls":3},0,{"v":6000,"d":"$6,000"}]
[false,null,11,null,230,"Play Equipment - Replace","(4) Large Pieces, misc",20,5,{"v":20000,"d":"$20,000"},{"v":30000,"d":"$30,000"},null,{"v":25000,"d":"$25,000"},230,"Play Equipment - Replace",20,5,{"v":25000,"d":"$25,000"},230,"Play Equipment - Replace","(4) Large Pieces, misc",20,5,{"v":20000,"d":"$20,000"},{"v":30000,"d":"$30,000"},230,"Play Equipment - Replace",{"v":25000,"d":"$25,000"},"X",15,"/",20,"=",{"$f":"DV41+(1-Main!$D$61)*(DW41-DV41)","v":{"v":18750,"d":"$18,750"}},null,230,"Play Equipment - Replace",20,{"v":25000,"d":"$25,000"},{"v":1250,"d":"$1,250"},{"v":0.03469170636939729,"d":"3.5%"},{"$f":"SUM(AV$31:AV41)","v":{"v":209863.3333333333,"d":"$209,863"}},230,"Play Equipment - Replace",20,5,{"v":25000,"d":"$25,000"},{"$f":"DV41+(1-Main!$D$61)*(DW41-DV41)","v":{"v":18750,"d":"$18,750"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV41,IF((AP41-AV41)>=Main!D$20,0,IF(AP41<=Main!D$20,AV41,Main!D$20-AP41+AV41)))","v":{"v":0,"d":"$0"}},{"$f":"AO41*Main!RecommendContrib","v":{"v":1250.0115639021233,"d":"$1,250.01"}},null,230,"Play Equipment - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},230,"Play Equipment - Replace",{"v":28981.851857499994,"d":"$28,982"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},230,"Play Equipment - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},230,"Play Equipment - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},230,"Play Equipment - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},230,"Play Equipment - Replace",{"v":52344.44824135535,"d":"$52,344"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},5,{"$f":"IF(AND($H41>0,$I41-CR$28>=$H41),$H41,IF(CQ41=999,999,IF(CQ41-1<0,IF($H41=0,999,$H41-1),CQ41-1)))","v":4},3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,{"v":18750,"d":"18750.0"},{"v":20600,"d":"20600.0"},{"v":22544.125,"d":"22544.1"},{"v":24586.3575,"d":"24586.4"},{"v":26730.8342375,"d":"26730.8"},{"v":28981.851857499994,"d":"28981.9"},{"v":1492.5653706612497,"d":"1492.6"},{"v":3074.684663562175,"d":"3074.7"},{"v":4750.38780520356,"d":"4750.4"},{"v":6523.865919146223,"d":"6523.9"},{"v":8399.47737090076,"d":"8399.5"},{"v":10381.754030433342,"d":"10381.8"},{"v":12475.407759904063,"d":"12475.4"},{"v":14685.33713451564,"d":"14685.3"},{"v":17016.63440462,"d":"17016.6"},{"v":19474.592707509557,"d":"19474.6"},{"v":22064.713537608324,"d":"22064.7"},{"v":24792.71448407626,"d":"24792.7"},{"v":27664.537245148433,"d":"27664.5"},{"v":30686.355928849254,"d":"30686.4"},{"v":33864.58565005149,"d":"33864.6"},{"v":37205.89143418991,"d":"37205.9"},{"v":40717.19743829158,"d":"40717.2"},{"v":44405.69650034858,"d":"44405.7"},{"v":48278.86002843454,"d":"48278.9"},{"v":52344.44824135535,"d":"52344.4"},{"v":2695.7390844298006,"d":"2695.7"},{"v":5553.222513925389,"d":"5553.2"},{"v":8579.728784014726,"d":"8579.7"},{"v":11782.827530046889,"d":"11782.8"},{"v":15170.390444935369,"d":"15170.4"},{"$nulls":3},5,{"v":30000,"d":"$30,000"}]
[false,null,12,null,231,"Play Equipment Area - Bark","Bark",10,0,{"v":1500,"d":"$1,500"},{"v":2500,"d":"$2,500"},null,{"v":2000,"d":"$2,000"},231,"Play Equipment Area - Bark",10,0,{"v":2000,"d":"$2,000"},231,"Play Equipment Area - Bark","Bark",10,0,{"v":1500,"d":"$1,500"},{"v":2500,"d":"$2,500"},231,"Play Equipment Area - Bark",{"v":2000,"d":"$2,000"},"X",10,"/",10,"=",{"$f":"DV42+(1-Main!$D$61)*(DW42-DV42)","v":{"v":2000,"d":"$2,000"}},null,231,"Play Equipment Area - Bark",10,{"v":2000,"d":"$2,000"},{"v":200,"d":"$200"},{"v":0.005550673019103567,"d":"0.6%"},{"$f":"SUM(AV$31:AV42)","v":{"v":211863.3333333333,"d":"$211,863"}},231,"Play Equipment Area - Bark",10,0,{"v":2000,"d":"$2,000"},{"$f":"DV42+(1-Main!$D$61)*(DW42-DV42)","v":{"v":2000,"d":"$2,000"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV42,IF((AP42-AV42)>=Main!D$20,0,IF(AP42<=Main!D$20,AV42,Main!D$20-AP42+AV42)))","v":{"v":0,"d":"$0"}},{"$f":"AO42*Main!RecommendContrib","v":{"v":200.0018502243397,"d":"$200.00"}},null,231,"Play Equipment Area - Bark",{"v":2000,"d":"$2,000"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},231,"Play Equipment Area - Bark",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},231,"Play Equipment Area - Bark",{"v":2687.8327586882438,"d":"$2,688"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},231,"Play Equipment Area - Bark",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},231,"Play Equipment Area - Bark",{"v":3612.2224693388266,"d":"$3,612"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},231,"Play Equipment Area - Bark",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":4854.524942379318,"d":"$4,855"},0,{"$f":"IF(AND($H42>0,$I42-CR$28>=$H42),$H42,IF(CQ42=999,999,IF(CQ42-1<0,IF($H42=0,999,$H42-1),CQ42-1)))","v":9},8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,{"v":2000,"d":"2000.0"},{"v":206,"d":"206.0"},{"v":424.35999999999996,"d":"424.4"},{"v":655.6362000000001,"d":"655.6"},{"v":900.4070479999998,"d":"900.4"},{"v":1159.2740743,"d":"1159.3"},{"v":1432.8627558347998,"d":"1432.9"},{"v":1721.823411594818,"d":"1721.8"},{"v":2026.8321302201853,"d":"2026.8"},{"v":2348.59173089264,"d":"2348.6"},{"v":2687.8327586882438,"d":"2687.8"},{"v":276.8467741448891,"d":"276.8"},{"v":570.3043547384715,"d":"570.3"},{"v":881.1202280709383,"d":"881.1"},{"v":1210.0717798840888,"d":"1210.1"},{"v":1557.9674166007644,"d":"1558.0"},{"v":1925.6477269185445,"d":"1925.6"},{"v":2313.986685180451,"d":"2314.0"},{"v":2723.892897983845,"d":"2723.9"},{"v":3156.3108955387806,"d":"3156.3"},{"v":3612.222469338826,"d":"3612.2"},{"v":372.0589143418991,"d":"372.1"},{"v":766.4413635443123,"d":"766.4"},{"v":1184.1519066759624,"d":"1184.2"},{"v":1626.2352851683213,"d":"1626.2"},{"v":2093.777929654214,"d":"2093.8"},{"v":2587.909521052609,"d":"2587.9"},{"v":3109.8046077982176,"d":"3109.8"},{"v":3660.684281179617,"d":"3660.7"},{"v":4241.81791081688,"d":"4241.8"},{"v":4854.524942379318,"d":"4854.5"},{"$nulls":3},0,{"v":2500,"d":"$2,500"}]
[false,null,13,null,232,"BBQ/Firepit Picnic Tables - Replace","Unknown",20,10,{"v":8000,"d":"$8,000"},{"v":10000,"d":"$10,000"},null,{"v":9000,"d":"$9,000"},232,"BBQ/Firepit Picnic Tables - Replace",20,10,{"v":9000,"d":"$9,000"},232,"BBQ/Firepit Picnic Tables - Replace","Unknown",20,10,{"v":8000,"d":"$8,000"},{"v":10000,"d":"$10,000"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":9000,"d":"$9,000"},"X",10,"/",20,"=",{"$f":"DV43+(1-Main!$D$61)*(DW43-DV43)","v":{"v":4500,"d":"$4,500"}},null,232,"BBQ/Firepit Picnic Tables - Replace",20,{"v":9000,"d":"$9,000"},{"v":450,"d":"$450"},{"v":0.012489014292983025,"d":"1.2%"},{"$f":"SUM(AV$31:AV43)","v":{"v":216363.3333333333,"d":"$216,363"}},232,"BBQ/Firepit Picnic Tables - Replace",20,10,{"v":9000,"d":"$9,000"},{"$f":"DV43+(1-Main!$D$61)*(DW43-DV43)","v":{"v":4500,"d":"$4,500"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV43,IF((AP43-AV43)>=Main!D$20,0,IF(AP43<=Main!D$20,AV43,Main!D$20-AP43+AV43)))","v":{"v":0,"d":"$0"}},{"$f":"AO43*Main!RecommendContrib","v":{"v":450.00416300476434,"d":"$450.00"}},null,232,"BBQ/Firepit Picnic Tables - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":12095.247414097095,"d":"$12,095"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":21845.36224070693,"d":"$21,845"},10,{"$f":"IF(AND($H43>0,$I43-CR$28>=$H43),$H43,IF(CQ43=999,999,IF(CQ43-1<0,IF($H43=0,999,$H43-1),CQ43-1)))","v":9},8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,{"v":4500,"d":"4500.0"},5098.5,{"v":5728.860000000001,"d":"5728.9"},{"v":6392.45295,"d":"6392.5"},{"v":7090.705503,"d":"7090.7"},{"v":7825.100001525,"d":"7825.1"},{"v":8597.176535008799,"d":"8597.2"},{"v":9408.535070500255,"d":"9408.5"},{"v":10260.837659239689,"d":"10260.8"},{"v":11155.810721740041,"d":"11155.8"},{"v":12095.247414097095,"d":"12095.2"},{"v":622.9052418260005,"d":"622.9"},{"v":1283.1847981615606,"d":"1283.2"},{"v":1982.520513159611,"d":"1982.5"},{"v":2722.6615047391997,"d":"2722.7"},{"v":3505.42668735172,"d":"3505.4"},{"v":4332.707385566725,"d":"4332.7"},{"v":5206.4700416560145,"d":"5206.5"},{"v":6128.759020463652,"d":"6128.8"},{"v":7101.699514962255,"d":"7101.7"},{"v":8127.500556012359,"d":"8127.5"},{"v":9208.458129962002,"d":"9208.5"},{"v":10346.958407848215,"d":"10347.0"},{"v":11545.481090090632,"d":"11545.5"},{"v":12806.602870700532,"d":"12806.6"},{"v":14133.001025165944,"d":"14133.0"},{"v":15527.45712631565,"d":"15527.5"},{"v":16992.86089261169,"d":"16992.9"},{"v":18532.214173471806,"d":"18532.2"},{"v":20148.635076380182,"d":"20148.6"},{"v":21845.36224070693,"d":"21845.4"},{"$nulls":3},10,{"v":10000,"d":"$10,000"}]
[false,null,14,null,233,"Septic Systems - Replacement","Unknown",50,20,{"v":90000,"d":"$90,000"},{"v":110000,"d":"$110,000"},null,{"v":100000,"d":"$100,000"},233,"Septic Systems - Replacement",50,20,{"v":100000,"d":"$100,000"},233,"Septic Systems - Replacement","Unknown",50,20,{"v":90000,"d":"$90,000"},{"v":110000,"d":"$110,000"},233,"Septic Systems - Replacement",{"v":100000,"d":"$100,000"},"X",30,"/",50,"=",{"$f":"DV44+(1-Main!$D$61)*(DW44-DV44)","v":{"v":60000,"d":"$60,000"}},null,233,"Septic Systems - Replacement",50,{"v":100000,"d":"$100,000"},{"v":2000,"d":"$2,000"},{"v":0.055506730191035664,"d":"5.6%"},{"$f":"SUM(AV$31:AV44)","v":{"v":276363.3333333333,"d":"$276,363"}},233,"Septic Systems - Replacement",50,20,{"v":100000,"d":"$100,000"},{"$f":"DV44+(1-Main!$D$61)*(DW44-DV44)","v":{"v":60000,"d":"$60,000"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV44,IF((AP44-AV44)>=Main!D$20,0,IF(AP44<=Main!D$20,AV44,Main!D$20-AP44+AV44)))","v":{"v":0,"d":"$0"}},{"$f":"AO44*Main!RecommendContrib","v":{"v":2000.018502243397,"d":"$2,000.02"}},null,233,"Septic Systems - Replacement",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},233,"Septic Systems - Replacement",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},233,"Septic Systems - Replacement",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},233,"Septic Systems - Replacement",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},233,"Septic Systems - Replacement",{"v":180611.12346694132,"d":"$180,611"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},233,"Septic Systems - Replacement",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},20,{"$f":"IF(AND($H44>0,$I44-CR$28>=$H44),$H44,IF(CQ44=999,999,IF(CQ44-1<0,IF($H44=0,999,$H44-1),CQ44-1)))","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,49,48,47,46,45,44,43,42,41,40,{"v":60000,"d":"60000.0"},{"v":63860,"d":"63860.0"},67897.6,{"v":72119.982,"d":"72120.0"},{"v":76534.59908,"d":"76534.6"},{"v":81149.18520099999,"d":"81149.2"},{"v":85971.765350088,"d":"85971.8"},{"v":91010.66604144039,"d":"91010.7"},{"v":96274.5261854588,"d":"96274.5"},{"v":101772.30833868106,"d":"101772.3"},{"v":107513.31034752972,"d":"107513.3"},{"v":113507.17739940454,"d":"113507.2"},{"v":119763.91449507899,"d":"119763.9"},{"v":126293.8993568345,"d":"126293.9"},{"v":133107.89578724976,"d":"133107.9"},{"v":140217.06749406882,"d":"140217.1"},{"v":147632.9923970884,"d":"147633.0"},{"v":155367.67743354457,"d":"155367.7"},{"v":163433.5738790307,"d":"163433.6"},{"v":171843.59320155584,"d":"171843.6"},{"v":180611.12346694135,"d":"180611.1"},{"v":3720.589143418991,"d":"3720.6"},{"v":7664.413635443122,"d":"7664.4"},{"v":11841.519066759623,"d":"11841.5"},{"v":16262.352851683214,"d":"16262.4"},{"v":20937.77929654214,"d":"20937.8"},{"v":25879.095210526088,"d":"25879.1"},{"v":31098.046077982177,"d":"31098.0"},{"v":36606.84281179616,"d":"36606.8"},{"v":42418.1791081688,"d":"42418.2"},{"v":48545.24942379318,"d":"48545.2"},{"$nulls":3},20,{"v":110000,"d":"$110,000"}]
[false,null,15,null,234,"Bluff - Hydroseed","Hydroseed",5,5,{"v":2000,"d":"$2,000"},{"v":4000,"d":"$4,000"},null,{"v":3000,"d":"$3,000"},234,"Bluff - Hydroseed",5,5,{"v":3000,"d":"$3,000"},234,"Bluff - Hydroseed","Hydroseed",5,5,{"v":2000,"d":"$2,000"},{"v":4000,"d":"$4,000"},234,"Bluff - Hydroseed",{"v":3000,"d":"$3,000"},"X",0,"/",5,"=",{"$f":"DV45+(1-Main!$D$61)*(DW45-DV45)","v":{"v":0,"d":"$0"}},null,234,"Bluff - Hydroseed",5,{"v":3000,"d":"$3,000"},{"v":600,"d":"$600"},{"v":0.0166520190573107,"d":"1.7%"},{"$f":"SUM(AV$31:AV45)","v":{"v":276363.3333333333,"d":"$276,363"}},234,"Bluff - Hydroseed",5,5,{"v":3000,"d":"$3,000"},{"$f":"DV45+(1-Main!$D$61)*(DW45-DV45)","v":{"v":0,"d":"$0"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV45,IF((AP45-AV45)>=Main!D$20,0,IF(AP45<=Main!D$20,AV45,Main!D$20-AP45+AV45)))","v":{"v":0,"d":"$0"}},{"$f":"AO45*Main!RecommendContrib","v":{"v":600.0055506730191,"d":"$600.01"}},null,234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":3477.8222228999994,"d":"$3,478"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":4031.7491380323654,"d":"$4,032"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":4673.902249802293,"d":"$4,674"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":5418.33370400824,"d":"$5,418"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":6281.333788962642,"d":"$6,281"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":7281.787413568977,"d":"$7,282"},5,{"$f":"IF(AND($H45>0,$I45-CR$28>=$H45),$H45,IF(CQ45=999,999,IF(CQ45-1<0,IF($H45=0,999,$H45-1),CQ45-1)))","v":4},3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,{"v":0,"d":"0.0"},{"v":618,"d":"618.0"},{"v":1273.08,"d":"1273.1"},{"v":1966.9086,"d":"1966.9"},{"v":2701.221144,"d":"2701.2"},{"v":3477.8222228999994,"d":"3477.8"},{"v":716.4313779173999,"d":"716.4"},{"v":1475.848638509844,"d":"1475.8"},{"v":2280.186146497709,"d":"2280.2"},{"v":3131.4556411901867,"d":"3131.5"},{"v":4031.7491380323654,"d":"4031.7"},{"v":830.5403224346674,"d":"830.5"},{"v":1710.9130642154146,"d":"1710.9"},{"v":2643.360684212815,"d":"2643.4"},{"v":3630.2153396522663,"d":"3630.2"},{"v":4673.902249802293,"d":"4673.9"},{"v":962.8238634592723,"d":"962.8"},{"v":1983.4171587261008,"d":"1983.4"},{"v":3064.379510231826,"d":"3064.4"},{"v":4208.414527385041,"d":"4208.4"},{"v":5418.33370400824,"d":"5418.3"},{"v":1116.1767430256973,"d":"1116.2"},{"v":2299.3240906329365,"d":"2299.3"},{"v":3552.455720027887,"d":"3552.5"},{"v":4878.705855504964,"d":"4878.7"},{"v":6281.333788962642,"d":"6281.3"},{"v":1293.9547605263044,"d":"1294.0"},{"v":2665.546806684187,"d":"2665.5"},{"v":4118.269816327069,"d":"4118.3"},{"v":5655.757214422507,"d":"5655.8"},{"v":7281.787413568976,"d":"7281.8"},{"$nulls":3},5,{"v":4000,"d":"$4,000"}]
[false,null,16,null,235,"Chain Link Fence - Replace","~100 LF",25,10,{"v":6000,"d":"$6,000"},{"v":8000,"d":"$8,000"},null,{"v":7000,"d":"$7,000"},235,"Chain Link Fence - Replace",25,10,{"v":7000,"d":"$7,000"},235,"Chain Link Fence - Replace","~100 LF",25,10,{"v":6000,"d":"$6,000"},{"v":8000,"d":"$8,000"},235,"Chain Link Fence - Replace",{"v":7000,"d":"$7,000"},"X",15,"/",25,"=",{"$f":"DV46+(1-Main!$D$61)*(DW46-DV46)","v":{"v":4200,"d":"$4,200"}},null,235,"Chain Link Fence - Replace",25,{"v":7000,"d":"$7,000"},{"v":280,"d":"$280"},{"v":0.007770942226744994,"d":"0.8%"},{"$f":"SUM(AV$31:AV46)","v":{"v":280563.3333333333,"d":"$280,563"}},235,"Chain Link Fence - Replace",25,10,{"v":7000,"d":"$7,000"},{"$f":"DV46+(1-Main!$D$61)*(DW46-DV46)","v":{"v":4200,"d":"$4,200"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV46,IF((AP46-AV46)>=Main!D$20,0,IF(AP46<=Main!D$20,AV46,Main!D$20-AP46+AV46)))","v":{"v":0,"d":"$0"}},{"$f":"AO46*Main!RecommendContrib","v":{"v":280.00259031407563,"d":"$280.00"}},null,235,"Chain Link Fence - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},235,"Chain Link Fence - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},235,"Chain Link Fence - Replace",{"v":9407.414655408853,"d":"$9,407"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},235,"Chain Link Fence - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},235,"Chain Link Fence - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},235,"Chain Link Fence - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},10,{"$f":"IF(AND($H46>0,$I46-CR$28>=$H46),$H46,IF(CQ46=999,999,IF(CQ46-1<0,IF($H46=0,999,$H46-1),CQ46-1)))","v":9},8,7,6,5,4,3,2,1,0,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,{"v":4200,"d":"4200.0"},4614.4,{"v":5049.884,"d":"5049.9"},{"v":5507.344080000001,"d":"5507.3"},{"v":5987.706869199999,"d":"5987.7"},{"v":6491.934816079999,"d":"6491.9"},{"v":7021.02750359052,"d":"7021.0"},{"v":7576.0230110172,"d":"7576.0"},{"v":8157.999324136247,"d":"8158.0"},{"v":8768.075795332521,"d":"8768.1"},{"v":9407.414655408853,"d":"9407.4"},{"v":387.58548380284475,"d":"387.6"},{"v":798.42609663386,"d":"798.4"},{"v":1233.5683192993135,"d":"1233.6"},{"v":1694.1004918377243,"d":"1694.1"},{"v":2181.1543832410703,"d":"2181.2"},{"v":2695.9068176859623,"d":"2695.9"},{"v":3239.581359252631,"d":"3239.6"},{"v":3813.450057177383,"d":"3813.5"},{"v":4418.835253754293,"d":"4418.8"},{"v":5057.1114570743575,"d":"5057.1"},{"v":5729.707280865246,"d":"5729.7"},{"v":6438.107453772222,"d":"6438.1"},{"v":7183.854900500838,"d":"7183.9"},{"v":7968.552897324775,"d":"7968.6"},{"v":8793.867304547699,"d":"8793.9"},{"v":9661.528878596406,"d":"9661.5"},{"v":10573.335666513942,"d":"10573.3"},{"v":11531.155485715792,"d":"11531.2"},{"v":12536.92849196989,"d":"12536.9"},{"v":13592.669838662092,"d":"13592.7"},{"$nulls":3},10,{"v":8000,"d":"$8,000"}]
[true,null,17,null,null,"Pool",{"$nulls":6},{"$f":"(J47+K47)/2","v":{"v":0,"d":"$0"}},null,{"$f":"F47","v":"Pool"},{"$nulls":4},{"$f":"F47","v":"Pool"},{"$nulls":6},{"$f":"F47","v":"Pool"},{"$nulls":9},{"$f":"F47","v":"Pool"},{"$nulls":4},{"$f":"SUM(AV$31:AV47)","v":{"v":280563.3333333333,"d":"$280,563"}},null,{"$f":"F47","v":"Pool"},{"$nulls":8},"Pool",{"$nulls":6},"Pool",{"$nulls":6},"Pool",{"$nulls":6},"Pool",{"$nulls":6},"Pool",{"$nulls":6},"Pool",{"$nulls":6},{"$f":"IF(H47=0,I47,IF($I47>$H47,$H47,$I47))","v":0},999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,{"$f":"IF($H47>0,$M47*($H47-CQ47)/$H47,$M47/(CQ47+1))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CR47=999,0,IF($H47>0,DW$28*$M47*($H47-CR47)/$H47,DW$28*$M47/(CR47+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CS47=999,0,IF($H47>0,DX$28*$M47*($H47-CS47)/$H47,DX$28*$M47/(CS47+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CT47=999,0,IF($H47>0,DY$28*$M47*($H47-CT47)/$H47,DY$28*$M47/(CT47+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CU47=999,0,IF($H47>0,DZ$28*$M47*($H47-CU47)/$H47,DZ$28*$M47/(CU47+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CV47=999,0,IF($H47>0,EA$28*$M47*($H47-CV47)/$H47,EA$28*$M47/(CV47+1)))","v":{"v":0,"d":"0.0"}},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$nulls":3},0,{"v":0,"d":"$0"}]
[false,null,18,null,301,"Pool Deck - Resurface","~5,325 SF, concrete",50,49,{"v":90000,"d":"$90,000"},{"v":110000,"d":"$110,000"},null,{"v":100000,"d":"$100,000"},301,"Pool Deck - Resurface",50,49,{"v":100000,"d":"$100,000"},301,"Pool Deck - Resurface","~5,325 SF, concrete",50,49,{"v":90000,"d":"$90,000"},{"v":110000,"d":"$110,000"},301,"Pool Deck - Resurface",{"v":100000,"d":"$100,000"},"X",1,"/",50,"=",{"$f":"DV48+(1-Main!$D$61)*(DW48-DV48)","v":{"v":2000,"d":"$2,000"}},null,301,"Pool Deck - Resurface",50,{"v":100000,"d":"$100,000"},{"v":2000,"d":"$2,000"},{"$f":"AN48/AN$77","v":{"v":0.055506730191035664,"d":"5.6%"}},{"$f":"SUM(AV$31:AV48)","v":{"v":282563.3333333333,"d":"$282,563"}},301,"Pool Deck - Resurface",50,49,{"v":100000,"d":"$100,000"},{"$f":"DV48+(1-Main!$D$61)*(DW48-DV48)","v":{"v":2000,"d":"$2,000"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV48,IF((AP48-AV48)>=Main!D$20,0,IF(AP48<=Main!D$20,AV48,Main!D$20-AP48+AV48)))","v":{"v":0,"d":"$0"}},{"$f":"AO48*Main!RecommendContrib","v":{"v":2000.018502243397,"d":"$2,000.02"}},null,301,"Pool Deck - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},301,"Pool Deck - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},301,"Pool Deck - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},301,"Pool Deck - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},301,"Pool Deck - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},301,"Pool Deck - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},49,{"$f":"IF(AND($H48>0,$I48-CR$28>=$H48),$H48,IF(CQ48=999,999,IF(CQ48-1<0,IF($H48=0,999,$H48-1),CQ48-1)))","v":48},47,46,45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,{"v":2000,"d":"2000.0"},{"v":4120,"d":"4120.0"},6365.4,{"v":8741.815999999999,"d":"8741.8"},{"v":11255.0881,"d":"11255.1"},{"v":13911.288891599997,"d":"13911.3"},{"v":16716.732151406,"d":"16716.7"},{"v":19677.98184679792,"d":"19678.0"},{"v":22801.861464977086,"d":"22801.9"},{"v":26095.463676584888,"d":"26095.5"},{"v":29566.16034557068,"d":"29566.2"},{"v":33221.61289738669,"d":"33221.6"},{"v":37069.78305800064,"d":"37069.8"},{"v":41118.94397664379,"d":"41118.9"},{"v":45377.69174565333,"d":"45377.7"},{"v":49854.95733122447,"d":"49855.0"},{"v":54560.01892935876,"d":"54560.0"},{"v":59502.51476178302,"d":"59502.5"},{"v":64692.45632711632,"d":"64692.5"},{"v":70140.24212308401,"d":"70140.2"},{"v":75856.67185611535,"d":"75856.7"},{"v":81852.9611552178,"d":"81853.0"},{"v":88140.7568075959,"d":"88140.8"},{"v":94732.15253407699,"d":"94732.2"},{"v":101639.70532302008,"d":"101639.7"},{"v":108876.45234201913,"d":"108876.5"},{"v":116455.92844736738,"d":"116455.9"},{"v":124392.18431192871,"d":"124392.2"},{"v":132699.8051927611,"d":"132699.8"},{"v":141393.93036056266,"d":"141393.9"},{"v":150490.27321375886,"d":"150490.3"},{"$nulls":3},49,{"v":110000,"d":"$110,000"}]
[false,null,19,null,302,"Pool Furniture - Maintain/Replace","Assorted pieces",20,1,{"v":9000,"d":"$9,000"},{"v":11000,"d":"$11,000"},null,{"v":10000,"d":"$10,000"},302,"Pool Furniture - Maintain/Replace",20,1,{"v":10000,"d":"$10,000"},302,"Pool Furniture - Maintain/Replace","Assorted pieces",20,1,{"v":9000,"d":"$9,000"},{"v":11000,"d":"$11,000"},302,"Pool Furniture - Maintain/Replace",{"v":10000,"d":"$10,000"},"X",19,"/",20,"=",{"$f":"DV49+(1-Main!$D$61)*(DW49-DV49)","v":{"v":9500,"d":"$9,500"}},null,302,"Pool Furniture - Maintain/Replace",20,{"v":10000,"d":"$10,000"},{"v":500,"d":"$500"},{"v":0.013876682547758916,"d":"1.4%"},{"$f":"SUM(AV$31:AV49)","v":{"v":292063.3333333333,"d":"$292,063"}},302,"Pool Furniture - Maintain/Replace",20,1,{"v":10000,"d":"$10,000"},{"$f":"DV49+(1-Main!$D$61)*(DW49-DV49)","v":{"v":9500,"d":"$9,500"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV49,IF((AP49-AV49)>=Main!D$20,0,IF(AP49<=Main!D$20,AV49,Main!D$20-AP49+AV49)))","v":{"v":0,"d":"$0"}},{"$f":"AO49*Main!RecommendContrib","v":{"v":500.00462556084926,"d":"$500.00"}},null,302,"Pool Furniture - Maintain/Replace",{"v":0,"d":"$0"},{"v":10300,"d":"$10,300"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},302,"Pool Furniture - Maintain/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},302,"Pool Furniture - Maintain/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},302,"Pool Furniture - Maintain/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},302,"Pool Furniture - Maintain/Replace",{"v":0,"d":"$0"},{"v":18602.945717094954,"d":"$18,603"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},302,"Pool Furniture - Maintain/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},1,{"$f":"IF(AND($H49>0,$I49-CR$28>=$H49),$H49,IF(CQ49=999,999,IF(CQ49-1<0,IF($H49=0,999,$H49-1),CQ49-1)))","v":0},19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,{"v":9500,"d":"9500.0"},{"v":10300,"d":"10300.0"},{"v":530.45,"d":"530.5"},{"v":1092.727,"d":"1092.7"},{"v":1688.2632149999997,"d":"1688.3"},{"v":2318.5481486,"d":"2318.5"},{"v":2985.1307413225,"d":"2985.1"},{"v":3689.62159627461,"d":"3689.6"},{"v":4433.695284856656,"d":"4433.7"},{"v":5219.092735316977,"d":"5219.1"},{"v":6047.623707048548,"d":"6047.6"},{"v":6921.169353622227,"d":"6921.2"},{"v":7841.684877653982,"d":"7841.7"},{"v":8811.202280709384,"d":"8811.2"},{"v":9831.83321155822,"d":"9831.8"},{"v":10905.77191620535,"d":"10905.8"},{"v":12035.298293240903,"d":"12035.3"},{"v":13222.781058174005,"d":"13222.8"},{"v":14470.681020539178,"d":"14470.7"},{"v":15781.554477693902,"d":"15781.6"},{"v":17158.056729359425,"d":"17158.1"},{"v":18602.945717094954,"d":"18602.9"},{"v":958.0517044303903,"d":"958.1"},{"v":1973.5865111266041,"d":"1973.6"},{"v":3049.191159690603,"d":"3049.2"},{"v":4187.555859308428,"d":"4187.6"},{"v":5391.478168859601,"d":"5391.5"},{"v":6663.8670167104665,"d":"6663.9"},{"v":8007.74686508041,"d":"8007.7"},{"v":9426.26202403751,"d":"9426.3"},{"v":10922.681120353465,"d":"10922.7"},{"$nulls":3},1,{"v":11000,"d":"$11,000"}]
[false,null,20,null,303,"Pool Fence (Newer) - Repair/Replace","~215 Ln. Ft., Wood",15,2,{"v":6500,"d":"$6,500"},{"v":8600,"d":"$8,600"},null,{"v":7550,"d":"$7,550"},303,"Pool Fence (Newer) - Repair/Replace",15,2,{"v":7550,"d":"$7,550"},303,"Pool Fence (Newer) - Repair/Replace","~215 Ln. Ft., Wood",15,2,{"v":6500,"d":"$6,500"},{"v":8600,"d":"$8,600"},303,"Pool Fence (Newer) - Repair/Replace",{"v":7550,"d":"$7,550"},"X",13,"/",15,"=",{"$f":"DV50+(1-Main!$D$61)*(DW50-DV50)","v":{"v":6543.333333333333,"d":"$6,543"}},null,303,"Pool Fence (Newer) - Repair/Replace",15,{"v":7550,"d":"$7,550"},{"v":503.3333333333333,"d":"$503"},{"v":0.013969193764743976,"d":"1.4%"},{"$f":"SUM(AV$31:AV50)","v":{"v":298606.6666666666,"d":"$298,607"}},303,"Pool Fence (Newer) - Repair/Replace",15,2,{"v":7550,"d":"$7,550"},{"$f":"DV50+(1-Main!$D$61)*(DW50-DV50)","v":{"v":6543.333333333333,"d":"$6,543"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV50,IF((AP50-AV50)>=Main!D$20,0,IF(AP50<=Main!D$20,AV50,Main!D$20-AP50+AV50)))","v":{"v":0,"d":"$0"}},{"$f":"AO50*Main!RecommendContrib","v":{"v":503.33798973125494,"d":"$503.34"}},null,303,"Pool Fence (Newer) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":8009.795,"d":"$8,010"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},303,"Pool Fence (Newer) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},303,"Pool Fence (Newer) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},303,"Pool Fence (Newer) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":12478.999623651718,"d":"$12,479"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},303,"Pool Fence (Newer) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},303,"Pool Fence (Newer) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},2,{"$f":"IF(AND($H50>0,$I50-CR$28>=$H50),$H50,IF(CQ50=999,999,IF(CQ50-1<0,IF($H50=0,999,$H50-1),CQ50-1)))","v":1},0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,{"v":6543.333333333333,"d":"6543.3"},{"v":7258.066666666667,"d":"7258.1"},{"v":8009.795,"d":"8009.8"},{"v":550.0059233333334,"d":"550.0"},{"v":1133.0122020666668,"d":"1133.0"},{"v":1750.5038521929998,"d":"1750.5"},{"v":2404.0252903450532,"d":"2404.0"},{"v":3095.182561319256,"d":"3095.2"},{"v":3825.6456457906006,"d":"3825.6"},{"v":4597.150851025038,"d":"4597.2"},{"v":5411.503287492331,"d":"5411.5"},{"v":6270.579434381738,"d":"6270.6"},{"v":7176.329797125766,"d":"7176.3"},{"v":8130.781660143492,"d":"8130.8"},{"v":9136.04193812487,"d":"9136.0"},{"v":10194.300129291001,"d":"10194.3"},{"v":11307.831374182784,"d":"11307.8"},{"v":12478.999623651716,"d":"12479.0"},{"v":856.8913074907513,"d":"856.9"},{"v":1765.1960934309475,"d":"1765.2"},{"v":2727.227964350814,"d":"2727.2"},{"v":3745.393071041784,"d":"3745.4"},{"v":4822.1935789662975,"d":"4822.2"},{"v":5960.2312636023435,"d":"5960.2"},{"v":7162.211235095483,"d":"7162.2"},{"v":8430.945796740967,"d":"8430.9"},{"v":9769.358441973598,"d":"9769.4"},{"v":11180.487994703115,"d":"11180.5"},{"v":12667.49289799863,"d":"12667.5"},{"v":14233.65565629664,"d":"14233.7"},{"v":15882.387436484336,"d":"15882.4"},{"$nulls":3},2,{"v":8600,"d":"$8,600"}]
[false,null,21,null,304,"Pool Fence (Older) - Repair/Replace","~115 Ln. Ft., Wood",15,14,{"v":3500,"d":"$3,500"},{"v":4600,"d":"$4,600"},null,{"v":4050,"d":"$4,050"},304,"Pool Fence (Older) - Repair/Replace",15,14,{"v":4050,"d":"$4,050"},304,"Pool Fence (Older) - Repair/Replace","~115 Ln. Ft., Wood",15,14,{"v":3500,"d":"$3,500"},{"v":4600,"d":"$4,600"},304,"Pool Fence (Older) - Repair/Replace",{"v":4050,"d":"$4,050"},"X",1,"/",15,"=",{"$f":"DV51+(1-Main!$D$61)*(DW51-DV51)","v":{"v":270,"d":"$270"}},null,304,"Pool Fence (Older) - Repair/Replace",15,{"v":4050,"d":"$4,050"},{"v":270,"d":"$270"},{"v":0.007493408575789815,"d":"0.7%"},{"$f":"SUM(AV$31:AV51)","v":{"v":298876.6666666666,"d":"$298,877"}},304,"Pool Fence (Older) - Repair/Replace",15,14,{"v":4050,"d":"$4,050"},{"$f":"DV51+(1-Main!$D$61)*(DW51-DV51)","v":{"v":270,"d":"$270"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV51,IF((AP51-AV51)>=Main!D$20,0,IF(AP51<=Main!D$20,AV51,Main!D$20-AP51+AV51)))","v":{"v":0,"d":"$0"}},{"$f":"AO51*Main!RecommendContrib","v":{"v":270.0024978028586,"d":"$270.00"}},null,304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":6125.9883856632,"d":"$6,126"},304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":9544.09029933798,"d":"$9,544"},{"v":0,"d":"$0"},14,{"$f":"IF(AND($H51>0,$I51-CR$28>=$H51),$H51,IF(CQ51=999,999,IF(CQ51-1<0,IF($H51=0,999,$H51-1),CQ51-1)))","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,{"v":270,"d":"270.0"},556.2,{"v":859.3289999999998,"d":"859.3"},{"v":1180.14516,"d":"1180.1"},{"v":1519.4368934999998,"d":"1519.4"},{"v":1878.0240003659997,"d":"1878.0"},{"v":2256.7588404398102,"d":"2256.8"},{"v":2656.527549317719,"d":"2656.5"},{"v":3078.2512977719066,"d":"3078.3"},{"v":3522.88759633896,"d":"3522.9"},{"v":3991.4316466520418,"d":"3991.4"},{"v":4484.917741147204,"d":"4484.9"},{"v":5004.420712830088,"d":"5004.4"},{"v":5551.0574368469115,"d":"5551.1"},{"v":6125.9883856632,"d":"6126.0"},{"v":420.65120248220643,"d":"420.7"},{"v":866.5414771133451,"d":"866.5"},{"v":1338.806582140118,"d":"1338.8"},{"v":1838.6277061390954,"d":"1838.6"},{"v":2367.2331716540853,"d":"2367.2"},{"v":2925.9002001644494,"d":"2925.9"},{"v":3515.956740530946,"d":"3516.0"},{"v":4138.783363139286,"d":"4138.8"},{"v":4795.815222037648,"d":"4795.8"},{"v":5488.544087443084,"d":"5488.5"},{"v":6218.520451073015,"d":"6218.5"},{"v":6987.355706842043,"d":"6987.4"},{"v":7796.724409551245,"d":"7796.7"},{"v":8648.366614286842,"d":"8648.4"},{"v":9544.09029933798,"d":"9544.1"},{"v":655.360867221208,"d":"655.4"},{"$nulls":3},14,{"v":4600,"d":"$4,600"}]
[false,null,22,null,305,"Pool - Resurface","~2,220 Sq Ft, plaster",20,19,{"v":25000,"d":"$25,000"},{"v":35000,"d":"$35,000"},null,{"v":30000,"d":"$30,000"},305,"Pool - Resurface",20,19,{"v":30000,"d":"$30,000"},305,"Pool - Resurface","~2,220 Sq Ft, plaster",20,19,{"v":25000,"d":"$25,000"},{"v":35000,"d":"$35,000"},305,"Pool - Resurface",{"v":30000,"d":"$30,000"},"X",1,"/",20,"=",{"$f":"DV52+(1-Main!$D$61)*(DW52-DV52)","v":{"v":1500,"d":"$1,500"}},null,305,"Pool - Resurface",20,{"v":30000,"d":"$30,000"},{"v":1500,"d":"$1,500"},{"v":0.04163004764327675,"d":"4.2%"},{"$f":"SUM(AV$31:AV52)","v":{"v":300376.6666666666,"d":"$300,377"}},305,"Pool - Resurface",20,19,{"v":30000,"d":"$30,000"},{"$f":"DV52+(1-Main!$D$61)*(DW52-DV52)","v":{"v":1500,"d":"$1,500"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV52,IF((AP52-AV52)>=Main!D$20,0,IF(AP52<=Main!D$20,AV52,Main!D$20-AP52+AV52)))","v":{"v":0,"d":"$0"}},{"$f":"AO52*Main!RecommendContrib","v":{"v":1500.0138766825478,"d":"$1,500.01"}},null,305,"Pool - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},305,"Pool - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},305,"Pool - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},305,"Pool - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":52605.181592313005,"d":"$52,605"},305,"Pool - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},305,"Pool - Resurface",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},19,{"$f":"IF(AND($H52>0,$I52-CR$28>=$H52),$H52,IF(CQ52=999,999,IF(CQ52-1<0,IF($H52=0,999,$H52-1),CQ52-1)))","v":18},17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,{"v":1500,"d":"1500.0"},{"v":3090,"d":"3090.0"},{"v":4774.05,"d":"4774.1"},{"v":6556.361999999999,"d":"6556.4"},{"v":8441.316074999999,"d":"8441.3"},{"v":10433.466668699997,"d":"10433.5"},{"v":12537.549113554498,"d":"12537.5"},{"v":14758.48638509844,"d":"14758.5"},{"v":17101.396098732814,"d":"17101.4"},{"v":19571.597757438667,"d":"19571.6"},{"v":22174.62025917801,"d":"22174.6"},{"v":24916.20967304002,"d":"24916.2"},{"v":27802.33729350048,"d":"27802.3"},{"v":30839.207982482843,"d":"30839.2"},{"v":34033.268809240006,"d":"34033.3"},{"v":37391.217998418346,"d":"37391.2"},{"v":40920.01419701907,"d":"40920.0"},{"v":44626.88607133726,"d":"44626.9"},{"v":48519.34224533725,"d":"48519.3"},{"v":52605.181592313005,"d":"52605.2"},{"v":2709.16685200412,"d":"2709.2"},{"v":5580.883715128486,"d":"5580.9"},{"v":8622.465339873514,"d":"8622.5"},{"v":11841.519066759623,"d":"11841.5"},{"v":15245.955798453015,"d":"15246.0"},{"v":18844.001366887926,"d":"18844.0"},{"v":22644.208309210324,"d":"22644.2"},{"v":26655.468066841866,"d":"26655.5"},{"v":30887.023622453016,"d":"30887.0"},{"v":35348.482590140666,"d":"35348.5"},{"v":40049.83077462937,"d":"40049.8"},{"$nulls":3},19,{"v":35000,"d":"$35,000"}]
[false,null,23,null,306,"Pool - Tile/Coping","~215 perimeter, depth,etc",15,14,{"v":7000,"d":"$7,000"},{"v":9000,"d":"$9,000"},null,{"v":8000,"d":"$8,000"},306,"Pool - Tile/Coping",15,14,{"v":8000,"d":"$8,000"},306,"Pool - Tile/Coping","~215 perimeter, depth,etc",15,14,{"v":7000,"d":"$7,000"},{"v":9000,"d":"$9,000"},306,"Pool - Tile/Coping",{"v":8000,"d":"$8,000"},"X",1,"/",15,"=",{"$f":"DV53+(1-Main!$D$61)*(DW53-DV53)","v":{"v":533.3333333333334,"d":"$533"}},null,306,"Pool - Tile/Coping",15,{"v":8000,"d":"$8,000"},{"v":533.3333333333334,"d":"$533"},{"v":0.014801794717609512,"d":"1.5%"},{"$f":"SUM(AV$31:AV53)","v":{"v":300909.99999999994,"d":"$300,910"}},306,"Pool - Tile/Coping",15,14,{"v":8000,"d":"$8,000"},{"$f":"DV53+(1-Main!$D$61)*(DW53-DV53)","v":{"v":533.3333333333334,"d":"$533"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV53,IF((AP53-AV53)>=Main!D$20,0,IF(AP53<=Main!D$20,AV53,Main!D$20-AP53+AV53)))","v":{"v":0,"d":"$0"}},{"$f":"AO53*Main!RecommendContrib","v":{"v":533.3382672649059,"d":"$533.34"}},null,306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":12100.717798840888,"d":"$12,101"},306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":18852.52404807502,"d":"$18,853"},{"v":0,"d":"$0"},14,{"$f":"IF(AND($H53>0,$I53-CR$28>=$H53),$H53,IF(CQ53=999,999,IF(CQ53-1<0,IF($H53=0,999,$H53-1),CQ53-1)))","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,{"v":533.3333333333334,"d":"533.3"},{"v":1098.6666666666667,"d":"1098.7"},{"v":1697.4399999999998,"d":"1697.4"},{"v":2331.1509333333333,"d":"2331.2"},{"v":3001.3568266666657,"d":"3001.4"},{"v":3709.6770377599996,"d":"3709.7"},{"v":4457.795240374933,"d":"4457.8"},{"v":5247.461825812778,"d":"5247.5"},{"v":6080.496390660556,"d":"6080.5"},{"v":6958.7903137559715,"d":"6958.8"},{"v":7884.309425485515,"d":"7884.3"},{"v":8859.096772636452,"d":"8859.1"},{"v":9885.275482133506,"d":"9885.3"},{"v":10965.05172710501,"d":"10965.1"},{"v":12100.717798840888,"d":"12100.7"},{"v":830.9159555204077,"d":"830.9"},{"v":1711.6868683720395,"d":"1711.7"},{"v":2644.556211634801,"d":"2644.6"},{"v":3631.8571973117937,"d":"3631.9"},{"v":4676.016141538934,"d":"4676.0"},{"v":5779.555950942123,"d":"5779.6"},{"v":6945.099734382116,"d":"6945.1"},{"v":8175.374544472664,"d":"8175.4"},{"v":9473.215253407698,"d":"9473.2"},{"v":10841.568567788809,"d":"10841.6"},{"v":12283.497187304722,"d":"12283.5"},{"v":13802.18411228058,"d":"13802.2"},{"v":15400.937105286412,"d":"15400.9"},{"v":17083.193312171545,"d":"17083.2"},{"v":18852.52404807502,"d":"18852.5"},{"v":1294.5399846344849,"d":"1294.5"},{"$nulls":3},14,{"v":9000,"d":"$9,000"}]
[false,null,24,null,307,"Pool Heater - Replace","(1) pool heater",15,14,{"v":30000,"d":"$30,000"},{"v":35000,"d":"$35,000"},null,{"v":32500,"d":"$32,500"},307,"Pool Heater - Replace",15,14,{"v":32500,"d":"$32,500"},307,"Pool Heater - Replace","(1) pool heater",15,14,{"v":30000,"d":"$30,000"},{"v":35000,"d":"$35,000"},307,"Pool Heater - Replace",{"v":32500,"d":"$32,500"},"X",1,"/",15,"=",{"$f":"DV54+(1-Main!$D$61)*(DW54-DV54)","v":{"v":2166.6666666666665,"d":"$2,167"}},null,307,"Pool Heater - Replace",15,{"v":32500,"d":"$32,500"},{"v":2166.6666666666665,"d":"$2,167"},{"v":0.06013229104028864,"d":"6.0%"},{"$f":"SUM(AV$31:AV54)","v":{"v":303076.6666666666,"d":"$303,077"}},307,"Pool Heater - Replace",15,14,{"v":32500,"d":"$32,500"},{"$f":"DV54+(1-Main!$D$61)*(DW54-DV54)","v":{"v":2166.6666666666665,"d":"$2,167"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV54,IF((AP54-AV54)>=Main!D$20,0,IF(AP54<=Main!D$20,AV54,Main!D$20-AP54+AV54)))","v":{"v":0,"d":"$0"}},{"$f":"AO54*Main!RecommendContrib","v":{"v":2166.6867107636804,"d":"$2,166.69"}},null,307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":49159.16605779111,"d":"$49,159"},307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":76588.37894530478,"d":"$76,588"},{"v":0,"d":"$0"},14,{"$f":"IF(AND($H54>0,$I54-CR$28>=$H54),$H54,IF(CQ54=999,999,IF(CQ54-1<0,IF($H54=0,999,$H54-1),CQ54-1)))","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,{"v":2166.6666666666665,"d":"2166.7"},{"v":4463.333333333333,"d":"4463.3"},{"v":6895.85,"d":"6895.9"},{"v":9470.300666666668,"d":"9470.3"},{"v":12193.01210833333,"d":"12193.0"},{"v":15070.562965899997,"d":"15070.6"},{"v":18109.793164023165,"d":"18109.8"},{"v":21317.813667364415,"d":"21317.8"},{"v":24702.016587058508,"d":"24702.0"},{"v":28270.085649633627,"d":"28270.1"},{"v":32030.007041034904,"d":"32030.0"},{"v":35990.080638835585,"d":"35990.1"},{"v":40158.93164616737,"d":"40158.9"},{"v":44545.52264136411,"d":"44545.5"},{"v":49159.16605779111,"d":"49159.2"},{"v":3375.596069301656,"d":"3375.6"},{"v":6953.72790276141,"d":"6953.7"},{"v":10743.50960976638,"d":"10743.5"},{"v":14754.419864079162,"d":"14754.4"},{"v":18996.31557500192,"d":"18996.3"},{"v":23479.446050702372,"d":"23479.4"},{"v":28214.467670927348,"d":"28214.5"},{"v":33212.45908692019,"d":"33212.5"},{"v":38484.93696696878,"d":"38484.9"},{"v":44043.872306642035,"d":"44043.9"},{"v":49901.70732342543,"d":"49901.7"},{"v":56071.37295613985,"d":"56071.4"},{"v":62566.30699022604,"d":"62566.3"},{"v":69400.47283069689,"d":"69400.5"},{"v":76588.37894530478,"d":"76588.4"},{"v":5259.0686875775955,"d":"5259.1"},{"$nulls":3},14,{"v":35000,"d":"$35,000"}]
[false,null,25,null,308,"Pool Filters - Replace","(3) Jandy Cartridge",10,9,{"v":5500,"d":"$5,500"},{"v":6500,"d":"$6,500"},null,{"v":6000,"d":"$6,000"},308,"Pool Filters - Replace",10,9,{"v":6000,"d":"$6,000"},308,"Pool Filters - Replace","(3) Jandy Cartridge",10,9,{"v":5500,"d":"$5,500"},{"v":6500,"d":"$6,500"},308,"Pool Filters - Replace",{"v":6000,"d":"$6,000"},"X",1,"/",10,"=",{"$f":"DV55+(1-Main!$D$61)*(DW55-DV55)","v":{"v":600,"d":"$600"}},null,308,"Pool Filters - Replace",10,{"v":6000,"d":"$6,000"},{"v":600,"d":"$600"},{"v":0.0166520190573107,"d":"1.7%"},{"$f":"SUM(AV$31:AV55)","v":{"v":303676.6666666666,"d":"$303,677"}},308,"Pool Filters - Replace",10,9,{"v":6000,"d":"$6,000"},{"$f":"DV55+(1-Main!$D$61)*(DW55-DV55)","v":{"v":600,"d":"$600"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV55,IF((AP55-AV55)>=Main!D$20,0,IF(AP55<=Main!D$20,AV55,Main!D$20-AP55+AV55)))","v":{"v":0,"d":"$0"}},{"$f":"AO55*Main!RecommendContrib","v":{"v":600.0055506730191,"d":"$600.01"}},null,308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":7828.639102975467,"d":"$7,829"},308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10521.036318462602,"d":"$10,521"},308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":14139.393036056266,"d":"$14,139"},{"v":0,"d":"$0"},9,{"$f":"IF(AND($H55>0,$I55-CR$28>=$H55),$H55,IF(CQ55=999,999,IF(CQ55-1<0,IF($H55=0,999,$H55-1),CQ55-1)))","v":8},7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,{"v":600,"d":"600.0"},{"v":1236,"d":"1236.0"},{"v":1909.6199999999997,"d":"1909.6"},{"v":2622.5448,"d":"2622.5"},{"v":3376.5264299999994,"d":"3376.5"},{"v":4173.386667479999,"d":"4173.4"},{"v":5015.019645421799,"d":"5015.0"},{"v":5903.394554039376,"d":"5903.4"},{"v":6840.558439493127,"d":"6840.6"},{"v":7828.639102975467,"d":"7828.6"},{"v":806.3498276064731,"d":"806.3"},{"v":1661.0806448693347,"d":"1661.1"},{"v":2566.3695963231216,"d":"2566.4"},{"v":3524.4809122837532,"d":"3524.5"},{"v":4537.769174565333,"d":"4537.8"},{"v":5608.682699762752,"d":"5608.7"},{"v":6739.767044214906,"d":"6739.8"},{"v":7933.668634904403,"d":"7933.7"},{"v":9193.138530695478,"d":"9193.1"},{"v":10521.036318462602,"d":"10521.0"},{"v":1083.6667408016478,"d":"1083.7"},{"v":2232.3534860513946,"d":"2232.4"},{"v":3448.9861359494053,"d":"3449.0"},{"v":4736.60762670385,"d":"4736.6"},{"v":6098.382319381206,"d":"6098.4"},{"v":7537.60054675517,"d":"7537.6"},{"v":9057.68332368413,"d":"9057.7"},{"v":10662.187226736747,"d":"10662.2"},{"v":12354.809448981205,"d":"12354.8"},{"v":14139.393036056266,"d":"14139.4"},{"v":1456.3574827137954,"d":"1456.4"},{"$nulls":3},9,{"v":6500,"d":"$6,500"}]
[false,null,26,null,309,"Pool Pump - Replace","(1) 5 HP",8,7,{"v":9500,"d":"$9,500"},{"v":10500,"d":"$10,500"},null,{"$f":"(J56+K56)/2","v":{"v":10000,"d":"$10,000"}},{"$f":"E56","v":309},{"$f":"F56","v":"Pool Pump - Replace"},{"$f":"H56","v":8},{"$f":"I56","v":7},{"$f":"M56","v":{"v":10000,"d":"$10,000"}},{"$f":"E56","v":309},{"$f":"F56","v":"Pool Pump - Replace"},{"$f":"G56","v":"(1) 5 HP"},{"$f":"H56","v":8},{"$f":"I56","v":7},{"$f":"J56","v":{"v":9500,"d":"$9,500"}},{"$f":"K56","v":{"v":10500,"d":"$10,500"}},{"$f":"E56","v":309},{"$f":"F56","v":"Pool Pump - Replace"},{"$f":"M56","v":{"v":10000,"d":"$10,000"}},"X",{"$f":"IF(H56-I56<0,0,H56-I56)","v":1},"/",{"$f":"H56","v":8},"=",{"$f":"DV56+(1-Main!$D$61)*(DW56-DV56)","v":{"v":1250,"d":"$1,250"}},null,{"$f":"E56","v":309},{"$f":"F56","v":"Pool Pump - Replace"},{"$f":"H56","v":8},{"$f":"M56","v":{"v":10000,"d":"$10,000"}},{"$f":"IF(H56>0,M56/H56,0)","v":{"v":1250,"d":"$1,250"}},{"v":0.03469170636939729,"d":"3.5%"},{"$f":"SUM(AV$31:AV56)","v":{"v":304926.6666666666,"d":"$304,927"}},{"$f":"E56","v":309},{"$f":"F56","v":"Pool Pump - Replace"},{"$f":"H56","v":8},{"$f":"I56","v":7},{"$f":"M56","v":{"v":10000,"d":"$10,000"}},{"$f":"DV56+(1-Main!$D$61)*(DW56-DV56)","v":{"v":1250,"d":"$1,250"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV56,IF((AP56-AV56)>=Main!D$20,0,IF(AP56<=Main!D$20,AV56,Main!D$20-AP56+AV56)))","v":{"v":0,"d":"$0"}},{"$f":"AO56*Main!RecommendContrib","v":{"v":1250.0115639021233,"d":"$1,250.01"}},null,309,"Pool Pump - Replace",{"$f":"IF(CQ56=0,$M56*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR56=0,$M56*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS56=0,$M56*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT56=0,$M56*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU56=0,$M56*BF$3,0)","v":{"v":0,"d":"$0"}},309,"Pool Pump - Replace",{"$f":"IF(CV56=0,$M56*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW56=0,$M56*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX56=0,$M56*BK$3,0)","v":{"v":12298.7386542487,"d":"$12,299"}},{"$f":"IF(CY56=0,$M56*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ56=0,$M56*BM$3,0)","v":{"v":0,"d":"$0"}},309,"Pool Pump - Replace",{"$f":"IF(DA56=0,$M56*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB56=0,$M56*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC56=0,$M56*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD56=0,$M56*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE56=0,$M56*BT$3,0)","v":{"v":0,"d":"$0"}},309,"Pool Pump - Replace",{"$f":"IF(DF56=0,$M56*BW$3,0)","v":{"v":15579.674166007644,"d":"$15,580"}},{"$f":"IF(DG56=0,$M56*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH56=0,$M56*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI56=0,$M56*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ56=0,$M56*CA$3,0)","v":{"v":0,"d":"$0"}},309,"Pool Pump - Replace",{"$f":"IF(DK56=0,$M56*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL56=0,$M56*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM56=0,$M56*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN56=0,$M56*CG$3,0)","v":{"v":19735.86511126604,"d":"$19,736"}},{"$f":"IF(DO56=0,$M56*CH$3,0)","v":{"v":0,"d":"$0"}},309,"Pool Pump - Replace",{"$f":"IF(DP56=0,$M56*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ56=0,$M56*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR56=0,$M56*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS56=0,$M56*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT56=0,$M56*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU56=0,$M56*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H56=0,I56,IF($I56>$H56,$H56,$I56))","v":7},{"$f":"IF(AND($H56>0,$I56-CR$28>=$H56),$H56,IF(CQ56=999,999,IF(CQ56-1<0,IF($H56=0,999,$H56-1),CQ56-1)))","v":6},{"$f":"IF(AND($H56>0,$I56-CS$28>=$H56),$H56,IF(CR56=999,999,IF(CR56-1<0,IF($H56=0,999,$H56-1),CR56-1)))","v":5},{"$f":"IF(AND($H56>0,$I56-CT$28>=$H56),$H56,IF(CS56=999,999,IF(CS56-1<0,IF($H56=0,999,$H56-1),CS56-1)))","v":4},{"$f":"IF(AND($H56>0,$I56-CU$28>=$H56),$H56,IF(CT56=999,999,IF(CT56-1<0,IF($H56=0,999,$H56-1),CT56-1)))","v":3},{"$f":"IF(AND($H56>0,$I56-CV$28>=$H56),$H56,IF(CU56=999,999,IF(CU56-1<0,IF($H56=0,999,$H56-1),CU56-1)))","v":2},{"$f":"IF(AND($H56>0,$I56-CW$28>=$H56),$H56,IF(CV56=999,999,IF(CV56-1<0,IF($H56=0,999,$H56-1),CV56-1)))","v":1},{"$f":"IF(AND($H56>0,$I56-CX$28>=$H56),$H56,IF(CW56=999,999,IF(CW56-1<0,IF($H56=0,999,$H56-1),CW56-1)))","v":0},{"$f":"IF(AND($H56>0,$I56-CY$28>=$H56),$H56,IF(CX56=999,999,IF(CX56-1<0,IF($H56=0,999,$H56-1),CX56-1)))","v":7},{"$f":"IF(AND($H56>0,$I56-CZ$28>=$H56),$H56,IF(CY56=999,999,IF(CY56-1<0,IF($H56=0,999,$H56-1),CY56-1)))","v":6},{"$f":"IF(AND($H56>0,$I56-DA$28>=$H56),$H56,IF(CZ56=999,999,IF(CZ56-1<0,IF($H56=0,999,$H56-1),CZ56-1)))","v":5},{"$f":"IF(AND($H56>0,$I56-DB$28>=$H56),$H56,IF(DA56=999,999,IF(DA56-1<0,IF($H56=0,999,$H56-1),DA56-1)))","v":4},{"$f":"IF(AND($H56>0,$I56-DC$28>=$H56),$H56,IF(DB56=999,999,IF(DB56-1<0,IF($H56=0,999,$H56-1),DB56-1)))","v":3},{"$f":"IF(AND($H56>0,$I56-DD$28>=$H56),$H56,IF(DC56=999,999,IF(DC56-1<0,IF($H56=0,999,$H56-1),DC56-1)))","v":2},{"$f":"IF(AND($H56>0,$I56-DE$28>=$H56),$H56,IF(DD56=999,999,IF(DD56-1<0,IF($H56=0,999,$H56-1),DD56-1)))","v":1},{"$f":"IF(AND($H56>0,$I56-DF$28>=$H56),$H56,IF(DE56=999,999,IF(DE56-1<0,IF($H56=0,999,$H56-1),DE56-1)))","v":0},{"$f":"IF(AND($H56>0,$I56-DG$28>=$H56),$H56,IF(DF56=999,999,IF(DF56-1<0,IF($H56=0,999,$H56-1),DF56-1)))","v":7},{"$f":"IF(AND($H56>0,$I56-DH$28>=$H56),$H56,IF(DG56=999,999,IF(DG56-1<0,IF($H56=0,999,$H56-1),DG56-1)))","v":6},{"$f":"IF(AND($H56>0,$I56-DI$28>=$H56),$H56,IF(DH56=999,999,IF(DH56-1<0,IF($H56=0,999,$H56-1),DH56-1)))","v":5},{"$f":"IF(AND($H56>0,$I56-DJ$28>=$H56),$H56,IF(DI56=999,999,IF(DI56-1<0,IF($H56=0,999,$H56-1),DI56-1)))","v":4},{"$f":"IF(AND($H56>0,$I56-DK$28>=$H56),$H56,IF(DJ56=999,999,IF(DJ56-1<0,IF($H56=0,999,$H56-1),DJ56-1)))","v":3},{"$f":"IF(AND($H56>0,$I56-DL$28>=$H56),$H56,IF(DK56=999,999,IF(DK56-1<0,IF($H56=0,999,$H56-1),DK56-1)))","v":2},{"$f":"IF(AND($H56>0,$I56-DM$28>=$H56),$H56,IF(DL56=999,999,IF(DL56-1<0,IF($H56=0,999,$H56-1),DL56-1)))","v":1},{"$f":"IF(AND($H56>0,$I56-DN$28>=$H56),$H56,IF(DM56=999,999,IF(DM56-1<0,IF($H56=0,999,$H56-1),DM56-1)))","v":0},{"$f":"IF(AND($H56>0,$I56-DO$28>=$H56),$H56,IF(DN56=999,999,IF(DN56-1<0,IF($H56=0,999,$H56-1),DN56-1)))","v":7},{"$f":"IF(AND($H56>0,$I56-DP$28>=$H56),$H56,IF(DO56=999,999,IF(DO56-1<0,IF($H56=0,999,$H56-1),DO56-1)))","v":6},{"$f":"IF(AND($H56>0,$I56-DQ$28>=$H56),$H56,IF(DP56=999,999,IF(DP56-1<0,IF($H56=0,999,$H56-1),DP56-1)))","v":5},{"$f":"IF(AND($H56>0,$I56-DR$28>=$H56),$H56,IF(DQ56=999,999,IF(DQ56-1<0,IF($H56=0,999,$H56-1),DQ56-1)))","v":4},{"$f":"IF(AND($H56>0,$I56-DS$28>=$H56),$H56,IF(DR56=999,999,IF(DR56-1<0,IF($H56=0,999,$H56-1),DR56-1)))","v":3},{"$f":"IF(AND($H56>0,$I56-DT$28>=$H56),$H56,IF(DS56=999,999,IF(DS56-1<0,IF($H56=0,999,$H56-1),DS56-1)))","v":2},{"$f":"IF(AND($H56>0,$I56-DU$28>=$H56),$H56,IF(DT56=999,999,IF(DT56-1<0,IF($H56=0,999,$H56-1),DT56-1)))","v":1},{"$f":"IF($H56>0,$M56*($H56-CQ56)/$H56,$M56/(CQ56+1))","v":{"v":1250,"d":"1250.0"}},{"$f":"IF(CR56=999,0,IF($H56>0,DW$28*$M56*($H56-CR56)/$H56,DW$28*$M56/(CR56+1)))","v":{"v":2575,"d":"2575.0"}},{"$f":"IF(CS56=999,0,IF($H56>0,DX$28*$M56*($H56-CS56)/$H56,DX$28*$M56/(CS56+1)))","v":{"v":3978.375,"d":"3978.4"}},{"$f":"IF(CT56=999,0,IF($H56>0,DY$28*$M56*($H56-CT56)/$H56,DY$28*$M56/(CT56+1)))","v":{"v":5463.635,"d":"5463.6"}},{"$f":"IF(CU56=999,0,IF($H56>0,DZ$28*$M56*($H56-CU56)/$H56,DZ$28*$M56/(CU56+1)))","v":{"v":7034.4300625,"d":"7034.4"}},{"$f":"IF(CV56=999,0,IF($H56>0,EA$28*$M56*($H56-CV56)/$H56,EA$28*$M56/(CV56+1)))","v":{"v":8694.555557249998,"d":"8694.6"}},{"$f":"IF(CW56=999,0,IF($H56>0,EB$28*$M56*($H56-CW56)/$H56,EB$28*$M56/(CW56+1)))","v":{"v":10447.95759462875,"d":"10448.0"}},{"$f":"IF(CX56=999,0,IF($H56>0,EC$28*$M56*($H56-CX56)/$H56,EC$28*$M56/(CX56+1)))","v":{"v":12298.7386542487,"d":"12298.7"}},{"$f":"IF(CY56=999,0,IF($H56>0,ED$28*$M56*($H56-CY56)/$H56,ED$28*$M56/(CY56+1)))","v":{"v":1583.46260173452,"d":"1583.5"}},{"$f":"IF(CZ56=999,0,IF($H56>0,EE$28*$M56*($H56-CZ56)/$H56,EE$28*$M56/(CZ56+1)))","v":{"v":3261.932959573111,"d":"3261.9"}},{"$f":"IF(DA56=999,0,IF($H56>0,EF$28*$M56*($H56-DA56)/$H56,EF$28*$M56/(DA56+1)))","v":{"v":5039.686422540457,"d":"5039.7"}},{"$f":"IF(DB56=999,0,IF($H56>0,EG$28*$M56*($H56-DB56)/$H56,EG$28*$M56/(DB56+1)))","v":{"v":6921.169353622227,"d":"6921.2"}},{"$f":"IF(DC56=999,0,IF($H56>0,EH$28*$M56*($H56-DC56)/$H56,EH$28*$M56/(DC56+1)))","v":{"v":8911.005542788616,"d":"8911.0"}},{"$f":"IF(DD56=999,0,IF($H56>0,EI$28*$M56*($H56-DD56)/$H56,EI$28*$M56/(DD56+1)))","v":{"v":11014.002850886729,"d":"11014.0"}},{"$f":"IF(DE56=999,0,IF($H56>0,EJ$28*$M56*($H56-DE56)/$H56,EJ$28*$M56/(DE56+1)))","v":{"v":13235.160092482221,"d":"13235.2"}},{"$f":"IF(DF56=999,0,IF($H56>0,EK$28*$M56*($H56-DF56)/$H56,EK$28*$M56/(DF56+1)))","v":{"v":15579.674166007644,"d":"15579.7"}},{"$f":"IF(DG56=999,0,IF($H56>0,EL$28*$M56*($H56-DG56)/$H56,EL$28*$M56/(DG56+1)))","v":{"v":2005.8830488734839,"d":"2005.9"}},{"$f":"IF(DH56=999,0,IF($H56>0,EM$28*$M56*($H56-DH56)/$H56,EM$28*$M56/(DH56+1)))","v":{"v":4132.119080679377,"d":"4132.1"}},{"$f":"IF(DI56=999,0,IF($H56>0,EN$28*$M56*($H56-DI56)/$H56,EN$28*$M56/(DI56+1)))","v":{"v":6384.1239796496375,"d":"6384.1"}},{"$f":"IF(DJ56=999,0,IF($H56>0,EO$28*$M56*($H56-DJ56)/$H56,EO$28*$M56/(DJ56+1)))","v":{"v":8767.530265385501,"d":"8767.5"}},{"$f":"IF(DK56=999,0,IF($H56>0,EP$28*$M56*($H56-DK56)/$H56,EP$28*$M56/(DK56+1)))","v":{"v":11288.195216683833,"d":"11288.2"}},{"$f":"IF(DL56=999,0,IF($H56>0,EQ$28*$M56*($H56-DL56)/$H56,EQ$28*$M56/(DL56+1)))","v":{"v":13952.209287821215,"d":"13952.2"}},{"$f":"IF(DM56=999,0,IF($H56>0,ER$28*$M56*($H56-DM56)/$H56,ER$28*$M56/(DM56+1)))","v":{"v":16765.904827531827,"d":"16765.9"}},{"$f":"IF(DN56=999,0,IF($H56>0,ES$28*$M56*($H56-DN56)/$H56,ES$28*$M56/(DN56+1)))","v":{"v":19735.86511126604,"d":"19735.9"}},{"$f":"IF(DO56=999,0,IF($H56>0,ET$28*$M56*($H56-DO56)/$H56,ET$28*$M56/(DO56+1)))","v":{"v":2540.9926330755025,"d":"2541.0"}},{"$f":"IF(DP56=999,0,IF($H56>0,EU$28*$M56*($H56-DP56)/$H56,EU$28*$M56/(DP56+1)))","v":{"v":5234.444824135535,"d":"5234.4"}},{"$f":"IF(DQ56=999,0,IF($H56>0,EV$28*$M56*($H56-DQ56)/$H56,EV$28*$M56/(DQ56+1)))","v":{"v":8087.217253289402,"d":"8087.2"}},{"$f":"IF(DR56=999,0,IF($H56>0,EW$28*$M56*($H56-DR56)/$H56,EW$28*$M56/(DR56+1)))","v":{"v":11106.445027850777,"d":"11106.4"}},{"$f":"IF(DS56=999,0,IF($H56>0,EX$28*$M56*($H56-DS56)/$H56,EX$28*$M56/(DS56+1)))","v":{"v":14299.547973357876,"d":"14299.5"}},{"$f":"IF(DT56=999,0,IF($H56>0,EY$28*$M56*($H56-DT56)/$H56,EY$28*$M56/(DT56+1)))","v":{"v":17674.241295070333,"d":"17674.2"}},{"$f":"IF(DU56=999,0,IF($H56>0,EZ$28*$M56*($H56-DU56)/$H56,EZ$28*$M56/(DU56+1)))","v":{"v":21238.54662290952,"d":"21238.5"}},{"$nulls":3},{"$f":"MAX(0,I56-Years)","v":7},{"$f":"K56*(1+Inflation/100)^Years","v":{"v":10500,"d":"$10,500"}}]
[false,null,27,null,312,"Pool Chlorinator - Replace","(1) Versachlor System",8,6,{"v":3000,"d":"$3,000"},{"v":5000,"d":"$5,000"},null,{"$f":"(J57+K57)/2","v":{"v":4000,"d":"$4,000"}},{"$f":"E57","v":312},{"$f":"F57","v":"Pool Chlorinator - Replace"},{"$f":"H57","v":8},{"$f":"I57","v":6},{"$f":"M57","v":{"v":4000,"d":"$4,000"}},{"$f":"E57","v":312},{"$f":"F57","v":"Pool Chlorinator - Replace"},{"$f":"G57","v":"(1) Versachlor System"},{"$f":"H57","v":8},{"$f":"I57","v":6},{"$f":"J57","v":{"v":3000,"d":"$3,000"}},{"$f":"K57","v":{"v":5000,"d":"$5,000"}},{"$f":"E57","v":312},{"$f":"F57","v":"Pool Chlorinator - Replace"},{"$f":"M57","v":{"v":4000,"d":"$4,000"}},"X",{"$f":"IF(H57-I57<0,0,H57-I57)","v":2},"/",{"$f":"H57","v":8},"=",{"$f":"DV57+(1-Main!$D$61)*(DW57-DV57)","v":{"v":1000,"d":"$1,000"}},null,{"$f":"E57","v":312},{"$f":"F57","v":"Pool Chlorinator - Replace"},{"$f":"H57","v":8},{"$f":"M57","v":{"v":4000,"d":"$4,000"}},{"$f":"IF(H57>0,M57/H57,0)","v":{"v":500,"d":"$500"}},{"v":0.013876682547758916,"d":"1.4%"},{"$f":"SUM(AV$31:AV57)","v":{"v":305926.6666666666,"d":"$305,927"}},{"$f":"E57","v":312},{"$f":"F57","v":"Pool Chlorinator - Replace"},{"$f":"H57","v":8},{"$f":"I57","v":6},{"$f":"M57","v":{"v":4000,"d":"$4,000"}},{"$f":"DV57+(1-Main!$D$61)*(DW57-DV57)","v":{"v":1000,"d":"$1,000"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV57,IF((AP57-AV57)>=Main!D$20,0,IF(AP57<=Main!D$20,AV57,Main!D$20-AP57+AV57)))","v":{"v":0,"d":"$0"}},{"$f":"AO57*Main!RecommendContrib","v":{"v":500.00462556084926,"d":"$500.00"}},null,312,"Pool Chlorinator - Replace",{"$f":"IF(CQ57=0,$M57*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR57=0,$M57*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS57=0,$M57*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT57=0,$M57*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU57=0,$M57*BF$3,0)","v":{"v":0,"d":"$0"}},312,"Pool Chlorinator - Replace",{"$f":"IF(CV57=0,$M57*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW57=0,$M57*BJ$3,0)","v":{"v":4776.209186116,"d":"$4,776"}},{"$f":"IF(CX57=0,$M57*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY57=0,$M57*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ57=0,$M57*BM$3,0)","v":{"v":0,"d":"$0"}},312,"Pool Chlorinator - Replace",{"$f":"IF(DA57=0,$M57*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB57=0,$M57*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC57=0,$M57*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD57=0,$M57*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE57=0,$M57*BT$3,0)","v":{"v":6050.358899420444,"d":"$6,050"}},312,"Pool Chlorinator - Replace",{"$f":"IF(DF57=0,$M57*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG57=0,$M57*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH57=0,$M57*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI57=0,$M57*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ57=0,$M57*CA$3,0)","v":{"v":0,"d":"$0"}},312,"Pool Chlorinator - Replace",{"$f":"IF(DK57=0,$M57*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL57=0,$M57*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM57=0,$M57*CF$3,0)","v":{"v":7664.413635443122,"d":"$7,664"}},{"$f":"IF(DN57=0,$M57*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO57=0,$M57*CH$3,0)","v":{"v":0,"d":"$0"}},312,"Pool Chlorinator - Replace",{"$f":"IF(DP57=0,$M57*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ57=0,$M57*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR57=0,$M57*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS57=0,$M57*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT57=0,$M57*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU57=0,$M57*CP$3,0)","v":{"v":9709.049884758637,"d":"$9,709"}},{"$f":"IF(H57=0,I57,IF($I57>$H57,$H57,$I57))","v":6},{"$f":"IF(AND($H57>0,$I57-CR$28>=$H57),$H57,IF(CQ57=999,999,IF(CQ57-1<0,IF($H57=0,999,$H57-1),CQ57-1)))","v":5},{"$f":"IF(AND($H57>0,$I57-CS$28>=$H57),$H57,IF(CR57=999,999,IF(CR57-1<0,IF($H57=0,999,$H57-1),CR57-1)))","v":4},{"$f":"IF(AND($H57>0,$I57-CT$28>=$H57),$H57,IF(CS57=999,999,IF(CS57-1<0,IF($H57=0,999,$H57-1),CS57-1)))","v":3},{"$f":"IF(AND($H57>0,$I57-CU$28>=$H57),$H57,IF(CT57=999,999,IF(CT57-1<0,IF($H57=0,999,$H57-1),CT57-1)))","v":2},{"$f":"IF(AND($H57>0,$I57-CV$28>=$H57),$H57,IF(CU57=999,999,IF(CU57-1<0,IF($H57=0,999,$H57-1),CU57-1)))","v":1},{"$f":"IF(AND($H57>0,$I57-CW$28>=$H57),$H57,IF(CV57=999,999,IF(CV57-1<0,IF($H57=0,999,$H57-1),CV57-1)))","v":0},{"$f":"IF(AND($H57>0,$I57-CX$28>=$H57),$H57,IF(CW57=999,999,IF(CW57-1<0,IF($H57=0,999,$H57-1),CW57-1)))","v":7},{"$f":"IF(AND($H57>0,$I57-CY$28>=$H57),$H57,IF(CX57=999,999,IF(CX57-1<0,IF($H57=0,999,$H57-1),CX57-1)))","v":6},{"$f":"IF(AND($H57>0,$I57-CZ$28>=$H57),$H57,IF(CY57=999,999,IF(CY57-1<0,IF($H57=0,999,$H57-1),CY57-1)))","v":5},{"$f":"IF(AND($H57>0,$I57-DA$28>=$H57),$H57,IF(CZ57=999,999,IF(CZ57-1<0,IF($H57=0,999,$H57-1),CZ57-1)))","v":4},{"$f":"IF(AND($H57>0,$I57-DB$28>=$H57),$H57,IF(DA57=999,999,IF(DA57-1<0,IF($H57=0,999,$H57-1),DA57-1)))","v":3},{"$f":"IF(AND($H57>0,$I57-DC$28>=$H57),$H57,IF(DB57=999,999,IF(DB57-1<0,IF($H57=0,999,$H57-1),DB57-1)))","v":2},{"$f":"IF(AND($H57>0,$I57-DD$28>=$H57),$H57,IF(DC57=999,999,IF(DC57-1<0,IF($H57=0,999,$H57-1),DC57-1)))","v":1},{"$f":"IF(AND($H57>0,$I57-DE$28>=$H57),$H57,IF(DD57=999,999,IF(DD57-1<0,IF($H57=0,999,$H57-1),DD57-1)))","v":0},{"$f":"IF(AND($H57>0,$I57-DF$28>=$H57),$H57,IF(DE57=999,999,IF(DE57-1<0,IF($H57=0,999,$H57-1),DE57-1)))","v":7},{"$f":"IF(AND($H57>0,$I57-DG$28>=$H57),$H57,IF(DF57=999,999,IF(DF57-1<0,IF($H57=0,999,$H57-1),DF57-1)))","v":6},{"$f":"IF(AND($H57>0,$I57-DH$28>=$H57),$H57,IF(DG57=999,999,IF(DG57-1<0,IF($H57=0,999,$H57-1),DG57-1)))","v":5},{"$f":"IF(AND($H57>0,$I57-DI$28>=$H57),$H57,IF(DH57=999,999,IF(DH57-1<0,IF($H57=0,999,$H57-1),DH57-1)))","v":4},{"$f":"IF(AND($H57>0,$I57-DJ$28>=$H57),$H57,IF(DI57=999,999,IF(DI57-1<0,IF($H57=0,999,$H57-1),DI57-1)))","v":3},{"$f":"IF(AND($H57>0,$I57-DK$28>=$H57),$H57,IF(DJ57=999,999,IF(DJ57-1<0,IF($H57=0,999,$H57-1),DJ57-1)))","v":2},{"$f":"IF(AND($H57>0,$I57-DL$28>=$H57),$H57,IF(DK57=999,999,IF(DK57-1<0,IF($H57=0,999,$H57-1),DK57-1)))","v":1},{"$f":"IF(AND($H57>0,$I57-DM$28>=$H57),$H57,IF(DL57=999,999,IF(DL57-1<0,IF($H57=0,999,$H57-1),DL57-1)))","v":0},{"$f":"IF(AND($H57>0,$I57-DN$28>=$H57),$H57,IF(DM57=999,999,IF(DM57-1<0,IF($H57=0,999,$H57-1),DM57-1)))","v":7},{"$f":"IF(AND($H57>0,$I57-DO$28>=$H57),$H57,IF(DN57=999,999,IF(DN57-1<0,IF($H57=0,999,$H57-1),DN57-1)))","v":6},{"$f":"IF(AND($H57>0,$I57-DP$28>=$H57),$H57,IF(DO57=999,999,IF(DO57-1<0,IF($H57=0,999,$H57-1),DO57-1)))","v":5},{"$f":"IF(AND($H57>0,$I57-DQ$28>=$H57),$H57,IF(DP57=999,999,IF(DP57-1<0,IF($H57=0,999,$H57-1),DP57-1)))","v":4},{"$f":"IF(AND($H57>0,$I57-DR$28>=$H57),$H57,IF(DQ57=999,999,IF(DQ57-1<0,IF($H57=0,999,$H57-1),DQ57-1)))","v":3},{"$f":"IF(AND($H57>0,$I57-DS$28>=$H57),$H57,IF(DR57=999,999,IF(DR57-1<0,IF($H57=0,999,$H57-1),DR57-1)))","v":2},{"$f":"IF(AND($H57>0,$I57-DT$28>=$H57),$H57,IF(DS57=999,999,IF(DS57-1<0,IF($H57=0,999,$H57-1),DS57-1)))","v":1},{"$f":"IF(AND($H57>0,$I57-DU$28>=$H57),$H57,IF(DT57=999,999,IF(DT57-1<0,IF($H57=0,999,$H57-1),DT57-1)))","v":0},{"$f":"IF($H57>0,$M57*($H57-CQ57)/$H57,$M57/(CQ57+1))","v":{"v":1000,"d":"1000.0"}},{"$f":"IF(CR57=999,0,IF($H57>0,DW$28*$M57*($H57-CR57)/$H57,DW$28*$M57/(CR57+1)))","v":{"v":1545,"d":"1545.0"}},{"$f":"IF(CS57=999,0,IF($H57>0,DX$28*$M57*($H57-CS57)/$H57,DX$28*$M57/(CS57+1)))","v":{"v":2121.7999999999997,"d":"2121.8"}},{"$f":"IF(CT57=999,0,IF($H57>0,DY$28*$M57*($H57-CT57)/$H57,DY$28*$M57/(CT57+1)))","v":{"v":2731.8175,"d":"2731.8"}},{"$f":"IF(CU57=999,0,IF($H57>0,DZ$28*$M57*($H57-CU57)/$H57,DZ$28*$M57/(CU57+1)))","v":{"v":3376.5264299999994,"d":"3376.5"}},{"$f":"IF(CV57=999,0,IF($H57>0,EA$28*$M57*($H57-CV57)/$H57,EA$28*$M57/(CV57+1)))","v":{"v":4057.45926005,"d":"4057.5"}},{"$f":"IF(CW57=999,0,IF($H57>0,EB$28*$M57*($H57-CW57)/$H57,EB$28*$M57/(CW57+1)))","v":{"v":4776.209186116,"d":"4776.2"}},{"$f":"IF(CX57=999,0,IF($H57>0,EC$28*$M57*($H57-CX57)/$H57,EC$28*$M57/(CX57+1)))","v":{"v":614.936932712435,"d":"614.9"}},{"$f":"IF(CY57=999,0,IF($H57>0,ED$28*$M57*($H57-CY57)/$H57,ED$28*$M57/(CY57+1)))","v":{"v":1266.7700813876158,"d":"1266.8"}},{"$f":"IF(CZ57=999,0,IF($H57>0,EE$28*$M57*($H57-CZ57)/$H57,EE$28*$M57/(CZ57+1)))","v":{"v":1957.1597757438667,"d":"1957.2"}},{"$f":"IF(DA57=999,0,IF($H57>0,EF$28*$M57*($H57-DA57)/$H57,EF$28*$M57/(DA57+1)))","v":{"v":2687.8327586882438,"d":"2687.8"}},{"$f":"IF(DB57=999,0,IF($H57>0,EG$28*$M57*($H57-DB57)/$H57,EG$28*$M57/(DB57+1)))","v":{"v":3460.5846768111137,"d":"3460.6"}},{"$f":"IF(DC57=999,0,IF($H57>0,EH$28*$M57*($H57-DC57)/$H57,EH$28*$M57/(DC57+1)))","v":{"v":4277.282660538536,"d":"4277.3"}},{"$f":"IF(DD57=999,0,IF($H57>0,EI$28*$M57*($H57-DD57)/$H57,EI$28*$M57/(DD57+1)))","v":{"v":5139.867997080473,"d":"5139.9"}},{"$f":"IF(DE57=999,0,IF($H57>0,EJ$28*$M57*($H57-DE57)/$H57,EJ$28*$M57/(DE57+1)))","v":{"v":6050.358899420444,"d":"6050.4"}},{"$f":"IF(DF57=999,0,IF($H57>0,EK$28*$M57*($H57-DF57)/$H57,EK$28*$M57/(DF57+1)))","v":{"v":778.9837083003822,"d":"779.0"}},{"$f":"IF(DG57=999,0,IF($H57>0,EL$28*$M57*($H57-DG57)/$H57,EL$28*$M57/(DG57+1)))","v":{"v":1604.706439098787,"d":"1604.7"}},{"$f":"IF(DH57=999,0,IF($H57>0,EM$28*$M57*($H57-DH57)/$H57,EM$28*$M57/(DH57+1)))","v":{"v":2479.271448407626,"d":"2479.3"}},{"$f":"IF(DI57=999,0,IF($H57>0,EN$28*$M57*($H57-DI57)/$H57,EN$28*$M57/(DI57+1)))","v":{"v":3404.8661224798066,"d":"3404.9"}},{"$f":"IF(DJ57=999,0,IF($H57>0,EO$28*$M57*($H57-DJ57)/$H57,EO$28*$M57/(DJ57+1)))","v":{"v":4383.765132692751,"d":"4383.8"}},{"$f":"IF(DK57=999,0,IF($H57>0,EP$28*$M57*($H57-DK57)/$H57,EP$28*$M57/(DK57+1)))","v":{"v":5418.33370400824,"d":"5418.3"}},{"$f":"IF(DL57=999,0,IF($H57>0,EQ$28*$M57*($H57-DL57)/$H57,EQ$28*$M57/(DL57+1)))","v":{"v":6511.031000983234,"d":"6511.0"}},{"$f":"IF(DM57=999,0,IF($H57>0,ER$28*$M57*($H57-DM57)/$H57,ER$28*$M57/(DM57+1)))","v":{"v":7664.413635443122,"d":"7664.4"}},{"$f":"IF(DN57=999,0,IF($H57>0,ES$28*$M57*($H57-DN57)/$H57,ES$28*$M57/(DN57+1)))","v":{"v":986.793255563302,"d":"986.8"}},{"$f":"IF(DO57=999,0,IF($H57>0,ET$28*$M57*($H57-DO57)/$H57,ET$28*$M57/(DO57+1)))","v":{"v":2032.7941064604017,"d":"2032.8"}},{"$f":"IF(DP57=999,0,IF($H57>0,EU$28*$M57*($H57-DP57)/$H57,EU$28*$M57/(DP57+1)))","v":{"v":3140.666894481321,"d":"3140.7"}},{"$f":"IF(DQ57=999,0,IF($H57>0,EV$28*$M57*($H57-DQ57)/$H57,EV$28*$M57/(DQ57+1)))","v":{"v":4313.182535087682,"d":"4313.2"}},{"$f":"IF(DR57=999,0,IF($H57>0,EW$28*$M57*($H57-DR57)/$H57,EW$28*$M57/(DR57+1)))","v":{"v":5553.222513925389,"d":"5553.2"}},{"$f":"IF(DS57=999,0,IF($H57>0,EX$28*$M57*($H57-DS57)/$H57,EX$28*$M57/(DS57+1)))","v":{"v":6863.783027211781,"d":"6863.8"}},{"$f":"IF(DT57=999,0,IF($H57>0,EY$28*$M57*($H57-DT57)/$H57,EY$28*$M57/(DT57+1)))","v":{"v":8247.979271032822,"d":"8248.0"}},{"$f":"IF(DU57=999,0,IF($H57>0,EZ$28*$M57*($H57-DU57)/$H57,EZ$28*$M57/(DU57+1)))","v":{"v":9709.049884758637,"d":"9709.0"}},{"$nulls":3},{"$f":"MAX(0,I57-Years)","v":6},{"$f":"K57*(1+Inflation/100)^Years","v":{"v":5000,"d":"$5,000"}}]
[false,null,28,null,314,"Pool Cover - Replace","(1) reel, cover",10,9,{"v":6500,"d":"$6,500"},{"v":8500,"d":"$8,500"},null,{"$f":"(J58+K58)/2","v":{"v":7500,"d":"$7,500"}},{"$f":"E58","v":314},{"$f":"F58","v":"Pool Cover - Replace"},{"$f":"H58","v":10},{"$f":"I58","v":9},{"$f":"M58","v":{"v":7500,"d":"$7,500"}},{"$f":"E58","v":314},{"$f":"F58","v":"Pool Cover - Replace"},{"$f":"G58","v":"(1) reel, cover"},{"$f":"H58","v":10},{"$f":"I58","v":9},{"$f":"J58","v":{"v":6500,"d":"$6,500"}},{"$f":"K58","v":{"v":8500,"d":"$8,500"}},{"$f":"E58","v":314},{"$f":"F58","v":"Pool Cover - Replace"},{"$f":"M58","v":{"v":7500,"d":"$7,500"}},"X",{"$f":"IF(H58-I58<0,0,H58-I58)","v":1},"/",{"$f":"H58","v":10},"=",{"$f":"DV58+(1-Main!$D$61)*(DW58-DV58)","v":{"v":750,"d":"$750"}},null,{"$f":"E58","v":314},{"$f":"F58","v":"Pool Cover - Replace"},{"$f":"H58","v":10},{"$f":"M58","v":{"v":7500,"d":"$7,500"}},{"$f":"IF(H58>0,M58/H58,0)","v":{"v":750,"d":"$750"}},{"v":0.020815023821638374,"d":"2.1%"},{"$f":"SUM(AV$31:AV58)","v":{"v":306676.6666666666,"d":"$306,677"}},{"$f":"E58","v":314},{"$f":"F58","v":"Pool Cover - Replace"},{"$f":"H58","v":10},{"$f":"I58","v":9},{"$f":"M58","v":{"v":7500,"d":"$7,500"}},{"$f":"DV58+(1-Main!$D$61)*(DW58-DV58)","v":{"v":750,"d":"$750"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV58,IF((AP58-AV58)>=Main!D$20,0,IF(AP58<=Main!D$20,AV58,Main!D$20-AP58+AV58)))","v":{"v":0,"d":"$0"}},{"$f":"AO58*Main!RecommendContrib","v":{"v":750.0069383412739,"d":"$750.01"}},null,314,"Pool Cover - Replace",{"$f":"IF(CQ58=0,$M58*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR58=0,$M58*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS58=0,$M58*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT58=0,$M58*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU58=0,$M58*BF$3,0)","v":{"v":0,"d":"$0"}},314,"Pool Cover - Replace",{"$f":"IF(CV58=0,$M58*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW58=0,$M58*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX58=0,$M58*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY58=0,$M58*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ58=0,$M58*BM$3,0)","v":{"v":9785.798878719334,"d":"$9,786"}},314,"Pool Cover - Replace",{"$f":"IF(DA58=0,$M58*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB58=0,$M58*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC58=0,$M58*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD58=0,$M58*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE58=0,$M58*BT$3,0)","v":{"v":0,"d":"$0"}},314,"Pool Cover - Replace",{"$f":"IF(DF58=0,$M58*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG58=0,$M58*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH58=0,$M58*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI58=0,$M58*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ58=0,$M58*CA$3,0)","v":{"v":13151.295398078251,"d":"$13,151"}},314,"Pool Cover - Replace",{"$f":"IF(DK58=0,$M58*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL58=0,$M58*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM58=0,$M58*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN58=0,$M58*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO58=0,$M58*CH$3,0)","v":{"v":0,"d":"$0"}},314,"Pool Cover - Replace",{"$f":"IF(DP58=0,$M58*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ58=0,$M58*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR58=0,$M58*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS58=0,$M58*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT58=0,$M58*CO$3,0)","v":{"v":17674.241295070333,"d":"$17,674"}},{"$f":"IF(DU58=0,$M58*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H58=0,I58,IF($I58>$H58,$H58,$I58))","v":9},{"$f":"IF(AND($H58>0,$I58-CR$28>=$H58),$H58,IF(CQ58=999,999,IF(CQ58-1<0,IF($H58=0,999,$H58-1),CQ58-1)))","v":8},{"$f":"IF(AND($H58>0,$I58-CS$28>=$H58),$H58,IF(CR58=999,999,IF(CR58-1<0,IF($H58=0,999,$H58-1),CR58-1)))","v":7},{"$f":"IF(AND($H58>0,$I58-CT$28>=$H58),$H58,IF(CS58=999,999,IF(CS58-1<0,IF($H58=0,999,$H58-1),CS58-1)))","v":6},{"$f":"IF(AND($H58>0,$I58-CU$28>=$H58),$H58,IF(CT58=999,999,IF(CT58-1<0,IF($H58=0,999,$H58-1),CT58-1)))","v":5},{"$f":"IF(AND($H58>0,$I58-CV$28>=$H58),$H58,IF(CU58=999,999,IF(CU58-1<0,IF($H58=0,999,$H58-1),CU58-1)))","v":4},{"$f":"IF(AND($H58>0,$I58-CW$28>=$H58),$H58,IF(CV58=999,999,IF(CV58-1<0,IF($H58=0,999,$H58-1),CV58-1)))","v":3},{"$f":"IF(AND($H58>0,$I58-CX$28>=$H58),$H58,IF(CW58=999,999,IF(CW58-1<0,IF($H58=0,999,$H58-1),CW58-1)))","v":2},{"$f":"IF(AND($H58>0,$I58-CY$28>=$H58),$H58,IF(CX58=999,999,IF(CX58-1<0,IF($H58=0,999,$H58-1),CX58-1)))","v":1},{"$f":"IF(AND($H58>0,$I58-CZ$28>=$H58),$H58,IF(CY58=999,999,IF(CY58-1<0,IF($H58=0,999,$H58-1),CY58-1)))","v":0},{"$f":"IF(AND($H58>0,$I58-DA$28>=$H58),$H58,IF(CZ58=999,999,IF(CZ58-1<0,IF($H58=0,999,$H58-1),CZ58-1)))","v":9},{"$f":"IF(AND($H58>0,$I58-DB$28>=$H58),$H58,IF(DA58=999,999,IF(DA58-1<0,IF($H58=0,999,$H58-1),DA58-1)))","v":8},{"$f":"IF(AND($H58>0,$I58-DC$28>=$H58),$H58,IF(DB58=999,999,IF(DB58-1<0,IF($H58=0,999,$H58-1),DB58-1)))","v":7},{"$f":"IF(AND($H58>0,$I58-DD$28>=$H58),$H58,IF(DC58=999,999,IF(DC58-1<0,IF($H58=0,999,$H58-1),DC58-1)))","v":6},{"$f":"IF(AND($H58>0,$I58-DE$28>=$H58),$H58,IF(DD58=999,999,IF(DD58-1<0,IF($H58=0,999,$H58-1),DD58-1)))","v":5},{"$f":"IF(AND($H58>0,$I58-DF$28>=$H58),$H58,IF(DE58=999,999,IF(DE58-1<0,IF($H58=0,999,$H58-1),DE58-1)))","v":4},{"$f":"IF(AND($H58>0,$I58-DG$28>=$H58),$H58,IF(DF58=999,999,IF(DF58-1<0,IF($H58=0,999,$H58-1),DF58-1)))","v":3},{"$f":"IF(AND($H58>0,$I58-DH$28>=$H58),$H58,IF(DG58=999,999,IF(DG58-1<0,IF($H58=0,999,$H58-1),DG58-1)))","v":2},{"$f":"IF(AND($H58>0,$I58-DI$28>=$H58),$H58,IF(DH58=999,999,IF(DH58-1<0,IF($H58=0,999,$H58-1),DH58-1)))","v":1},{"$f":"IF(AND($H58>0,$I58-DJ$28>=$H58),$H58,IF(DI58=999,999,IF(DI58-1<0,IF($H58=0,999,$H58-1),DI58-1)))","v":0},{"$f":"IF(AND($H58>0,$I58-DK$28>=$H58),$H58,IF(DJ58=999,999,IF(DJ58-1<0,IF($H58=0,999,$H58-1),DJ58-1)))","v":9},{"$f":"IF(AND($H58>0,$I58-DL$28>=$H58),$H58,IF(DK58=999,999,IF(DK58-1<0,IF($H58=0,999,$H58-1),DK58-1)))","v":8},{"$f":"IF(AND($H58>0,$I58-DM$28>=$H58),$H58,IF(DL58=999,999,IF(DL58-1<0,IF($H58=0,999,$H58-1),DL58-1)))","v":7},{"$f":"IF(AND($H58>0,$I58-DN$28>=$H58),$H58,IF(DM58=999,999,IF(DM58-1<0,IF($H58=0,999,$H58-1),DM58-1)))","v":6},{"$f":"IF(AND($H58>0,$I58-DO$28>=$H58),$H58,IF(DN58=999,999,IF(DN58-1<0,IF($H58=0,999,$H58-1),DN58-1)))","v":5},{"$f":"IF(AND($H58>0,$I58-DP$28>=$H58),$H58,IF(DO58=999,999,IF(DO58-1<0,IF($H58=0,999,$H58-1),DO58-1)))","v":4},{"$f":"IF(AND($H58>0,$I58-DQ$28>=$H58),$H58,IF(DP58=999,999,IF(DP58-1<0,IF($H58=0,999,$H58-1),DP58-1)))","v":3},{"$f":"IF(AND($H58>0,$I58-DR$28>=$H58),$H58,IF(DQ58=999,999,IF(DQ58-1<0,IF($H58=0,999,$H58-1),DQ58-1)))","v":2},{"$f":"IF(AND($H58>0,$I58-DS$28>=$H58),$H58,IF(DR58=999,999,IF(DR58-1<0,IF($H58=0,999,$H58-1),DR58-1)))","v":1},{"$f":"IF(AND($H58>0,$I58-DT$28>=$H58),$H58,IF(DS58=999,999,IF(DS58-1<0,IF($H58=0,999,$H58-1),DS58-1)))","v":0},{"$f":"IF(AND($H58>0,$I58-DU$28>=$H58),$H58,IF(DT58=999,999,IF(DT58-1<0,IF($H58=0,999,$H58-1),DT58-1)))","v":9},{"$f":"IF($H58>0,$M58*($H58-CQ58)/$H58,$M58/(CQ58+1))","v":{"v":750,"d":"750.0"}},{"$f":"IF(CR58=999,0,IF($H58>0,DW$28*$M58*($H58-CR58)/$H58,DW$28*$M58/(CR58+1)))","v":{"v":1545,"d":"1545.0"}},{"$f":"IF(CS58=999,0,IF($H58>0,DX$28*$M58*($H58-CS58)/$H58,DX$28*$M58/(CS58+1)))","v":{"v":2387.025,"d":"2387.0"}},{"$f":"IF(CT58=999,0,IF($H58>0,DY$28*$M58*($H58-CT58)/$H58,DY$28*$M58/(CT58+1)))","v":{"v":3278.1809999999996,"d":"3278.2"}},{"$f":"IF(CU58=999,0,IF($H58>0,DZ$28*$M58*($H58-CU58)/$H58,DZ$28*$M58/(CU58+1)))","v":{"v":4220.658037499999,"d":"4220.7"}},{"$f":"IF(CV58=999,0,IF($H58>0,EA$28*$M58*($H58-CV58)/$H58,EA$28*$M58/(CV58+1)))","v":{"v":5216.733334349999,"d":"5216.7"}},{"$f":"IF(CW58=999,0,IF($H58>0,EB$28*$M58*($H58-CW58)/$H58,EB$28*$M58/(CW58+1)))","v":{"v":6268.774556777249,"d":"6268.8"}},{"$f":"IF(CX58=999,0,IF($H58>0,EC$28*$M58*($H58-CX58)/$H58,EC$28*$M58/(CX58+1)))","v":{"v":7379.24319254922,"d":"7379.2"}},{"$f":"IF(CY58=999,0,IF($H58>0,ED$28*$M58*($H58-CY58)/$H58,ED$28*$M58/(CY58+1)))","v":{"v":8550.698049366407,"d":"8550.7"}},{"$f":"IF(CZ58=999,0,IF($H58>0,EE$28*$M58*($H58-CZ58)/$H58,EE$28*$M58/(CZ58+1)))","v":{"v":9785.798878719334,"d":"9785.8"}},{"$f":"IF(DA58=999,0,IF($H58>0,EF$28*$M58*($H58-DA58)/$H58,EF$28*$M58/(DA58+1)))","v":{"v":1007.9372845080914,"d":"1007.9"}},{"$f":"IF(DB58=999,0,IF($H58>0,EG$28*$M58*($H58-DB58)/$H58,EG$28*$M58/(DB58+1)))","v":{"v":2076.3508060866684,"d":"2076.4"}},{"$f":"IF(DC58=999,0,IF($H58>0,EH$28*$M58*($H58-DC58)/$H58,EH$28*$M58/(DC58+1)))","v":{"v":3207.9619954039017,"d":"3208.0"}},{"$f":"IF(DD58=999,0,IF($H58>0,EI$28*$M58*($H58-DD58)/$H58,EI$28*$M58/(DD58+1)))","v":{"v":4405.601140354692,"d":"4405.6"}},{"$f":"IF(DE58=999,0,IF($H58>0,EJ$28*$M58*($H58-DE58)/$H58,EJ$28*$M58/(DE58+1)))","v":{"v":5672.211468206667,"d":"5672.2"}},{"$f":"IF(DF58=999,0,IF($H58>0,EK$28*$M58*($H58-DF58)/$H58,EK$28*$M58/(DF58+1)))","v":{"v":7010.85337470344,"d":"7010.9"}},{"$f":"IF(DG58=999,0,IF($H58>0,EL$28*$M58*($H58-DG58)/$H58,EL$28*$M58/(DG58+1)))","v":{"v":8424.708805268632,"d":"8424.7"}},{"$f":"IF(DH58=999,0,IF($H58>0,EM$28*$M58*($H58-DH58)/$H58,EM$28*$M58/(DH58+1)))","v":{"v":9917.085793630504,"d":"9917.1"}},{"$f":"IF(DI58=999,0,IF($H58>0,EN$28*$M58*($H58-DI58)/$H58,EN$28*$M58/(DI58+1)))","v":{"v":11491.423163369347,"d":"11491.4"}},{"$f":"IF(DJ58=999,0,IF($H58>0,EO$28*$M58*($H58-DJ58)/$H58,EO$28*$M58/(DJ58+1)))","v":{"v":13151.295398078251,"d":"13151.3"}},{"$f":"IF(DK58=999,0,IF($H58>0,EP$28*$M58*($H58-DK58)/$H58,EP$28*$M58/(DK58+1)))","v":{"v":1354.58342600206,"d":"1354.6"}},{"$f":"IF(DL58=999,0,IF($H58>0,EQ$28*$M58*($H58-DL58)/$H58,EQ$28*$M58/(DL58+1)))","v":{"v":2790.441857564243,"d":"2790.4"}},{"$f":"IF(DM58=999,0,IF($H58>0,ER$28*$M58*($H58-DM58)/$H58,ER$28*$M58/(DM58+1)))","v":{"v":4311.232669936757,"d":"4311.2"}},{"$f":"IF(DN58=999,0,IF($H58>0,ES$28*$M58*($H58-DN58)/$H58,ES$28*$M58/(DN58+1)))","v":{"v":5920.759533379812,"d":"5920.8"}},{"$f":"IF(DO58=999,0,IF($H58>0,ET$28*$M58*($H58-DO58)/$H58,ET$28*$M58/(DO58+1)))","v":{"v":7622.977899226507,"d":"7623.0"}},{"$f":"IF(DP58=999,0,IF($H58>0,EU$28*$M58*($H58-DP58)/$H58,EU$28*$M58/(DP58+1)))","v":{"v":9422.000683443963,"d":"9422.0"}},{"$f":"IF(DQ58=999,0,IF($H58>0,EV$28*$M58*($H58-DQ58)/$H58,EV$28*$M58/(DQ58+1)))","v":{"v":11322.104154605162,"d":"11322.1"}},{"$f":"IF(DR58=999,0,IF($H58>0,EW$28*$M58*($H58-DR58)/$H58,EW$28*$M58/(DR58+1)))","v":{"v":13327.734033420933,"d":"13327.7"}},{"$f":"IF(DS58=999,0,IF($H58>0,EX$28*$M58*($H58-DS58)/$H58,EX$28*$M58/(DS58+1)))","v":{"v":15443.511811226508,"d":"15443.5"}},{"$f":"IF(DT58=999,0,IF($H58>0,EY$28*$M58*($H58-DT58)/$H58,EY$28*$M58/(DT58+1)))","v":{"v":17674.241295070333,"d":"17674.2"}},{"$f":"IF(DU58=999,0,IF($H58>0,EZ$28*$M58*($H58-DU58)/$H58,EZ$28*$M58/(DU58+1)))","v":{"v":1820.446853392244,"d":"1820.4"}},{"$nulls":3},{"$f":"MAX(0,I58-Years)","v":9},{"$f":"K58*(1+Inflation/100)^Years","v":{"v":8500,"d":"$8,500"}}]
[false,null,29,null,315,"Pool Cover - Replace",null,5,3,{"v":2000,"d":"$2,000"},{"v":3000,"d":"$3,000"},null,{"$f":"(J59+K59)/2","v":{"v":2500,"d":"$2,500"}},{"$f":"E59","v":315},{"$f":"F59","v":"Pool Cover - Replace"},{"$f":"H59","v":5},{"$f":"I59","v":3},{"$f":"M59","v":{"v":2500,"d":"$2,500"}},{"$f":"E59","v":315},{"$f":"F59","v":"Pool Cover - Replace"},{"$f":"G59","v":0},{"$f":"H59","v":5},{"$f":"I59","v":3},{"$f":"J59","v":{"v":2000,"d":"$2,000"}},{"$f":"K59","v":{"v":3000,"d":"$3,000"}},{"$f":"E59","v":315},{"$f":"F59","v":"Pool Cover - Replace"},{"$f":"M59","v":{"v":2500,"d":"$2,500"}},"X",{"$f":"IF(H59-I59<0,0,H59-I59)","v":2},"/",{"$f":"H59","v":5},"=",{"$f":"DV59+(1-Main!$D$61)*(DW59-DV59)","v":{"v":1000,"d":"$1,000"}},null,{"$f":"E59","v":315},{"$f":"F59","v":"Pool Cover - Replace"},{"$f":"H59","v":5},{"$f":"M59","v":{"v":2500,"d":"$2,500"}},{"$f":"IF(H59>0,M59/H59,0)","v":{"v":500,"d":"$500"}},{"v":0.013876682547758916,"d":"1.4%"},{"$f":"SUM(AV$31:AV59)","v":{"v":307676.6666666666,"d":"$307,677"}},{"$f":"E59","v":315},{"$f":"F59","v":"Pool Cover - Replace"},{"$f":"H59","v":5},{"$f":"I59","v":3},{"$f":"M59","v":{"v":2500,"d":"$2,500"}},{"$f":"DV59+(1-Main!$D$61)*(DW59-DV59)","v":{"v":1000,"d":"$1,000"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV59,IF((AP59-AV59)>=Main!D$20,0,IF(AP59<=Main!D$20,AV59,Main!D$20-AP59+AV59)))","v":{"v":0,"d":"$0"}},{"$f":"AO59*Main!RecommendContrib","v":{"v":500.00462556084926,"d":"$500.00"}},null,315,"Pool Cover - Replace",{"$f":"IF(CQ59=0,$M59*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR59=0,$M59*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS59=0,$M59*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT59=0,$M59*BE$3,0)","v":{"v":2731.8175,"d":"$2,732"}},{"$f":"IF(CU59=0,$M59*BF$3,0)","v":{"v":0,"d":"$0"}},315,"Pool Cover - Replace",{"$f":"IF(CV59=0,$M59*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW59=0,$M59*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX59=0,$M59*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY59=0,$M59*BL$3,0)","v":{"v":3166.92520346904,"d":"$3,167"}},{"$f":"IF(CZ59=0,$M59*BM$3,0)","v":{"v":0,"d":"$0"}},315,"Pool Cover - Replace",{"$f":"IF(DA59=0,$M59*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB59=0,$M59*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC59=0,$M59*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD59=0,$M59*BS$3,0)","v":{"v":3671.33428362891,"d":"$3,671"}},{"$f":"IF(DE59=0,$M59*BT$3,0)","v":{"v":0,"d":"$0"}},315,"Pool Cover - Replace",{"$f":"IF(DF59=0,$M59*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG59=0,$M59*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH59=0,$M59*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI59=0,$M59*BZ$3,0)","v":{"v":4256.082653099758,"d":"$4,256"}},{"$f":"IF(DJ59=0,$M59*CA$3,0)","v":{"v":0,"d":"$0"}},315,"Pool Cover - Replace",{"$f":"IF(DK59=0,$M59*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL59=0,$M59*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM59=0,$M59*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN59=0,$M59*CG$3,0)","v":{"v":4933.96627781651,"d":"$4,934"}},{"$f":"IF(DO59=0,$M59*CH$3,0)","v":{"v":0,"d":"$0"}},315,"Pool Cover - Replace",{"$f":"IF(DP59=0,$M59*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ59=0,$M59*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR59=0,$M59*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS59=0,$M59*CN$3,0)","v":{"v":5719.81918934315,"d":"$5,720"}},{"$f":"IF(DT59=0,$M59*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU59=0,$M59*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H59=0,I59,IF($I59>$H59,$H59,$I59))","v":3},{"$f":"IF(AND($H59>0,$I59-CR$28>=$H59),$H59,IF(CQ59=999,999,IF(CQ59-1<0,IF($H59=0,999,$H59-1),CQ59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-CS$28>=$H59),$H59,IF(CR59=999,999,IF(CR59-1<0,IF($H59=0,999,$H59-1),CR59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-CT$28>=$H59),$H59,IF(CS59=999,999,IF(CS59-1<0,IF($H59=0,999,$H59-1),CS59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-CU$28>=$H59),$H59,IF(CT59=999,999,IF(CT59-1<0,IF($H59=0,999,$H59-1),CT59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-CV$28>=$H59),$H59,IF(CU59=999,999,IF(CU59-1<0,IF($H59=0,999,$H59-1),CU59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-CW$28>=$H59),$H59,IF(CV59=999,999,IF(CV59-1<0,IF($H59=0,999,$H59-1),CV59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-CX$28>=$H59),$H59,IF(CW59=999,999,IF(CW59-1<0,IF($H59=0,999,$H59-1),CW59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-CY$28>=$H59),$H59,IF(CX59=999,999,IF(CX59-1<0,IF($H59=0,999,$H59-1),CX59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-CZ$28>=$H59),$H59,IF(CY59=999,999,IF(CY59-1<0,IF($H59=0,999,$H59-1),CY59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-DA$28>=$H59),$H59,IF(CZ59=999,999,IF(CZ59-1<0,IF($H59=0,999,$H59-1),CZ59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-DB$28>=$H59),$H59,IF(DA59=999,999,IF(DA59-1<0,IF($H59=0,999,$H59-1),DA59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-DC$28>=$H59),$H59,IF(DB59=999,999,IF(DB59-1<0,IF($H59=0,999,$H59-1),DB59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-DD$28>=$H59),$H59,IF(DC59=999,999,IF(DC59-1<0,IF($H59=0,999,$H59-1),DC59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-DE$28>=$H59),$H59,IF(DD59=999,999,IF(DD59-1<0,IF($H59=0,999,$H59-1),DD59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-DF$28>=$H59),$H59,IF(DE59=999,999,IF(DE59-1<0,IF($H59=0,999,$H59-1),DE59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-DG$28>=$H59),$H59,IF(DF59=999,999,IF(DF59-1<0,IF($H59=0,999,$H59-1),DF59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-DH$28>=$H59),$H59,IF(DG59=999,999,IF(DG59-1<0,IF($H59=0,999,$H59-1),DG59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-DI$28>=$H59),$H59,IF(DH59=999,999,IF(DH59-1<0,IF($H59=0,999,$H59-1),DH59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-DJ$28>=$H59),$H59,IF(DI59=999,999,IF(DI59-1<0,IF($H59=0,999,$H59-1),DI59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-DK$28>=$H59),$H59,IF(DJ59=999,999,IF(DJ59-1<0,IF($H59=0,999,$H59-1),DJ59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-DL$28>=$H59),$H59,IF(DK59=999,999,IF(DK59-1<0,IF($H59=0,999,$H59-1),DK59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-DM$28>=$H59),$H59,IF(DL59=999,999,IF(DL59-1<0,IF($H59=0,999,$H59-1),DL59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-DN$28>=$H59),$H59,IF(DM59=999,999,IF(DM59-1<0,IF($H59=0,999,$H59-1),DM59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-DO$28>=$H59),$H59,IF(DN59=999,999,IF(DN59-1<0,IF($H59=0,999,$H59-1),DN59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-DP$28>=$H59),$H59,IF(DO59=999,999,IF(DO59-1<0,IF($H59=0,999,$H59-1),DO59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-DQ$28>=$H59),$H59,IF(DP59=999,999,IF(DP59-1<0,IF($H59=0,999,$H59-1),DP59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-DR$28>=$H59),$H59,IF(DQ59=999,999,IF(DQ59-1<0,IF($H59=0,999,$H59-1),DQ59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-DS$28>=$H59),$H59,IF(DR59=999,999,IF(DR59-1<0,IF($H59=0,999,$H59-1),DR59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-DT$28>=$H59),$H59,IF(DS59=999,999,IF(DS59-1<0,IF($H59=0,999,$H59-1),DS59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-DU$28>=$H59),$H59,IF(DT59=999,999,IF(DT59-1<0,IF($H59=0,999,$H59-1),DT59-1)))","v":3},{"$f":"IF($H59>0,$M59*($H59-CQ59)/$H59,$M59/(CQ59+1))","v":{"v":1000,"d":"1000.0"}},{"$f":"IF(CR59=999,0,IF($H59>0,DW$28*$M59*($H59-CR59)/$H59,DW$28*$M59/(CR59+1)))","v":{"v":1545,"d":"1545.0"}},{"$f":"IF(CS59=999,0,IF($H59>0,DX$28*$M59*($H59-CS59)/$H59,DX$28*$M59/(CS59+1)))","v":2121.8},{"$f":"IF(CT59=999,0,IF($H59>0,DY$28*$M59*($H59-CT59)/$H59,DY$28*$M59/(CT59+1)))","v":{"v":2731.8175,"d":"2731.8"}},{"$f":"IF(CU59=999,0,IF($H59>0,DZ$28*$M59*($H59-CU59)/$H59,DZ$28*$M59/(CU59+1)))","v":{"v":562.7544049999999,"d":"562.8"}},{"$f":"IF(CV59=999,0,IF($H59>0,EA$28*$M59*($H59-CV59)/$H59,EA$28*$M59/(CV59+1)))","v":{"v":1159.2740743,"d":"1159.3"}},{"$f":"IF(CW59=999,0,IF($H59>0,EB$28*$M59*($H59-CW59)/$H59,EB$28*$M59/(CW59+1)))","v":{"v":1791.0784447934998,"d":"1791.1"}},{"$f":"IF(CX59=999,0,IF($H59>0,EC$28*$M59*($H59-CX59)/$H59,EC$28*$M59/(CX59+1)))","v":{"v":2459.74773084974,"d":"2459.7"}},{"$f":"IF(CY59=999,0,IF($H59>0,ED$28*$M59*($H59-CY59)/$H59,ED$28*$M59/(CY59+1)))","v":{"v":3166.92520346904,"d":"3166.9"}},{"$f":"IF(CZ59=999,0,IF($H59>0,EE$28*$M59*($H59-CZ59)/$H59,EE$28*$M59/(CZ59+1)))","v":{"v":652.3865919146222,"d":"652.4"}},{"$f":"IF(DA59=999,0,IF($H59>0,EF$28*$M59*($H59-DA59)/$H59,EF$28*$M59/(DA59+1)))","v":{"v":1343.9163793441217,"d":"1343.9"}},{"$f":"IF(DB59=999,0,IF($H59>0,EG$28*$M59*($H59-DB59)/$H59,EG$28*$M59/(DB59+1)))","v":{"v":2076.3508060866684,"d":"2076.4"}},{"$f":"IF(DC59=999,0,IF($H59>0,EH$28*$M59*($H59-DC59)/$H59,EH$28*$M59/(DC59+1)))","v":{"v":2851.5217736923573,"d":"2851.5"}},{"$f":"IF(DD59=999,0,IF($H59>0,EI$28*$M59*($H59-DD59)/$H59,EI$28*$M59/(DD59+1)))","v":{"v":3671.33428362891,"d":"3671.3"}},{"$f":"IF(DE59=999,0,IF($H59>0,EJ$28*$M59*($H59-DE59)/$H59,EJ$28*$M59/(DE59+1)))","v":{"v":756.2948624275555,"d":"756.3"}},{"$f":"IF(DF59=999,0,IF($H59>0,EK$28*$M59*($H59-DF59)/$H59,EK$28*$M59/(DF59+1)))","v":{"v":1557.9674166007644,"d":"1558.0"}},{"$f":"IF(DG59=999,0,IF($H59>0,EL$28*$M59*($H59-DG59)/$H59,EL$28*$M59/(DG59+1)))","v":{"v":2407.0596586481806,"d":"2407.1"}},{"$f":"IF(DH59=999,0,IF($H59>0,EM$28*$M59*($H59-DH59)/$H59,EM$28*$M59/(DH59+1)))","v":{"v":3305.6952645435013,"d":"3305.7"}},{"$f":"IF(DI59=999,0,IF($H59>0,EN$28*$M59*($H59-DI59)/$H59,EN$28*$M59/(DI59+1)))","v":{"v":4256.082653099758,"d":"4256.1"}},{"$f":"IF(DJ59=999,0,IF($H59>0,EO$28*$M59*($H59-DJ59)/$H59,EO$28*$M59/(DJ59+1)))","v":{"v":876.7530265385501,"d":"876.8"}},{"$f":"IF(DK59=999,0,IF($H59>0,EP$28*$M59*($H59-DK59)/$H59,EP$28*$M59/(DK59+1)))","v":{"v":1806.111234669413,"d":"1806.1"}},{"$f":"IF(DL59=999,0,IF($H59>0,EQ$28*$M59*($H59-DL59)/$H59,EQ$28*$M59/(DL59+1)))","v":{"v":2790.441857564243,"d":"2790.4"}},{"$f":"IF(DM59=999,0,IF($H59>0,ER$28*$M59*($H59-DM59)/$H59,ER$28*$M59/(DM59+1)))","v":{"v":3832.206817721561,"d":"3832.2"}},{"$f":"IF(DN59=999,0,IF($H59>0,ES$28*$M59*($H59-DN59)/$H59,ES$28*$M59/(DN59+1)))","v":{"v":4933.96627781651,"d":"4934.0"}},{"$f":"IF(DO59=999,0,IF($H59>0,ET$28*$M59*($H59-DO59)/$H59,ET$28*$M59/(DO59+1)))","v":{"v":1016.397053230201,"d":"1016.4"}},{"$f":"IF(DP59=999,0,IF($H59>0,EU$28*$M59*($H59-DP59)/$H59,EU$28*$M59/(DP59+1)))","v":{"v":2093.777929654214,"d":"2093.8"}},{"$f":"IF(DQ59=999,0,IF($H59>0,EV$28*$M59*($H59-DQ59)/$H59,EV$28*$M59/(DQ59+1)))","v":{"v":3234.886901315761,"d":"3234.9"}},{"$f":"IF(DR59=999,0,IF($H59>0,EW$28*$M59*($H59-DR59)/$H59,EW$28*$M59/(DR59+1)))","v":{"v":4442.578011140311,"d":"4442.6"}},{"$f":"IF(DS59=999,0,IF($H59>0,EX$28*$M59*($H59-DS59)/$H59,EX$28*$M59/(DS59+1)))","v":{"v":5719.81918934315,"d":"5719.8"}},{"$f":"IF(DT59=999,0,IF($H59>0,EY$28*$M59*($H59-DT59)/$H59,EY$28*$M59/(DT59+1)))","v":{"v":1178.2827530046889,"d":"1178.3"}},{"$f":"IF(DU59=999,0,IF($H59>0,EZ$28*$M59*($H59-DU59)/$H59,EZ$28*$M59/(DU59+1)))","v":{"v":2427.262471189659,"d":"2427.3"}},{"$nulls":3},{"$f":"MAX(0,I59-Years)","v":3},{"$f":"K59*(1+Inflation/100)^Years","v":{"v":3000,"d":"$3,000"}}]
[false,null,30,null,316,"Pool Lift - Replace","(1) ADA Lift/Anchor",10,9,{"v":6000,"d":"$6,000"},{"v":7000,"d":"$7,000"},null,{"$f":"(J60+K60)/2","v":{"v":6500,"d":"$6,500"}},{"$f":"E60","v":316},{"$f":"F60","v":"Pool Lift - Replace"},{"$f":"H60","v":10},{"$f":"I60","v":9},{"$f":"M60","v":{"v":6500,"d":"$6,500"}},{"$f":"E60","v":316},{"$f":"F60","v":"Pool Lift - Replace"},{"$f":"G60","v":"(1) ADA Lift/Anchor"},{"$f":"H60","v":10},{"$f":"I60","v":9},{"$f":"J60","v":{"v":6000,"d":"$6,000"}},{"$f":"K60","v":{"v":7000,"d":"$7,000"}},{"$f":"E60","v":316},{"$f":"F60","v":"Pool Lift - Replace"},{"$f":"M60","v":{"v":6500,"d":"$6,500"}},"X",{"$f":"IF(H60-I60<0,0,H60-I60)","v":1},"/",{"$f":"H60","v":10},"=",{"$f":"DV60+(1-Main!$D$61)*(DW60-DV60)","v":{"v":650,"d":"$650"}},null,{"$f":"E60","v":316},{"$f":"F60","v":"Pool Lift - Replace"},{"$f":"H60","v":10},{"$f":"M60","v":{"v":6500,"d":"$6,500"}},{"$f":"IF(H60>0,M60/H60,0)","v":{"v":650,"d":"$650"}},{"v":0.01803968731208659,"d":"1.8%"},{"$f":"SUM(AV$31:AV60)","v":{"v":308326.6666666666,"d":"$308,327"}},{"$f":"E60","v":316},{"$f":"F60","v":"Pool Lift - Replace"},{"$f":"H60","v":10},{"$f":"I60","v":9},{"$f":"M60","v":{"v":6500,"d":"$6,500"}},{"$f":"DV60+(1-Main!$D$61)*(DW60-DV60)","v":{"v":650,"d":"$650"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV60,IF((AP60-AV60)>=Main!D$20,0,IF(AP60<=Main!D$20,AV60,Main!D$20-AP60+AV60)))","v":{"v":0,"d":"$0"}},{"$f":"AO60*Main!RecommendContrib","v":{"v":650.006013229104,"d":"$650.01"}},null,316,"Pool Lift - Replace",{"$f":"IF(CQ60=0,$M60*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR60=0,$M60*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS60=0,$M60*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT60=0,$M60*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU60=0,$M60*BF$3,0)","v":{"v":0,"d":"$0"}},316,"Pool Lift - Replace",{"$f":"IF(CV60=0,$M60*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW60=0,$M60*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX60=0,$M60*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY60=0,$M60*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ60=0,$M60*BM$3,0)","v":{"v":8481.02569489009,"d":"$8,481"}},316,"Pool Lift - Replace",{"$f":"IF(DA60=0,$M60*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB60=0,$M60*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC60=0,$M60*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD60=0,$M60*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE60=0,$M60*BT$3,0)","v":{"v":0,"d":"$0"}},316,"Pool Lift - Replace",{"$f":"IF(DF60=0,$M60*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG60=0,$M60*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH60=0,$M60*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI60=0,$M60*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ60=0,$M60*CA$3,0)","v":{"v":11397.789345001152,"d":"$11,398"}},316,"Pool Lift - Replace",{"$f":"IF(DK60=0,$M60*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL60=0,$M60*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM60=0,$M60*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN60=0,$M60*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO60=0,$M60*CH$3,0)","v":{"v":0,"d":"$0"}},316,"Pool Lift - Replace",{"$f":"IF(DP60=0,$M60*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ60=0,$M60*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR60=0,$M60*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS60=0,$M60*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT60=0,$M60*CO$3,0)","v":{"v":15317.675789060955,"d":"$15,318"}},{"$f":"IF(DU60=0,$M60*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H60=0,I60,IF($I60>$H60,$H60,$I60))","v":9},{"$f":"IF(AND($H60>0,$I60-CR$28>=$H60),$H60,IF(CQ60=999,999,IF(CQ60-1<0,IF($H60=0,999,$H60-1),CQ60-1)))","v":8},{"$f":"IF(AND($H60>0,$I60-CS$28>=$H60),$H60,IF(CR60=999,999,IF(CR60-1<0,IF($H60=0,999,$H60-1),CR60-1)))","v":7},{"$f":"IF(AND($H60>0,$I60-CT$28>=$H60),$H60,IF(CS60=999,999,IF(CS60-1<0,IF($H60=0,999,$H60-1),CS60-1)))","v":6},{"$f":"IF(AND($H60>0,$I60-CU$28>=$H60),$H60,IF(CT60=999,999,IF(CT60-1<0,IF($H60=0,999,$H60-1),CT60-1)))","v":5},{"$f":"IF(AND($H60>0,$I60-CV$28>=$H60),$H60,IF(CU60=999,999,IF(CU60-1<0,IF($H60=0,999,$H60-1),CU60-1)))","v":4},{"$f":"IF(AND($H60>0,$I60-CW$28>=$H60),$H60,IF(CV60=999,999,IF(CV60-1<0,IF($H60=0,999,$H60-1),CV60-1)))","v":3},{"$f":"IF(AND($H60>0,$I60-CX$28>=$H60),$H60,IF(CW60=999,999,IF(CW60-1<0,IF($H60=0,999,$H60-1),CW60-1)))","v":2},{"$f":"IF(AND($H60>0,$I60-CY$28>=$H60),$H60,IF(CX60=999,999,IF(CX60-1<0,IF($H60=0,999,$H60-1),CX60-1)))","v":1},{"$f":"IF(AND($H60>0,$I60-CZ$28>=$H60),$H60,IF(CY60=999,999,IF(CY60-1<0,IF($H60=0,999,$H60-1),CY60-1)))","v":0},{"$f":"IF(AND($H60>0,$I60-DA$28>=$H60),$H60,IF(CZ60=999,999,IF(CZ60-1<0,IF($H60=0,999,$H60-1),CZ60-1)))","v":9},{"$f":"IF(AND($H60>0,$I60-DB$28>=$H60),$H60,IF(DA60=999,999,IF(DA60-1<0,IF($H60=0,999,$H60-1),DA60-1)))","v":8},{"$f":"IF(AND($H60>0,$I60-DC$28>=$H60),$H60,IF(DB60=999,999,IF(DB60-1<0,IF($H60=0,999,$H60-1),DB60-1)))","v":7},{"$f":"IF(AND($H60>0,$I60-DD$28>=$H60),$H60,IF(DC60=999,999,IF(DC60-1<0,IF($H60=0,999,$H60-1),DC60-1)))","v":6},{"$f":"IF(AND($H60>0,$I60-DE$28>=$H60),$H60,IF(DD60=999,999,IF(DD60-1<0,IF($H60=0,999,$H60-1),DD60-1)))","v":5},{"$f":"IF(AND($H60>0,$I60-DF$28>=$H60),$H60,IF(DE60=999,999,IF(DE60-1<0,IF($H60=0,999,$H60-1),DE60-1)))","v":4},{"$f":"IF(AND($H60>0,$I60-DG$28>=$H60),$H60,IF(DF60=999,999,IF(DF60-1<0,IF($H60=0,999,$H60-1),DF60-1)))","v":3},{"$f":"IF(AND($H60>0,$I60-DH$28>=$H60),$H60,IF(DG60=999,999,IF(DG60-1<0,IF($H60=0,999,$H60-1),DG60-1)))","v":2},{"$f":"IF(AND($H60>0,$I60-DI$28>=$H60),$H60,IF(DH60=999,999,IF(DH60-1<0,IF($H60=0,999,$H60-1),DH60-1)))","v":1},{"$f":"IF(AND($H60>0,$I60-DJ$28>=$H60),$H60,IF(DI60=999,999,IF(DI60-1<0,IF($H60=0,999,$H60-1),DI60-1)))","v":0},{"$f":"IF(AND($H60>0,$I60-DK$28>=$H60),$H60,IF(DJ60=999,999,IF(DJ60-1<0,IF($H60=0,999,$H60-1),DJ60-1)))","v":9},{"$f":"IF(AND($H60>0,$I60-DL$28>=$H60),$H60,IF(DK60=999,999,IF(DK60-1<0,IF($H60=0,999,$H60-1),DK60-1)))","v":8},{"$f":"IF(AND($H60>0,$I60-DM$28>=$H60),$H60,IF(DL60=999,999,IF(DL60-1<0,IF($H60=0,999,$H60-1),DL60-1)))","v":7},{"$f":"IF(AND($H60>0,$I60-DN$28>=$H60),$H60,IF(DM60=999,999,IF(DM60-1<0,IF($H60=0,999,$H60-1),DM60-1)))","v":6},{"$f":"IF(AND($H60>0,$I60-DO$28>=$H60),$H60,IF(DN60=999,999,IF(DN60-1<0,IF($H60=0,999,$H60-1),DN60-1)))","v":5},{"$f":"IF(AND($H60>0,$I60-DP$28>=$H60),$H60,IF(DO60=999,999,IF(DO60-1<0,IF($H60=0,999,$H60-1),DO60-1)))","v":4},{"$f":"IF(AND($H60>0,$I60-DQ$28>=$H60),$H60,IF(DP60=999,999,IF(DP60-1<0,IF($H60=0,999,$H60-1),DP60-1)))","v":3},{"$f":"IF(AND($H60>0,$I60-DR$28>=$H60),$H60,IF(DQ60=999,999,IF(DQ60-1<0,IF($H60=0,999,$H60-1),DQ60-1)))","v":2},{"$f":"IF(AND($H60>0,$I60-DS$28>=$H60),$H60,IF(DR60=999,999,IF(DR60-1<0,IF($H60=0,999,$H60-1),DR60-1)))","v":1},{"$f":"IF(AND($H60>0,$I60-DT$28>=$H60),$H60,IF(DS60=999,999,IF(DS60-1<0,IF($H60=0,999,$H60-1),DS60-1)))","v":0},{"$f":"IF(AND($H60>0,$I60-DU$28>=$H60),$H60,IF(DT60=999,999,IF(DT60-1<0,IF($H60=0,999,$H60-1),DT60-1)))","v":9},{"$f":"IF($H60>0,$M60*($H60-CQ60)/$H60,$M60/(CQ60+1))","v":{"v":650,"d":"650.0"}},{"$f":"IF(CR60=999,0,IF($H60>0,DW$28*$M60*($H60-CR60)/$H60,DW$28*$M60/(CR60+1)))","v":{"v":1339,"d":"1339.0"}},{"$f":"IF(CS60=999,0,IF($H60>0,DX$28*$M60*($H60-CS60)/$H60,DX$28*$M60/(CS60+1)))","v":{"v":2068.755,"d":"2068.8"}},{"$f":"IF(CT60=999,0,IF($H60>0,DY$28*$M60*($H60-CT60)/$H60,DY$28*$M60/(CT60+1)))","v":{"v":2841.0902,"d":"2841.1"}},{"$f":"IF(CU60=999,0,IF($H60>0,DZ$28*$M60*($H60-CU60)/$H60,DZ$28*$M60/(CU60+1)))","v":{"v":3657.9036324999993,"d":"3657.9"}},{"$f":"IF(CV60=999,0,IF($H60>0,EA$28*$M60*($H60-CV60)/$H60,EA$28*$M60/(CV60+1)))","v":{"v":4521.16888977,"d":"4521.2"}},{"$f":"IF(CW60=999,0,IF($H60>0,EB$28*$M60*($H60-CW60)/$H60,EB$28*$M60/(CW60+1)))","v":{"v":5432.937949206949,"d":"5432.9"}},{"$f":"IF(CX60=999,0,IF($H60>0,EC$28*$M60*($H60-CX60)/$H60,EC$28*$M60/(CX60+1)))","v":{"v":6395.344100209324,"d":"6395.3"}},{"$f":"IF(CY60=999,0,IF($H60>0,ED$28*$M60*($H60-CY60)/$H60,ED$28*$M60/(CY60+1)))","v":{"v":7410.604976117553,"d":"7410.6"}},{"$f":"IF(CZ60=999,0,IF($H60>0,EE$28*$M60*($H60-CZ60)/$H60,EE$28*$M60/(CZ60+1)))","v":{"v":8481.02569489009,"d":"8481.0"}},{"$f":"IF(DA60=999,0,IF($H60>0,EF$28*$M60*($H60-DA60)/$H60,EF$28*$M60/(DA60+1)))","v":{"v":873.5456465736792,"d":"873.5"}},{"$f":"IF(DB60=999,0,IF($H60>0,EG$28*$M60*($H60-DB60)/$H60,EG$28*$M60/(DB60+1)))","v":{"v":1799.5040319417792,"d":"1799.5"}},{"$f":"IF(DC60=999,0,IF($H60>0,EH$28*$M60*($H60-DC60)/$H60,EH$28*$M60/(DC60+1)))","v":{"v":2780.233729350048,"d":"2780.2"}},{"$f":"IF(DD60=999,0,IF($H60>0,EI$28*$M60*($H60-DD60)/$H60,EI$28*$M60/(DD60+1)))","v":{"v":3818.1876549740664,"d":"3818.2"}},{"$f":"IF(DE60=999,0,IF($H60>0,EJ$28*$M60*($H60-DE60)/$H60,EJ$28*$M60/(DE60+1)))","v":{"v":4915.916605779111,"d":"4915.9"}},{"$f":"IF(DF60=999,0,IF($H60>0,EK$28*$M60*($H60-DF60)/$H60,EK$28*$M60/(DF60+1)))","v":{"v":6076.072924742982,"d":"6076.1"}},{"$f":"IF(DG60=999,0,IF($H60>0,EL$28*$M60*($H60-DG60)/$H60,EL$28*$M60/(DG60+1)))","v":{"v":7301.414297899481,"d":"7301.4"}},{"$f":"IF(DH60=999,0,IF($H60>0,EM$28*$M60*($H60-DH60)/$H60,EM$28*$M60/(DH60+1)))","v":{"v":8594.807687813103,"d":"8594.8"}},{"$f":"IF(DI60=999,0,IF($H60>0,EN$28*$M60*($H60-DI60)/$H60,EN$28*$M60/(DI60+1)))","v":{"v":9959.233408253433,"d":"9959.2"}},{"$f":"IF(DJ60=999,0,IF($H60>0,EO$28*$M60*($H60-DJ60)/$H60,EO$28*$M60/(DJ60+1)))","v":{"v":11397.789345001152,"d":"11397.8"}},{"$f":"IF(DK60=999,0,IF($H60>0,EP$28*$M60*($H60-DK60)/$H60,EP$28*$M60/(DK60+1)))","v":{"v":1173.9723025351186,"d":"1174.0"}},{"$f":"IF(DL60=999,0,IF($H60>0,EQ$28*$M60*($H60-DL60)/$H60,EQ$28*$M60/(DL60+1)))","v":{"v":2418.382943222344,"d":"2418.4"}},{"$f":"IF(DM60=999,0,IF($H60>0,ER$28*$M60*($H60-DM60)/$H60,ER$28*$M60/(DM60+1)))","v":{"v":3736.4016472785215,"d":"3736.4"}},{"$f":"IF(DN60=999,0,IF($H60>0,ES$28*$M60*($H60-DN60)/$H60,ES$28*$M60/(DN60+1)))","v":{"v":5131.324928929171,"d":"5131.3"}},{"$f":"IF(DO60=999,0,IF($H60>0,ET$28*$M60*($H60-DO60)/$H60,ET$28*$M60/(DO60+1)))","v":{"v":6606.5808459963055,"d":"6606.6"}},{"$f":"IF(DP60=999,0,IF($H60>0,EU$28*$M60*($H60-DP60)/$H60,EU$28*$M60/(DP60+1)))","v":{"v":8165.733925651434,"d":"8165.7"}},{"$f":"IF(DQ60=999,0,IF($H60>0,EV$28*$M60*($H60-DQ60)/$H60,EV$28*$M60/(DQ60+1)))","v":{"v":9812.490267324476,"d":"9812.5"}},{"$f":"IF(DR60=999,0,IF($H60>0,EW$28*$M60*($H60-DR60)/$H60,EW$28*$M60/(DR60+1)))","v":{"v":11550.70282896481,"d":"11550.7"}},{"$f":"IF(DS60=999,0,IF($H60>0,EX$28*$M60*($H60-DS60)/$H60,EX$28*$M60/(DS60+1)))","v":{"v":13384.376903062972,"d":"13384.4"}},{"$f":"IF(DT60=999,0,IF($H60>0,EY$28*$M60*($H60-DT60)/$H60,EY$28*$M60/(DT60+1)))","v":{"v":15317.675789060955,"d":"15317.7"}},{"$f":"IF(DU60=999,0,IF($H60>0,EZ$28*$M60*($H60-DU60)/$H60,EZ$28*$M60/(DU60+1)))","v":{"v":1577.7206062732785,"d":"1577.7"}},{"$nulls":3},{"$f":"MAX(0,I60-Years)","v":9},{"$f":"K60*(1+Inflation/100)^Years","v":{"v":7000,"d":"$7,000"}}]
[false,null,31,null,317,"Pool Cleaning Robot MAX\" - Replace\"","MAX Robot",10,1,{"v":2500,"d":"$2,500"},{"v":3500,"d":"$3,500"},null,{"$f":"(J61+K61)/2","v":{"v":3000,"d":"$3,000"}},{"$f":"E61","v":317},{"$f":"F61","v":"Pool Cleaning Robot MAX\" - Replace\""},{"$f":"H61","v":10},{"$f":"I61","v":1},{"$f":"M61","v":{"v":3000,"d":"$3,000"}},{"$f":"E61","v":317},{"$f":"F61","v":"Pool Cleaning Robot MAX\" - Replace\""},{"$f":"G61","v":"MAX Robot"},{"$f":"H61","v":10},{"$f":"I61","v":1},{"$f":"J61","v":{"v":2500,"d":"$2,500"}},{"$f":"K61","v":{"v":3500,"d":"$3,500"}},{"$f":"E61","v":317},{"$f":"F61","v":"Pool Cleaning Robot MAX\" - Replace\""},{"$f":"M61","v":{"v":3000,"d":"$3,000"}},"X",{"$f":"IF(H61-I61<0,0,H61-I61)","v":9},"/",{"$f":"H61","v":10},"=",{"$f":"DV61+(1-Main!$D$61)*(DW61-DV61)","v":{"v":2700,"d":"$2,700"}},null,{"$f":"E61","v":317},{"$f":"F61","v":"Pool Cleaning Robot MAX\" - Replace\""},{"$f":"H61","v":10},{"$f":"M61","v":{"v":3000,"d":"$3,000"}},{"$f":"IF(H61>0,M61/H61,0)","v":{"v":300,"d":"$300"}},{"v":0.00832600952865535,"d":"0.8%"},{"$f":"SUM(AV$31:AV61)","v":{"v":311026.6666666666,"d":"$311,027"}},{"$f":"E61","v":317},{"$f":"F61","v":"Pool Cleaning Robot MAX\" - Replace\""},{"$f":"H61","v":10},{"$f":"I61","v":1},{"$f":"M61","v":{"v":3000,"d":"$3,000"}},{"$f":"DV61+(1-Main!$D$61)*(DW61-DV61)","v":{"v":2700,"d":"$2,700"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV61,IF((AP61-AV61)>=Main!D$20,0,IF(AP61<=Main!D$20,AV61,Main!D$20-AP61+AV61)))","v":{"v":0,"d":"$0"}},{"$f":"AO61*Main!RecommendContrib","v":{"v":300.00277533650956,"d":"$300.00"}},null,317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(CQ61=0,$M61*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR61=0,$M61*BC$3,0)","v":{"v":3090,"d":"$3,090"}},{"$f":"IF(CS61=0,$M61*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT61=0,$M61*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU61=0,$M61*BF$3,0)","v":{"v":0,"d":"$0"}},317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(CV61=0,$M61*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW61=0,$M61*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX61=0,$M61*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY61=0,$M61*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ61=0,$M61*BM$3,0)","v":{"v":0,"d":"$0"}},317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(DA61=0,$M61*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB61=0,$M61*BQ$3,0)","v":{"v":4152.701612173337,"d":"$4,153"}},{"$f":"IF(DC61=0,$M61*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD61=0,$M61*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE61=0,$M61*BT$3,0)","v":{"v":0,"d":"$0"}},317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(DF61=0,$M61*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG61=0,$M61*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH61=0,$M61*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI61=0,$M61*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ61=0,$M61*CA$3,0)","v":{"v":0,"d":"$0"}},317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(DK61=0,$M61*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL61=0,$M61*CE$3,0)","v":{"v":5580.883715128486,"d":"$5,581"}},{"$f":"IF(DM61=0,$M61*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN61=0,$M61*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO61=0,$M61*CH$3,0)","v":{"v":0,"d":"$0"}},317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(DP61=0,$M61*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ61=0,$M61*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR61=0,$M61*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS61=0,$M61*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT61=0,$M61*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU61=0,$M61*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H61=0,I61,IF($I61>$H61,$H61,$I61))","v":1},{"$f":"IF(AND($H61>0,$I61-CR$28>=$H61),$H61,IF(CQ61=999,999,IF(CQ61-1<0,IF($H61=0,999,$H61-1),CQ61-1)))","v":0},{"$f":"IF(AND($H61>0,$I61-CS$28>=$H61),$H61,IF(CR61=999,999,IF(CR61-1<0,IF($H61=0,999,$H61-1),CR61-1)))","v":9},{"$f":"IF(AND($H61>0,$I61-CT$28>=$H61),$H61,IF(CS61=999,999,IF(CS61-1<0,IF($H61=0,999,$H61-1),CS61-1)))","v":8},{"$f":"IF(AND($H61>0,$I61-CU$28>=$H61),$H61,IF(CT61=999,999,IF(CT61-1<0,IF($H61=0,999,$H61-1),CT61-1)))","v":7},{"$f":"IF(AND($H61>0,$I61-CV$28>=$H61),$H61,IF(CU61=999,999,IF(CU61-1<0,IF($H61=0,999,$H61-1),CU61-1)))","v":6},{"$f":"IF(AND($H61>0,$I61-CW$28>=$H61),$H61,IF(CV61=999,999,IF(CV61-1<0,IF($H61=0,999,$H61-1),CV61-1)))","v":5},{"$f":"IF(AND($H61>0,$I61-CX$28>=$H61),$H61,IF(CW61=999,999,IF(CW61-1<0,IF($H61=0,999,$H61-1),CW61-1)))","v":4},{"$f":"IF(AND($H61>0,$I61-CY$28>=$H61),$H61,IF(CX61=999,999,IF(CX61-1<0,IF($H61=0,999,$H61-1),CX61-1)))","v":3},{"$f":"IF(AND($H61>0,$I61-CZ$28>=$H61),$H61,IF(CY61=999,999,IF(CY61-1<0,IF($H61=0,999,$H61-1),CY61-1)))","v":2},{"$f":"IF(AND($H61>0,$I61-DA$28>=$H61),$H61,IF(CZ61=999,999,IF(CZ61-1<0,IF($H61=0,999,$H61-1),CZ61-1)))","v":1},{"$f":"IF(AND($H61>0,$I61-DB$28>=$H61),$H61,IF(DA61=999,999,IF(DA61-1<0,IF($H61=0,999,$H61-1),DA61-1)))","v":0},{"$f":"IF(AND($H61>0,$I61-DC$28>=$H61),$H61,IF(DB61=999,999,IF(DB61-1<0,IF($H61=0,999,$H61-1),DB61-1)))","v":9},{"$f":"IF(AND($H61>0,$I61-DD$28>=$H61),$H61,IF(DC61=999,999,IF(DC61-1<0,IF($H61=0,999,$H61-1),DC61-1)))","v":8},{"$f":"IF(AND($H61>0,$I61-DE$28>=$H61),$H61,IF(DD61=999,999,IF(DD61-1<0,IF($H61=0,999,$H61-1),DD61-1)))","v":7},{"$f":"IF(AND($H61>0,$I61-DF$28>=$H61),$H61,IF(DE61=999,999,IF(DE61-1<0,IF($H61=0,999,$H61-1),DE61-1)))","v":6},{"$f":"IF(AND($H61>0,$I61-DG$28>=$H61),$H61,IF(DF61=999,999,IF(DF61-1<0,IF($H61=0,999,$H61-1),DF61-1)))","v":5},{"$f":"IF(AND($H61>0,$I61-DH$28>=$H61),$H61,IF(DG61=999,999,IF(DG61-1<0,IF($H61=0,999,$H61-1),DG61-1)))","v":4},{"$f":"IF(AND($H61>0,$I61-DI$28>=$H61),$H61,IF(DH61=999,999,IF(DH61-1<0,IF($H61=0,999,$H61-1),DH61-1)))","v":3},{"$f":"IF(AND($H61>0,$I61-DJ$28>=$H61),$H61,IF(DI61=999,999,IF(DI61-1<0,IF($H61=0,999,$H61-1),DI61-1)))","v":2},{"$f":"IF(AND($H61>0,$I61-DK$28>=$H61),$H61,IF(DJ61=999,999,IF(DJ61-1<0,IF($H61=0,999,$H61-1),DJ61-1)))","v":1},{"$f":"IF(AND($H61>0,$I61-DL$28>=$H61),$H61,IF(DK61=999,999,IF(DK61-1<0,IF($H61=0,999,$H61-1),DK61-1)))","v":0},{"$f":"IF(AND($H61>0,$I61-DM$28>=$H61),$H61,IF(DL61=999,999,IF(DL61-1<0,IF($H61=0,999,$H61-1),DL61-1)))","v":9},{"$f":"IF(AND($H61>0,$I61-DN$28>=$H61),$H61,IF(DM61=999,999,IF(DM61-1<0,IF($H61=0,999,$H61-1),DM61-1)))","v":8},{"$f":"IF(AND($H61>0,$I61-DO$28>=$H61),$H61,IF(DN61=999,999,IF(DN61-1<0,IF($H61=0,999,$H61-1),DN61-1)))","v":7},{"$f":"IF(AND($H61>0,$I61-DP$28>=$H61),$H61,IF(DO61=999,999,IF(DO61-1<0,IF($H61=0,999,$H61-1),DO61-1)))","v":6},{"$f":"IF(AND($H61>0,$I61-DQ$28>=$H61),$H61,IF(DP61=999,999,IF(DP61-1<0,IF($H61=0,999,$H61-1),DP61-1)))","v":5},{"$f":"IF(AND($H61>0,$I61-DR$28>=$H61),$H61,IF(DQ61=999,999,IF(DQ61-1<0,IF($H61=0,999,$H61-1),DQ61-1)))","v":4},{"$f":"IF(AND($H61>0,$I61-DS$28>=$H61),$H61,IF(DR61=999,999,IF(DR61-1<0,IF($H61=0,999,$H61-1),DR61-1)))","v":3},{"$f":"IF(AND($H61>0,$I61-DT$28>=$H61),$H61,IF(DS61=999,999,IF(DS61-1<0,IF($H61=0,999,$H61-1),DS61-1)))","v":2},{"$f":"IF(AND($H61>0,$I61-DU$28>=$H61),$H61,IF(DT61=999,999,IF(DT61-1<0,IF($H61=0,999,$H61-1),DT61-1)))","v":1},{"$f":"IF($H61>0,$M61*($H61-CQ61)/$H61,$M61/(CQ61+1))","v":{"v":2700,"d":"2700.0"}},{"$f":"IF(CR61=999,0,IF($H61>0,DW$28*$M61*($H61-CR61)/$H61,DW$28*$M61/(CR61+1)))","v":{"v":3090,"d":"3090.0"}},{"$f":"IF(CS61=999,0,IF($H61>0,DX$28*$M61*($H61-CS61)/$H61,DX$28*$M61/(CS61+1)))","v":{"v":318.27,"d":"318.3"}},{"$f":"IF(CT61=999,0,IF($H61>0,DY$28*$M61*($H61-CT61)/$H61,DY$28*$M61/(CT61+1)))","v":{"v":655.6362,"d":"655.6"}},{"$f":"IF(CU61=999,0,IF($H61>0,DZ$28*$M61*($H61-CU61)/$H61,DZ$28*$M61/(CU61+1)))","v":{"v":1012.9579289999999,"d":"1013.0"}},{"$f":"IF(CV61=999,0,IF($H61>0,EA$28*$M61*($H61-CV61)/$H61,EA$28*$M61/(CV61+1)))","v":{"v":1391.1288891599997,"d":"1391.1"}},{"$f":"IF(CW61=999,0,IF($H61>0,EB$28*$M61*($H61-CW61)/$H61,EB$28*$M61/(CW61+1)))","v":{"v":1791.0784447934998,"d":"1791.1"}},{"$f":"IF(CX61=999,0,IF($H61>0,EC$28*$M61*($H61-CX61)/$H61,EC$28*$M61/(CX61+1)))","v":{"v":2213.772957764766,"d":"2213.8"}},{"$f":"IF(CY61=999,0,IF($H61>0,ED$28*$M61*($H61-CY61)/$H61,ED$28*$M61/(CY61+1)))","v":{"v":2660.217170913994,"d":"2660.2"}},{"$f":"IF(CZ61=999,0,IF($H61>0,EE$28*$M61*($H61-CZ61)/$H61,EE$28*$M61/(CZ61+1)))","v":{"v":3131.4556411901867,"d":"3131.5"}},{"$f":"IF(DA61=999,0,IF($H61>0,EF$28*$M61*($H61-DA61)/$H61,EF$28*$M61/(DA61+1)))","v":{"v":3628.5742242291285,"d":"3628.6"}},{"$f":"IF(DB61=999,0,IF($H61>0,EG$28*$M61*($H61-DB61)/$H61,EG$28*$M61/(DB61+1)))","v":{"v":4152.701612173337,"d":"4152.7"}},{"$f":"IF(DC61=999,0,IF($H61>0,EH$28*$M61*($H61-DC61)/$H61,EH$28*$M61/(DC61+1)))","v":{"v":427.72826605385364,"d":"427.7"}},{"$f":"IF(DD61=999,0,IF($H61>0,EI$28*$M61*($H61-DD61)/$H61,EI$28*$M61/(DD61+1)))","v":{"v":881.1202280709383,"d":"881.1"}},{"$f":"IF(DE61=999,0,IF($H61>0,EJ$28*$M61*($H61-DE61)/$H61,EJ$28*$M61/(DE61+1)))","v":{"v":1361.3307523695998,"d":"1361.3"}},{"$f":"IF(DF61=999,0,IF($H61>0,EK$28*$M61*($H61-DF61)/$H61,EK$28*$M61/(DF61+1)))","v":{"v":1869.5608999209173,"d":"1869.6"}},{"$f":"IF(DG61=999,0,IF($H61>0,EL$28*$M61*($H61-DG61)/$H61,EL$28*$M61/(DG61+1)))","v":{"v":2407.0596586481806,"d":"2407.1"}},{"$f":"IF(DH61=999,0,IF($H61>0,EM$28*$M61*($H61-DH61)/$H61,EM$28*$M61/(DH61+1)))","v":{"v":2975.125738089151,"d":"2975.1"}},{"$f":"IF(DI61=999,0,IF($H61>0,EN$28*$M61*($H61-DI61)/$H61,EN$28*$M61/(DI61+1)))","v":{"v":3575.1094286037965,"d":"3575.1"}},{"$f":"IF(DJ61=999,0,IF($H61>0,EO$28*$M61*($H61-DJ61)/$H61,EO$28*$M61/(DJ61+1)))","v":{"v":4208.414527385041,"d":"4208.4"}},{"$f":"IF(DK61=999,0,IF($H61>0,EP$28*$M61*($H61-DK61)/$H61,EP$28*$M61/(DK61+1)))","v":{"v":4876.500333607416,"d":"4876.5"}},{"$f":"IF(DL61=999,0,IF($H61>0,EQ$28*$M61*($H61-DL61)/$H61,EQ$28*$M61/(DL61+1)))","v":{"v":5580.883715128486,"d":"5580.9"}},{"$f":"IF(DM61=999,0,IF($H61>0,ER$28*$M61*($H61-DM61)/$H61,ER$28*$M61/(DM61+1)))","v":{"v":574.8310226582341,"d":"574.8"}},{"$f":"IF(DN61=999,0,IF($H61>0,ES$28*$M61*($H61-DN61)/$H61,ES$28*$M61/(DN61+1)))","v":{"v":1184.1519066759624,"d":"1184.2"}},{"$f":"IF(DO61=999,0,IF($H61>0,ET$28*$M61*($H61-DO61)/$H61,ET$28*$M61/(DO61+1)))","v":{"v":1829.5146958143619,"d":"1829.5"}},{"$f":"IF(DP61=999,0,IF($H61>0,EU$28*$M61*($H61-DP61)/$H61,EU$28*$M61/(DP61+1)))","v":{"v":2512.5335155850566,"d":"2512.5"}},{"$f":"IF(DQ61=999,0,IF($H61>0,EV$28*$M61*($H61-DQ61)/$H61,EV$28*$M61/(DQ61+1)))","v":{"v":3234.886901315761,"d":"3234.9"}},{"$f":"IF(DR61=999,0,IF($H61>0,EW$28*$M61*($H61-DR61)/$H61,EW$28*$M61/(DR61+1)))","v":{"v":3998.32021002628,"d":"3998.3"}},{"$f":"IF(DS61=999,0,IF($H61>0,EX$28*$M61*($H61-DS61)/$H61,EX$28*$M61/(DS61+1)))","v":{"v":4804.648119048246,"d":"4804.6"}},{"$f":"IF(DT61=999,0,IF($H61>0,EY$28*$M61*($H61-DT61)/$H61,EY$28*$M61/(DT61+1)))","v":{"v":5655.757214422507,"d":"5655.8"}},{"$f":"IF(DU61=999,0,IF($H61>0,EZ$28*$M61*($H61-DU61)/$H61,EZ$28*$M61/(DU61+1)))","v":{"v":6553.608672212079,"d":"6553.6"}},{"$nulls":3},{"$f":"MAX(0,I61-Years)","v":1},{"$f":"K61*(1+Inflation/100)^Years","v":{"v":3500,"d":"$3,500"}}]
[true,null,32,null,null,"Pool Building",{"$nulls":6},{"v":0,"d":"$0"},null,"Pool Building",{"$nulls":4},"Pool Building",{"$nulls":6},"Pool Building",{"$nulls":9},"Pool Building",{"$nulls":4},{"$f":"SUM(AV$31:AV62)","v":{"v":311026.6666666666,"d":"$311,027"}},null,"Pool Building",{"$nulls":8},"Pool Building",{"$nulls":6},"Pool Building",{"$nulls":6},"Pool Building",{"$nulls":6},"Pool Building",{"$nulls":6},"Pool Building",{"$nulls":6},"Pool Building",{"$nulls":6},0,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"IF(CW62=999,0,IF($H62>0,EB$28*$M62*($H62-CW62)/$H62,EB$28*$M62/(CW62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CX62=999,0,IF($H62>0,EC$28*$M62*($H62-CX62)/$H62,EC$28*$M62/(CX62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CY62=999,0,IF($H62>0,ED$28*$M62*($H62-CY62)/$H62,ED$28*$M62/(CY62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CZ62=999,0,IF($H62>0,EE$28*$M62*($H62-CZ62)/$H62,EE$28*$M62/(CZ62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DA62=999,0,IF($H62>0,EF$28*$M62*($H62-DA62)/$H62,EF$28*$M62/(DA62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DB62=999,0,IF($H62>0,EG$28*$M62*($H62-DB62)/$H62,EG$28*$M62/(DB62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DC62=999,0,IF($H62>0,EH$28*$M62*($H62-DC62)/$H62,EH$28*$M62/(DC62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DD62=999,0,IF($H62>0,EI$28*$M62*($H62-DD62)/$H62,EI$28*$M62/(DD62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DE62=999,0,IF($H62>0,EJ$28*$M62*($H62-DE62)/$H62,EJ$28*$M62/(DE62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DF62=999,0,IF($H62>0,EK$28*$M62*($H62-DF62)/$H62,EK$28*$M62/(DF62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DG62=999,0,IF($H62>0,EL$28*$M62*($H62-DG62)/$H62,EL$28*$M62/(DG62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DH62=999,0,IF($H62>0,EM$28*$M62*($H62-DH62)/$H62,EM$28*$M62/(DH62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DI62=999,0,IF($H62>0,EN$28*$M62*($H62-DI62)/$H62,EN$28*$M62/(DI62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DJ62=999,0,IF($H62>0,EO$28*$M62*($H62-DJ62)/$H62,EO$28*$M62/(DJ62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DK62=999,0,IF($H62>0,EP$28*$M62*($H62-DK62)/$H62,EP$28*$M62/(DK62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DL62=999,0,IF($H62>0,EQ$28*$M62*($H62-DL62)/$H62,EQ$28*$M62/(DL62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DM62=999,0,IF($H62>0,ER$28*$M62*($H62-DM62)/$H62,ER$28*$M62/(DM62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DN62=999,0,IF($H62>0,ES$28*$M62*($H62-DN62)/$H62,ES$28*$M62/(DN62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DO62=999,0,IF($H62>0,ET$28*$M62*($H62-DO62)/$H62,ET$28*$M62/(DO62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DP62=999,0,IF($H62>0,EU$28*$M62*($H62-DP62)/$H62,EU$28*$M62/(DP62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DQ62=999,0,IF($H62>0,EV$28*$M62*($H62-DQ62)/$H62,EV$28*$M62/(DQ62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DR62=999,0,IF($H62>0,EW$28*$M62*($H62-DR62)/$H62,EW$28*$M62/(DR62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DS62=999,0,IF($H62>0,EX$28*$M62*($H62-DS62)/$H62,EX$28*$M62/(DS62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DT62=999,0,IF($H62>0,EY$28*$M62*($H62-DT62)/$H62,EY$28*$M62/(DT62+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DU62=999,0,IF($H62>0,EZ$28*$M62*($H62-DU62)/$H62,EZ$28*$M62/(DU62+1)))","v":{"v":0,"d":"0.0"}},{"$nulls":3},{"$f":"MAX(0,I62-Years)","v":0},{"$f":"K62*(1+Inflation/100)^Years","v":{"v":0,"d":"$0"}}]
[false,null,33,null,500,"Pool Building - Remodel Project","Potential project",0,5,{"v":325000,"d":"$325,000"},{"v":375000,"d":"$375,000"},null,{"$f":"(J63+K63)/2","v":{"v":350000,"d":"$350,000"}},{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"H63","v":0},{"$f":"I63","v":5},{"$f":"M63","v":{"v":350000,"d":"$350,000"}},{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"G63","v":"Potential project"},{"$f":"H63","v":0},{"$f":"I63","v":5},{"$f":"J63","v":{"v":325000,"d":"$325,000"}},{"$f":"K63","v":{"v":375000,"d":"$375,000"}},{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"M63","v":{"v":350000,"d":"$350,000"}},"X",{"$f":"IF(H63-I63<0,0,H63-I63)","v":0},"/",{"$f":"H63","v":0},"=",{"$f":"DV63+(1-Main!$D$61)*(DW63-DV63)","v":{"v":58333.333333333336,"d":"$58,333"}},null,{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"H63","v":0},{"$f":"M63","v":{"v":350000,"d":"$350,000"}},{"$f":"IF(H63>0,M63/H63,0)","v":{"v":0,"d":"$0"}},{"$f":"AN63/AN$77","v":{"v":0,"d":"0.0%"}},{"$f":"SUM(AV$31:AV63)","v":{"v":369359.99999999994,"d":"$369,360"}},{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"H63","v":0},{"$f":"I63","v":5},{"$f":"M63","v":{"v":350000,"d":"$350,000"}},{"$f":"DV63+(1-Main!$D$61)*(DW63-DV63)","v":{"v":58333.333333333336,"d":"$58,333"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV63,IF((AP63-AV63)>=Main!D$20,0,IF(AP63<=Main!D$20,AV63,Main!D$20-AP63+AV63)))","v":{"v":0,"d":"$0"}},{"$f":"AO63*Main!RecommendContrib","v":{"v":0,"d":"$0.00"}},null,500,"Pool Building - Remodel Project",{"$f":"IF(CQ63=0,$M63*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR63=0,$M63*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS63=0,$M63*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT63=0,$M63*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU63=0,$M63*BF$3,0)","v":{"v":0,"d":"$0"}},500,"Pool Building - Remodel Project",{"$f":"IF(CV63=0,$M63*BI$3,0)","v":{"v":405745.92600499996,"d":"$405,746"}},{"$f":"IF(CW63=0,$M63*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX63=0,$M63*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY63=0,$M63*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ63=0,$M63*BM$3,0)","v":{"v":0,"d":"$0"}},500,"Pool Building - Remodel Project",{"$f":"IF(DA63=0,$M63*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB63=0,$M63*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC63=0,$M63*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD63=0,$M63*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE63=0,$M63*BT$3,0)","v":{"v":0,"d":"$0"}},500,"Pool Building - Remodel Project",{"$f":"IF(DF63=0,$M63*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG63=0,$M63*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH63=0,$M63*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI63=0,$M63*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ63=0,$M63*CA$3,0)","v":{"v":0,"d":"$0"}},500,"Pool Building - Remodel Project",{"$f":"IF(DK63=0,$M63*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL63=0,$M63*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM63=0,$M63*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN63=0,$M63*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO63=0,$M63*CH$3,0)","v":{"v":0,"d":"$0"}},500,"Pool Building - Remodel Project",{"$f":"IF(DP63=0,$M63*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ63=0,$M63*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR63=0,$M63*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS63=0,$M63*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT63=0,$M63*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU63=0,$M63*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H63=0,I63,IF($I63>$H63,$H63,$I63))","v":5},{"$f":"IF(AND($H63>0,$I63-CR$28>=$H63),$H63,IF(CQ63=999,999,IF(CQ63-1<0,IF($H63=0,999,$H63-1),CQ63-1)))","v":4},{"$f":"IF(AND($H63>0,$I63-CS$28>=$H63),$H63,IF(CR63=999,999,IF(CR63-1<0,IF($H63=0,999,$H63-1),CR63-1)))","v":3},{"$f":"IF(AND($H63>0,$I63-CT$28>=$H63),$H63,IF(CS63=999,999,IF(CS63-1<0,IF($H63=0,999,$H63-1),CS63-1)))","v":2},{"$f":"IF(AND($H63>0,$I63-CU$28>=$H63),$H63,IF(CT63=999,999,IF(CT63-1<0,IF($H63=0,999,$H63-1),CT63-1)))","v":1},{"$f":"IF(AND($H63>0,$I63-CV$28>=$H63),$H63,IF(CU63=999,999,IF(CU63-1<0,IF($H63=0,999,$H63-1),CU63-1)))","v":0},{"$f":"IF(AND($H63>0,$I63-CW$28>=$H63),$H63,IF(CV63=999,999,IF(CV63-1<0,IF($H63=0,999,$H63-1),CV63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-CX$28>=$H63),$H63,IF(CW63=999,999,IF(CW63-1<0,IF($H63=0,999,$H63-1),CW63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-CY$28>=$H63),$H63,IF(CX63=999,999,IF(CX63-1<0,IF($H63=0,999,$H63-1),CX63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-CZ$28>=$H63),$H63,IF(CY63=999,999,IF(CY63-1<0,IF($H63=0,999,$H63-1),CY63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DA$28>=$H63),$H63,IF(CZ63=999,999,IF(CZ63-1<0,IF($H63=0,999,$H63-1),CZ63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DB$28>=$H63),$H63,IF(DA63=999,999,IF(DA63-1<0,IF($H63=0,999,$H63-1),DA63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DC$28>=$H63),$H63,IF(DB63=999,999,IF(DB63-1<0,IF($H63=0,999,$H63-1),DB63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DD$28>=$H63),$H63,IF(DC63=999,999,IF(DC63-1<0,IF($H63=0,999,$H63-1),DC63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DE$28>=$H63),$H63,IF(DD63=999,999,IF(DD63-1<0,IF($H63=0,999,$H63-1),DD63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DF$28>=$H63),$H63,IF(DE63=999,999,IF(DE63-1<0,IF($H63=0,999,$H63-1),DE63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DG$28>=$H63),$H63,IF(DF63=999,999,IF(DF63-1<0,IF($H63=0,999,$H63-1),DF63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DH$28>=$H63),$H63,IF(DG63=999,999,IF(DG63-1<0,IF($H63=0,999,$H63-1),DG63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DI$28>=$H63),$H63,IF(DH63=999,999,IF(DH63-1<0,IF($H63=0,999,$H63-1),DH63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DJ$28>=$H63),$H63,IF(DI63=999,999,IF(DI63-1<0,IF($H63=0,999,$H63-1),DI63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DK$28>=$H63),$H63,IF(DJ63=999,999,IF(DJ63-1<0,IF($H63=0,999,$H63-1),DJ63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DL$28>=$H63),$H63,IF(DK63=999,999,IF(DK63-1<0,IF($H63=0,999,$H63-1),DK63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DM$28>=$H63),$H63,IF(DL63=999,999,IF(DL63-1<0,IF($H63=0,999,$H63-1),DL63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DN$28>=$H63),$H63,IF(DM63=999,999,IF(DM63-1<0,IF($H63=0,999,$H63-1),DM63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DO$28>=$H63),$H63,IF(DN63=999,999,IF(DN63-1<0,IF($H63=0,999,$H63-1),DN63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DP$28>=$H63),$H63,IF(DO63=999,999,IF(DO63-1<0,IF($H63=0,999,$H63-1),DO63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DQ$28>=$H63),$H63,IF(DP63=999,999,IF(DP63-1<0,IF($H63=0,999,$H63-1),DP63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DR$28>=$H63),$H63,IF(DQ63=999,999,IF(DQ63-1<0,IF($H63=0,999,$H63-1),DQ63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DS$28>=$H63),$H63,IF(DR63=999,999,IF(DR63-1<0,IF($H63=0,999,$H63-1),DR63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DT$28>=$H63),$H63,IF(DS63=999,999,IF(DS63-1<0,IF($H63=0,999,$H63-1),DS63-1)))","v":999},{"$f":"IF(AND($H63>0,$I63-DU$28>=$H63),$H63,IF(DT63=999,999,IF(DT63-1<0,IF($H63=0,999,$H63-1),DT63-1)))","v":999},{"$f":"IF($H63>0,$M63*($H63-CQ63)/$H63,$M63/(CQ63+1))","v":{"v":58333.333333333336,"d":"58333.3"}},{"$f":"IF(CR63=999,0,IF($H63>0,DW$28*$M63*($H63-CR63)/$H63,DW$28*$M63/(CR63+1)))","v":{"v":72100,"d":"72100.0"}},{"$f":"IF(CS63=999,0,IF($H63>0,DX$28*$M63*($H63-CS63)/$H63,DX$28*$M63/(CS63+1)))","v":{"v":92828.75,"d":"92828.8"}},{"$f":"IF(CT63=999,0,IF($H63>0,DY$28*$M63*($H63-CT63)/$H63,DY$28*$M63/(CT63+1)))","v":{"v":127484.81666666667,"d":"127484.8"}},{"$f":"IF(CU63=999,0,IF($H63>0,DZ$28*$M63*($H63-CU63)/$H63,DZ$28*$M63/(CU63+1)))","v":{"v":196964.04174999997,"d":"196964.0"}},{"$f":"IF(CV63=999,0,IF($H63>0,EA$28*$M63*($H63-CV63)/$H63,EA$28*$M63/(CV63+1)))","v":{"v":405745.92600499996,"d":"405745.9"}},{"$f":"IF(CW63=999,0,IF($H63>0,EB$28*$M63*($H63-CW63)/$H63,EB$28*$M63/(CW63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CX63=999,0,IF($H63>0,EC$28*$M63*($H63-CX63)/$H63,EC$28*$M63/(CX63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CY63=999,0,IF($H63>0,ED$28*$M63*($H63-CY63)/$H63,ED$28*$M63/(CY63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CZ63=999,0,IF($H63>0,EE$28*$M63*($H63-CZ63)/$H63,EE$28*$M63/(CZ63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DA63=999,0,IF($H63>0,EF$28*$M63*($H63-DA63)/$H63,EF$28*$M63/(DA63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DB63=999,0,IF($H63>0,EG$28*$M63*($H63-DB63)/$H63,EG$28*$M63/(DB63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DC63=999,0,IF($H63>0,EH$28*$M63*($H63-DC63)/$H63,EH$28*$M63/(DC63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DD63=999,0,IF($H63>0,EI$28*$M63*($H63-DD63)/$H63,EI$28*$M63/(DD63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DE63=999,0,IF($H63>0,EJ$28*$M63*($H63-DE63)/$H63,EJ$28*$M63/(DE63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DF63=999,0,IF($H63>0,EK$28*$M63*($H63-DF63)/$H63,EK$28*$M63/(DF63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DG63=999,0,IF($H63>0,EL$28*$M63*($H63-DG63)/$H63,EL$28*$M63/(DG63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DH63=999,0,IF($H63>0,EM$28*$M63*($H63-DH63)/$H63,EM$28*$M63/(DH63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DI63=999,0,IF($H63>0,EN$28*$M63*($H63-DI63)/$H63,EN$28*$M63/(DI63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DJ63=999,0,IF($H63>0,EO$28*$M63*($H63-DJ63)/$H63,EO$28*$M63/(DJ63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DK63=999,0,IF($H63>0,EP$28*$M63*($H63-DK63)/$H63,EP$28*$M63/(DK63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DL63=999,0,IF($H63>0,EQ$28*$M63*($H63-DL63)/$H63,EQ$28*$M63/(DL63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DM63=999,0,IF($H63>0,ER$28*$M63*($H63-DM63)/$H63,ER$28*$M63/(DM63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DN63=999,0,IF($H63>0,ES$28*$M63*($H63-DN63)/$H63,ES$28*$M63/(DN63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DO63=999,0,IF($H63>0,ET$28*$M63*($H63-DO63)/$H63,ET$28*$M63/(DO63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DP63=999,0,IF($H63>0,EU$28*$M63*($H63-DP63)/$H63,EU$28*$M63/(DP63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DQ63=999,0,IF($H63>0,EV$28*$M63*($H63-DQ63)/$H63,EV$28*$M63/(DQ63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DR63=999,0,IF($H63>0,EW$28*$M63*($H63-DR63)/$H63,EW$28*$M63/(DR63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DS63=999,0,IF($H63>0,EX$28*$M63*($H63-DS63)/$H63,EX$28*$M63/(DS63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DT63=999,0,IF($H63>0,EY$28*$M63*($H63-DT63)/$H63,EY$28*$M63/(DT63+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DU63=999,0,IF($H63>0,EZ$28*$M63*($H63-DU63)/$H63,EZ$28*$M63/(DU63+1)))","v":{"v":0,"d":"0.0"}},{"$nulls":3},{"$f":"MAX(0,I63-Years)","v":5},{"$f":"K63*(1+Inflation/100)^Years","v":{"v":375000,"d":"$375,000"}}]
[false,null,34,null,502,"Pool Bldg. Exterior - Caulk/Paint","Approx 2,500 GSF",8,13,{"v":2500,"d":"$2,500"},{"v":3800,"d":"$3,800"},null,{"$f":"(J64+K64)/2","v":{"v":3150,"d":"$3,150"}},{"$f":"E64","v":502},{"$f":"F64","v":"Pool Bldg. Exterior - Caulk/Paint"},{"$f":"H64","v":8},{"$f":"I64","v":13},{"$f":"M64","v":{"v":3150,"d":"$3,150"}},{"$f":"E64","v":502},{"$f":"F64","v":"Pool Bldg. Exterior - Caulk/Paint"},{"$f":"G64","v":"Approx 2,500 GSF"},{"$f":"H64","v":8},{"$f":"I64","v":13},{"$f":"J64","v":{"v":2500,"d":"$2,500"}},{"$f":"K64","v":{"v":3800,"d":"$3,800"}},{"$f":"E64","v":502},{"$f":"F64","v":"Pool Bldg. Exterior - Caulk/Paint"},{"$f":"M64","v":{"v":3150,"d":"$3,150"}},"X",{"$f":"IF(H64-I64<0,0,H64-I64)","v":0},"/",{"$f":"H64","v":8},"=",{"$f":"DV64+(1-Main!$D$61)*(DW64-DV64)","v":{"v":0,"d":"$0"}},null,{"$f":"E64","v":502},{"$f":"F64","v":"Pool Bldg. Exterior - Caulk/Paint"},{"$f":"H64","v":8},{"$f":"M64","v":{"v":3150,"d":"$3,150"}},{"$f":"IF(H64>0,M64/H64,0)","v":{"v":393.75,"d":"$394"}},{"v":0.010927887506360147,"d":"1.1%"},{"$f":"SUM(AV$31:AV64)","v":{"v":369359.99999999994,"d":"$369,360"}},{"$f":"E64","v":502},{"$f":"F64","v":"Pool Bldg. Exterior - Caulk/Paint"},{"$f":"H64","v":8},{"$f":"I64","v":13},{"$f":"M64","v":{"v":3150,"d":"$3,150"}},{"$f":"DV64+(1-Main!$D$61)*(DW64-DV64)","v":{"v":0,"d":"$0"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV64,IF((AP64-AV64)>=Main!D$20,0,IF(AP64<=Main!D$20,AV64,Main!D$20-AP64+AV64)))","v":{"v":0,"d":"$0"}},{"$f":"AO64*Main!RecommendContrib","v":{"v":393.75364262916884,"d":"$393.75"}},null,502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(CQ64=0,$M64*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR64=0,$M64*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS64=0,$M64*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT64=0,$M64*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU64=0,$M64*BF$3,0)","v":{"v":0,"d":"$0"}},502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(CV64=0,$M64*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW64=0,$M64*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX64=0,$M64*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY64=0,$M64*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ64=0,$M64*BM$3,0)","v":{"v":0,"d":"$0"}},502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(DA64=0,$M64*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB64=0,$M64*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC64=0,$M64*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD64=0,$M64*BS$3,0)","v":{"v":4625.881197372426,"d":"$4,626"}},{"$f":"IF(DE64=0,$M64*BT$3,0)","v":{"v":0,"d":"$0"}},502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(DF64=0,$M64*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG64=0,$M64*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH64=0,$M64*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI64=0,$M64*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ64=0,$M64*CA$3,0)","v":{"v":0,"d":"$0"}},502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(DK64=0,$M64*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL64=0,$M64*CE$3,0)","v":{"v":5859.927900884911,"d":"$5,860"}},{"$f":"IF(DM64=0,$M64*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN64=0,$M64*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO64=0,$M64*CH$3,0)","v":{"v":0,"d":"$0"}},502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(DP64=0,$M64*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ64=0,$M64*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR64=0,$M64*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS64=0,$M64*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT64=0,$M64*CO$3,0)","v":{"v":7423.18134392954,"d":"$7,423"}},{"$f":"IF(DU64=0,$M64*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H64=0,I64,IF($I64>$H64,$H64,$I64))","v":8},{"$f":"IF(AND($H64>0,$I64-CR$28>=$H64),$H64,IF(CQ64=999,999,IF(CQ64-1<0,IF($H64=0,999,$H64-1),CQ64-1)))","v":8},{"$f":"IF(AND($H64>0,$I64-CS$28>=$H64),$H64,IF(CR64=999,999,IF(CR64-1<0,IF($H64=0,999,$H64-1),CR64-1)))","v":8},{"$f":"IF(AND($H64>0,$I64-CT$28>=$H64),$H64,IF(CS64=999,999,IF(CS64-1<0,IF($H64=0,999,$H64-1),CS64-1)))","v":8},{"$f":"IF(AND($H64>0,$I64-CU$28>=$H64),$H64,IF(CT64=999,999,IF(CT64-1<0,IF($H64=0,999,$H64-1),CT64-1)))","v":8},{"$f":"IF(AND($H64>0,$I64-CV$28>=$H64),$H64,IF(CU64=999,999,IF(CU64-1<0,IF($H64=0,999,$H64-1),CU64-1)))","v":8},{"$f":"IF(AND($H64>0,$I64-CW$28>=$H64),$H64,IF(CV64=999,999,IF(CV64-1<0,IF($H64=0,999,$H64-1),CV64-1)))","v":7},{"$f":"IF(AND($H64>0,$I64-CX$28>=$H64),$H64,IF(CW64=999,999,IF(CW64-1<0,IF($H64=0,999,$H64-1),CW64-1)))","v":6},{"$f":"IF(AND($H64>0,$I64-CY$28>=$H64),$H64,IF(CX64=999,999,IF(CX64-1<0,IF($H64=0,999,$H64-1),CX64-1)))","v":5},{"$f":"IF(AND($H64>0,$I64-CZ$28>=$H64),$H64,IF(CY64=999,999,IF(CY64-1<0,IF($H64=0,999,$H64-1),CY64-1)))","v":4},{"$f":"IF(AND($H64>0,$I64-DA$28>=$H64),$H64,IF(CZ64=999,999,IF(CZ64-1<0,IF($H64=0,999,$H64-1),CZ64-1)))","v":3},{"$f":"IF(AND($H64>0,$I64-DB$28>=$H64),$H64,IF(DA64=999,999,IF(DA64-1<0,IF($H64=0,999,$H64-1),DA64-1)))","v":2},{"$f":"IF(AND($H64>0,$I64-DC$28>=$H64),$H64,IF(DB64=999,999,IF(DB64-1<0,IF($H64=0,999,$H64-1),DB64-1)))","v":1},{"$f":"IF(AND($H64>0,$I64-DD$28>=$H64),$H64,IF(DC64=999,999,IF(DC64-1<0,IF($H64=0,999,$H64-1),DC64-1)))","v":0},{"$f":"IF(AND($H64>0,$I64-DE$28>=$H64),$H64,IF(DD64=999,999,IF(DD64-1<0,IF($H64=0,999,$H64-1),DD64-1)))","v":7},{"$f":"IF(AND($H64>0,$I64-DF$28>=$H64),$H64,IF(DE64=999,999,IF(DE64-1<0,IF($H64=0,999,$H64-1),DE64-1)))","v":6},{"$f":"IF(AND($H64>0,$I64-DG$28>=$H64),$H64,IF(DF64=999,999,IF(DF64-1<0,IF($H64=0,999,$H64-1),DF64-1)))","v":5},{"$f":"IF(AND($H64>0,$I64-DH$28>=$H64),$H64,IF(DG64=999,999,IF(DG64-1<0,IF($H64=0,999,$H64-1),DG64-1)))","v":4},{"$f":"IF(AND($H64>0,$I64-DI$28>=$H64),$H64,IF(DH64=999,999,IF(DH64-1<0,IF($H64=0,999,$H64-1),DH64-1)))","v":3},{"$f":"IF(AND($H64>0,$I64-DJ$28>=$H64),$H64,IF(DI64=999,999,IF(DI64-1<0,IF($H64=0,999,$H64-1),DI64-1)))","v":2},{"$f":"IF(AND($H64>0,$I64-DK$28>=$H64),$H64,IF(DJ64=999,999,IF(DJ64-1<0,IF($H64=0,999,$H64-1),DJ64-1)))","v":1},{"$f":"IF(AND($H64>0,$I64-DL$28>=$H64),$H64,IF(DK64=999,999,IF(DK64-1<0,IF($H64=0,999,$H64-1),DK64-1)))","v":0},{"$f":"IF(AND($H64>0,$I64-DM$28>=$H64),$H64,IF(DL64=999,999,IF(DL64-1<0,IF($H64=0,999,$H64-1),DL64-1)))","v":7},{"$f":"IF(AND($H64>0,$I64-DN$28>=$H64),$H64,IF(DM64=999,999,IF(DM64-1<0,IF($H64=0,999,$H64-1),DM64-1)))","v":6},{"$f":"IF(AND($H64>0,$I64-DO$28>=$H64),$H64,IF(DN64=999,999,IF(DN64-1<0,IF($H64=0,999,$H64-1),DN64-1)))","v":5},{"$f":"IF(AND($H64>0,$I64-DP$28>=$H64),$H64,IF(DO64=999,999,IF(DO64-1<0,IF($H64=0,999,$H64-1),DO64-1)))","v":4},{"$f":"IF(AND($H64>0,$I64-DQ$28>=$H64),$H64,IF(DP64=999,999,IF(DP64-1<0,IF($H64=0,999,$H64-1),DP64-1)))","v":3},{"$f":"IF(AND($H64>0,$I64-DR$28>=$H64),$H64,IF(DQ64=999,999,IF(DQ64-1<0,IF($H64=0,999,$H64-1),DQ64-1)))","v":2},{"$f":"IF(AND($H64>0,$I64-DS$28>=$H64),$H64,IF(DR64=999,999,IF(DR64-1<0,IF($H64=0,999,$H64-1),DR64-1)))","v":1},{"$f":"IF(AND($H64>0,$I64-DT$28>=$H64),$H64,IF(DS64=999,999,IF(DS64-1<0,IF($H64=0,999,$H64-1),DS64-1)))","v":0},{"$f":"IF(AND($H64>0,$I64-DU$28>=$H64),$H64,IF(DT64=999,999,IF(DT64-1<0,IF($H64=0,999,$H64-1),DT64-1)))","v":7},{"$f":"IF($H64>0,$M64*($H64-CQ64)/$H64,$M64/(CQ64+1))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CR64=999,0,IF($H64>0,DW$28*$M64*($H64-CR64)/$H64,DW$28*$M64/(CR64+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CS64=999,0,IF($H64>0,DX$28*$M64*($H64-CS64)/$H64,DX$28*$M64/(CS64+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CT64=999,0,IF($H64>0,DY$28*$M64*($H64-CT64)/$H64,DY$28*$M64/(CT64+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CU64=999,0,IF($H64>0,DZ$28*$M64*($H64-CU64)/$H64,DZ$28*$M64/(CU64+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CV64=999,0,IF($H64>0,EA$28*$M64*($H64-CV64)/$H64,EA$28*$M64/(CV64+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CW64=999,0,IF($H64>0,EB$28*$M64*($H64-CW64)/$H64,EB$28*$M64/(CW64+1)))","v":{"v":470.1580917582937,"d":"470.2"}},{"$f":"IF(CX64=999,0,IF($H64>0,EC$28*$M64*($H64-CX64)/$H64,EC$28*$M64/(CX64+1)))","v":{"v":968.5256690220851,"d":"968.5"}},{"$f":"IF(CY64=999,0,IF($H64>0,ED$28*$M64*($H64-CY64)/$H64,ED$28*$M64/(CY64+1)))","v":{"v":1496.3721586391214,"d":"1496.4"}},{"$f":"IF(CZ64=999,0,IF($H64>0,EE$28*$M64*($H64-CZ64)/$H64,EE$28*$M64/(CZ64+1)))","v":{"v":2055.01776453106,"d":"2055.0"}},{"$f":"IF(DA64=999,0,IF($H64>0,EF$28*$M64*($H64-DA64)/$H64,EF$28*$M64/(DA64+1)))","v":{"v":2645.8353718337394,"d":"2645.8"}},{"$f":"IF(DB64=999,0,IF($H64>0,EG$28*$M64*($H64-DB64)/$H64,EG$28*$M64/(DB64+1)))","v":{"v":3270.252519586503,"d":"3270.3"}},{"$f":"IF(DC64=999,0,IF($H64>0,EH$28*$M64*($H64-DC64)/$H64,EH$28*$M64/(DC64+1)))","v":{"v":3929.75344436978,"d":"3929.8"}},{"$f":"IF(DD64=999,0,IF($H64>0,EI$28*$M64*($H64-DD64)/$H64,EI$28*$M64/(DD64+1)))","v":{"v":4625.881197372426,"d":"4625.9"}},{"$f":"IF(DE64=999,0,IF($H64>0,EJ$28*$M64*($H64-DE64)/$H64,EJ$28*$M64/(DE64+1)))","v":{"v":595.5822041616999,"d":"595.6"}},{"$f":"IF(DF64=999,0,IF($H64>0,EK$28*$M64*($H64-DF64)/$H64,EK$28*$M64/(DF64+1)))","v":{"v":1226.8993405731019,"d":"1226.9"}},{"$f":"IF(DG64=999,0,IF($H64>0,EL$28*$M64*($H64-DG64)/$H64,EL$28*$M64/(DG64+1)))","v":{"v":1895.559481185442,"d":"1895.6"}},{"$f":"IF(DH64=999,0,IF($H64>0,EM$28*$M64*($H64-DH64)/$H64,EM$28*$M64/(DH64+1)))","v":{"v":2603.2350208280072,"d":"2603.2"}},{"$f":"IF(DI64=999,0,IF($H64>0,EN$28*$M64*($H64-DI64)/$H64,EN$28*$M64/(DI64+1)))","v":{"v":3351.6650893160595,"d":"3351.7"}},{"$f":"IF(DJ64=999,0,IF($H64>0,EO$28*$M64*($H64-DJ64)/$H64,EO$28*$M64/(DJ64+1)))","v":{"v":4142.658050394649,"d":"4142.7"}},{"$f":"IF(DK64=999,0,IF($H64>0,EP$28*$M64*($H64-DK64)/$H64,EP$28*$M64/(DK64+1)))","v":{"v":4978.09409055757,"d":"4978.1"}},{"$f":"IF(DL64=999,0,IF($H64>0,EQ$28*$M64*($H64-DL64)/$H64,EQ$28*$M64/(DL64+1)))","v":{"v":5859.927900884911,"d":"5859.9"}},{"$f":"IF(DM64=999,0,IF($H64>0,ER$28*$M64*($H64-DM64)/$H64,ER$28*$M64/(DM64+1)))","v":{"v":754.4657172389323,"d":"754.5"}},{"$f":"IF(DN64=999,0,IF($H64>0,ES$28*$M64*($H64-DN64)/$H64,ES$28*$M64/(DN64+1)))","v":{"v":1554.1993775122007,"d":"1554.2"}},{"$f":"IF(DO64=999,0,IF($H64>0,ET$28*$M64*($H64-DO64)/$H64,ET$28*$M64/(DO64+1)))","v":{"v":2401.2380382563497,"d":"2401.2"}},{"$f":"IF(DP64=999,0,IF($H64>0,EU$28*$M64*($H64-DP64)/$H64,EU$28*$M64/(DP64+1)))","v":{"v":3297.700239205387,"d":"3297.7"}},{"$f":"IF(DQ64=999,0,IF($H64>0,EV$28*$M64*($H64-DQ64)/$H64,EV$28*$M64/(DQ64+1)))","v":{"v":4245.789057976936,"d":"4245.8"}},{"$f":"IF(DR64=999,0,IF($H64>0,EW$28*$M64*($H64-DR64)/$H64,EW$28*$M64/(DR64+1)))","v":{"v":5247.795275659492,"d":"5247.8"}},{"$f":"IF(DS64=999,0,IF($H64>0,EX$28*$M64*($H64-DS64)/$H64,EX$28*$M64/(DS64+1)))","v":{"v":6306.100656250824,"d":"6306.1"}},{"$f":"IF(DT64=999,0,IF($H64>0,EY$28*$M64*($H64-DT64)/$H64,EY$28*$M64/(DT64+1)))","v":{"v":7423.18134392954,"d":"7423.2"}},{"$f":"IF(DU64=999,0,IF($H64>0,EZ$28*$M64*($H64-DU64)/$H64,EZ$28*$M64/(DU64+1)))","v":{"v":955.7345980309283,"d":"955.7"}},{"$nulls":3},{"$f":"MAX(0,I64-Years)","v":13},{"$f":"K64*(1+Inflation/100)^Years","v":{"v":3800,"d":"$3,800"}}]
[false,null,35,null,504,"Pool Bldg Roof - Replace","Approx 2,500 SF",25,30,{"v":10000,"d":"$10,000"},{"v":15000,"d":"$15,000"},null,{"$f":"(J65+K65)/2","v":{"v":12500,"d":"$12,500"}},{"$f":"E65","v":504},{"$f":"F65","v":"Pool Bldg Roof - Replace"},{"$f":"H65","v":25},{"$f":"I65","v":30},{"$f":"M65","v":{"v":12500,"d":"$12,500"}},{"$f":"E65","v":504},{"$f":"F65","v":"Pool Bldg Roof - Replace"},{"$f":"G65","v":"Approx 2,500 SF"},{"$f":"H65","v":25},{"$f":"I65","v":30},{"$f":"J65","v":{"v":10000,"d":"$10,000"}},{"$f":"K65","v":{"v":15000,"d":"$15,000"}},{"$f":"E65","v":504},{"$f":"F65","v":"Pool Bldg Roof - Replace"},{"$f":"M65","v":{"v":12500,"d":"$12,500"}},"X",{"$f":"IF(H65-I65<0,0,H65-I65)","v":0},"/",{"$f":"H65","v":25},"=",{"$f":"DV65+(1-Main!$D$61)*(DW65-DV65)","v":{"v":0,"d":"$0"}},null,{"$f":"E65","v":504},{"$f":"F65","v":"Pool Bldg Roof - Replace"},{"$f":"H65","v":25},{"$f":"M65","v":{"v":12500,"d":"$12,500"}},{"$f":"IF(H65>0,M65/H65,0)","v":{"v":500,"d":"$500"}},{"v":0.013876682547758916,"d":"1.4%"},{"$f":"SUM(AV$31:AV65)","v":{"v":369359.99999999994,"d":"$369,360"}},{"$f":"E65","v":504},{"$f":"F65","v":"Pool Bldg Roof - Replace"},{"$f":"H65","v":25},{"$f":"I65","v":30},{"$f":"M65","v":{"v":12500,"d":"$12,500"}},{"$f":"DV65+(1-Main!$D$61)*(DW65-DV65)","v":{"v":0,"d":"$0"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV65,IF((AP65-AV65)>=Main!D$20,0,IF(AP65<=Main!D$20,AV65,Main!D$20-AP65+AV65)))","v":{"v":0,"d":"$0"}},{"$f":"AO65*Main!RecommendContrib","v":{"v":500.00462556084926,"d":"$500.00"}},null,504,"Pool Bldg Roof - Replace",{"$f":"IF(CQ65=0,$M65*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR65=0,$M65*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS65=0,$M65*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT65=0,$M65*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU65=0,$M65*BF$3,0)","v":{"v":0,"d":"$0"}},504,"Pool Bldg Roof - Replace",{"$f":"IF(CV65=0,$M65*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW65=0,$M65*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX65=0,$M65*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY65=0,$M65*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ65=0,$M65*BM$3,0)","v":{"v":0,"d":"$0"}},504,"Pool Bldg Roof - Replace",{"$f":"IF(DA65=0,$M65*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB65=0,$M65*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC65=0,$M65*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD65=0,$M65*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE65=0,$M65*BT$3,0)","v":{"v":0,"d":"$0"}},504,"Pool Bldg Roof - Replace",{"$f":"IF(DF65=0,$M65*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG65=0,$M65*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH65=0,$M65*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI65=0,$M65*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ65=0,$M65*CA$3,0)","v":{"v":0,"d":"$0"}},504,"Pool Bldg Roof - Replace",{"$f":"IF(DK65=0,$M65*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL65=0,$M65*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM65=0,$M65*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN65=0,$M65*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO65=0,$M65*CH$3,0)","v":{"v":0,"d":"$0"}},504,"Pool Bldg Roof - Replace",{"$f":"IF(DP65=0,$M65*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ65=0,$M65*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR65=0,$M65*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS65=0,$M65*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT65=0,$M65*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU65=0,$M65*CP$3,0)","v":{"v":30340.780889870737,"d":"$30,341"}},{"$f":"IF(H65=0,I65,IF($I65>$H65,$H65,$I65))","v":25},{"$f":"IF(AND($H65>0,$I65-CR$28>=$H65),$H65,IF(CQ65=999,999,IF(CQ65-1<0,IF($H65=0,999,$H65-1),CQ65-1)))","v":25},{"$f":"IF(AND($H65>0,$I65-CS$28>=$H65),$H65,IF(CR65=999,999,IF(CR65-1<0,IF($H65=0,999,$H65-1),CR65-1)))","v":25},{"$f":"IF(AND($H65>0,$I65-CT$28>=$H65),$H65,IF(CS65=999,999,IF(CS65-1<0,IF($H65=0,999,$H65-1),CS65-1)))","v":25},{"$f":"IF(AND($H65>0,$I65-CU$28>=$H65),$H65,IF(CT65=999,999,IF(CT65-1<0,IF($H65=0,999,$H65-1),CT65-1)))","v":25},{"$f":"IF(AND($H65>0,$I65-CV$28>=$H65),$H65,IF(CU65=999,999,IF(CU65-1<0,IF($H65=0,999,$H65-1),CU65-1)))","v":25},{"$f":"IF(AND($H65>0,$I65-CW$28>=$H65),$H65,IF(CV65=999,999,IF(CV65-1<0,IF($H65=0,999,$H65-1),CV65-1)))","v":24},{"$f":"IF(AND($H65>0,$I65-CX$28>=$H65),$H65,IF(CW65=999,999,IF(CW65-1<0,IF($H65=0,999,$H65-1),CW65-1)))","v":23},{"$f":"IF(AND($H65>0,$I65-CY$28>=$H65),$H65,IF(CX65=999,999,IF(CX65-1<0,IF($H65=0,999,$H65-1),CX65-1)))","v":22},{"$f":"IF(AND($H65>0,$I65-CZ$28>=$H65),$H65,IF(CY65=999,999,IF(CY65-1<0,IF($H65=0,999,$H65-1),CY65-1)))","v":21},{"$f":"IF(AND($H65>0,$I65-DA$28>=$H65),$H65,IF(CZ65=999,999,IF(CZ65-1<0,IF($H65=0,999,$H65-1),CZ65-1)))","v":20},{"$f":"IF(AND($H65>0,$I65-DB$28>=$H65),$H65,IF(DA65=999,999,IF(DA65-1<0,IF($H65=0,999,$H65-1),DA65-1)))","v":19},{"$f":"IF(AND($H65>0,$I65-DC$28>=$H65),$H65,IF(DB65=999,999,IF(DB65-1<0,IF($H65=0,999,$H65-1),DB65-1)))","v":18},{"$f":"IF(AND($H65>0,$I65-DD$28>=$H65),$H65,IF(DC65=999,999,IF(DC65-1<0,IF($H65=0,999,$H65-1),DC65-1)))","v":17},{"$f":"IF(AND($H65>0,$I65-DE$28>=$H65),$H65,IF(DD65=999,999,IF(DD65-1<0,IF($H65=0,999,$H65-1),DD65-1)))","v":16},{"$f":"IF(AND($H65>0,$I65-DF$28>=$H65),$H65,IF(DE65=999,999,IF(DE65-1<0,IF($H65=0,999,$H65-1),DE65-1)))","v":15},{"$f":"IF(AND($H65>0,$I65-DG$28>=$H65),$H65,IF(DF65=999,999,IF(DF65-1<0,IF($H65=0,999,$H65-1),DF65-1)))","v":14},{"$f":"IF(AND($H65>0,$I65-DH$28>=$H65),$H65,IF(DG65=999,999,IF(DG65-1<0,IF($H65=0,999,$H65-1),DG65-1)))","v":13},{"$f":"IF(AND($H65>0,$I65-DI$28>=$H65),$H65,IF(DH65=999,999,IF(DH65-1<0,IF($H65=0,999,$H65-1),DH65-1)))","v":12},{"$f":"IF(AND($H65>0,$I65-DJ$28>=$H65),$H65,IF(DI65=999,999,IF(DI65-1<0,IF($H65=0,999,$H65-1),DI65-1)))","v":11},{"$f":"IF(AND($H65>0,$I65-DK$28>=$H65),$H65,IF(DJ65=999,999,IF(DJ65-1<0,IF($H65=0,999,$H65-1),DJ65-1)))","v":10},{"$f":"IF(AND($H65>0,$I65-DL$28>=$H65),$H65,IF(DK65=999,999,IF(DK65-1<0,IF($H65=0,999,$H65-1),DK65-1)))","v":9},{"$f":"IF(AND($H65>0,$I65-DM$28>=$H65),$H65,IF(DL65=999,999,IF(DL65-1<0,IF($H65=0,999,$H65-1),DL65-1)))","v":8},{"$f":"IF(AND($H65>0,$I65-DN$28>=$H65),$H65,IF(DM65=999,999,IF(DM65-1<0,IF($H65=0,999,$H65-1),DM65-1)))","v":7},{"$f":"IF(AND($H65>0,$I65-DO$28>=$H65),$H65,IF(DN65=999,999,IF(DN65-1<0,IF($H65=0,999,$H65-1),DN65-1)))","v":6},{"$f":"IF(AND($H65>0,$I65-DP$28>=$H65),$H65,IF(DO65=999,999,IF(DO65-1<0,IF($H65=0,999,$H65-1),DO65-1)))","v":5},{"$f":"IF(AND($H65>0,$I65-DQ$28>=$H65),$H65,IF(DP65=999,999,IF(DP65-1<0,IF($H65=0,999,$H65-1),DP65-1)))","v":4},{"$f":"IF(AND($H65>0,$I65-DR$28>=$H65),$H65,IF(DQ65=999,999,IF(DQ65-1<0,IF($H65=0,999,$H65-1),DQ65-1)))","v":3},{"$f":"IF(AND($H65>0,$I65-DS$28>=$H65),$H65,IF(DR65=999,999,IF(DR65-1<0,IF($H65=0,999,$H65-1),DR65-1)))","v":2},{"$f":"IF(AND($H65>0,$I65-DT$28>=$H65),$H65,IF(DS65=999,999,IF(DS65-1<0,IF($H65=0,999,$H65-1),DS65-1)))","v":1},{"$f":"IF(AND($H65>0,$I65-DU$28>=$H65),$H65,IF(DT65=999,999,IF(DT65-1<0,IF($H65=0,999,$H65-1),DT65-1)))","v":0},{"$f":"IF($H65>0,$M65*($H65-CQ65)/$H65,$M65/(CQ65+1))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CR65=999,0,IF($H65>0,DW$28*$M65*($H65-CR65)/$H65,DW$28*$M65/(CR65+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CS65=999,0,IF($H65>0,DX$28*$M65*($H65-CS65)/$H65,DX$28*$M65/(CS65+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CT65=999,0,IF($H65>0,DY$28*$M65*($H65-CT65)/$H65,DY$28*$M65/(CT65+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CU65=999,0,IF($H65>0,DZ$28*$M65*($H65-CU65)/$H65,DZ$28*$M65/(CU65+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CV65=999,0,IF($H65>0,EA$28*$M65*($H65-CV65)/$H65,EA$28*$M65/(CV65+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CW65=999,0,IF($H65>0,EB$28*$M65*($H65-CW65)/$H65,EB$28*$M65/(CW65+1)))","v":{"v":597.0261482645,"d":"597.0"}},{"$f":"IF(CX65=999,0,IF($H65>0,EC$28*$M65*($H65-CX65)/$H65,EC$28*$M65/(CX65+1)))","v":{"v":1229.87386542487,"d":"1229.9"}},{"$f":"IF(CY65=999,0,IF($H65>0,ED$28*$M65*($H65-CY65)/$H65,ED$28*$M65/(CY65+1)))","v":{"v":1900.1551220814238,"d":"1900.2"}},{"$f":"IF(CZ65=999,0,IF($H65>0,EE$28*$M65*($H65-CZ65)/$H65,EE$28*$M65/(CZ65+1)))","v":{"v":2609.546367658489,"d":"2609.5"}},{"$f":"IF(DA65=999,0,IF($H65>0,EF$28*$M65*($H65-DA65)/$H65,EF$28*$M65/(DA65+1)))","v":{"v":3359.790948360304,"d":"3359.8"}},{"$f":"IF(DB65=999,0,IF($H65>0,EG$28*$M65*($H65-DB65)/$H65,EG$28*$M65/(DB65+1)))","v":{"v":4152.701612173336,"d":"4152.7"}},{"$f":"IF(DC65=999,0,IF($H65>0,EH$28*$M65*($H65-DC65)/$H65,EH$28*$M65/(DC65+1)))","v":{"v":4990.163103961625,"d":"4990.2"}},{"$f":"IF(DD65=999,0,IF($H65>0,EI$28*$M65*($H65-DD65)/$H65,EI$28*$M65/(DD65+1)))","v":{"v":5874.134853806256,"d":"5874.1"}},{"$f":"IF(DE65=999,0,IF($H65>0,EJ$28*$M65*($H65-DE65)/$H65,EJ$28*$M65/(DE65+1)))","v":{"v":6806.653761848,"d":"6806.7"}},{"$f":"IF(DF65=999,0,IF($H65>0,EK$28*$M65*($H65-DF65)/$H65,EK$28*$M65/(DF65+1)))","v":{"v":7789.837083003822,"d":"7789.8"}},{"$f":"IF(DG65=999,0,IF($H65>0,EL$28*$M65*($H65-DG65)/$H65,EL$28*$M65/(DG65+1)))","v":{"v":8825.885415043329,"d":"8825.9"}},{"$f":"IF(DH65=999,0,IF($H65>0,EM$28*$M65*($H65-DH65)/$H65,EM$28*$M65/(DH65+1)))","v":{"v":9917.085793630504,"d":"9917.1"}},{"$f":"IF(DI65=999,0,IF($H65>0,EN$28*$M65*($H65-DI65)/$H65,EN$28*$M65/(DI65+1)))","v":{"v":11065.814898059372,"d":"11065.8"}},{"$f":"IF(DJ65=999,0,IF($H65>0,EO$28*$M65*($H65-DJ65)/$H65,EO$28*$M65/(DJ65+1)))","v":{"v":12274.542371539701,"d":"12274.5"}},{"$f":"IF(DK65=999,0,IF($H65>0,EP$28*$M65*($H65-DK65)/$H65,EP$28*$M65/(DK65+1)))","v":{"v":13545.834260020598,"d":"13545.8"}},{"$f":"IF(DL65=999,0,IF($H65>0,EQ$28*$M65*($H65-DL65)/$H65,EQ$28*$M65/(DL65+1)))","v":{"v":14882.356573675965,"d":"14882.4"}},{"$f":"IF(DM65=999,0,IF($H65>0,ER$28*$M65*($H65-DM65)/$H65,ER$28*$M65/(DM65+1)))","v":{"v":16286.878975316633,"d":"16286.9"}},{"$f":"IF(DN65=999,0,IF($H65>0,ES$28*$M65*($H65-DN65)/$H65,ES$28*$M65/(DN65+1)))","v":{"v":17762.278600139434,"d":"17762.3"}},{"$f":"IF(DO65=999,0,IF($H65>0,ET$28*$M65*($H65-DO65)/$H65,ET$28*$M65/(DO65+1)))","v":{"v":19311.544011373815,"d":"19311.5"}},{"$f":"IF(DP65=999,0,IF($H65>0,EU$28*$M65*($H65-DP65)/$H65,EU$28*$M65/(DP65+1)))","v":{"v":20937.77929654214,"d":"20937.8"}},{"$f":"IF(DQ65=999,0,IF($H65>0,EV$28*$M65*($H65-DQ65)/$H65,EV$28*$M65/(DQ65+1)))","v":{"v":22644.208309210324,"d":"22644.2"}},{"$f":"IF(DR65=999,0,IF($H65>0,EW$28*$M65*($H65-DR65)/$H65,EW$28*$M65/(DR65+1)))","v":{"v":24434.179061271712,"d":"24434.2"}},{"$f":"IF(DS65=999,0,IF($H65>0,EX$28*$M65*($H65-DS65)/$H65,EX$28*$M65/(DS65+1)))","v":{"v":26311.16827097849,"d":"26311.2"}},{"$f":"IF(DT65=999,0,IF($H65>0,EY$28*$M65*($H65-DT65)/$H65,EY$28*$M65/(DT65+1)))","v":{"v":28278.786072112533,"d":"28278.8"}},{"$f":"IF(DU65=999,0,IF($H65>0,EZ$28*$M65*($H65-DU65)/$H65,EZ$28*$M65/(DU65+1)))","v":{"v":30340.780889870737,"d":"30340.8"}},{"$nulls":3},{"$f":"MAX(0,I65-Years)","v":30},{"$f":"K65*(1+Inflation/100)^Years","v":{"v":15000,"d":"$15,000"}}]
[false,null,36,null,512,"Pool Bldg Shower Rooms - Remodel","(2)/Men's/Womens",25,30,{"v":45000,"d":"$45,000"},{"v":55000,"d":"$55,000"},null,{"$f":"(J66+K66)/2","v":{"v":50000,"d":"$50,000"}},{"$f":"E66","v":512},{"$f":"F66","v":"Pool Bldg Shower Rooms - Remodel"},{"$f":"H66","v":25},{"$f":"I66","v":30},{"$f":"M66","v":{"v":50000,"d":"$50,000"}},{"$f":"E66","v":512},{"$f":"F66","v":"Pool Bldg Shower Rooms - Remodel"},{"$f":"G66","v":"(2)/Men's/Womens"},{"$f":"H66","v":25},{"$f":"I66","v":30},{"$f":"J66","v":{"v":45000,"d":"$45,000"}},{"$f":"K66","v":{"v":55000,"d":"$55,000"}},{"$f":"E66","v":512},{"$f":"F66","v":"Pool Bldg Shower Rooms - Remodel"},{"$f":"M66","v":{"v":50000,"d":"$50,000"}},"X",{"$f":"IF(H66-I66<0,0,H66-I66)","v":0},"/",{"$f":"H66","v":25},"=",{"$f":"DV66+(1-Main!$D$61)*(DW66-DV66)","v":{"v":0,"d":"$0"}},null,{"$f":"E66","v":512},{"$f":"F66","v":"Pool Bldg Shower Rooms - Remodel"},{"$f":"H66","v":25},{"$f":"M66","v":{"v":50000,"d":"$50,000"}},{"$f":"IF(H66>0,M66/H66,0)","v":{"v":2000,"d":"$2,000"}},{"v":0.055506730191035664,"d":"5.6%"},{"$f":"SUM(AV$31:AV66)","v":{"v":369359.99999999994,"d":"$369,360"}},{"$f":"E66","v":512},{"$f":"F66","v":"Pool Bldg Shower Rooms - Remodel"},{"$f":"H66","v":25},{"$f":"I66","v":30},{"$f":"M66","v":{"v":50000,"d":"$50,000"}},{"$f":"DV66+(1-Main!$D$61)*(DW66-DV66)","v":{"v":0,"d":"$0"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV66,IF((AP66-AV66)>=Main!D$20,0,IF(AP66<=Main!D$20,AV66,Main!D$20-AP66+AV66)))","v":{"v":0,"d":"$0"}},{"$f":"AO66*Main!RecommendContrib","v":{"v":2000.018502243397,"d":"$2,000.02"}},null,512,"Pool Bldg Shower Rooms - Remodel",{"$f":"IF(CQ66=0,$M66*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR66=0,$M66*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS66=0,$M66*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT66=0,$M66*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU66=0,$M66*BF$3,0)","v":{"v":0,"d":"$0"}},512,"Pool Bldg Shower Rooms - Remodel",{"$f":"IF(CV66=0,$M66*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW66=0,$M66*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX66=0,$M66*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY66=0,$M66*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ66=0,$M66*BM$3,0)","v":{"v":0,"d":"$0"}},512,"Pool Bldg Shower Rooms - Remodel",{"$f":"IF(DA66=0,$M66*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB66=0,$M66*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC66=0,$M66*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD66=0,$M66*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE66=0,$M66*BT$3,0)","v":{"v":0,"d":"$0"}},512,"Pool Bldg Shower Rooms - Remodel",{"$f":"IF(DF66=0,$M66*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG66=0,$M66*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH66=0,$M66*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI66=0,$M66*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ66=0,$M66*CA$3,0)","v":{"v":0,"d":"$0"}},512,"Pool Bldg Shower Rooms - Remodel",{"$f":"IF(DK66=0,$M66*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL66=0,$M66*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM66=0,$M66*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN66=0,$M66*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO66=0,$M66*CH$3,0)","v":{"v":0,"d":"$0"}},512,"Pool Bldg Shower Rooms - Remodel",{"$f":"IF(DP66=0,$M66*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ66=0,$M66*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR66=0,$M66*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS66=0,$M66*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT66=0,$M66*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU66=0,$M66*CP$3,0)","v":{"v":121363.12355948295,"d":"$121,363"}},{"$f":"IF(H66=0,I66,IF($I66>$H66,$H66,$I66))","v":25},{"$f":"IF(AND($H66>0,$I66-CR$28>=$H66),$H66,IF(CQ66=999,999,IF(CQ66-1<0,IF($H66=0,999,$H66-1),CQ66-1)))","v":25},{"$f":"IF(AND($H66>0,$I66-CS$28>=$H66),$H66,IF(CR66=999,999,IF(CR66-1<0,IF($H66=0,999,$H66-1),CR66-1)))","v":25},{"$f":"IF(AND($H66>0,$I66-CT$28>=$H66),$H66,IF(CS66=999,999,IF(CS66-1<0,IF($H66=0,999,$H66-1),CS66-1)))","v":25},{"$f":"IF(AND($H66>0,$I66-CU$28>=$H66),$H66,IF(CT66=999,999,IF(CT66-1<0,IF($H66=0,999,$H66-1),CT66-1)))","v":25},{"$f":"IF(AND($H66>0,$I66-CV$28>=$H66),$H66,IF(CU66=999,999,IF(CU66-1<0,IF($H66=0,999,$H66-1),CU66-1)))","v":25},{"$f":"IF(AND($H66>0,$I66-CW$28>=$H66),$H66,IF(CV66=999,999,IF(CV66-1<0,IF($H66=0,999,$H66-1),CV66-1)))","v":24},{"$f":"IF(AND($H66>0,$I66-CX$28>=$H66),$H66,IF(CW66=999,999,IF(CW66-1<0,IF($H66=0,999,$H66-1),CW66-1)))","v":23},{"$f":"IF(AND($H66>0,$I66-CY$28>=$H66),$H66,IF(CX66=999,999,IF(CX66-1<0,IF($H66=0,999,$H66-1),CX66-1)))","v":22},{"$f":"IF(AND($H66>0,$I66-CZ$28>=$H66),$H66,IF(CY66=999,999,IF(CY66-1<0,IF($H66=0,999,$H66-1),CY66-1)))","v":21},{"$f":"IF(AND($H66>0,$I66-DA$28>=$H66),$H66,IF(CZ66=999,999,IF(CZ66-1<0,IF($H66=0,999,$H66-1),CZ66-1)))","v":20},{"$f":"IF(AND($H66>0,$I66-DB$28>=$H66),$H66,IF(DA66=999,999,IF(DA66-1<0,IF($H66=0,999,$H66-1),DA66-1)))","v":19},{"$f":"IF(AND($H66>0,$I66-DC$28>=$H66),$H66,IF(DB66=999,999,IF(DB66-1<0,IF($H66=0,999,$H66-1),DB66-1)))","v":18},{"$f":"IF(AND($H66>0,$I66-DD$28>=$H66),$H66,IF(DC66=999,999,IF(DC66-1<0,IF($H66=0,999,$H66-1),DC66-1)))","v":17},{"$f":"IF(AND($H66>0,$I66-DE$28>=$H66),$H66,IF(DD66=999,999,IF(DD66-1<0,IF($H66=0,999,$H66-1),DD66-1)))","v":16},{"$f":"IF(AND($H66>0,$I66-DF$28>=$H66),$H66,IF(DE66=999,999,IF(DE66-1<0,IF($H66=0,999,$H66-1),DE66-1)))","v":15},{"$f":"IF(AND($H66>0,$I66-DG$28>=$H66),$H66,IF(DF66=999,999,IF(DF66-1<0,IF($H66=0,999,$H66-1),DF66-1)))","v":14},{"$f":"IF(AND($H66>0,$I66-DH$28>=$H66),$H66,IF(DG66=999,999,IF(DG66-1<0,IF($H66=0,999,$H66-1),DG66-1)))","v":13},{"$f":"IF(AND($H66>0,$I66-DI$28>=$H66),$H66,IF(DH66=999,999,IF(DH66-1<0,IF($H66=0,999,$H66-1),DH66-1)))","v":12},{"$f":"IF(AND($H66>0,$I66-DJ$28>=$H66),$H66,IF(DI66=999,999,IF(DI66-1<0,IF($H66=0,999,$H66-1),DI66-1)))","v":11},{"$f":"IF(AND($H66>0,$I66-DK$28>=$H66),$H66,IF(DJ66=999,999,IF(DJ66-1<0,IF($H66=0,999,$H66-1),DJ66-1)))","v":10},{"$f":"IF(AND($H66>0,$I66-DL$28>=$H66),$H66,IF(DK66=999,999,IF(DK66-1<0,IF($H66=0,999,$H66-1),DK66-1)))","v":9},{"$f":"IF(AND($H66>0,$I66-DM$28>=$H66),$H66,IF(DL66=999,999,IF(DL66-1<0,IF($H66=0,999,$H66-1),DL66-1)))","v":8},{"$f":"IF(AND($H66>0,$I66-DN$28>=$H66),$H66,IF(DM66=999,999,IF(DM66-1<0,IF($H66=0,999,$H66-1),DM66-1)))","v":7},{"$f":"IF(AND($H66>0,$I66-DO$28>=$H66),$H66,IF(DN66=999,999,IF(DN66-1<0,IF($H66=0,999,$H66-1),DN66-1)))","v":6},{"$f":"IF(AND($H66>0,$I66-DP$28>=$H66),$H66,IF(DO66=999,999,IF(DO66-1<0,IF($H66=0,999,$H66-1),DO66-1)))","v":5},{"$f":"IF(AND($H66>0,$I66-DQ$28>=$H66),$H66,IF(DP66=999,999,IF(DP66-1<0,IF($H66=0,999,$H66-1),DP66-1)))","v":4},{"$f":"IF(AND($H66>0,$I66-DR$28>=$H66),$H66,IF(DQ66=999,999,IF(DQ66-1<0,IF($H66=0,999,$H66-1),DQ66-1)))","v":3},{"$f":"IF(AND($H66>0,$I66-DS$28>=$H66),$H66,IF(DR66=999,999,IF(DR66-1<0,IF($H66=0,999,$H66-1),DR66-1)))","v":2},{"$f":"IF(AND($H66>0,$I66-DT$28>=$H66),$H66,IF(DS66=999,999,IF(DS66-1<0,IF($H66=0,999,$H66-1),DS66-1)))","v":1},{"$f":"IF(AND($H66>0,$I66-DU$28>=$H66),$H66,IF(DT66=999,999,IF(DT66-1<0,IF($H66=0,999,$H66-1),DT66-1)))","v":0},{"$f":"IF($H66>0,$M66*($H66-CQ66)/$H66,$M66/(CQ66+1))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CR66=999,0,IF($H66>0,DW$28*$M66*($H66-CR66)/$H66,DW$28*$M66/(CR66+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CS66=999,0,IF($H66>0,DX$28*$M66*($H66-CS66)/$H66,DX$28*$M66/(CS66+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CT66=999,0,IF($H66>0,DY$28*$M66*($H66-CT66)/$H66,DY$28*$M66/(CT66+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CU66=999,0,IF($H66>0,DZ$28*$M66*($H66-CU66)/$H66,DZ$28*$M66/(CU66+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CV66=999,0,IF($H66>0,EA$28*$M66*($H66-CV66)/$H66,EA$28*$M66/(CV66+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CW66=999,0,IF($H66>0,EB$28*$M66*($H66-CW66)/$H66,EB$28*$M66/(CW66+1)))","v":{"v":2388.104593058,"d":"2388.1"}},{"$f":"IF(CX66=999,0,IF($H66>0,EC$28*$M66*($H66-CX66)/$H66,EC$28*$M66/(CX66+1)))","v":{"v":4919.49546169948,"d":"4919.5"}},{"$f":"IF(CY66=999,0,IF($H66>0,ED$28*$M66*($H66-CY66)/$H66,ED$28*$M66/(CY66+1)))","v":{"v":7600.620488325695,"d":"7600.6"}},{"$f":"IF(CZ66=999,0,IF($H66>0,EE$28*$M66*($H66-CZ66)/$H66,EE$28*$M66/(CZ66+1)))","v":{"v":10438.185470633956,"d":"10438.2"}},{"$f":"IF(DA66=999,0,IF($H66>0,EF$28*$M66*($H66-DA66)/$H66,EF$28*$M66/(DA66+1)))","v":{"v":13439.163793441216,"d":"13439.2"}},{"$f":"IF(DB66=999,0,IF($H66>0,EG$28*$M66*($H66-DB66)/$H66,EG$28*$M66/(DB66+1)))","v":{"v":16610.806448693344,"d":"16610.8"}},{"$f":"IF(DC66=999,0,IF($H66>0,EH$28*$M66*($H66-DC66)/$H66,EH$28*$M66/(DC66+1)))","v":{"v":19960.6524158465,"d":"19960.7"}},{"$f":"IF(DD66=999,0,IF($H66>0,EI$28*$M66*($H66-DD66)/$H66,EI$28*$M66/(DD66+1)))","v":{"v":23496.539415225023,"d":"23496.5"}},{"$f":"IF(DE66=999,0,IF($H66>0,EJ$28*$M66*($H66-DE66)/$H66,EJ$28*$M66/(DE66+1)))","v":{"v":27226.615047392,"d":"27226.6"}},{"$f":"IF(DF66=999,0,IF($H66>0,EK$28*$M66*($H66-DF66)/$H66,EK$28*$M66/(DF66+1)))","v":{"v":31159.348332015288,"d":"31159.3"}},{"$f":"IF(DG66=999,0,IF($H66>0,EL$28*$M66*($H66-DG66)/$H66,EL$28*$M66/(DG66+1)))","v":{"v":35303.541660173316,"d":"35303.5"}},{"$f":"IF(DH66=999,0,IF($H66>0,EM$28*$M66*($H66-DH66)/$H66,EM$28*$M66/(DH66+1)))","v":{"v":39668.343174522015,"d":"39668.3"}},{"$f":"IF(DI66=999,0,IF($H66>0,EN$28*$M66*($H66-DI66)/$H66,EN$28*$M66/(DI66+1)))","v":{"v":44263.25959223749,"d":"44263.3"}},{"$f":"IF(DJ66=999,0,IF($H66>0,EO$28*$M66*($H66-DJ66)/$H66,EO$28*$M66/(DJ66+1)))","v":{"v":49098.169486158804,"d":"49098.2"}},{"$f":"IF(DK66=999,0,IF($H66>0,EP$28*$M66*($H66-DK66)/$H66,EP$28*$M66/(DK66+1)))","v":{"v":54183.33704008239,"d":"54183.3"}},{"$f":"IF(DL66=999,0,IF($H66>0,EQ$28*$M66*($H66-DL66)/$H66,EQ$28*$M66/(DL66+1)))","v":{"v":59529.42629470386,"d":"59529.4"}},{"$f":"IF(DM66=999,0,IF($H66>0,ER$28*$M66*($H66-DM66)/$H66,ER$28*$M66/(DM66+1)))","v":{"v":65147.51590126653,"d":"65147.5"}},{"$f":"IF(DN66=999,0,IF($H66>0,ES$28*$M66*($H66-DN66)/$H66,ES$28*$M66/(DN66+1)))","v":{"v":71049.11440055774,"d":"71049.1"}},{"$f":"IF(DO66=999,0,IF($H66>0,ET$28*$M66*($H66-DO66)/$H66,ET$28*$M66/(DO66+1)))","v":{"v":77246.17604549526,"d":"77246.2"}},{"$f":"IF(DP66=999,0,IF($H66>0,EU$28*$M66*($H66-DP66)/$H66,EU$28*$M66/(DP66+1)))","v":{"v":83751.11718616856,"d":"83751.1"}},{"$f":"IF(DQ66=999,0,IF($H66>0,EV$28*$M66*($H66-DQ66)/$H66,EV$28*$M66/(DQ66+1)))","v":{"v":90576.8332368413,"d":"90576.8"}},{"$f":"IF(DR66=999,0,IF($H66>0,EW$28*$M66*($H66-DR66)/$H66,EW$28*$M66/(DR66+1)))","v":{"v":97736.71624508685,"d":"97736.7"}},{"$f":"IF(DS66=999,0,IF($H66>0,EX$28*$M66*($H66-DS66)/$H66,EX$28*$M66/(DS66+1)))","v":{"v":105244.67308391396,"d":"105244.7"}},{"$f":"IF(DT66=999,0,IF($H66>0,EY$28*$M66*($H66-DT66)/$H66,EY$28*$M66/(DT66+1)))","v":{"v":113115.14428845013,"d":"113115.1"}},{"$f":"IF(DU66=999,0,IF($H66>0,EZ$28*$M66*($H66-DU66)/$H66,EZ$28*$M66/(DU66+1)))","v":{"v":121363.12355948295,"d":"121363.1"}},{"$nulls":3},{"$f":"MAX(0,I66-Years)","v":30},{"$f":"K66*(1+Inflation/100)^Years","v":{"v":55000,"d":"$55,000"}}]
[false,null,37,null,516,"Pool Bldg Half Baths - Refurbish","(2) half baths",25,30,{"v":6000,"d":"$6,000"},{"v":10000,"d":"$10,000"},null,{"$f":"(J67+K67)/2","v":{"v":8000,"d":"$8,000"}},{"$f":"E67","v":516},{"$f":"F67","v":"Pool Bldg Half Baths - Refurbish"},{"$f":"H67","v":25},{"$f":"I67","v":30},{"$f":"M67","v":{"v":8000,"d":"$8,000"}},{"$f":"E67","v":516},{"$f":"F67","v":"Pool Bldg Half Baths - Refurbish"},{"$f":"G67","v":"(2) half baths"},{"$f":"H67","v":25},{"$f":"I67","v":30},{"$f":"J67","v":{"v":6000,"d":"$6,000"}},{"$f":"K67","v":{"v":10000,"d":"$10,000"}},{"$f":"E67","v":516},{"$f":"F67","v":"Pool Bldg Half Baths - Refurbish"},{"$f":"M67","v":{"v":8000,"d":"$8,000"}},"X",{"$f":"IF(H67-I67<0,0,H67-I67)","v":0},"/",{"$f":"H67","v":25},"=",{"$f":"DV67+(1-Main!$D$61)*(DW67-DV67)","v":{"v":0,"d":"$0"}},null,{"$f":"E67","v":516},{"$f":"F67","v":"Pool Bldg Half Baths - Refurbish"},{"$f":"H67","v":25},{"$f":"M67","v":{"v":8000,"d":"$8,000"}},{"$f":"IF(H67>0,M67/H67,0)","v":{"v":320,"d":"$320"}},{"v":0.008881076830565706,"d":"0.9%"},{"$f":"SUM(AV$31:AV67)","v":{"v":369359.99999999994,"d":"$369,360"}},{"$f":"E67","v":516},{"$f":"F67","v":"Pool Bldg Half Baths - Refurbish"},{"$f":"H67","v":25},{"$f":"I67","v":30},{"$f":"M67","v":{"v":8000,"d":"$8,000"}},{"$f":"DV67+(1-Main!$D$61)*(DW67-DV67)","v":{"v":0,"d":"$0"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV67,IF((AP67-AV67)>=Main!D$20,0,IF(AP67<=Main!D$20,AV67,Main!D$20-AP67+AV67)))","v":{"v":0,"d":"$0"}},{"$f":"AO67*Main!RecommendContrib","v":{"v":320.00296035894354,"d":"$320.00"}},null,516,"Pool Bldg Half Baths - Refurbish",{"$f":"IF(CQ67=0,$M67*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR67=0,$M67*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS67=0,$M67*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT67=0,$M67*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU67=0,$M67*BF$3,0)","v":{"v":0,"d":"$0"}},516,"Pool Bldg Half Baths - Refurbish",{"$f":"IF(CV67=0,$M67*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW67=0,$M67*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX67=0,$M67*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY67=0,$M67*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ67=0,$M67*BM$3,0)","v":{"v":0,"d":"$0"}},516,"Pool Bldg Half Baths - Refurbish",{"$f":"IF(DA67=0,$M67*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB67=0,$M67*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC67=0,$M67*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD67=0,$M67*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE67=0,$M67*BT$3,0)","v":{"v":0,"d":"$0"}},516,"Pool Bldg Half Baths - Refurbish",{"$f":"IF(DF67=0,$M67*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG67=0,$M67*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH67=0,$M67*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI67=0,$M67*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ67=0,$M67*CA$3,0)","v":{"v":0,"d":"$0"}},516,"Pool Bldg Half Baths - Refurbish",{"$f":"IF(DK67=0,$M67*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL67=0,$M67*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM67=0,$M67*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN67=0,$M67*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO67=0,$M67*CH$3,0)","v":{"v":0,"d":"$0"}},516,"Pool Bldg Half Baths - Refurbish",{"$f":"IF(DP67=0,$M67*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ67=0,$M67*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR67=0,$M67*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS67=0,$M67*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT67=0,$M67*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU67=0,$M67*CP$3,0)","v":{"v":19418.099769517274,"d":"$19,418"}},{"$f":"IF(H67=0,I67,IF($I67>$H67,$H67,$I67))","v":25},{"$f":"IF(AND($H67>0,$I67-CR$28>=$H67),$H67,IF(CQ67=999,999,IF(CQ67-1<0,IF($H67=0,999,$H67-1),CQ67-1)))","v":25},{"$f":"IF(AND($H67>0,$I67-CS$28>=$H67),$H67,IF(CR67=999,999,IF(CR67-1<0,IF($H67=0,999,$H67-1),CR67-1)))","v":25},{"$f":"IF(AND($H67>0,$I67-CT$28>=$H67),$H67,IF(CS67=999,999,IF(CS67-1<0,IF($H67=0,999,$H67-1),CS67-1)))","v":25},{"$f":"IF(AND($H67>0,$I67-CU$28>=$H67),$H67,IF(CT67=999,999,IF(CT67-1<0,IF($H67=0,999,$H67-1),CT67-1)))","v":25},{"$f":"IF(AND($H67>0,$I67-CV$28>=$H67),$H67,IF(CU67=999,999,IF(CU67-1<0,IF($H67=0,999,$H67-1),CU67-1)))","v":25},{"$f":"IF(AND($H67>0,$I67-CW$28>=$H67),$H67,IF(CV67=999,999,IF(CV67-1<0,IF($H67=0,999,$H67-1),CV67-1)))","v":24},{"$f":"IF(AND($H67>0,$I67-CX$28>=$H67),$H67,IF(CW67=999,999,IF(CW67-1<0,IF($H67=0,999,$H67-1),CW67-1)))","v":23},{"$f":"IF(AND($H67>0,$I67-CY$28>=$H67),$H67,IF(CX67=999,999,IF(CX67-1<0,IF($H67=0,999,$H67-1),CX67-1)))","v":22},{"$f":"IF(AND($H67>0,$I67-CZ$28>=$H67),$H67,IF(CY67=999,999,IF(CY67-1<0,IF($H67=0,999,$H67-1),CY67-1)))","v":21},{"$f":"IF(AND($H67>0,$I67-DA$28>=$H67),$H67,IF(CZ67=999,999,IF(CZ67-1<0,IF($H67=0,999,$H67-1),CZ67-1)))","v":20},{"$f":"IF(AND($H67>0,$I67-DB$28>=$H67),$H67,IF(DA67=999,999,IF(DA67-1<0,IF($H67=0,999,$H67-1),DA67-1)))","v":19},{"$f":"IF(AND($H67>0,$I67-DC$28>=$H67),$H67,IF(DB67=999,999,IF(DB67-1<0,IF($H67=0,999,$H67-1),DB67-1)))","v":18},{"$f":"IF(AND($H67>0,$I67-DD$28>=$H67),$H67,IF(DC67=999,999,IF(DC67-1<0,IF($H67=0,999,$H67-1),DC67-1)))","v":17},{"$f":"IF(AND($H67>0,$I67-DE$28>=$H67),$H67,IF(DD67=999,999,IF(DD67-1<0,IF($H67=0,999,$H67-1),DD67-1)))","v":16},{"$f":"IF(AND($H67>0,$I67-DF$28>=$H67),$H67,IF(DE67=999,999,IF(DE67-1<0,IF($H67=0,999,$H67-1),DE67-1)))","v":15},{"$f":"IF(AND($H67>0,$I67-DG$28>=$H67),$H67,IF(DF67=999,999,IF(DF67-1<0,IF($H67=0,999,$H67-1),DF67-1)))","v":14},{"$f":"IF(AND($H67>0,$I67-DH$28>=$H67),$H67,IF(DG67=999,999,IF(DG67-1<0,IF($H67=0,999,$H67-1),DG67-1)))","v":13},{"$f":"IF(AND($H67>0,$I67-DI$28>=$H67),$H67,IF(DH67=999,999,IF(DH67-1<0,IF($H67=0,999,$H67-1),DH67-1)))","v":12},{"$f":"IF(AND($H67>0,$I67-DJ$28>=$H67),$H67,IF(DI67=999,999,IF(DI67-1<0,IF($H67=0,999,$H67-1),DI67-1)))","v":11},{"$f":"IF(AND($H67>0,$I67-DK$28>=$H67),$H67,IF(DJ67=999,999,IF(DJ67-1<0,IF($H67=0,999,$H67-1),DJ67-1)))","v":10},{"$f":"IF(AND($H67>0,$I67-DL$28>=$H67),$H67,IF(DK67=999,999,IF(DK67-1<0,IF($H67=0,999,$H67-1),DK67-1)))","v":9},{"$f":"IF(AND($H67>0,$I67-DM$28>=$H67),$H67,IF(DL67=999,999,IF(DL67-1<0,IF($H67=0,999,$H67-1),DL67-1)))","v":8},{"$f":"IF(AND($H67>0,$I67-DN$28>=$H67),$H67,IF(DM67=999,999,IF(DM67-1<0,IF($H67=0,999,$H67-1),DM67-1)))","v":7},{"$f":"IF(AND($H67>0,$I67-DO$28>=$H67),$H67,IF(DN67=999,999,IF(DN67-1<0,IF($H67=0,999,$H67-1),DN67-1)))","v":6},{"$f":"IF(AND($H67>0,$I67-DP$28>=$H67),$H67,IF(DO67=999,999,IF(DO67-1<0,IF($H67=0,999,$H67-1),DO67-1)))","v":5},{"$f":"IF(AND($H67>0,$I67-DQ$28>=$H67),$H67,IF(DP67=999,999,IF(DP67-1<0,IF($H67=0,999,$H67-1),DP67-1)))","v":4},{"$f":"IF(AND($H67>0,$I67-DR$28>=$H67),$H67,IF(DQ67=999,999,IF(DQ67-1<0,IF($H67=0,999,$H67-1),DQ67-1)))","v":3},{"$f":"IF(AND($H67>0,$I67-DS$28>=$H67),$H67,IF(DR67=999,999,IF(DR67-1<0,IF($H67=0,999,$H67-1),DR67-1)))","v":2},{"$f":"IF(AND($H67>0,$I67-DT$28>=$H67),$H67,IF(DS67=999,999,IF(DS67-1<0,IF($H67=0,999,$H67-1),DS67-1)))","v":1},{"$f":"IF(AND($H67>0,$I67-DU$28>=$H67),$H67,IF(DT67=999,999,IF(DT67-1<0,IF($H67=0,999,$H67-1),DT67-1)))","v":0},{"$f":"IF($H67>0,$M67*($H67-CQ67)/$H67,$M67/(CQ67+1))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CR67=999,0,IF($H67>0,DW$28*$M67*($H67-CR67)/$H67,DW$28*$M67/(CR67+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CS67=999,0,IF($H67>0,DX$28*$M67*($H67-CS67)/$H67,DX$28*$M67/(CS67+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CT67=999,0,IF($H67>0,DY$28*$M67*($H67-CT67)/$H67,DY$28*$M67/(CT67+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CU67=999,0,IF($H67>0,DZ$28*$M67*($H67-CU67)/$H67,DZ$28*$M67/(CU67+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CV67=999,0,IF($H67>0,EA$28*$M67*($H67-CV67)/$H67,EA$28*$M67/(CV67+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CW67=999,0,IF($H67>0,EB$28*$M67*($H67-CW67)/$H67,EB$28*$M67/(CW67+1)))","v":{"v":382.09673488927996,"d":"382.1"}},{"$f":"IF(CX67=999,0,IF($H67>0,EC$28*$M67*($H67-CX67)/$H67,EC$28*$M67/(CX67+1)))","v":{"v":787.1192738719168,"d":"787.1"}},{"$f":"IF(CY67=999,0,IF($H67>0,ED$28*$M67*($H67-CY67)/$H67,ED$28*$M67/(CY67+1)))","v":{"v":1216.0992781321113,"d":"1216.1"}},{"$f":"IF(CZ67=999,0,IF($H67>0,EE$28*$M67*($H67-CZ67)/$H67,EE$28*$M67/(CZ67+1)))","v":{"v":1670.109675301433,"d":"1670.1"}},{"$f":"IF(DA67=999,0,IF($H67>0,EF$28*$M67*($H67-DA67)/$H67,EF$28*$M67/(DA67+1)))","v":{"v":2150.266206950595,"d":"2150.3"}},{"$f":"IF(DB67=999,0,IF($H67>0,EG$28*$M67*($H67-DB67)/$H67,EG$28*$M67/(DB67+1)))","v":{"v":2657.7290317909356,"d":"2657.7"}},{"$f":"IF(DC67=999,0,IF($H67>0,EH$28*$M67*($H67-DC67)/$H67,EH$28*$M67/(DC67+1)))","v":{"v":3193.70438653544,"d":"3193.7"}},{"$f":"IF(DD67=999,0,IF($H67>0,EI$28*$M67*($H67-DD67)/$H67,EI$28*$M67/(DD67+1)))","v":{"v":3759.446306436004,"d":"3759.4"}},{"$f":"IF(DE67=999,0,IF($H67>0,EJ$28*$M67*($H67-DE67)/$H67,EJ$28*$M67/(DE67+1)))","v":{"v":4356.25840758272,"d":"4356.3"}},{"$f":"IF(DF67=999,0,IF($H67>0,EK$28*$M67*($H67-DF67)/$H67,EK$28*$M67/(DF67+1)))","v":{"v":4985.495733122446,"d":"4985.5"}},{"$f":"IF(DG67=999,0,IF($H67>0,EL$28*$M67*($H67-DG67)/$H67,EL$28*$M67/(DG67+1)))","v":{"v":5648.566665627731,"d":"5648.6"}},{"$f":"IF(DH67=999,0,IF($H67>0,EM$28*$M67*($H67-DH67)/$H67,EM$28*$M67/(DH67+1)))","v":{"v":6346.934907923523,"d":"6346.9"}},{"$f":"IF(DI67=999,0,IF($H67>0,EN$28*$M67*($H67-DI67)/$H67,EN$28*$M67/(DI67+1)))","v":{"v":7082.121534757997,"d":"7082.1"}},{"$f":"IF(DJ67=999,0,IF($H67>0,EO$28*$M67*($H67-DJ67)/$H67,EO$28*$M67/(DJ67+1)))","v":{"v":7855.707117785409,"d":"7855.7"}},{"$f":"IF(DK67=999,0,IF($H67>0,EP$28*$M67*($H67-DK67)/$H67,EP$28*$M67/(DK67+1)))","v":{"v":8669.333926413185,"d":"8669.3"}},{"$f":"IF(DL67=999,0,IF($H67>0,EQ$28*$M67*($H67-DL67)/$H67,EQ$28*$M67/(DL67+1)))","v":{"v":9524.708207152617,"d":"9524.7"}},{"$f":"IF(DM67=999,0,IF($H67>0,ER$28*$M67*($H67-DM67)/$H67,ER$28*$M67/(DM67+1)))","v":{"v":10423.602544202646,"d":"10423.6"}},{"$f":"IF(DN67=999,0,IF($H67>0,ES$28*$M67*($H67-DN67)/$H67,ES$28*$M67/(DN67+1)))","v":{"v":11367.858304089237,"d":"11367.9"}},{"$f":"IF(DO67=999,0,IF($H67>0,ET$28*$M67*($H67-DO67)/$H67,ET$28*$M67/(DO67+1)))","v":{"v":12359.388167279241,"d":"12359.4"}},{"$f":"IF(DP67=999,0,IF($H67>0,EU$28*$M67*($H67-DP67)/$H67,EU$28*$M67/(DP67+1)))","v":{"v":13400.17874978697,"d":"13400.2"}},{"$f":"IF(DQ67=999,0,IF($H67>0,EV$28*$M67*($H67-DQ67)/$H67,EV$28*$M67/(DQ67+1)))","v":{"v":14492.29331789461,"d":"14492.3"}},{"$f":"IF(DR67=999,0,IF($H67>0,EW$28*$M67*($H67-DR67)/$H67,EW$28*$M67/(DR67+1)))","v":{"v":15637.874599213894,"d":"15637.9"}},{"$f":"IF(DS67=999,0,IF($H67>0,EX$28*$M67*($H67-DS67)/$H67,EX$28*$M67/(DS67+1)))","v":{"v":16839.147693426235,"d":"16839.1"}},{"$f":"IF(DT67=999,0,IF($H67>0,EY$28*$M67*($H67-DT67)/$H67,EY$28*$M67/(DT67+1)))","v":{"v":18098.42308615202,"d":"18098.4"}},{"$f":"IF(DU67=999,0,IF($H67>0,EZ$28*$M67*($H67-DU67)/$H67,EZ$28*$M67/(DU67+1)))","v":{"v":19418.099769517274,"d":"19418.1"}},{"$nulls":3},{"$f":"MAX(0,I67-Years)","v":30},{"$f":"K67*(1+Inflation/100)^Years","v":{"v":10000,"d":"$10,000"}}]
[false,null,38,null,530,"Pool Bldg Elect./Lighting - Replc","Fixtures, panels, etc.",25,30,{"v":5000,"d":"$5,000"},{"v":6000,"d":"$6,000"},null,{"v":5500,"d":"$5,500"},530,"Pool Bldg Elect./Lighting - Replc",25,30,{"v":5500,"d":"$5,500"},530,"Pool Bldg Elect./Lighting - Replc","Fixtures, panels, etc.",25,30,{"v":5000,"d":"$5,000"},{"v":6000,"d":"$6,000"},530,"Pool Bldg Elect./Lighting - Replc",{"v":5500,"d":"$5,500"},"X",0,"/",25,"=",{"$f":"DV68+(1-Main!$D$61)*(DW68-DV68)","v":{"v":0,"d":"$0"}},null,530,"Pool Bldg Elect./Lighting - Replc",25,{"v":5500,"d":"$5,500"},{"v":220,"d":"$220"},{"v":6.105740321013923E-3,"d":"0.6%"},{"$f":"SUM(AV$31:AV68)","v":{"v":369359.99999999994,"d":"$369,360"}},530,"Pool Bldg Elect./Lighting - Replc",25,30,{"v":5500,"d":"$5,500"},{"$f":"DV68+(1-Main!$D$61)*(DW68-DV68)","v":{"v":0,"d":"$0"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV68,IF((AP68-AV68)>=Main!D$20,0,IF(AP68<=Main!D$20,AV68,Main!D$20-AP68+AV68)))","v":{"v":0,"d":"$0"}},{"$f":"AO68*Main!RecommendContrib","v":{"v":220.0020352467737,"d":"$220.00"}},null,530,"Pool Bldg Elect./Lighting - Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},530,"Pool Bldg Elect./Lighting - Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},530,"Pool Bldg Elect./Lighting - Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},530,"Pool Bldg Elect./Lighting - Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},530,"Pool Bldg Elect./Lighting - Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},530,"Pool Bldg Elect./Lighting - Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":13349.943591543126,"d":"$13,350"},25,25,25,25,25,25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":262.69150523638,"d":"262.7"},{"v":541.1445007869428,"d":"541.1"},{"v":836.0682537158266,"d":"836.1"},{"v":1148.2004017697352,"d":"1148.2"},{"v":1478.308017278534,"d":"1478.3"},{"v":1827.188709356268,"d":"1827.2"},{"v":2195.671765743115,"d":"2195.7"},{"v":2584.619335674752,"d":"2584.6"},{"v":2994.9276552131196,"d":"2994.9"},{"v":3427.528316521682,"d":"3427.5"},{"v":3883.3895826190646,"d":"3883.4"},{"v":4363.517749197421,"d":"4363.5"},{"v":4868.958555146123,"d":"4869.0"},{"v":5400.798643477469,"d":"5400.8"},{"v":5960.167074409063,"d":"5960.2"},{"v":6548.236892417423,"d":"6548.2"},{"v":7166.226749139319,"d":"7166.2"},{"v":7815.402584061351,"d":"7815.4"},{"v":8497.07936500448,"d":"8497.1"},{"v":9212.622890478542,"d":"9212.6"},{"v":9963.451656052544,"d":"9963.5"},{"v":10751.038786959552,"d":"10751.0"},{"v":11576.914039230538,"d":"11576.9"},{"v":12442.665871729516,"d":"12442.7"},{"v":13349.943591543126,"d":"13349.9"},{"$nulls":3},{"$f":"MAX(0,I68-Years)","v":30},{"$f":"K68*(1+Inflation/100)^Years","v":{"v":6000,"d":"$6,000"}}]
[false,null,39,null,532,"Pool Bldg Water Heater - Replace","(1) Bradford White 75 Gal",10,15,{"v":4000,"d":"$4,000"},{"v":5000,"d":"$5,000"},null,{"v":4500,"d":"$4,500"},532,"Pool Bldg Water Heater - Replace",10,15,{"v":4500,"d":"$4,500"},532,"Pool Bldg Water Heater - Replace","(1) Bradford White 75 Gal",10,15,{"v":4000,"d":"$4,000"},{"v":5000,"d":"$5,000"},532,"Pool Bldg Water Heater - Replace",{"v":4500,"d":"$4,500"},"X",0,"/",10,"=",{"$f":"DV69+(1-Main!$D$61)*(DW69-DV69)","v":{"v":0,"d":"$0"}},null,532,"Pool Bldg Water Heater - Replace",10,{"v":4500,"d":"$4,500"},{"v":450,"d":"$450"},{"v":0.012489014292983025,"d":"1.2%"},{"$f":"SUM(AV$31:AV69)","v":{"v":369359.99999999994,"d":"$369,360"}},532,"Pool Bldg Water Heater - Replace",10,15,{"v":4500,"d":"$4,500"},{"$f":"DV69+(1-Main!$D$61)*(DW69-DV69)","v":{"v":0,"d":"$0"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV69,IF((AP69-AV69)>=Main!D$20,0,IF(AP69<=Main!D$20,AV69,Main!D$20-AP69+AV69)))","v":{"v":0,"d":"$0"}},{"$f":"AO69*Main!RecommendContrib","v":{"v":450.00416300476434,"d":"$450.00"}},null,532,"Pool Bldg Water Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},532,"Pool Bldg Water Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},532,"Pool Bldg Water Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},532,"Pool Bldg Water Heater - Replace",{"v":7010.85337470344,"d":"$7,011"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},532,"Pool Bldg Water Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},532,"Pool Bldg Water Heater - Replace",{"v":9422.000683443963,"d":"$9,422"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},10,10,10,10,10,10,9,8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,7,6,5,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":537.3235334380499,"d":"537.3"},{"v":1106.886478882383,"d":"1106.9"},{"v":1710.1396098732814,"d":"1710.1"},{"v":2348.59173089264,"d":"2348.6"},{"v":3023.811853524274,"d":"3023.8"},{"v":3737.4314509560027,"d":"3737.4"},{"v":4491.146793565463,"d":"4491.1"},{"v":5286.721368425629,"d":"5286.7"},{"v":6125.9883856632,"d":"6126.0"},{"v":7010.85337470344,"d":"7010.9"},{"v":722.1178975944542,"d":"722.1"},{"v":1487.5628690445756,"d":"1487.6"},{"v":2298.2846326738695,"d":"2298.3"},{"v":3156.3108955387806,"d":"3156.3"},{"v":4063.7502780061795,"d":"4063.8"},{"v":5022.795343615637,"d":"5022.8"},{"v":6035.725737911458,"d":"6035.7"},{"v":7104.911440055774,"d":"7104.9"},{"v":8232.816131164629,"d":"8232.8"},{"v":9422.000683443963,"d":"9422.0"},{"v":970.4660703947281,"d":"970.5"},{"v":1999.16010501314,"d":"1999.2"},{"v":3088.7023622453007,"d":"3088.7"},{"v":4241.81791081688,"d":"4241.8"},{"v":5461.340560176733,"d":"5461.3"},{"$nulls":3},{"$f":"MAX(0,I69-Years)","v":15},{"$f":"K69*(1+Inflation/100)^Years","v":{"v":5000,"d":"$5,000"}}]
[true,null,40,null,null,"Clubhouse/Shed",{"$nulls":6},{"v":0,"d":"$0"},null,"Clubhouse/Shed",{"$nulls":4},"Clubhouse/Shed",{"$nulls":6},"Clubhouse/Shed",{"$nulls":9},"Clubhouse/Shed",{"$nulls":4},{"$f":"SUM(AV$31:AV70)","v":{"v":369359.99999999994,"d":"$369,360"}},null,"Clubhouse/Shed",{"$nulls":8},"Clubhouse/Shed",{"$nulls":6},"Clubhouse/Shed",{"$nulls":6},"Clubhouse/Shed",{"$nulls":6},"Clubhouse/Shed",{"$nulls":6},"Clubhouse/Shed",{"$nulls":6},"Clubhouse/Shed",{"$nulls":6},0,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,999,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"IF(CW70=999,0,IF($H70>0,EB$28*$M70*($H70-CW70)/$H70,EB$28*$M70/(CW70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CX70=999,0,IF($H70>0,EC$28*$M70*($H70-CX70)/$H70,EC$28*$M70/(CX70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CY70=999,0,IF($H70>0,ED$28*$M70*($H70-CY70)/$H70,ED$28*$M70/(CY70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(CZ70=999,0,IF($H70>0,EE$28*$M70*($H70-CZ70)/$H70,EE$28*$M70/(CZ70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DA70=999,0,IF($H70>0,EF$28*$M70*($H70-DA70)/$H70,EF$28*$M70/(DA70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DB70=999,0,IF($H70>0,EG$28*$M70*($H70-DB70)/$H70,EG$28*$M70/(DB70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DC70=999,0,IF($H70>0,EH$28*$M70*($H70-DC70)/$H70,EH$28*$M70/(DC70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DD70=999,0,IF($H70>0,EI$28*$M70*($H70-DD70)/$H70,EI$28*$M70/(DD70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DE70=999,0,IF($H70>0,EJ$28*$M70*($H70-DE70)/$H70,EJ$28*$M70/(DE70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DF70=999,0,IF($H70>0,EK$28*$M70*($H70-DF70)/$H70,EK$28*$M70/(DF70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DG70=999,0,IF($H70>0,EL$28*$M70*($H70-DG70)/$H70,EL$28*$M70/(DG70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DH70=999,0,IF($H70>0,EM$28*$M70*($H70-DH70)/$H70,EM$28*$M70/(DH70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DI70=999,0,IF($H70>0,EN$28*$M70*($H70-DI70)/$H70,EN$28*$M70/(DI70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DJ70=999,0,IF($H70>0,EO$28*$M70*($H70-DJ70)/$H70,EO$28*$M70/(DJ70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DK70=999,0,IF($H70>0,EP$28*$M70*($H70-DK70)/$H70,EP$28*$M70/(DK70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DL70=999,0,IF($H70>0,EQ$28*$M70*($H70-DL70)/$H70,EQ$28*$M70/(DL70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DM70=999,0,IF($H70>0,ER$28*$M70*($H70-DM70)/$H70,ER$28*$M70/(DM70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DN70=999,0,IF($H70>0,ES$28*$M70*($H70-DN70)/$H70,ES$28*$M70/(DN70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DO70=999,0,IF($H70>0,ET$28*$M70*($H70-DO70)/$H70,ET$28*$M70/(DO70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DP70=999,0,IF($H70>0,EU$28*$M70*($H70-DP70)/$H70,EU$28*$M70/(DP70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DQ70=999,0,IF($H70>0,EV$28*$M70*($H70-DQ70)/$H70,EV$28*$M70/(DQ70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DR70=999,0,IF($H70>0,EW$28*$M70*($H70-DR70)/$H70,EW$28*$M70/(DR70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DS70=999,0,IF($H70>0,EX$28*$M70*($H70-DS70)/$H70,EX$28*$M70/(DS70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DT70=999,0,IF($H70>0,EY$28*$M70*($H70-DT70)/$H70,EY$28*$M70/(DT70+1)))","v":{"v":0,"d":"0.0"}},{"$f":"IF(DU70=999,0,IF($H70>0,EZ$28*$M70*($H70-DU70)/$H70,EZ$28*$M70/(DU70+1)))","v":{"v":0,"d":"0.0"}},{"$nulls":3},{"$f":"MAX(0,I70-Years)","v":0},{"$f":"K70*(1+Inflation/100)^Years","v":{"v":0,"d":"$0"}}]
[false,null,41,null,601,"Clubhouse Siding/Trim - Repr/Replc","~1,800 SF",30,6,{"v":17000,"d":"$17,000"},{"v":23000,"d":"$23,000"},null,{"$f":"(J71+K71)/2","v":{"v":20000,"d":"$20,000"}},{"$f":"E71","v":601},{"$f":"F71","v":"Clubhouse Siding/Trim - Repr/Replc"},{"$f":"H71","v":30},{"$f":"I71","v":6},{"$f":"M71","v":{"v":20000,"d":"$20,000"}},{"$f":"E71","v":601},{"$f":"F71","v":"Clubhouse Siding/Trim - Repr/Replc"},{"$f":"G71","v":"~1,800 SF"},{"$f":"H71","v":30},{"$f":"I71","v":6},{"$f":"J71","v":{"v":17000,"d":"$17,000"}},{"$f":"K71","v":{"v":23000,"d":"$23,000"}},{"$f":"E71","v":601},{"$f":"F71","v":"Clubhouse Siding/Trim - Repr/Replc"},{"$f":"M71","v":{"v":20000,"d":"$20,000"}},"X",{"$f":"IF(H71-I71<0,0,H71-I71)","v":24},"/",{"$f":"H71","v":30},"=",{"$f":"DV71+(1-Main!$D$61)*(DW71-DV71)","v":{"v":16000,"d":"$16,000"}},null,{"$f":"E71","v":601},{"$f":"F71","v":"Clubhouse Siding/Trim - Repr/Replc"},{"$f":"H71","v":30},{"$f":"M71","v":{"v":20000,"d":"$20,000"}},{"$f":"IF(H71>0,M71/H71,0)","v":{"v":666.6666666666666,"d":"$667"}},{"$f":"AN71/AN$77","v":{"v":0.018502243397011887,"d":"1.9%"}},{"$f":"SUM(AV$31:AV71)","v":{"v":385359.99999999994,"d":"$385,360"}},{"$f":"E71","v":601},{"$f":"F71","v":"Clubhouse Siding/Trim - Repr/Replc"},{"$f":"H71","v":30},{"$f":"I71","v":6},{"$f":"M71","v":{"v":20000,"d":"$20,000"}},{"$f":"DV71+(1-Main!$D$61)*(DW71-DV71)","v":{"v":16000,"d":"$16,000"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV71,IF((AP71-AV71)>=Main!D$20,0,IF(AP71<=Main!D$20,AV71,Main!D$20-AP71+AV71)))","v":{"v":0,"d":"$0"}},{"$f":"AO71*Main!RecommendContrib","v":{"v":666.6728340811324,"d":"$666.67"}},null,601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(CQ71=0,$M71*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR71=0,$M71*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS71=0,$M71*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT71=0,$M71*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU71=0,$M71*BF$3,0)","v":{"v":0,"d":"$0"}},601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(CV71=0,$M71*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW71=0,$M71*BJ$3,0)","v":{"v":23881.04593058,"d":"$23,881"}},{"$f":"IF(CX71=0,$M71*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY71=0,$M71*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ71=0,$M71*BM$3,0)","v":{"v":0,"d":"$0"}},601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(DA71=0,$M71*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB71=0,$M71*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC71=0,$M71*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD71=0,$M71*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE71=0,$M71*BT$3,0)","v":{"v":0,"d":"$0"}},601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(DF71=0,$M71*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG71=0,$M71*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH71=0,$M71*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI71=0,$M71*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ71=0,$M71*CA$3,0)","v":{"v":0,"d":"$0"}},601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(DK71=0,$M71*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL71=0,$M71*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM71=0,$M71*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN71=0,$M71*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO71=0,$M71*CH$3,0)","v":{"v":0,"d":"$0"}},601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(DP71=0,$M71*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ71=0,$M71*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR71=0,$M71*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS71=0,$M71*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT71=0,$M71*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU71=0,$M71*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H71=0,I71,IF($I71>$H71,$H71,$I71))","v":6},{"$f":"IF(AND($H71>0,$I71-CR$28>=$H71),$H71,IF(CQ71=999,999,IF(CQ71-1<0,IF($H71=0,999,$H71-1),CQ71-1)))","v":5},{"$f":"IF(AND($H71>0,$I71-CS$28>=$H71),$H71,IF(CR71=999,999,IF(CR71-1<0,IF($H71=0,999,$H71-1),CR71-1)))","v":4},{"$f":"IF(AND($H71>0,$I71-CT$28>=$H71),$H71,IF(CS71=999,999,IF(CS71-1<0,IF($H71=0,999,$H71-1),CS71-1)))","v":3},{"$f":"IF(AND($H71>0,$I71-CU$28>=$H71),$H71,IF(CT71=999,999,IF(CT71-1<0,IF($H71=0,999,$H71-1),CT71-1)))","v":2},{"$f":"IF(AND($H71>0,$I71-CV$28>=$H71),$H71,IF(CU71=999,999,IF(CU71-1<0,IF($H71=0,999,$H71-1),CU71-1)))","v":1},{"$f":"IF(AND($H71>0,$I71-CW$28>=$H71),$H71,IF(CV71=999,999,IF(CV71-1<0,IF($H71=0,999,$H71-1),CV71-1)))","v":0},{"$f":"IF(AND($H71>0,$I71-CX$28>=$H71),$H71,IF(CW71=999,999,IF(CW71-1<0,IF($H71=0,999,$H71-1),CW71-1)))","v":29},{"$f":"IF(AND($H71>0,$I71-CY$28>=$H71),$H71,IF(CX71=999,999,IF(CX71-1<0,IF($H71=0,999,$H71-1),CX71-1)))","v":28},{"$f":"IF(AND($H71>0,$I71-CZ$28>=$H71),$H71,IF(CY71=999,999,IF(CY71-1<0,IF($H71=0,999,$H71-1),CY71-1)))","v":27},{"$f":"IF(AND($H71>0,$I71-DA$28>=$H71),$H71,IF(CZ71=999,999,IF(CZ71-1<0,IF($H71=0,999,$H71-1),CZ71-1)))","v":26},{"$f":"IF(AND($H71>0,$I71-DB$28>=$H71),$H71,IF(DA71=999,999,IF(DA71-1<0,IF($H71=0,999,$H71-1),DA71-1)))","v":25},{"$f":"IF(AND($H71>0,$I71-DC$28>=$H71),$H71,IF(DB71=999,999,IF(DB71-1<0,IF($H71=0,999,$H71-1),DB71-1)))","v":24},{"$f":"IF(AND($H71>0,$I71-DD$28>=$H71),$H71,IF(DC71=999,999,IF(DC71-1<0,IF($H71=0,999,$H71-1),DC71-1)))","v":23},{"$f":"IF(AND($H71>0,$I71-DE$28>=$H71),$H71,IF(DD71=999,999,IF(DD71-1<0,IF($H71=0,999,$H71-1),DD71-1)))","v":22},{"$f":"IF(AND($H71>0,$I71-DF$28>=$H71),$H71,IF(DE71=999,999,IF(DE71-1<0,IF($H71=0,999,$H71-1),DE71-1)))","v":21},{"$f":"IF(AND($H71>0,$I71-DG$28>=$H71),$H71,IF(DF71=999,999,IF(DF71-1<0,IF($H71=0,999,$H71-1),DF71-1)))","v":20},{"$f":"IF(AND($H71>0,$I71-DH$28>=$H71),$H71,IF(DG71=999,999,IF(DG71-1<0,IF($H71=0,999,$H71-1),DG71-1)))","v":19},{"$f":"IF(AND($H71>0,$I71-DI$28>=$H71),$H71,IF(DH71=999,999,IF(DH71-1<0,IF($H71=0,999,$H71-1),DH71-1)))","v":18},{"$f":"IF(AND($H71>0,$I71-DJ$28>=$H71),$H71,IF(DI71=999,999,IF(DI71-1<0,IF($H71=0,999,$H71-1),DI71-1)))","v":17},{"$f":"IF(AND($H71>0,$I71-DK$28>=$H71),$H71,IF(DJ71=999,999,IF(DJ71-1<0,IF($H71=0,999,$H71-1),DJ71-1)))","v":16},{"$f":"IF(AND($H71>0,$I71-DL$28>=$H71),$H71,IF(DK71=999,999,IF(DK71-1<0,IF($H71=0,999,$H71-1),DK71-1)))","v":15},{"$f":"IF(AND($H71>0,$I71-DM$28>=$H71),$H71,IF(DL71=999,999,IF(DL71-1<0,IF($H71=0,999,$H71-1),DL71-1)))","v":14},{"$f":"IF(AND($H71>0,$I71-DN$28>=$H71),$H71,IF(DM71=999,999,IF(DM71-1<0,IF($H71=0,999,$H71-1),DM71-1)))","v":13},{"$f":"IF(AND($H71>0,$I71-DO$28>=$H71),$H71,IF(DN71=999,999,IF(DN71-1<0,IF($H71=0,999,$H71-1),DN71-1)))","v":12},{"$f":"IF(AND($H71>0,$I71-DP$28>=$H71),$H71,IF(DO71=999,999,IF(DO71-1<0,IF($H71=0,999,$H71-1),DO71-1)))","v":11},{"$f":"IF(AND($H71>0,$I71-DQ$28>=$H71),$H71,IF(DP71=999,999,IF(DP71-1<0,IF($H71=0,999,$H71-1),DP71-1)))","v":10},{"$f":"IF(AND($H71>0,$I71-DR$28>=$H71),$H71,IF(DQ71=999,999,IF(DQ71-1<0,IF($H71=0,999,$H71-1),DQ71-1)))","v":9},{"$f":"IF(AND($H71>0,$I71-DS$28>=$H71),$H71,IF(DR71=999,999,IF(DR71-1<0,IF($H71=0,999,$H71-1),DR71-1)))","v":8},{"$f":"IF(AND($H71>0,$I71-DT$28>=$H71),$H71,IF(DS71=999,999,IF(DS71-1<0,IF($H71=0,999,$H71-1),DS71-1)))","v":7},{"$f":"IF(AND($H71>0,$I71-DU$28>=$H71),$H71,IF(DT71=999,999,IF(DT71-1<0,IF($H71=0,999,$H71-1),DT71-1)))","v":6},{"$f":"IF($H71>0,$M71*($H71-CQ71)/$H71,$M71/(CQ71+1))","v":{"v":16000,"d":"16000.0"}},{"$f":"IF(CR71=999,0,IF($H71>0,DW$28*$M71*($H71-CR71)/$H71,DW$28*$M71/(CR71+1)))","v":{"v":17166.666666666668,"d":"17166.7"}},{"$f":"IF(CS71=999,0,IF($H71>0,DX$28*$M71*($H71-CS71)/$H71,DX$28*$M71/(CS71+1)))","v":{"v":18388.933333333334,"d":"18388.9"}},{"$f":"IF(CT71=999,0,IF($H71>0,DY$28*$M71*($H71-CT71)/$H71,DY$28*$M71/(CT71+1)))","v":{"v":19669.086000000003,"d":"19669.1"}},{"$f":"IF(CU71=999,0,IF($H71>0,DZ$28*$M71*($H71-CU71)/$H71,DZ$28*$M71/(CU71+1)))","v":{"v":21009.497786666667,"d":"21009.5"}},{"$f":"IF(CV71=999,0,IF($H71>0,EA$28*$M71*($H71-CV71)/$H71,EA$28*$M71/(CV71+1)))","v":{"v":22412.63210313333,"d":"22412.6"}},{"$f":"IF(CW71=999,0,IF($H71>0,EB$28*$M71*($H71-CW71)/$H71,EB$28*$M71/(CW71+1)))","v":{"v":23881.04593058,"d":"23881.0"}},{"$f":"IF(CX71=999,0,IF($H71>0,EC$28*$M71*($H71-CX71)/$H71,EC$28*$M71/(CX71+1)))","v":{"v":819.9159102832467,"d":"819.9"}},{"$f":"IF(CY71=999,0,IF($H71>0,ED$28*$M71*($H71-CY71)/$H71,ED$28*$M71/(CY71+1)))","v":{"v":1689.0267751834879,"d":"1689.0"}},{"$f":"IF(CZ71=999,0,IF($H71>0,EE$28*$M71*($H71-CZ71)/$H71,EE$28*$M71/(CZ71+1)))","v":{"v":2609.546367658489,"d":"2609.5"}},{"$f":"IF(DA71=999,0,IF($H71>0,EF$28*$M71*($H71-DA71)/$H71,EF$28*$M71/(DA71+1)))","v":{"v":3583.7770115843246,"d":"3583.8"}},{"$f":"IF(DB71=999,0,IF($H71>0,EG$28*$M71*($H71-DB71)/$H71,EG$28*$M71/(DB71+1)))","v":{"v":4614.112902414819,"d":"4614.1"}},{"$f":"IF(DC71=999,0,IF($H71>0,EH$28*$M71*($H71-DC71)/$H71,EH$28*$M71/(DC71+1)))","v":{"v":5703.043547384715,"d":"5703.0"}},{"$f":"IF(DD71=999,0,IF($H71>0,EI$28*$M71*($H71-DD71)/$H71,EI$28*$M71/(DD71+1)))","v":{"v":6853.157329440632,"d":"6853.2"}},{"$f":"IF(DE71=999,0,IF($H71>0,EJ$28*$M71*($H71-DE71)/$H71,EJ$28*$M71/(DE71+1)))","v":{"v":8067.145199227259,"d":"8067.1"}},{"$f":"IF(DF71=999,0,IF($H71>0,EK$28*$M71*($H71-DF71)/$H71,EK$28*$M71/(DF71+1)))","v":{"v":9347.804499604586,"d":"9347.8"}},{"$f":"IF(DG71=999,0,IF($H71>0,EL$28*$M71*($H71-DG71)/$H71,EL$28*$M71/(DG71+1)))","v":{"v":10698.042927325247,"d":"10698.0"}},{"$f":"IF(DH71=999,0,IF($H71>0,EM$28*$M71*($H71-DH71)/$H71,EM$28*$M71/(DH71+1)))","v":{"v":12120.882636659506,"d":"12120.9"}},{"$f":"IF(DI71=999,0,IF($H71>0,EN$28*$M71*($H71-DI71)/$H71,EN$28*$M71/(DI71+1)))","v":{"v":13619.464489919226,"d":"13619.5"}},{"$f":"IF(DJ71=999,0,IF($H71>0,EO$28*$M71*($H71-DJ71)/$H71,EO$28*$M71/(DJ71+1)))","v":{"v":15197.052460001536,"d":"15197.1"}},{"$f":"IF(DK71=999,0,IF($H71>0,EP$28*$M71*($H71-DK71)/$H71,EP$28*$M71/(DK71+1)))","v":{"v":16857.038190247855,"d":"16857.0"}},{"$f":"IF(DL71=999,0,IF($H71>0,EQ$28*$M71*($H71-DL71)/$H71,EQ$28*$M71/(DL71+1)))","v":{"v":18602.945717094954,"d":"18602.9"}},{"$f":"IF(DM71=999,0,IF($H71>0,ER$28*$M71*($H71-DM71)/$H71,ER$28*$M71/(DM71+1)))","v":{"v":20438.43636118166,"d":"20438.4"}},{"$f":"IF(DN71=999,0,IF($H71>0,ES$28*$M71*($H71-DN71)/$H71,ES$28*$M71/(DN71+1)))","v":{"v":22367.31379276818,"d":"22367.3"}},{"$f":"IF(DO71=999,0,IF($H71>0,ET$28*$M71*($H71-DO71)/$H71,ET$28*$M71/(DO71+1)))","v":{"v":24393.529277524827,"d":"24393.5"}},{"$f":"IF(DP71=999,0,IF($H71>0,EU$28*$M71*($H71-DP71)/$H71,EU$28*$M71/(DP71+1)))","v":{"v":26521.187108953374,"d":"26521.2"}},{"$f":"IF(DQ71=999,0,IF($H71>0,EV$28*$M71*($H71-DQ71)/$H71,EV$28*$M71/(DQ71+1)))","v":{"v":28754.550233917875,"d":"28754.6"}},{"$f":"IF(DR71=999,0,IF($H71>0,EW$28*$M71*($H71-DR71)/$H71,EW$28*$M71/(DR71+1)))","v":{"v":31098.046077982177,"d":"31098.0"}},{"$f":"IF(DS71=999,0,IF($H71>0,EX$28*$M71*($H71-DS71)/$H71,EX$28*$M71/(DS71+1)))","v":{"v":33556.27257747982,"d":"33556.3"}},{"$f":"IF(DT71=999,0,IF($H71>0,EY$28*$M71*($H71-DT71)/$H71,EY$28*$M71/(DT71+1)))","v":{"v":36134.00442547713,"d":"36134.0"}},{"$f":"IF(DU71=999,0,IF($H71>0,EZ$28*$M71*($H71-DU71)/$H71,EZ$28*$M71/(DU71+1)))","v":{"v":38836.19953903455,"d":"38836.2"}},{"$nulls":3},{"$f":"MAX(0,I71-Years)","v":6},{"$f":"K71*(1+Inflation/100)^Years","v":{"v":23000,"d":"$23,000"}}]
[false,null,42,null,602,"Clubhouse Exterior - Caulk/Paint","Approx 1,800 GSF",8,6,{"v":1800,"d":"$1,800"},{"v":2700,"d":"$2,700"},null,{"$f":"(J72+K72)/2","v":{"v":2250,"d":"$2,250"}},{"$f":"E72","v":602},{"$f":"F72","v":"Clubhouse Exterior - Caulk/Paint"},{"$f":"H72","v":8},{"$f":"I72","v":6},{"$f":"M72","v":{"v":2250,"d":"$2,250"}},{"$f":"E72","v":602},{"$f":"F72","v":"Clubhouse Exterior - Caulk/Paint"},{"$f":"G72","v":"Approx 1,800 GSF"},{"$f":"H72","v":8},{"$f":"I72","v":6},{"$f":"J72","v":{"v":1800,"d":"$1,800"}},{"$f":"K72","v":{"v":2700,"d":"$2,700"}},{"$f":"E72","v":602},{"$f":"F72","v":"Clubhouse Exterior - Caulk/Paint"},{"$f":"M72","v":{"v":2250,"d":"$2,250"}},"X",{"$f":"IF(H72-I72<0,0,H72-I72)","v":2},"/",{"$f":"H72","v":8},"=",{"$f":"DV72+(1-Main!$D$61)*(DW72-DV72)","v":{"v":562.5,"d":"$563"}},null,{"$f":"E72","v":602},{"$f":"F72","v":"Clubhouse Exterior - Caulk/Paint"},{"$f":"H72","v":8},{"$f":"M72","v":{"v":2250,"d":"$2,250"}},{"$f":"IF(H72>0,M72/H72,0)","v":{"v":281.25,"d":"$281"}},{"$f":"AN72/AN$77","v":{"v":0.007805633933114391,"d":"0.8%"}},{"$f":"SUM(AV$31:AV72)","v":{"v":385922.49999999994,"d":"$385,923"}},{"$f":"E72","v":602},{"$f":"F72","v":"Clubhouse Exterior - Caulk/Paint"},{"$f":"H72","v":8},{"$f":"I72","v":6},{"$f":"M72","v":{"v":2250,"d":"$2,250"}},{"$f":"DV72+(1-Main!$D$61)*(DW72-DV72)","v":{"v":562.5,"d":"$563"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV72,IF((AP72-AV72)>=Main!D$20,0,IF(AP72<=Main!D$20,AV72,Main!D$20-AP72+AV72)))","v":{"v":0,"d":"$0"}},{"$f":"AO72*Main!RecommendContrib","v":{"v":281.2526018779777,"d":"$281.25"}},null,602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(CQ72=0,$M72*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR72=0,$M72*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS72=0,$M72*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT72=0,$M72*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU72=0,$M72*BF$3,0)","v":{"v":0,"d":"$0"}},602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(CV72=0,$M72*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW72=0,$M72*BJ$3,0)","v":{"v":2686.61766719025,"d":"$2,687"}},{"$f":"IF(CX72=0,$M72*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY72=0,$M72*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ72=0,$M72*BM$3,0)","v":{"v":0,"d":"$0"}},602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(DA72=0,$M72*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB72=0,$M72*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC72=0,$M72*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD72=0,$M72*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE72=0,$M72*BT$3,0)","v":{"v":3403.326880924,"d":"$3,403"}},602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(DF72=0,$M72*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG72=0,$M72*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH72=0,$M72*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI72=0,$M72*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ72=0,$M72*CA$3,0)","v":{"v":0,"d":"$0"}},602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(DK72=0,$M72*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL72=0,$M72*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM72=0,$M72*CF$3,0)","v":{"v":4311.232669936756,"d":"$4,311"}},{"$f":"IF(DN72=0,$M72*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO72=0,$M72*CH$3,0)","v":{"v":0,"d":"$0"}},602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(DP72=0,$M72*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ72=0,$M72*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR72=0,$M72*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS72=0,$M72*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT72=0,$M72*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU72=0,$M72*CP$3,0)","v":{"v":5461.340560176733,"d":"$5,461"}},{"$f":"IF(H72=0,I72,IF($I72>$H72,$H72,$I72))","v":6},{"$f":"IF(AND($H72>0,$I72-CR$28>=$H72),$H72,IF(CQ72=999,999,IF(CQ72-1<0,IF($H72=0,999,$H72-1),CQ72-1)))","v":5},{"$f":"IF(AND($H72>0,$I72-CS$28>=$H72),$H72,IF(CR72=999,999,IF(CR72-1<0,IF($H72=0,999,$H72-1),CR72-1)))","v":4},{"$f":"IF(AND($H72>0,$I72-CT$28>=$H72),$H72,IF(CS72=999,999,IF(CS72-1<0,IF($H72=0,999,$H72-1),CS72-1)))","v":3},{"$f":"IF(AND($H72>0,$I72-CU$28>=$H72),$H72,IF(CT72=999,999,IF(CT72-1<0,IF($H72=0,999,$H72-1),CT72-1)))","v":2},{"$f":"IF(AND($H72>0,$I72-CV$28>=$H72),$H72,IF(CU72=999,999,IF(CU72-1<0,IF($H72=0,999,$H72-1),CU72-1)))","v":1},{"$f":"IF(AND($H72>0,$I72-CW$28>=$H72),$H72,IF(CV72=999,999,IF(CV72-1<0,IF($H72=0,999,$H72-1),CV72-1)))","v":0},{"$f":"IF(AND($H72>0,$I72-CX$28>=$H72),$H72,IF(CW72=999,999,IF(CW72-1<0,IF($H72=0,999,$H72-1),CW72-1)))","v":7},{"$f":"IF(AND($H72>0,$I72-CY$28>=$H72),$H72,IF(CX72=999,999,IF(CX72-1<0,IF($H72=0,999,$H72-1),CX72-1)))","v":6},{"$f":"IF(AND($H72>0,$I72-CZ$28>=$H72),$H72,IF(CY72=999,999,IF(CY72-1<0,IF($H72=0,999,$H72-1),CY72-1)))","v":5},{"$f":"IF(AND($H72>0,$I72-DA$28>=$H72),$H72,IF(CZ72=999,999,IF(CZ72-1<0,IF($H72=0,999,$H72-1),CZ72-1)))","v":4},{"$f":"IF(AND($H72>0,$I72-DB$28>=$H72),$H72,IF(DA72=999,999,IF(DA72-1<0,IF($H72=0,999,$H72-1),DA72-1)))","v":3},{"$f":"IF(AND($H72>0,$I72-DC$28>=$H72),$H72,IF(DB72=999,999,IF(DB72-1<0,IF($H72=0,999,$H72-1),DB72-1)))","v":2},{"$f":"IF(AND($H72>0,$I72-DD$28>=$H72),$H72,IF(DC72=999,999,IF(DC72-1<0,IF($H72=0,999,$H72-1),DC72-1)))","v":1},{"$f":"IF(AND($H72>0,$I72-DE$28>=$H72),$H72,IF(DD72=999,999,IF(DD72-1<0,IF($H72=0,999,$H72-1),DD72-1)))","v":0},{"$f":"IF(AND($H72>0,$I72-DF$28>=$H72),$H72,IF(DE72=999,999,IF(DE72-1<0,IF($H72=0,999,$H72-1),DE72-1)))","v":7},{"$f":"IF(AND($H72>0,$I72-DG$28>=$H72),$H72,IF(DF72=999,999,IF(DF72-1<0,IF($H72=0,999,$H72-1),DF72-1)))","v":6},{"$f":"IF(AND($H72>0,$I72-DH$28>=$H72),$H72,IF(DG72=999,999,IF(DG72-1<0,IF($H72=0,999,$H72-1),DG72-1)))","v":5},{"$f":"IF(AND($H72>0,$I72-DI$28>=$H72),$H72,IF(DH72=999,999,IF(DH72-1<0,IF($H72=0,999,$H72-1),DH72-1)))","v":4},{"$f":"IF(AND($H72>0,$I72-DJ$28>=$H72),$H72,IF(DI72=999,999,IF(DI72-1<0,IF($H72=0,999,$H72-1),DI72-1)))","v":3},{"$f":"IF(AND($H72>0,$I72-DK$28>=$H72),$H72,IF(DJ72=999,999,IF(DJ72-1<0,IF($H72=0,999,$H72-1),DJ72-1)))","v":2},{"$f":"IF(AND($H72>0,$I72-DL$28>=$H72),$H72,IF(DK72=999,999,IF(DK72-1<0,IF($H72=0,999,$H72-1),DK72-1)))","v":1},{"$f":"IF(AND($H72>0,$I72-DM$28>=$H72),$H72,IF(DL72=999,999,IF(DL72-1<0,IF($H72=0,999,$H72-1),DL72-1)))","v":0},{"$f":"IF(AND($H72>0,$I72-DN$28>=$H72),$H72,IF(DM72=999,999,IF(DM72-1<0,IF($H72=0,999,$H72-1),DM72-1)))","v":7},{"$f":"IF(AND($H72>0,$I72-DO$28>=$H72),$H72,IF(DN72=999,999,IF(DN72-1<0,IF($H72=0,999,$H72-1),DN72-1)))","v":6},{"$f":"IF(AND($H72>0,$I72-DP$28>=$H72),$H72,IF(DO72=999,999,IF(DO72-1<0,IF($H72=0,999,$H72-1),DO72-1)))","v":5},{"$f":"IF(AND($H72>0,$I72-DQ$28>=$H72),$H72,IF(DP72=999,999,IF(DP72-1<0,IF($H72=0,999,$H72-1),DP72-1)))","v":4},{"$f":"IF(AND($H72>0,$I72-DR$28>=$H72),$H72,IF(DQ72=999,999,IF(DQ72-1<0,IF($H72=0,999,$H72-1),DQ72-1)))","v":3},{"$f":"IF(AND($H72>0,$I72-DS$28>=$H72),$H72,IF(DR72=999,999,IF(DR72-1<0,IF($H72=0,999,$H72-1),DR72-1)))","v":2},{"$f":"IF(AND($H72>0,$I72-DT$28>=$H72),$H72,IF(DS72=999,999,IF(DS72-1<0,IF($H72=0,999,$H72-1),DS72-1)))","v":1},{"$f":"IF(AND($H72>0,$I72-DU$28>=$H72),$H72,IF(DT72=999,999,IF(DT72-1<0,IF($H72=0,999,$H72-1),DT72-1)))","v":0},{"$f":"IF($H72>0,$M72*($H72-CQ72)/$H72,$M72/(CQ72+1))","v":562.5},{"$f":"IF(CR72=999,0,IF($H72>0,DW$28*$M72*($H72-CR72)/$H72,DW$28*$M72/(CR72+1)))","v":{"v":869.0625,"d":"869.1"}},{"$f":"IF(CS72=999,0,IF($H72>0,DX$28*$M72*($H72-CS72)/$H72,DX$28*$M72/(CS72+1)))","v":{"v":1193.5125,"d":"1193.5"}},{"$f":"IF(CT72=999,0,IF($H72>0,DY$28*$M72*($H72-CT72)/$H72,DY$28*$M72/(CT72+1)))","v":{"v":1536.64734375,"d":"1536.6"}},{"$f":"IF(CU72=999,0,IF($H72>0,DZ$28*$M72*($H72-CU72)/$H72,DZ$28*$M72/(CU72+1)))","v":{"v":1899.2961168749998,"d":"1899.3"}},{"$f":"IF(CV72=999,0,IF($H72>0,EA$28*$M72*($H72-CV72)/$H72,EA$28*$M72/(CV72+1)))","v":{"v":2282.320833778125,"d":"2282.3"}},{"$f":"IF(CW72=999,0,IF($H72>0,EB$28*$M72*($H72-CW72)/$H72,EB$28*$M72/(CW72+1)))","v":{"v":2686.61766719025,"d":"2686.6"}},{"$f":"IF(CX72=999,0,IF($H72>0,EC$28*$M72*($H72-CX72)/$H72,EC$28*$M72/(CX72+1)))","v":{"v":345.9020246507447,"d":"345.9"}},{"$f":"IF(CY72=999,0,IF($H72>0,ED$28*$M72*($H72-CY72)/$H72,ED$28*$M72/(CY72+1)))","v":{"v":712.5581707805339,"d":"712.6"}},{"$f":"IF(CZ72=999,0,IF($H72>0,EE$28*$M72*($H72-CZ72)/$H72,EE$28*$M72/(CZ72+1)))","v":{"v":1100.902373855925,"d":"1100.9"}},{"$f":"IF(DA72=999,0,IF($H72>0,EF$28*$M72*($H72-DA72)/$H72,EF$28*$M72/(DA72+1)))","v":{"v":1511.905926762137,"d":"1511.9"}},{"$f":"IF(DB72=999,0,IF($H72>0,EG$28*$M72*($H72-DB72)/$H72,EG$28*$M72/(DB72+1)))","v":{"v":1946.5788807062515,"d":"1946.6"}},{"$f":"IF(DC72=999,0,IF($H72>0,EH$28*$M72*($H72-DC72)/$H72,EH$28*$M72/(DC72+1)))","v":{"v":2405.9714965529265,"d":"2406.0"}},{"$f":"IF(DD72=999,0,IF($H72>0,EI$28*$M72*($H72-DD72)/$H72,EI$28*$M72/(DD72+1)))","v":{"v":2891.175748357766,"d":"2891.2"}},{"$f":"IF(DE72=999,0,IF($H72>0,EJ$28*$M72*($H72-DE72)/$H72,EJ$28*$M72/(DE72+1)))","v":{"v":3403.326880924,"d":"3403.3"}},{"$f":"IF(DF72=999,0,IF($H72>0,EK$28*$M72*($H72-DF72)/$H72,EK$28*$M72/(DF72+1)))","v":{"v":438.178335918965,"d":"438.2"}},{"$f":"IF(DG72=999,0,IF($H72>0,EL$28*$M72*($H72-DG72)/$H72,EL$28*$M72/(DG72+1)))","v":{"v":902.6473719930677,"d":"902.6"}},{"$f":"IF(DH72=999,0,IF($H72>0,EM$28*$M72*($H72-DH72)/$H72,EM$28*$M72/(DH72+1)))","v":{"v":1394.5901897292897,"d":"1394.6"}},{"$f":"IF(DI72=999,0,IF($H72>0,EN$28*$M72*($H72-DI72)/$H72,EN$28*$M72/(DI72+1)))","v":{"v":1915.237193894891,"d":"1915.2"}},{"$f":"IF(DJ72=999,0,IF($H72>0,EO$28*$M72*($H72-DJ72)/$H72,EO$28*$M72/(DJ72+1)))","v":{"v":2465.8678871396723,"d":"2465.9"}},{"$f":"IF(DK72=999,0,IF($H72>0,EP$28*$M72*($H72-DK72)/$H72,EP$28*$M72/(DK72+1)))","v":{"v":3047.812708504635,"d":"3047.8"}},{"$f":"IF(DL72=999,0,IF($H72>0,EQ$28*$M72*($H72-DL72)/$H72,EQ$28*$M72/(DL72+1)))","v":{"v":3662.454938053069,"d":"3662.5"}},{"$f":"IF(DM72=999,0,IF($H72>0,ER$28*$M72*($H72-DM72)/$H72,ER$28*$M72/(DM72+1)))","v":{"v":4311.232669936756,"d":"4311.2"}},{"$f":"IF(DN72=999,0,IF($H72>0,ES$28*$M72*($H72-DN72)/$H72,ES$28*$M72/(DN72+1)))","v":{"v":555.0712062543573,"d":"555.1"}},{"$f":"IF(DO72=999,0,IF($H72>0,ET$28*$M72*($H72-DO72)/$H72,ET$28*$M72/(DO72+1)))","v":{"v":1143.446684883976,"d":"1143.4"}},{"$f":"IF(DP72=999,0,IF($H72>0,EU$28*$M72*($H72-DP72)/$H72,EU$28*$M72/(DP72+1)))","v":{"v":1766.625128145743,"d":"1766.6"}},{"$f":"IF(DQ72=999,0,IF($H72>0,EV$28*$M72*($H72-DQ72)/$H72,EV$28*$M72/(DQ72+1)))","v":{"v":2426.1651759868205,"d":"2426.2"}},{"$f":"IF(DR72=999,0,IF($H72>0,EW$28*$M72*($H72-DR72)/$H72,EW$28*$M72/(DR72+1)))","v":{"v":3123.6876640830314,"d":"3123.7"}},{"$f":"IF(DS72=999,0,IF($H72>0,EX$28*$M72*($H72-DS72)/$H72,EX$28*$M72/(DS72+1)))","v":{"v":3860.877952806626,"d":"3860.9"}},{"$f":"IF(DT72=999,0,IF($H72>0,EY$28*$M72*($H72-DT72)/$H72,EY$28*$M72/(DT72+1)))","v":{"v":4639.488339955962,"d":"4639.5"}},{"$f":"IF(DU72=999,0,IF($H72>0,EZ$28*$M72*($H72-DU72)/$H72,EZ$28*$M72/(DU72+1)))","v":{"v":5461.340560176733,"d":"5461.3"}},{"$nulls":3},{"$f":"MAX(0,I72-Years)","v":6},{"$f":"K72*(1+Inflation/100)^Years","v":{"v":2700,"d":"$2,700"}}]
[false,null,43,null,605,"Clubhouse Windows - Replace","(13) plexiglass/glass",30,12,{"v":5200,"d":"$5,200"},{"v":7800,"d":"$7,800"},null,{"$f":"(J73+K73)/2","v":{"v":6500,"d":"$6,500"}},{"$f":"E73","v":605},{"$f":"F73","v":"Clubhouse Windows - Replace"},{"$f":"H73","v":30},{"$f":"I73","v":12},{"$f":"M73","v":{"v":6500,"d":"$6,500"}},{"$f":"E73","v":605},{"$f":"F73","v":"Clubhouse Windows - Replace"},{"$f":"G73","v":"(13) plexiglass/glass"},{"$f":"H73","v":30},{"$f":"I73","v":12},{"$f":"J73","v":{"v":5200,"d":"$5,200"}},{"$f":"K73","v":{"v":7800,"d":"$7,800"}},{"$f":"E73","v":605},{"$f":"F73","v":"Clubhouse Windows - Replace"},{"$f":"M73","v":{"v":6500,"d":"$6,500"}},"X",{"$f":"IF(H73-I73<0,0,H73-I73)","v":18},"/",{"$f":"H73","v":30},"=",{"$f":"DV73+(1-Main!$D$61)*(DW73-DV73)","v":{"v":3900,"d":"$3,900"}},null,{"$f":"E73","v":605},{"$f":"F73","v":"Clubhouse Windows - Replace"},{"$f":"H73","v":30},{"$f":"M73","v":{"v":6500,"d":"$6,500"}},{"$f":"IF(H73>0,M73/H73,0)","v":{"v":216.66666666666666,"d":"$217"}},{"$f":"AN73/AN$77","v":{"v":0.006013229104028864,"d":"0.6%"}},{"$f":"SUM(AV$31:AV73)","v":{"v":389822.49999999994,"d":"$389,823"}},{"$f":"E73","v":605},{"$f":"F73","v":"Clubhouse Windows - Replace"},{"$f":"H73","v":30},{"$f":"I73","v":12},{"$f":"M73","v":{"v":6500,"d":"$6,500"}},{"$f":"DV73+(1-Main!$D$61)*(DW73-DV73)","v":{"v":3900,"d":"$3,900"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV73,IF((AP73-AV73)>=Main!D$20,0,IF(AP73<=Main!D$20,AV73,Main!D$20-AP73+AV73)))","v":{"v":0,"d":"$0"}},{"$f":"AO73*Main!RecommendContrib","v":{"v":216.668671076368,"d":"$216.67"}},null,605,"Clubhouse Windows - Replace",{"$f":"IF(CQ73=0,$M73*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR73=0,$M73*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS73=0,$M73*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT73=0,$M73*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU73=0,$M73*BF$3,0)","v":{"v":0,"d":"$0"}},605,"Clubhouse Windows - Replace",{"$f":"IF(CV73=0,$M73*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW73=0,$M73*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX73=0,$M73*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY73=0,$M73*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ73=0,$M73*BM$3,0)","v":{"v":0,"d":"$0"}},605,"Clubhouse Windows - Replace",{"$f":"IF(DA73=0,$M73*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB73=0,$M73*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC73=0,$M73*BR$3,0)","v":{"v":9267.44576450016,"d":"$9,267"}},{"$f":"IF(DD73=0,$M73*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE73=0,$M73*BT$3,0)","v":{"v":0,"d":"$0"}},605,"Clubhouse Windows - Replace",{"$f":"IF(DF73=0,$M73*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG73=0,$M73*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH73=0,$M73*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI73=0,$M73*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ73=0,$M73*CA$3,0)","v":{"v":0,"d":"$0"}},605,"Clubhouse Windows - Replace",{"$f":"IF(DK73=0,$M73*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL73=0,$M73*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM73=0,$M73*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN73=0,$M73*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO73=0,$M73*CH$3,0)","v":{"v":0,"d":"$0"}},605,"Clubhouse Windows - Replace",{"$f":"IF(DP73=0,$M73*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ73=0,$M73*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR73=0,$M73*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS73=0,$M73*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT73=0,$M73*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU73=0,$M73*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H73=0,I73,IF($I73>$H73,$H73,$I73))","v":12},{"$f":"IF(AND($H73>0,$I73-CR$28>=$H73),$H73,IF(CQ73=999,999,IF(CQ73-1<0,IF($H73=0,999,$H73-1),CQ73-1)))","v":11},{"$f":"IF(AND($H73>0,$I73-CS$28>=$H73),$H73,IF(CR73=999,999,IF(CR73-1<0,IF($H73=0,999,$H73-1),CR73-1)))","v":10},{"$f":"IF(AND($H73>0,$I73-CT$28>=$H73),$H73,IF(CS73=999,999,IF(CS73-1<0,IF($H73=0,999,$H73-1),CS73-1)))","v":9},{"$f":"IF(AND($H73>0,$I73-CU$28>=$H73),$H73,IF(CT73=999,999,IF(CT73-1<0,IF($H73=0,999,$H73-1),CT73-1)))","v":8},{"$f":"IF(AND($H73>0,$I73-CV$28>=$H73),$H73,IF(CU73=999,999,IF(CU73-1<0,IF($H73=0,999,$H73-1),CU73-1)))","v":7},{"$f":"IF(AND($H73>0,$I73-CW$28>=$H73),$H73,IF(CV73=999,999,IF(CV73-1<0,IF($H73=0,999,$H73-1),CV73-1)))","v":6},{"$f":"IF(AND($H73>0,$I73-CX$28>=$H73),$H73,IF(CW73=999,999,IF(CW73-1<0,IF($H73=0,999,$H73-1),CW73-1)))","v":5},{"$f":"IF(AND($H73>0,$I73-CY$28>=$H73),$H73,IF(CX73=999,999,IF(CX73-1<0,IF($H73=0,999,$H73-1),CX73-1)))","v":4},{"$f":"IF(AND($H73>0,$I73-CZ$28>=$H73),$H73,IF(CY73=999,999,IF(CY73-1<0,IF($H73=0,999,$H73-1),CY73-1)))","v":3},{"$f":"IF(AND($H73>0,$I73-DA$28>=$H73),$H73,IF(CZ73=999,999,IF(CZ73-1<0,IF($H73=0,999,$H73-1),CZ73-1)))","v":2},{"$f":"IF(AND($H73>0,$I73-DB$28>=$H73),$H73,IF(DA73=999,999,IF(DA73-1<0,IF($H73=0,999,$H73-1),DA73-1)))","v":1},{"$f":"IF(AND($H73>0,$I73-DC$28>=$H73),$H73,IF(DB73=999,999,IF(DB73-1<0,IF($H73=0,999,$H73-1),DB73-1)))","v":0},{"$f":"IF(AND($H73>0,$I73-DD$28>=$H73),$H73,IF(DC73=999,999,IF(DC73-1<0,IF($H73=0,999,$H73-1),DC73-1)))","v":29},{"$f":"IF(AND($H73>0,$I73-DE$28>=$H73),$H73,IF(DD73=999,999,IF(DD73-1<0,IF($H73=0,999,$H73-1),DD73-1)))","v":28},{"$f":"IF(AND($H73>0,$I73-DF$28>=$H73),$H73,IF(DE73=999,999,IF(DE73-1<0,IF($H73=0,999,$H73-1),DE73-1)))","v":27},{"$f":"IF(AND($H73>0,$I73-DG$28>=$H73),$H73,IF(DF73=999,999,IF(DF73-1<0,IF($H73=0,999,$H73-1),DF73-1)))","v":26},{"$f":"IF(AND($H73>0,$I73-DH$28>=$H73),$H73,IF(DG73=999,999,IF(DG73-1<0,IF($H73=0,999,$H73-1),DG73-1)))","v":25},{"$f":"IF(AND($H73>0,$I73-DI$28>=$H73),$H73,IF(DH73=999,999,IF(DH73-1<0,IF($H73=0,999,$H73-1),DH73-1)))","v":24},{"$f":"IF(AND($H73>0,$I73-DJ$28>=$H73),$H73,IF(DI73=999,999,IF(DI73-1<0,IF($H73=0,999,$H73-1),DI73-1)))","v":23},{"$f":"IF(AND($H73>0,$I73-DK$28>=$H73),$H73,IF(DJ73=999,999,IF(DJ73-1<0,IF($H73=0,999,$H73-1),DJ73-1)))","v":22},{"$f":"IF(AND($H73>0,$I73-DL$28>=$H73),$H73,IF(DK73=999,999,IF(DK73-1<0,IF($H73=0,999,$H73-1),DK73-1)))","v":21},{"$f":"IF(AND($H73>0,$I73-DM$28>=$H73),$H73,IF(DL73=999,999,IF(DL73-1<0,IF($H73=0,999,$H73-1),DL73-1)))","v":20},{"$f":"IF(AND($H73>0,$I73-DN$28>=$H73),$H73,IF(DM73=999,999,IF(DM73-1<0,IF($H73=0,999,$H73-1),DM73-1)))","v":19},{"$f":"IF(AND($H73>0,$I73-DO$28>=$H73),$H73,IF(DN73=999,999,IF(DN73-1<0,IF($H73=0,999,$H73-1),DN73-1)))","v":18},{"$f":"IF(AND($H73>0,$I73-DP$28>=$H73),$H73,IF(DO73=999,999,IF(DO73-1<0,IF($H73=0,999,$H73-1),DO73-1)))","v":17},{"$f":"IF(AND($H73>0,$I73-DQ$28>=$H73),$H73,IF(DP73=999,999,IF(DP73-1<0,IF($H73=0,999,$H73-1),DP73-1)))","v":16},{"$f":"IF(AND($H73>0,$I73-DR$28>=$H73),$H73,IF(DQ73=999,999,IF(DQ73-1<0,IF($H73=0,999,$H73-1),DQ73-1)))","v":15},{"$f":"IF(AND($H73>0,$I73-DS$28>=$H73),$H73,IF(DR73=999,999,IF(DR73-1<0,IF($H73=0,999,$H73-1),DR73-1)))","v":14},{"$f":"IF(AND($H73>0,$I73-DT$28>=$H73),$H73,IF(DS73=999,999,IF(DS73-1<0,IF($H73=0,999,$H73-1),DS73-1)))","v":13},{"$f":"IF(AND($H73>0,$I73-DU$28>=$H73),$H73,IF(DT73=999,999,IF(DT73-1<0,IF($H73=0,999,$H73-1),DT73-1)))","v":12},{"$f":"IF($H73>0,$M73*($H73-CQ73)/$H73,$M73/(CQ73+1))","v":{"v":3900,"d":"3900.0"}},{"$f":"IF(CR73=999,0,IF($H73>0,DW$28*$M73*($H73-CR73)/$H73,DW$28*$M73/(CR73+1)))","v":{"v":4240.166666666667,"d":"4240.2"}},{"$f":"IF(CS73=999,0,IF($H73>0,DX$28*$M73*($H73-CS73)/$H73,DX$28*$M73/(CS73+1)))","v":{"v":4597.233333333334,"d":"4597.2"}},{"$f":"IF(CT73=999,0,IF($H73>0,DY$28*$M73*($H73-CT73)/$H73,DY$28*$M73/(CT73+1)))","v":{"v":4971.9078500000005,"d":"4971.9"}},{"$f":"IF(CU73=999,0,IF($H73>0,DZ$28*$M73*($H73-CU73)/$H73,DZ$28*$M73/(CU73+1)))","v":{"v":5364.925327666667,"d":"5364.9"}},{"$f":"IF(CV73=999,0,IF($H73>0,EA$28*$M73*($H73-CV73)/$H73,EA$28*$M73/(CV73+1)))","v":{"v":5777.049136928333,"d":"5777.0"}},{"$f":"IF(CW73=999,0,IF($H73>0,EB$28*$M73*($H73-CW73)/$H73,EB$28*$M73/(CW73+1)))","v":{"v":6209.071941950799,"d":"6209.1"}},{"$f":"IF(CX73=999,0,IF($H73>0,EC$28*$M73*($H73-CX73)/$H73,EC$28*$M73/(CX73+1)))","v":{"v":6661.816771051379,"d":"6661.8"}},{"$f":"IF(CY73=999,0,IF($H73>0,ED$28*$M73*($H73-CY73)/$H73,ED$28*$M73/(CY73+1)))","v":{"v":7136.138125150236,"d":"7136.1"}},{"$f":"IF(CZ73=999,0,IF($H73>0,EE$28*$M73*($H73-CZ73)/$H73,EE$28*$M73/(CZ73+1)))","v":{"v":7632.923125401081,"d":"7632.9"}},{"$f":"IF(DA73=999,0,IF($H73>0,EF$28*$M73*($H73-DA73)/$H73,EF$28*$M73/(DA73+1)))","v":{"v":8153.09270135434,"d":"8153.1"}},{"$f":"IF(DB73=999,0,IF($H73>0,EG$28*$M73*($H73-DB73)/$H73,EG$28*$M73/(DB73+1)))","v":{"v":8697.602821051933,"d":"8697.6"}},{"$f":"IF(DC73=999,0,IF($H73>0,EH$28*$M73*($H73-DC73)/$H73,EH$28*$M73/(DC73+1)))","v":{"v":9267.44576450016,"d":"9267.4"}},{"$f":"IF(DD73=999,0,IF($H73>0,EI$28*$M73*($H73-DD73)/$H73,EI$28*$M73/(DD73+1)))","v":{"v":318.1823045811722,"d":"318.2"}},{"$f":"IF(DE73=999,0,IF($H73>0,EJ$28*$M73*($H73-DE73)/$H73,EJ$28*$M73/(DE73+1)))","v":{"v":655.4555474372148,"d":"655.5"}},{"$f":"IF(DF73=999,0,IF($H73>0,EK$28*$M73*($H73-DF73)/$H73,EK$28*$M73/(DF73+1)))","v":{"v":1012.678820790497,"d":"1012.7"}},{"$f":"IF(DG73=999,0,IF($H73>0,EL$28*$M73*($H73-DG73)/$H73,EL$28*$M73/(DG73+1)))","v":{"v":1390.745580552282,"d":"1390.7"}},{"$f":"IF(DH73=999,0,IF($H73>0,EM$28*$M73*($H73-DH73)/$H73,EM$28*$M73/(DH73+1)))","v":{"v":1790.584934961063,"d":"1790.6"}},{"$f":"IF(DI73=999,0,IF($H73>0,EN$28*$M73*($H73-DI73)/$H73,EN$28*$M73/(DI73+1)))","v":{"v":2213.162979611874,"d":"2213.2"}},{"$f":"IF(DJ73=999,0,IF($H73>0,EO$28*$M73*($H73-DJ73)/$H73,EO$28*$M73/(DJ73+1)))","v":{"v":2659.4841805002693,"d":"2659.5"}},{"$f":"IF(DK73=999,0,IF($H73>0,EP$28*$M73*($H73-DK73)/$H73,EP$28*$M73/(DK73+1)))","v":{"v":3130.5928067603163,"d":"3130.6"}},{"$f":"IF(DL73=999,0,IF($H73>0,EQ$28*$M73*($H73-DL73)/$H73,EQ$28*$M73/(DL73+1)))","v":{"v":3627.5744148335157,"d":"3627.6"}},{"$f":"IF(DM73=999,0,IF($H73>0,ER$28*$M73*($H73-DM73)/$H73,ER$28*$M73/(DM73+1)))","v":{"v":4151.557385865024,"d":"4151.6"}},{"$f":"IF(DN73=999,0,IF($H73>0,ES$28*$M73*($H73-DN73)/$H73,ES$28*$M73/(DN73+1)))","v":{"v":4703.714518185074,"d":"4703.7"}},{"$f":"IF(DO73=999,0,IF($H73>0,ET$28*$M73*($H73-DO73)/$H73,ET$28*$M73/(DO73+1)))","v":{"v":5285.264676797045,"d":"5285.3"}},{"$f":"IF(DP73=999,0,IF($H73>0,EU$28*$M73*($H73-DP73)/$H73,EU$28*$M73/(DP73+1)))","v":{"v":5897.474501859369,"d":"5897.5"}},{"$f":"IF(DQ73=999,0,IF($H73>0,EV$28*$M73*($H73-DQ73)/$H73,EV$28*$M73/(DQ73+1)))","v":{"v":6541.660178216317,"d":"6541.7"}},{"$f":"IF(DR73=999,0,IF($H73>0,EW$28*$M73*($H73-DR73)/$H73,EW$28*$M73/(DR73+1)))","v":{"v":7219.189268103006,"d":"7219.2"}},{"$f":"IF(DS73=999,0,IF($H73>0,EX$28*$M73*($H73-DS73)/$H73,EX$28*$M73/(DS73+1)))","v":{"v":7931.482609222502,"d":"7931.5"}},{"$f":"IF(DT73=999,0,IF($H73>0,EY$28*$M73*($H73-DT73)/$H73,EY$28*$M73/(DT73+1)))","v":{"v":8680.016280467875,"d":"8680.0"}},{"$f":"IF(DU73=999,0,IF($H73>0,EZ$28*$M73*($H73-DU73)/$H73,EZ$28*$M73/(DU73+1)))","v":{"v":9466.32363763967,"d":"9466.3"}},{"$nulls":3},{"$f":"MAX(0,I73-Years)","v":12},{"$f":"K73*(1+Inflation/100)^Years","v":{"v":7800,"d":"$7,800"}}]
[false,null,44,null,606,"Clubhouse Roof - Replace","Approx 1,800 SF",20,10,{"v":7200,"d":"$7,200"},{"v":10800,"d":"$10,800"},null,{"v":9000,"d":"$9,000"},606,"Clubhouse Roof - Replace",20,10,{"v":9000,"d":"$9,000"},606,"Clubhouse Roof - Replace","Approx 1,800 SF",20,10,{"v":7200,"d":"$7,200"},{"v":10800,"d":"$10,800"},606,"Clubhouse Roof - Replace",{"v":9000,"d":"$9,000"},"X",10,"/",20,"=",{"$f":"DV74+(1-Main!$D$61)*(DW74-DV74)","v":{"v":4500,"d":"$4,500"}},null,606,"Clubhouse Roof - Replace",20,{"v":9000,"d":"$9,000"},{"v":450,"d":"$450"},{"$f":"AN74/AN$77","v":{"v":0.012489014292983025,"d":"1.2%"}},{"$f":"SUM(AV$31:AV74)","v":{"v":394322.49999999994,"d":"$394,323"}},606,"Clubhouse Roof - Replace",20,10,{"v":9000,"d":"$9,000"},{"$f":"DV74+(1-Main!$D$61)*(DW74-DV74)","v":{"v":4500,"d":"$4,500"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV74,IF((AP74-AV74)>=Main!D$20,0,IF(AP74<=Main!D$20,AV74,Main!D$20-AP74+AV74)))","v":{"v":0,"d":"$0"}},{"$f":"AO74*Main!RecommendContrib","v":{"v":450.00416300476434,"d":"$450.00"}},null,606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},606,"Clubhouse Roof - Replace",{"v":12095.247414097095,"d":"$12,095"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":21845.36224070693,"d":"$21,845"},10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,{"v":4500,"d":"4500.0"},5098.5,{"v":5728.860000000001,"d":"5728.9"},{"v":6392.45295,"d":"6392.5"},{"v":7090.705503,"d":"7090.7"},{"v":7825.100001525,"d":"7825.1"},{"v":8597.176535008799,"d":"8597.2"},{"v":9408.535070500255,"d":"9408.5"},{"v":10260.837659239689,"d":"10260.8"},{"v":11155.810721740041,"d":"11155.8"},{"v":12095.247414097095,"d":"12095.2"},{"v":622.9052418260005,"d":"622.9"},{"v":1283.1847981615606,"d":"1283.2"},{"v":1982.520513159611,"d":"1982.5"},{"v":2722.6615047391997,"d":"2722.7"},{"v":3505.42668735172,"d":"3505.4"},{"v":4332.707385566725,"d":"4332.7"},{"v":5206.4700416560145,"d":"5206.5"},{"v":6128.759020463652,"d":"6128.8"},{"v":7101.699514962255,"d":"7101.7"},{"v":8127.500556012359,"d":"8127.5"},{"v":9208.458129962002,"d":"9208.5"},{"v":10346.958407848215,"d":"10347.0"},{"v":11545.481090090632,"d":"11545.5"},{"v":12806.602870700532,"d":"12806.6"},{"v":14133.001025165944,"d":"14133.0"},{"v":15527.45712631565,"d":"15527.5"},{"v":16992.86089261169,"d":"16992.9"},{"v":18532.214173471806,"d":"18532.2"},{"v":20148.635076380182,"d":"20148.6"},{"v":21845.36224070693,"d":"21845.4"},{"$nulls":3},10,{"v":10800,"d":"$10,800"}]
[false,null,45,null,610,"Clubhouse Propane FP - Replace","(1) freestanding unit",20,15,{"v":1500,"d":"$1,500"},{"v":2500,"d":"$2,500"},null,{"v":2000,"d":"$2,000"},610,"Clubhouse Propane FP - Replace",20,15,{"v":2000,"d":"$2,000"},610,"Clubhouse Propane FP - Replace","(1) freestanding unit",20,15,{"v":1500,"d":"$1,500"},{"v":2500,"d":"$2,500"},610,"Clubhouse Propane FP - Replace",{"v":2000,"d":"$2,000"},"X",5,"/",20,"=",{"$f":"DV75+(1-Main!$D$61)*(DW75-DV75)","v":{"v":500,"d":"$500"}},null,610,"Clubhouse Propane FP - Replace",20,{"v":2000,"d":"$2,000"},{"v":100,"d":"$100"},{"v":2.7753365095517834E-3,"d":"0.3%"},{"$f":"SUM(AV$31:AV75)","v":{"v":394822.49999999994,"d":"$394,823"}},610,"Clubhouse Propane FP - Replace",20,15,{"v":2000,"d":"$2,000"},{"$f":"DV75+(1-Main!$D$61)*(DW75-DV75)","v":{"v":500,"d":"$500"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV75,IF((AP75-AV75)>=Main!D$20,0,IF(AP75<=Main!D$20,AV75,Main!D$20-AP75+AV75)))","v":{"v":0,"d":"$0"}},{"$f":"AO75*Main!RecommendContrib","v":{"v":100.00092511216985,"d":"$100.00"}},null,610,"Clubhouse Propane FP - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},610,"Clubhouse Propane FP - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},610,"Clubhouse Propane FP - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},610,"Clubhouse Propane FP - Replace",{"v":3115.934833201529,"d":"$3,116"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},610,"Clubhouse Propane FP - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},610,"Clubhouse Propane FP - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,{"v":500,"d":"500.0"},{"v":618,"d":"618.0"},{"v":742.6299999999999,"d":"742.6"},{"v":874.1816000000001,"d":"874.2"},{"v":1012.9579289999998,"d":"1013.0"},{"v":1159.2740743,"d":"1159.3"},{"v":1313.4575261819,"d":"1313.5"},{"v":1475.848638509844,"d":"1475.8"},{"v":1646.8011058039006,"d":"1646.8"},{"v":1826.6824573609424,"d":"1826.7"},{"v":2015.8745690161827,"d":"2015.9"},{"v":2214.7741931591127,"d":"2214.8"},{"v":2423.793507638504,"d":"2423.8"},{"v":2643.360684212815,"d":"2643.4"},{"v":2873.920477224711,"d":"2873.9"},{"v":3115.934833201529,"d":"3115.9"},{"v":160.4706439098787,"d":"160.5"},{"v":330.5695264543501,"d":"330.6"},{"v":510.72991837197094,"d":"510.7"},{"v":701.4024212308401,"d":"701.4"},{"v":903.0556173347065,"d":"903.1"},{"v":1116.1767430256973,"d":"1116.2"},{"v":1341.2723862025464,"d":"1341.3"},{"v":1578.8692089012832,"d":"1578.9"},{"v":1829.5146958143614,"d":"1829.5"},{"v":2093.777929654214,"d":"2093.8"},{"v":2372.250394298225,"d":"2372.3"},{"v":2665.546806684187,"d":"2665.5"},{"v":2974.3059784584384,"d":"2974.3"},{"v":3299.1917084131287,"d":"3299.2"},{"v":3640.893706784489,"d":"3640.9"},{"$nulls":3},15,{"v":2500,"d":"$2,500"}]
[false,null,46,null,618,"Clubhouse - Periodic Refurbishing","Varying, miscellaneous",3,2,{"v":1500,"d":"$1,500"},{"v":2500,"d":"$2,500"},null,{"$f":"(J76+K76)/2","v":{"v":2000,"d":"$2,000"}},{"$f":"E76","v":618},{"$f":"F76","v":"Clubhouse - Periodic Refurbishing"},{"$f":"H76","v":3},{"$f":"I76","v":2},{"$f":"M76","v":{"v":2000,"d":"$2,000"}},{"$f":"E76","v":618},{"$f":"F76","v":"Clubhouse - Periodic Refurbishing"},{"$f":"G76","v":"Varying, miscellaneous"},{"$f":"H76","v":3},{"$f":"I76","v":2},{"$f":"J76","v":{"v":1500,"d":"$1,500"}},{"$f":"K76","v":{"v":2500,"d":"$2,500"}},{"$f":"E76","v":618},{"$f":"F76","v":"Clubhouse - Periodic Refurbishing"},{"$f":"M76","v":{"v":2000,"d":"$2,000"}},"X",{"$f":"IF(H76-I76<0,0,H76-I76)","v":1},"/",{"$f":"H76","v":3},"=",{"$f":"DV76+(1-Main!$D$61)*(DW76-DV76)","v":{"v":666.6666666666666,"d":"$667"}},null,{"$f":"E76","v":618},{"$f":"F76","v":"Clubhouse - Periodic Refurbishing"},{"$f":"H76","v":3},{"$f":"M76","v":{"v":2000,"d":"$2,000"}},{"$f":"IF(H76>0,M76/H76,0)","v":{"v":666.6666666666666,"d":"$667"}},{"$f":"AN76/AN$77","v":{"v":0.018502243397011887,"d":"1.9%"}},{"$f":"SUM(AV$31:AV76)","v":{"v":395489.1666666666,"d":"$395,489"}},{"$f":"E76","v":618},{"$f":"F76","v":"Clubhouse - Periodic Refurbishing"},{"$f":"H76","v":3},{"$f":"I76","v":2},{"$f":"M76","v":{"v":2000,"d":"$2,000"}},{"$f":"DV76+(1-Main!$D$61)*(DW76-DV76)","v":{"v":666.6666666666666,"d":"$667"}},{"$f":"IF(Main!D$26>1,Main!D$26*AV76,IF((AP76-AV76)>=Main!D$20,0,IF(AP76<=Main!D$20,AV76,Main!D$20-AP76+AV76)))","v":{"v":0,"d":"$0"}},{"$f":"AO76*Main!RecommendContrib","v":{"v":666.6728340811324,"d":"$666.67"}},null,618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(CQ76=0,$M76*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR76=0,$M76*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS76=0,$M76*BD$3,0)","v":{"v":2121.7999999999997,"d":"$2,122"}},{"$f":"IF(CT76=0,$M76*BE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CU76=0,$M76*BF$3,0)","v":{"v":0,"d":"$0"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(CV76=0,$M76*BI$3,0)","v":{"v":2318.5481486,"d":"$2,319"}},{"$f":"IF(CW76=0,$M76*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX76=0,$M76*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY76=0,$M76*BL$3,0)","v":{"v":2533.5401627752317,"d":"$2,534"}},{"$f":"IF(CZ76=0,$M76*BM$3,0)","v":{"v":0,"d":"$0"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(DA76=0,$M76*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB76=0,$M76*BQ$3,0)","v":{"v":2768.467741448891,"d":"$2,768"}},{"$f":"IF(DC76=0,$M76*BR$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DD76=0,$M76*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE76=0,$M76*BT$3,0)","v":{"v":3025.179449710222,"d":"$3,025"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(DF76=0,$M76*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG76=0,$M76*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH76=0,$M76*BY$3,0)","v":{"v":3305.6952645435013,"d":"$3,306"}},{"$f":"IF(DI76=0,$M76*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ76=0,$M76*CA$3,0)","v":{"v":0,"d":"$0"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(DK76=0,$M76*CD$3,0)","v":{"v":3612.2224693388266,"d":"$3,612"}},{"$f":"IF(DL76=0,$M76*CE$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DM76=0,$M76*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN76=0,$M76*CG$3,0)","v":{"v":3947.173022253208,"d":"$3,947"}},{"$f":"IF(DO76=0,$M76*CH$3,0)","v":{"v":0,"d":"$0"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(DP76=0,$M76*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ76=0,$M76*CL$3,0)","v":{"v":4313.182535087682,"d":"$4,313"}},{"$f":"IF(DR76=0,$M76*CM$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DS76=0,$M76*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT76=0,$M76*CO$3,0)","v":{"v":4713.131012018755,"d":"$4,713"}},{"$f":"IF(DU76=0,$M76*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H76=0,I76,IF($I76>$H76,$H76,$I76))","v":2},{"$f":"IF(AND($H76>0,$I76-CR$28>=$H76),$H76,IF(CQ76=999,999,IF(CQ76-1<0,IF($H76=0,999,$H76-1),CQ76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-CS$28>=$H76),$H76,IF(CR76=999,999,IF(CR76-1<0,IF($H76=0,999,$H76-1),CR76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-CT$28>=$H76),$H76,IF(CS76=999,999,IF(CS76-1<0,IF($H76=0,999,$H76-1),CS76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-CU$28>=$H76),$H76,IF(CT76=999,999,IF(CT76-1<0,IF($H76=0,999,$H76-1),CT76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-CV$28>=$H76),$H76,IF(CU76=999,999,IF(CU76-1<0,IF($H76=0,999,$H76-1),CU76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-CW$28>=$H76),$H76,IF(CV76=999,999,IF(CV76-1<0,IF($H76=0,999,$H76-1),CV76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-CX$28>=$H76),$H76,IF(CW76=999,999,IF(CW76-1<0,IF($H76=0,999,$H76-1),CW76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-CY$28>=$H76),$H76,IF(CX76=999,999,IF(CX76-1<0,IF($H76=0,999,$H76-1),CX76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-CZ$28>=$H76),$H76,IF(CY76=999,999,IF(CY76-1<0,IF($H76=0,999,$H76-1),CY76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DA$28>=$H76),$H76,IF(CZ76=999,999,IF(CZ76-1<0,IF($H76=0,999,$H76-1),CZ76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DB$28>=$H76),$H76,IF(DA76=999,999,IF(DA76-1<0,IF($H76=0,999,$H76-1),DA76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DC$28>=$H76),$H76,IF(DB76=999,999,IF(DB76-1<0,IF($H76=0,999,$H76-1),DB76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DD$28>=$H76),$H76,IF(DC76=999,999,IF(DC76-1<0,IF($H76=0,999,$H76-1),DC76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DE$28>=$H76),$H76,IF(DD76=999,999,IF(DD76-1<0,IF($H76=0,999,$H76-1),DD76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DF$28>=$H76),$H76,IF(DE76=999,999,IF(DE76-1<0,IF($H76=0,999,$H76-1),DE76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DG$28>=$H76),$H76,IF(DF76=999,999,IF(DF76-1<0,IF($H76=0,999,$H76-1),DF76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DH$28>=$H76),$H76,IF(DG76=999,999,IF(DG76-1<0,IF($H76=0,999,$H76-1),DG76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DI$28>=$H76),$H76,IF(DH76=999,999,IF(DH76-1<0,IF($H76=0,999,$H76-1),DH76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DJ$28>=$H76),$H76,IF(DI76=999,999,IF(DI76-1<0,IF($H76=0,999,$H76-1),DI76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DK$28>=$H76),$H76,IF(DJ76=999,999,IF(DJ76-1<0,IF($H76=0,999,$H76-1),DJ76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DL$28>=$H76),$H76,IF(DK76=999,999,IF(DK76-1<0,IF($H76=0,999,$H76-1),DK76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DM$28>=$H76),$H76,IF(DL76=999,999,IF(DL76-1<0,IF($H76=0,999,$H76-1),DL76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DN$28>=$H76),$H76,IF(DM76=999,999,IF(DM76-1<0,IF($H76=0,999,$H76-1),DM76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DO$28>=$H76),$H76,IF(DN76=999,999,IF(DN76-1<0,IF($H76=0,999,$H76-1),DN76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DP$28>=$H76),$H76,IF(DO76=999,999,IF(DO76-1<0,IF($H76=0,999,$H76-1),DO76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DQ$28>=$H76),$H76,IF(DP76=999,999,IF(DP76-1<0,IF($H76=0,999,$H76-1),DP76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DR$28>=$H76),$H76,IF(DQ76=999,999,IF(DQ76-1<0,IF($H76=0,999,$H76-1),DQ76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DS$28>=$H76),$H76,IF(DR76=999,999,IF(DR76-1<0,IF($H76=0,999,$H76-1),DR76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DT$28>=$H76),$H76,IF(DS76=999,999,IF(DS76-1<0,IF($H76=0,999,$H76-1),DS76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DU$28>=$H76),$H76,IF(DT76=999,999,IF(DT76-1<0,IF($H76=0,999,$H76-1),DT76-1)))","v":2},{"$f":"IF($H76>0,$M76*($H76-CQ76)/$H76,$M76/(CQ76+1))","v":{"v":666.6666666666666,"d":"666.7"}},{"$f":"IF(CR76=999,0,IF($H76>0,DW$28*$M76*($H76-CR76)/$H76,DW$28*$M76/(CR76+1)))","v":{"v":1373.3333333333333,"d":"1373.3"}},{"$f":"IF(CS76=999,0,IF($H76>0,DX$28*$M76*($H76-CS76)/$H76,DX$28*$M76/(CS76+1)))","v":{"v":2121.7999999999997,"d":"2121.8"}},{"$f":"IF(CT76=999,0,IF($H76>0,DY$28*$M76*($H76-CT76)/$H76,DY$28*$M76/(CT76+1)))","v":{"v":728.4846666666667,"d":"728.5"}},{"$f":"IF(CU76=999,0,IF($H76>0,DZ$28*$M76*($H76-CU76)/$H76,DZ$28*$M76/(CU76+1)))","v":{"v":1500.678413333333,"d":"1500.7"}},{"$f":"IF(CV76=999,0,IF($H76>0,EA$28*$M76*($H76-CV76)/$H76,EA$28*$M76/(CV76+1)))","v":{"v":2318.5481486,"d":"2318.5"}},{"$f":"IF(CW76=999,0,IF($H76>0,EB$28*$M76*($H76-CW76)/$H76,EB$28*$M76/(CW76+1)))","v":{"v":796.0348643526667,"d":"796.0"}},{"$f":"IF(CX76=999,0,IF($H76>0,EC$28*$M76*($H76-CX76)/$H76,EC$28*$M76/(CX76+1)))","v":{"v":1639.8318205664934,"d":"1639.8"}},{"$f":"IF(CY76=999,0,IF($H76>0,ED$28*$M76*($H76-CY76)/$H76,ED$28*$M76/(CY76+1)))","v":{"v":2533.5401627752317,"d":"2533.5"}},{"$f":"IF(CZ76=999,0,IF($H76>0,EE$28*$M76*($H76-CZ76)/$H76,EE$28*$M76/(CZ76+1)))","v":{"v":869.8487892194963,"d":"869.8"}},{"$f":"IF(DA76=999,0,IF($H76>0,EF$28*$M76*($H76-DA76)/$H76,EF$28*$M76/(DA76+1)))","v":{"v":1791.8885057921625,"d":"1791.9"}},{"$f":"IF(DB76=999,0,IF($H76>0,EG$28*$M76*($H76-DB76)/$H76,EG$28*$M76/(DB76+1)))","v":{"v":2768.467741448891,"d":"2768.5"}},{"$f":"IF(DC76=999,0,IF($H76>0,EH$28*$M76*($H76-DC76)/$H76,EH$28*$M76/(DC76+1)))","v":{"v":950.5072578974524,"d":"950.5"}},{"$f":"IF(DD76=999,0,IF($H76>0,EI$28*$M76*($H76-DD76)/$H76,EI$28*$M76/(DD76+1)))","v":{"v":1958.044951268752,"d":"1958.0"}},{"$f":"IF(DE76=999,0,IF($H76>0,EJ$28*$M76*($H76-DE76)/$H76,EJ$28*$M76/(DE76+1)))","v":{"v":3025.179449710222,"d":"3025.2"}},{"$f":"IF(DF76=999,0,IF($H76>0,EK$28*$M76*($H76-DF76)/$H76,EK$28*$M76/(DF76+1)))","v":{"v":1038.6449444005095,"d":"1038.6"}},{"$f":"IF(DG76=999,0,IF($H76>0,EL$28*$M76*($H76-DG76)/$H76,EL$28*$M76/(DG76+1)))","v":{"v":2139.6085854650496,"d":"2139.6"}},{"$f":"IF(DH76=999,0,IF($H76>0,EM$28*$M76*($H76-DH76)/$H76,EM$28*$M76/(DH76+1)))","v":{"v":3305.6952645435013,"d":"3305.7"}},{"$f":"IF(DI76=999,0,IF($H76>0,EN$28*$M76*($H76-DI76)/$H76,EN$28*$M76/(DI76+1)))","v":{"v":1134.9553741599354,"d":"1135.0"}},{"$f":"IF(DJ76=999,0,IF($H76>0,EO$28*$M76*($H76-DJ76)/$H76,EO$28*$M76/(DJ76+1)))","v":{"v":2338.008070769467,"d":"2338.0"}},{"$f":"IF(DK76=999,0,IF($H76>0,EP$28*$M76*($H76-DK76)/$H76,EP$28*$M76/(DK76+1)))","v":{"v":3612.2224693388266,"d":"3612.2"}},{"$f":"IF(DL76=999,0,IF($H76>0,EQ$28*$M76*($H76-DL76)/$H76,EQ$28*$M76/(DL76+1)))","v":{"v":1240.1963811396636,"d":"1240.2"}},{"$f":"IF(DM76=999,0,IF($H76>0,ER$28*$M76*($H76-DM76)/$H76,ER$28*$M76/(DM76+1)))","v":{"v":2554.8045451477074,"d":"2554.8"}},{"$f":"IF(DN76=999,0,IF($H76>0,ES$28*$M76*($H76-DN76)/$H76,ES$28*$M76/(DN76+1)))","v":{"v":3947.173022253208,"d":"3947.2"}},{"$f":"IF(DO76=999,0,IF($H76>0,ET$28*$M76*($H76-DO76)/$H76,ET$28*$M76/(DO76+1)))","v":{"v":1355.196070973601,"d":"1355.2"}},{"$f":"IF(DP76=999,0,IF($H76>0,EU$28*$M76*($H76-DP76)/$H76,EU$28*$M76/(DP76+1)))","v":{"v":2791.7039062056188,"d":"2791.7"}},{"$f":"IF(DQ76=999,0,IF($H76>0,EV$28*$M76*($H76-DQ76)/$H76,EV$28*$M76/(DQ76+1)))","v":{"v":4313.182535087682,"d":"4313.2"}},{"$f":"IF(DR76=999,0,IF($H76>0,EW$28*$M76*($H76-DR76)/$H76,EW$28*$M76/(DR76+1)))","v":{"v":1480.8593370467704,"d":"1480.9"}},{"$f":"IF(DS76=999,0,IF($H76>0,EX$28*$M76*($H76-DS76)/$H76,EX$28*$M76/(DS76+1)))","v":{"v":3050.570234316347,"d":"3050.6"}},{"$f":"IF(DT76=999,0,IF($H76>0,EY$28*$M76*($H76-DT76)/$H76,EY$28*$M76/(DT76+1)))","v":{"v":4713.131012018755,"d":"4713.1"}},{"$f":"IF(DU76=999,0,IF($H76>0,EZ$28*$M76*($H76-DU76)/$H76,EZ$28*$M76/(DU76+1)))","v":{"v":1618.1749807931062,"d":"1618.2"}},{"$nulls":3},{"$f":"MAX(0,I76-Years)","v":2},{"$f":"K76*(1+Inflation/100)^Years","v":{"v":2500,"d":"$2,500"}}]
[false,{"$nulls":12},{"$f":"SUM(IF(TopCell:CellAbove<>0,1,0))","v":42},"Total Funded Components",{"$nulls":3},{"$f":"N77","v":42},"Total Funded Components",{"$nulls":13},{"$f":"SUM(TopCell:CellAbove)","v":{"v":395489.1666666666,"d":"$395,489"}},null,{"$f":"N77","v":42},"Total Funded Components",null,null,{"$f":"SUM(TopCell:CellAbove)","v":{"v":36031.666666666664,"d":"$36,032"}},{"$f":"IF(ISERROR(SUM(TopCell:CellAbove)),0,SUM(TopCell:CellAbove))","v":{"v":1,"d":"100.0%"}},null,{"$f":"N77","v":42},"Total Funded Components",{"$nulls":4},{"$f":"SUM(TopCell:CellAbove)","v":{"v":60000.000000000015,"d":"$60,000"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":36032.00000000001,"d":"$36,032.00"}},null,null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":17000,"d":"$17,000"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":15965,"d":"$15,965"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":26098.139999999996,"d":"$26,098"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":5463.635,"d":"$5,464"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":0,"d":"$0"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":628906.1853077499,"d":"$628,906"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":31343.87278388625,"d":"$31,344"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":30193.403396180558,"d":"$30,193"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":5700.4653662442715,"d":"$5,700"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":29357.396636158,"d":"$29,357"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":56847.662846256346,"d":"$56,848"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":10381.754030433342,"d":"$10,382"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":26447.864450996614,"d":"$26,448"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":11968.549764630247,"d":"$11,969"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":79864.73747234987,"d":"$79,865"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":42065.120248220635,"d":"$42,065"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":0,"d":"$0"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":39833.62793774919,"d":"$39,834"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":4256.082653099758,"d":"$4,256"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":92059.06778654775,"d":"$92,059"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":400956.6940966097,"d":"$400,957"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":34694.49376238209,"d":"$34,694"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":40813.00260873463,"d":"$40,813"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":33550.97068915227,"d":"$33,551"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":0,"d":"$0"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":78097.91677610218,"d":"$78,098"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":4313.182535087682,"d":"$4,313"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":32319.755031045763,"d":"$32,320"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":5719.81918934315,"d":"$5,720"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":170144.0295338771,"d":"$170,144"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":291878.31216055655,"d":"$291,878"}},{"$nulls":31},{"$f":"SUM(TopCell:CellAbove)","v":{"v":395489.1666666666,"d":"395489.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":434972.86250000005,"d":"434972.9"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":484249.5731666667,"d":"484249.6"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":538896.07686375,"d":"538896.1"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":651272.859134475,"d":"651272.9"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":910952.2542454326,"d":"910952.3"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":333531.145336914,"d":"333531.1"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":355567.2958906525,"d":"355567.3"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":380778.94658517087,"d":"380778.9"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":433343.988090835,"d":"433344.0"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":464529.7362067183,"d":"464529.7"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":469788.78897992894,"d":"469788.8"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":524561.7870191926,"d":"524561.8"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":565971.0574970908,"d":"565971.1"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":625123.711733839,"d":"625123.7"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":617752.9061218207,"d":"617752.9"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":650778.6669612686,"d":"650778.7"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":729856.8819069118,"d":"729856.9"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":772065.4521731468,"d":"772065.5"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":854025.3962081043,"d":"854025.4"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":849902.5162447336,"d":"849902.5"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":529443.7107222135,"d":"529443.7"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":578632.0927955618,"d":"578632.1"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":625065.2741991753,"d":"625065.3"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":682504.6922612695,"d":"682504.7"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":778422.1414644315,"d":"778422.1"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":799039.5291173632,"d":"799039.5"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":898604.8819987793,"d":"898604.9"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":974711.5281463715,"d":"974711.5"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":1082972.4430164339,"d":"1082972.4"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":1027671.5781614489,"d":"1027671.6"}}]
[]
[{"$nulls":52},"Ending Reserve Balance:",{"$f":"BB28-BB77","v":{"v":205358.22757248202,"d":"$205,358"}},{"$f":"BC28-BC77","v":{"v":354303.3066394865,"d":"$354,303"}},{"$f":"BD28-BD77","v":{"v":495679.62491125247,"d":"$495,680"}},{"$f":"BE28-BE77","v":{"v":660366.906631902,"d":"$660,367"}},{"$f":"BF28-BF77","v":{"v":833386.8363682649,"d":"$833,387"}},null,"Ending Reserve Balance:",{"$f":"BI28-BI77","v":{"v":377302.4898860294,"d":"$377,302"}},{"$f":"BJ28-BJ77","v":{"v":392831.745021157,"d":"$392,832"}},{"$f":"BK28-BK77","v":{"v":410970.4606646104,"d":"$410,970"}},{"$f":"BL28-BL77","v":{"v":455243.48494168906,"d":"$455,243"}},{"$f":"BM28-BM77","v":{"v":477561.7206098472,"d":"$477,562"}},null,"Ending Reserve Balance:",{"$f":"BP28-BP77","v":{"v":473893.3071916267,"d":"$473,893"}},{"$f":"BQ28-BQ77","v":{"v":519320.70859080297,"d":"$519,321"}},{"$f":"BR28-BR77","v":{"v":551612.6911660478,"d":"$551,613"}},{"$f":"BS28-BS77","v":{"v":601463.902666373,"d":"$601,464"}},{"$f":"BT28-BT77","v":{"v":586395.6085336409,"d":"$586,396"}},null,"Ending Reserve Balance:",{"$f":"BW28-BW77","v":{"v":612123.1888452779,"d":"$612,123"}},{"$f":"BX28-BX77","v":{"v":683491.294221456,"d":"$683,491"}},{"$f":"BY28-BY77","v":{"v":718803.5863091028,"d":"$718,804"}},{"$f":"BZ28-BZ77","v":{"v":793650.8587382964,"d":"$793,651"}},{"$f":"CA28-CA77","v":{"v":784601.2091575937,"d":"$784,601"}},null,"Ending Reserve Balance:",{"$f":"CD28-CD77","v":{"v":468786.3762859731,"d":"$468,786"}},{"$f":"CE28-CE77","v":{"v":521864.4974494121,"d":"$521,864"}},{"$f":"CF28-CF77","v":{"v":573488.4710998363,"d":"$573,488"}},{"$f":"CG28-CG77","v":{"v":637299.5335764546,"d":"$637,300"}},{"$f":"CH28-CH77","v":{"v":740059.6018639442,"d":"$740,060"}},null,"Ending Reserve Balance:",{"$f":"CK28-CK77","v":{"v":770179.6817984484,"d":"$770,180"}},{"v":879816.4839562736,"d":"$879,816"},{"v":967719.166916724,"d":"$967,719"},{"v":1088815.7724664714,"d":"$1,088,816"},{"v":1051734.9741605145,"d":"$1,051,735"},{"v":898084.8950923489,"d":"$898,085"}]

{"sheet":"30-yr","index":3,"n_rows":58,"n_cols":12,"rows_kept":58,"merged":[[5,1,5,3],[7,1,7,6],[7,8,8,11],[8,1,8,6],[10,5,10,6],[11,5,11,6],[12,5,12,6],[54,1,54,2],[55,1,55,2],[56,1,56,2],[57,1,57,2]]}
[]
[null,"Table 5:  30-Year Reserve Plan Summary",{"$nulls":9},{"$f":"Main!D10","v":"24907-1"}]
[]
[]
[]
[null,"Fiscal Year Start:",null,null,{"$f":"Main!StartDate","v":"2020-01-01"},{"$nulls":3},"Interest:",{"$f":"Main!InterestRate","v":{"v":0.01,"d":"1.0%"}},"Inflation:",{"$f":"Main!InflationRate","v":{"v":0.03,"d":"3.0%"}}]
[]
[null,"Reserve Fund Strength Calculations",{"$nulls":6},"Projected Reserve Balance Changes"]
[null,"(All values as of Fiscal Year Start Date)"]
[]
[null,null,"Starting","Fully",null,"Special",{"$nulls":3},"Loans or"]
[null,null,"Reserve","Funded","Percent","Assmt",null,null,"Reserve","Special","Interest","Reserve"]
[null,"Year","Balance","Balance","Funded","Risk",null,null,"Contribs.","Assmts","Income","Expenses"]
[null,{"$f":"Data!BB23","v":2020},{"$f":"Data!BB24","v":{"v":60000,"d":"$60,000"}},{"$f":"Main!FullyFunded","v":{"v":395489.1666666666,"d":"$395,489"}},{"$f":"Main!PercentFunded","v":{"v":0.15171085596529194,"d":"15.2%"}},null,{"$f":"IF(E14<D$55,E$55,IF(E14<D$56,E$56,IF(E14<D$57,E$57,E$58)))","v":"High"},null,{"$f":"Data!BB25","v":{"v":36032,"d":"$36,032"}},{"$f":"Data!BB26","v":{"v":125000,"d":"$125,000"}},{"$f":"Data!BB27","v":{"v":1326.2275724820304,"d":"$1,326"}},{"$f":"Data!BB77","v":{"v":17000,"d":"$17,000"}}]
[null,{"$f":"Data!BC23","v":2021},{"$f":"Data!BC24","v":{"v":205358.22757248202,"d":"$205,358"}},{"$f":"Data!DW77","v":{"v":434972.86250000005,"d":"$434,973"}},{"$f":"Data!BC18","v":{"v":0.47211733254389404,"d":"47.2%"}},null,"Med",null,{"$f":"Data!BC25","v":{"v":37112.96,"d":"$37,113"}},{"$f":"Data!BC26","v":{"v":125000,"d":"$125,000"}},{"$f":"Data!BC27","v":{"v":2797.119067004496,"d":"$2,797"}},{"$f":"Data!BC77","v":{"v":15965,"d":"$15,965"}}]
[null,{"$f":"Data!BD23","v":2022},{"$f":"Data!BD24","v":{"v":354303.3066394865,"d":"$354,303"}},{"$f":"Data!DX77","v":{"v":484249.5731666667,"d":"$484,250"}},{"$f":"Data!BD18","v":{"v":0.7316543498894197,"d":"73.2%"}},null,"Low",null,{"$f":"Data!BD25","v":{"v":38226.3488,"d":"$38,226"}},{"$f":"Data!BD26","v":{"v":125000,"d":"$125,000"}},{"$f":"Data!BD27","v":{"v":4248.109471765992,"d":"$4,248"}},{"$f":"Data!BD77","v":{"v":26098.139999999996,"d":"$26,098"}}]
[null,{"$f":"Data!BE23","v":2023},{"$f":"Data!BE24","v":{"v":495679.62491125247,"d":"$495,680"}},{"$f":"Data!DY77","v":{"v":538896.07686375,"d":"$538,896"}},{"$f":"Data!BE18","v":{"v":0.9198055918239241,"d":"92.0%"}},null,"Low",null,{"$f":"Data!BE25","v":{"v":39373.139264,"d":"$39,373"}},{"$f":"Data!BE26","v":{"v":125000,"d":"$125,000"}},{"$f":"Data!BE27","v":{"v":5777.777456649478,"d":"$5,778"}},{"$f":"Data!BE77","v":{"v":5463.635,"d":"$5,464"}}]
[null,{"$f":"Data!BF23","v":2024},{"$f":"Data!BF24","v":{"v":660366.906631902,"d":"$660,367"}},{"$f":"Data!DZ77","v":{"v":651272.859134475,"d":"$651,273"}},{"$f":"Data!BF18","v":{"v":1.0139634983553787,"d":"101.4%"}},null,"Low",null,{"$f":"Data!BF25","v":{"v":40554.33344192,"d":"$40,554"}},{"$f":"Data!BF26","v":{"v":125000,"d":"$125,000"}},{"$f":"Data!BF27","v":{"v":7465.5962944429,"d":"$7,466"}},{"$f":"Data!BF77","v":{"v":0,"d":"$0"}}]
[null,{"$f":"Data!BI23","v":2025},{"$f":"Data!BI24","v":{"v":833386.8363682649,"d":"$833,387"}},{"$f":"Data!EA77","v":{"v":910952.2542454326,"d":"$910,952"}},{"$f":"Data!BI18","v":{"v":0.9148523783593715,"d":"91.5%"}},null,"Low",null,{"$f":"Data!BI25","v":{"v":41770.9634451776,"d":"$41,771"}},{"$f":"Data!BI26","v":{"v":125000,"d":"$125,000"}},{"$f":"Data!BI27","v":{"v":6050.875380336785,"d":"$6,051"}},{"$f":"Data!BI77","v":{"v":628906.1853077499,"d":"$628,906"}}]
[null,{"$f":"Data!BJ23","v":2026},{"$f":"Data!BJ24","v":{"v":377302.4898860294,"d":"$377,302"}},{"$f":"Data!EB77","v":{"v":333531.145336914,"d":"$333,531"}},{"$f":"Data!BJ18","v":{"v":1.1312361533880144,"d":"113.1%"}},null,"Low",null,{"$f":"Data!BJ25","v":{"v":43024.092348532926,"d":"$43,024"}},{"$f":"Data!BJ26","v":{"v":0,"d":"$0"}},{"$f":"Data!BJ27","v":{"v":3849.0355704809554,"d":"$3,849"}},{"$f":"Data!BJ77","v":{"v":31343.87278388625,"d":"$31,344"}}]
[null,{"$f":"Data!BK23","v":2027},{"$f":"Data!BK24","v":{"v":392831.745021157,"d":"$392,832"}},{"$f":"Data!EC77","v":{"v":355567.2958906525,"d":"$355,567"}},{"$f":"Data!BK18","v":{"v":1.1048028026232324,"d":"110.5%"}},null,"Low",null,{"$f":"Data!BK25","v":{"v":44314.81511898892,"d":"$44,315"}},{"$f":"Data!BK26","v":{"v":0,"d":"$0"}},{"$f":"Data!BK27","v":{"v":4017.303920644988,"d":"$4,017"}},{"$f":"Data!BK77","v":{"v":30193.403396180558,"d":"$30,193"}}]
[null,{"$f":"Data!BL23","v":2028},{"$f":"Data!BL24","v":{"v":410970.4606646104,"d":"$410,970"}},{"$f":"Data!ED77","v":{"v":380778.94658517087,"d":"$380,779"}},{"$f":"Data!BL18","v":{"v":1.0792888219009935,"d":"107.9%"}},null,"Low",null,{"$f":"Data!BL25","v":{"v":45644.259572558585,"d":"$45,644"}},{"$f":"Data!BL26","v":{"v":0,"d":"$0"}},{"$f":"Data!BL27","v":{"v":4329.230070764369,"d":"$4,329"}},{"$f":"Data!BL77","v":{"v":5700.4653662442715,"d":"$5,700"}}]
[null,{"$f":"Data!BM23","v":2029},{"$f":"Data!BM24","v":{"v":455243.48494168906,"d":"$455,243"}},{"$f":"Data!EE77","v":{"v":433343.988090835,"d":"$433,344"}},{"$f":"Data!BM18","v":{"v":1.0505360578494136,"d":"105.1%"}},null,"Low",null,{"$f":"Data!BM25","v":{"v":47013.58735973534,"d":"$47,014"}},{"$f":"Data!BM26","v":{"v":0,"d":"$0"}},{"$f":"Data!BM27","v":{"v":4662.044944580815,"d":"$4,662"}},{"$f":"Data!BM77","v":{"v":29357.396636158,"d":"$29,357"}}]
[null,{"$f":"Data!BP23","v":2030},{"$f":"Data!BP24","v":{"v":477561.7206098472,"d":"$477,562"}},{"$f":"Data!EF77","v":{"v":464529.7362067183,"d":"$464,530"}},{"$f":"Data!BP18","v":{"v":1.0280541446270937,"d":"102.8%"}},null,"Low",null,{"$f":"Data!BP25","v":{"v":48423.9949805274,"d":"$48,424"}},{"$f":"Data!BP26","v":{"v":0,"d":"$0"}},{"$f":"Data!BP27","v":{"v":4755.254447508325,"d":"$4,755"}},{"$f":"Data!BP77","v":{"v":56847.662846256346,"d":"$56,848"}}]
[null,{"$f":"Data!BQ23","v":2031},{"$f":"Data!BQ24","v":{"v":473893.3071916267,"d":"$473,893"}},{"$f":"Data!EG77","v":{"v":469788.78897992894,"d":"$469,789"}},{"$f":"Data!BQ18","v":{"v":1.0087369437244555,"d":"100.9%"}},null,"Low",null,{"$f":"Data!BQ25","v":{"v":50845.194729553776,"d":"$50,845"}},{"$f":"Data!BQ26","v":{"v":0,"d":"$0"}},{"$f":"Data!BQ27","v":{"v":4963.960700055786,"d":"$4,964"}},{"$f":"Data!BQ77","v":{"v":10381.754030433342,"d":"$10,382"}}]
[null,{"$f":"Data!BR23","v":2032},{"$f":"Data!BR24","v":{"v":519320.70859080297,"d":"$519,321"}},{"$f":"Data!EH77","v":{"v":524561.7870191926,"d":"$524,562"}},{"$f":"Data!BR18","v":{"v":0.9900086537790488,"d":"99.0%"}},null,"Low",null,{"$f":"Data!BR25","v":{"v":53387.454466031464,"d":"$53,387"}},{"$f":"Data!BR26","v":{"v":0,"d":"$0"}},{"$f":"Data!BR27","v":{"v":5352.392560209966,"d":"$5,352"}},{"$f":"Data!BR77","v":{"v":26447.864450996614,"d":"$26,448"}}]
[null,{"$f":"Data!BS23","v":2033},{"$f":"Data!BS24","v":{"v":551612.6911660478,"d":"$551,613"}},{"$f":"Data!EI77","v":{"v":565971.0574970908,"d":"$565,971"}},{"$f":"Data!BS18","v":{"v":0.9746305643356741,"d":"97.5%"}},null,"Low",null,{"$f":"Data!BS25","v":{"v":56056.82718933304,"d":"$56,057"}},{"$f":"Data!BS26","v":{"v":0,"d":"$0"}},{"$f":"Data!BS27","v":{"v":5762.934075622398,"d":"$5,763"}},{"$f":"Data!BS77","v":{"v":11968.549764630247,"d":"$11,969"}}]
[null,{"$f":"Data!BT23","v":2034},{"$f":"Data!BT24","v":{"v":601463.902666373,"d":"$601,464"}},{"$f":"Data!EJ77","v":{"v":625123.711733839,"d":"$625,124"}},{"$f":"Data!BT18","v":{"v":0.9621517971189361,"d":"96.2%"}},null,"Low",null,{"$f":"Data!BT25","v":{"v":58859.668548799695,"d":"$58,860"}},{"$f":"Data!BT26","v":{"v":0,"d":"$0"}},{"$f":"Data!BT27","v":{"v":5936.774790818106,"d":"$5,937"}},{"$f":"Data!BT77","v":{"v":79864.73747234987,"d":"$79,865"}}]
[null,{"$f":"Data!BW23","v":2035},{"$f":"Data!BW24","v":{"v":586395.6085336409,"d":"$586,396"}},{"$f":"Data!EK77","v":{"v":617752.9061218207,"d":"$617,753"}},{"$f":"Data!BW18","v":{"v":0.9492397408778904,"d":"94.9%"}},null,"Low",null,{"$f":"Data!BW25","v":{"v":61802.651976239686,"d":"$61,803"}},{"$f":"Data!BW26","v":{"v":0,"d":"$0"}},{"$f":"Data!BW27","v":{"v":5990.048583617988,"d":"$5,990"}},{"$f":"Data!BW77","v":{"v":42065.120248220635,"d":"$42,065"}}]
[null,{"$f":"Data!BX23","v":2036},{"$f":"Data!BX24","v":{"v":612123.1888452779,"d":"$612,123"}},{"$f":"Data!EL77","v":{"v":650778.6669612686,"d":"$650,779"}},{"$f":"Data!BX18","v":{"v":0.9406011904224092,"d":"94.1%"}},null,"Low",null,{"$f":"Data!BX25","v":{"v":64892.78457505167,"d":"$64,893"}},{"$f":"Data!BX26","v":{"v":0,"d":"$0"}},{"$f":"Data!BX27","v":{"v":6475.32080112651,"d":"$6,475"}},{"$f":"Data!BX77","v":{"v":0,"d":"$0"}}]
[null,{"$f":"Data!BY23","v":2037},{"$f":"Data!BY24","v":{"v":683491.294221456,"d":"$683,491"}},{"$f":"Data!EM77","v":{"v":729856.8819069118,"d":"$729,857"}},{"$f":"Data!BY18","v":{"v":0.9364730417224875,"d":"93.6%"}},null,"Low",null,{"$f":"Data!BY25","v":{"v":68137.42380380425,"d":"$68,137"}},{"$f":"Data!BY26","v":{"v":0,"d":"$0"}},{"$f":"Data!BY27","v":{"v":7008.496221591742,"d":"$7,008"}},{"$f":"Data!BY77","v":{"v":39833.62793774919,"d":"$39,834"}}]
[null,{"$f":"Data!BZ23","v":2038},{"$f":"Data!BZ24","v":{"v":718803.5863091028,"d":"$718,804"}},{"$f":"Data!EN77","v":{"v":772065.4521731468,"d":"$772,065"}},{"$f":"Data!BZ18","v":{"v":0.931013794602353,"d":"93.1%"}},null,"Low",null,{"$f":"Data!BZ25","v":{"v":71544.29499399447,"d":"$71,544"}},{"$f":"Data!BZ26","v":{"v":0,"d":"$0"}},{"$f":"Data!BZ27","v":{"v":7559.060088298836,"d":"$7,559"}},{"$f":"Data!BZ77","v":{"v":4256.082653099758,"d":"$4,256"}}]
[null,{"$f":"Data!CA23","v":2039},{"$f":"Data!CA24","v":{"v":793650.8587382964,"d":"$793,651"}},{"$f":"Data!EO77","v":{"v":854025.3962081043,"d":"$854,025"}},{"$f":"Data!CA18","v":{"v":0.9293059225898054,"d":"92.9%"}},null,"Low",null,{"$f":"Data!CA25","v":{"v":75121.50974369419,"d":"$75,122"}},{"$f":"Data!CA26","v":{"v":0,"d":"$0"}},{"$f":"Data!CA27","v":{"v":7887.90846215077,"d":"$7,888"}},{"$f":"Data!CA77","v":{"v":92059.06778654775,"d":"$92,059"}}]
[null,{"$f":"Data!CD23","v":2040},{"$f":"Data!CD24","v":{"v":784601.2091575937,"d":"$784,601"}},{"$f":"Data!EP77","v":{"v":849902.5162447336,"d":"$849,903"}},{"$f":"Data!CD18","v":{"v":0.9231661210091816,"d":"92.3%"}},null,"Low",null,{"$f":"Data!CD25","v":{"v":78877.5852308789,"d":"$78,878"}},{"$f":"Data!CD26","v":{"v":0,"d":"$0"}},{"$f":"Data!CD27","v":{"v":6264.275994110217,"d":"$6,264"}},{"$f":"Data!CD77","v":{"v":400956.6940966097,"d":"$400,957"}}]
[null,{"$f":"Data!CE23","v":2041},{"$f":"Data!CE24","v":{"v":468786.3762859731,"d":"$468,786"}},{"$f":"Data!EQ77","v":{"v":529443.7107222135,"d":"$529,444"}},{"$f":"Data!CE18","v":{"v":0.8854319482735987,"d":"88.5%"}},null,"Low",null,{"$f":"Data!CE25","v":{"v":82821.46449242285,"d":"$82,821"}},{"$f":"Data!CE26","v":{"v":0,"d":"$0"}},{"$f":"Data!CE27","v":{"v":4951.150433398237,"d":"$4,951"}},{"$f":"Data!CE77","v":{"v":34694.49376238209,"d":"$34,694"}}]
[null,{"$f":"Data!CF23","v":2042},{"$f":"Data!CF24","v":{"v":521864.4974494121,"d":"$521,864"}},{"$f":"Data!ER77","v":{"v":578632.0927955618,"d":"$578,632"}},{"$f":"Data!CF18","v":{"v":0.9018934551799802,"d":"90.2%"}},null,"Low",null,{"$f":"Data!CF25","v":{"v":86962.53771704399,"d":"$86,963"}},{"$f":"Data!CF26","v":{"v":0,"d":"$0"}},{"$f":"Data!CF27","v":{"v":5474.438542114761,"d":"$5,474"}},{"$f":"Data!CF77","v":{"v":40813.00260873463,"d":"$40,813"}}]
[null,{"$f":"Data!CG23","v":2043},{"$f":"Data!CG24","v":{"v":573488.4710998363,"d":"$573,488"}},{"$f":"Data!ES77","v":{"v":625065.2741991753,"d":"$625,065"}},{"$f":"Data!CG18","v":{"v":0.9174857327254046,"d":"91.7%"}},null,"Low",null,{"$f":"Data!CG25","v":{"v":91310.6646028962,"d":"$91,311"}},{"$f":"Data!CG26","v":{"v":0,"d":"$0"}},{"$f":"Data!CG27","v":{"v":6051.368562874437,"d":"$6,051"}},{"$f":"Data!CG77","v":{"v":33550.97068915227,"d":"$33,551"}}]
[null,{"$f":"Data!CH23","v":2044},{"$f":"Data!CH24","v":{"v":637299.5335764546,"d":"$637,300"}},{"$f":"Data!ET77","v":{"v":682504.6922612695,"d":"$682,505"}},{"$f":"Data!CH18","v":{"v":0.9337657906276929,"d":"93.4%"}},null,"Low",null,{"$f":"Data!CH25","v":{"v":95876.197833041,"d":"$95,876"}},{"$f":"Data!CH26","v":{"v":0,"d":"$0"}},{"$f":"Data!CH27","v":{"v":6883.870454448643,"d":"$6,884"}},{"$f":"Data!CH77","v":{"v":0,"d":"$0"}}]
[null,{"$f":"Data!CK23","v":2045},{"$f":"Data!CK24","v":{"v":740059.6018639442,"d":"$740,060"}},{"$f":"Data!EU77","v":{"v":778422.1414644315,"d":"$778,422"}},{"$f":"Data!CK18","v":{"v":0.9507175637009546,"d":"95.1%"}},null,"Low",null,{"$f":"Data!CK25","v":{"v":100670.00772469306,"d":"$100,670"}},{"$f":"Data!CK26","v":{"v":0,"d":"$0"}},{"$f":"Data!CK27","v":{"v":7547.988985913323,"d":"$7,548"}},{"$f":"Data!CK77","v":{"v":78097.91677610218,"d":"$78,098"}}]
[null,{"$f":"Data!CL23","v":2046},{"$f":"Data!CL24","v":{"v":770179.6817984484,"d":"$770,180"}},{"$f":"Data!EV77","v":{"v":799039.5291173632,"d":"$799,040"}},{"$f":"Data!CL18","v":{"v":0.9638818277854239,"d":"96.4%"}},null,"Low",null,{"$f":"Data!CL25","v":{"v":105703.50811092772,"d":"$105,704"}},{"$f":"Data!CL26","v":{"v":0,"d":"$0"}},{"$f":"Data!CL27","v":{"v":8246.476581985087,"d":"$8,246"}},{"$f":"Data!CL77","v":{"v":4313.182535087682,"d":"$4,313"}}]
[null,{"$f":"Data!CM23","v":2047},{"$f":"Data!CM24","v":{"v":879816.4839562736,"d":"$879,816"}},{"$f":"Data!EW77","v":{"v":898604.8819987793,"d":"$898,605"}},{"$f":"Data!CM18","v":{"v":0.9790915914003112,"d":"97.9%"}},null,"Low",null,{"$f":"Data!CM25","v":{"v":110988.68351647412,"d":"$110,989"}},{"$f":"Data!CM26","v":{"v":0,"d":"$0"}},{"$f":"Data!CM27","v":{"v":9233.754475021968,"d":"$9,234"}},{"$f":"Data!CM77","v":{"v":32319.755031045763,"d":"$32,320"}}]
[null,{"$f":"Data!CN23","v":2048},{"$f":"Data!CN24","v":{"v":967719.166916724,"d":"$967,719"}},{"$f":"Data!EX77","v":{"v":974711.5281463715,"d":"$974,712"}},{"$f":"Data!CN18","v":{"v":0.9928262249622254,"d":"99.3%"}},null,"Low",null,{"$f":"Data!CN25","v":{"v":116538.11769229783,"d":"$116,538"}},{"$f":"Data!CN26","v":{"v":0,"d":"$0"}},{"$f":"Data!CN27","v":{"v":10278.307046792668,"d":"$10,278"}},{"$f":"Data!CN77","v":{"v":5719.81918934315,"d":"$5,720"}}]
[null,{"$f":"Data!CO23","v":2049},{"$f":"Data!CO24","v":{"v":1088815.7724664714,"d":"$1,088,816"}},{"$f":"Data!EY77","v":{"v":1082972.4430164339,"d":"$1,082,972"}},{"$f":"Data!CO18","v":{"v":1.0053956400162518,"d":"100.5%"}},null,"Low",null,{"$f":"Data!CO25","v":{"v":122365.02357691273,"d":"$122,365"}},{"$f":"Data!CO26","v":{"v":0,"d":"$0"}},{"$f":"Data!CO27","v":{"v":10698.207651007457,"d":"$10,698"}},{"$f":"Data!CO77","v":{"v":170144.0295338771,"d":"$170,144"}}]
{"$rows_empty":11}
[null,"Top of Weak Range:",null,0.3,"High"]
[null,"Top of Fair Range:",null,0.7,"Med"]
[null,"Top of Strong Range:",null,1.3,"Low"]
[null,"Named Surplus:",null,null,"Low"]

{"sheet":"Addnl Info","index":4,"n_rows":24,"n_cols":8,"rows_kept":24,"merged":[[0,1,0,7],[2,1,2,2],[4,1,4,7],[8,1,8,7],[9,1,9,7],[10,1,10,7],[11,1,11,7],[12,1,12,7],[16,1,16,7],[17,1,17,7],[18,1,18,7],[19,1,19,7],[20,1,20,7],[23,1,23,7],[24,1,24,7],[25,1,25,7],[26,1,26,7],[27,1,27,7],[28,1,28,7]]}
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Association Name:",null,{"$f":"Main!D11","v":"Admiral's Cove Beach Club"},null,null,"#",{"$f":"Main!ClientNumber","v":"24907-1"}]
[]
[null,"Please enter additional information, as applicable, in the shaded spaces below"]
[]
[null,"Significant Recent Reserve Expenses:"]
[null,"(Description of what, when, $)"]
[]
[]
[]
[]
[]
[]
[null,"Significant Planned Reserve Expenses:"]
[null,"(Description of what, when, $)"]
[]
[]
[]
[]
[]
[]
[null,"Significant Vendors - Roofer, elevator, asphalt, painter, etc.:"]
[null,"(Company Name, Contact Person, phone)"]

{"sheet":"Budget Sum","index":5,"n_rows":17,"n_cols":14,"rows_kept":17,"merged":[[7,4,7,5],[7,6,7,7],[17,8,17,10]]}
[{"$nulls":4},4,4,5,5,9,50,45,30,null,46]
[]
[null,null,"Reserve Budget Funding Summary"]
[null,null,{"$f":"Main!ClientNumber","v":"24907-1"},{"$f":"Main!ClientName","v":"Admiral's Cove Beach Club"}]
[]
[]
[{"$nulls":6},{"$f":"Main!BaseYear","v":2020},null,"Estimated",null,{"$f":"Main!StartDate","v":"2020-01-01"},{"$f":"Main!StartDate","v":"2020-01-01"}]
[{"$nulls":4},"Useful Life",null,"Rem. Useful Life",null,"Replacement",{"$f":"Main!BaseYear","v":2020},"Current Fund","Fully Funded","Remaining Bal.",{"$f":"Main!BaseYear","v":2020}]
["Code",{"$nulls":3},"Min","Max","Min","Max",{"$f":" \"Cost in\" & \" \" & TEXT(Main!BaseYear,0)","v":"Cost in 2020"},"Expenditures","Balance","Balance","to be Funded","Contributions"]
["I",null,"Interiors",null,{"$f":"MIN(IF(Data!Category=$A10,OFFSET(Data!Category,0,E$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A10,OFFSET(Data!Category,0,F$1),\"\"))","v":0},{"$f":"MIN(IF(Data!Category=$A10,OFFSET(Data!Category,0,G$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A10,OFFSET(Data!Category,0,H$1),\"\"))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A10,OFFSET(Data!Category,0,I$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A10,OFFSET(Data!Category,0,J$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A10,OFFSET(Data!Category,0,K$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A10,OFFSET(Data!Category,0,L$1))","v":0},{"$f":"I10-K10","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A10,OFFSET(Data!Category,0,N$1))*Main!D$48","v":0}]
["R",null,"Roofing",null,{"$f":"MIN(IF(Data!Category=$A11,OFFSET(Data!Category,0,E$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A11,OFFSET(Data!Category,0,F$1),\"\"))","v":0},{"$f":"MIN(IF(Data!Category=$A11,OFFSET(Data!Category,0,G$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A11,OFFSET(Data!Category,0,H$1),\"\"))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A11,OFFSET(Data!Category,0,I$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A11,OFFSET(Data!Category,0,J$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A11,OFFSET(Data!Category,0,K$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A11,OFFSET(Data!Category,0,L$1))","v":0},{"$f":"I11-K11","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A11,OFFSET(Data!Category,0,N$1))*Main!D$48","v":0}]
["A",null,"Capital Assets",null,{"$f":"MIN(IF(Data!Category=$A12,OFFSET(Data!Category,0,E$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A12,OFFSET(Data!Category,0,F$1),\"\"))","v":0},{"$f":"MIN(IF(Data!Category=$A12,OFFSET(Data!Category,0,G$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A12,OFFSET(Data!Category,0,H$1),\"\"))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A12,OFFSET(Data!Category,0,I$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A12,OFFSET(Data!Category,0,J$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A12,OFFSET(Data!Category,0,K$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A12,OFFSET(Data!Category,0,L$1))","v":0},{"$f":"I12-K12","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A12,OFFSET(Data!Category,0,N$1))*Main!D$48","v":0}]
["P",null,"Paint",null,{"$f":"MIN(IF(Data!Category=$A13,OFFSET(Data!Category,0,E$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A13,OFFSET(Data!Category,0,F$1),\"\"))","v":0},{"$f":"MIN(IF(Data!Category=$A13,OFFSET(Data!Category,0,G$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A13,OFFSET(Data!Category,0,H$1),\"\"))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A13,OFFSET(Data!Category,0,I$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A13,OFFSET(Data!Category,0,J$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A13,OFFSET(Data!Category,0,K$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A13,OFFSET(Data!Category,0,L$1))","v":0},{"$f":"I13-K13","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A13,OFFSET(Data!Category,0,N$1))*Main!D$48","v":0}]
["H",null,"Hardscape",null,{"$f":"MIN(IF(Data!Category=$A14,OFFSET(Data!Category,0,E$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A14,OFFSET(Data!Category,0,F$1),\"\"))","v":0},{"$f":"MIN(IF(Data!Category=$A14,OFFSET(Data!Category,0,G$1),\"\"))","v":0},{"$f":"MAX(IF(Data!Category=$A14,OFFSET(Data!Category,0,H$1),\"\"))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A14,OFFSET(Data!Category,0,I$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A14,OFFSET(Data!Category,0,J$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A14,OFFSET(Data!Category,0,K$1))","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A14,OFFSET(Data!Category,0,L$1))","v":0},{"$f":"I14-K14","v":0},{"$f":"SUMIF(Data!Category,\"=\" & $A14,OFFSET(Data!Category,0,N$1))*Main!D$48","v":0}]
[{"$nulls":8},{"$f":"SUM(I10:I14)","v":0},0,0,0,0,0]
[]
[{"$nulls":10},"Percent Funded:",{"$f":"IF(L15=0,0,K15/L15)","v":{"v":0,"d":"0.0%"}}]

{"sheet":"Thermometer","index":6,"n_rows":12,"n_cols":3,"rows_kept":12}
["X","Y","Labels"]
[0.15,-0.05,"High"]
[0.5,-0.05,"Medium"]
[1,-0.05,"Low"]
[1.5,-0.05]
[{"$f":"MIN(A11,C7)","v":0.15171085596529194},0.07,"Max Value"]
[null,0,1.59]
[0.3,0]
[0.7,0]
[1.3,0]
[{"$f":"Main!PercentFunded","v":0.15171085596529194}]
[{"$f":"\"Reserves % Funded: \" & TEXT($A$11,\"0%\")","v":"Reserves % Funded: 15%"}]

{"sheet":"Solver","index":11,"n_rows":47,"n_cols":34,"rows_kept":47,"merged":[[0,2,0,3]]}
[1,null,"Initial Settings:",{"$nulls":6},"= administrator initial settings"]
[2,null,"Initial Contrib:",{"$f":"Data!AW77/12","v":{"v":5000.000000000001,"d":"$5,000.00"}},"InitialContribution",{"$nulls":4},"= computed diagnostics used by solver"]
[3,null,"# of units",{"$f":"Main!NumUnits","v":500},"NumUnits"]
[4,null,"1AI & 2AI",{"v":0.03,"d":"3.00%"},"AnnualIncreasePct"]
[5,null,"1AIY & 2AIY",30,"AnnualIncreaseYears"]
[6,null,"Initial Cycle Contrib Change",{"v":0.01,"d":"1.00%"},"ContributionChangeCycle1",null,null,"Counters"]
[7,null,"2nd Cycle Contrib Change",{"v":0.005,"d":"0.50%"},"ContributionChangeCycle2",null,null,"Pass #",1]
[8,null,"Min Expense Remainder",{"v":0.1,"d":"10.00%"},"MinExpRemainder",null,null,"Cycle1",121]
[9,null,"SA Rounder (per unit)",{"v":10,"d":"$10"},"RoundFactor",null,null,"Cycle2",4]
[10,null,"SA Change",{"v":0.1,"d":"10.00%"},"SAChangePct",null,null,"Cycle3",5]
[11,null,"Early Special Assmt Range max yr",4,"MaxEarlyYears"]
[12,null,"Contribution rounder",{"v":10,"d":"$10"},"ContribRound",null,null,{"$f":"Main!RecommendContrib","v":{"v":36032,"d":"$36,032"}},"Main!d30","Contrib Rate"]
[13,null,"Change in 2AI",{"v":0.005,"d":"0.50%"},"ChangeIn2AI",null,null,{"$f":"Main!D33","v":10},"Main!d32","# of Initial Years"]
[14,null,"2nd Cycle Contrib Boost",{"v":0.04,"d":"4.00%"},"Cycle2ContribBoost",null,null,{"$f":"Main!D34","v":{"v":0.05,"d":"5.00%"}},"Main!d33","% of Secondary Increase"]
[15,null,"1AI Change Increment",5,"YearsIncrement",null,null,{"$f":"Main!SpecialAssessment","v":{"v":125000,"d":"$125,000"}},"Main!d35","Special Assmt"]
[16,null,"1AI minimum yr limit",5,"YearsMinimum",null,null,{"$f":"D36","v":0.021877225201203252},null,"Std Dev last 5 yrs"]
[17,null,"2AI Lower limit",{"v":0.005,"d":"0.50%"},"AnnualIncreaseLowerLimit2",null,null,{"$f":"D38","v":0},null,"#downslope yrs, last 5 yrs"]
[18,null,"2AI upper limit (underfunded)",{"v":0.06,"d":"6.00%"},"AnnualIncreaseUpperLimit2",null,null,{"$f":"AvgPctFunded25_29","v":{"v":0.9783825695730334,"d":"97.8%"}},null,"Avg Pct Funded, last 5 yrs"]
[19,null,"Surplus Threshold",{"v":2,"d":"200.00%"},"SurplusThreshold",null,null,{"$f":"D35","v":{"v":0.014325969877711776,"d":"1.43%"}},null,"Avg Slope, last 5 yrs"]
[20,null,"Final Cycle Contrib Change",{"v":0.005,"d":"0.50%"},"ContributionChangeCycle3"]
[21,null,"Surplus Pct Funded Flatness",{"v":0.15,"d":"15.00%"},"SurplusPctFlatness"]
[22,null,"Percent Funded Flatness Criteria",{"v":0.02,"d":"2.00%"},"FlatnessCriteria"]
[23,null,"Baseline Funding Minimum",{"v":0,"d":"$0"},"BaselineFundingMin"]
[24,null,"Year",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[25,null,"Expenditure",{"$f":"Data!BB77","v":{"v":17000,"d":"$17,000"}},{"$f":"Data!BC77","v":{"v":15965,"d":"$15,965"}},{"$f":"Data!BD77","v":{"v":26098.139999999996,"d":"$26,098"}},{"$f":"Data!BE77","v":{"v":5463.635,"d":"$5,464"}},{"$f":"Data!BF77","v":{"v":0,"d":"$0"}},{"$f":"Data!BI77","v":{"v":628906.1853077499,"d":"$628,906"}},{"$f":"Data!BJ77","v":{"v":31343.87278388625,"d":"$31,344"}},{"$f":"Data!BK77","v":{"v":30193.403396180558,"d":"$30,193"}},{"$f":"Data!BL77","v":{"v":5700.4653662442715,"d":"$5,700"}},{"$f":"Data!BM77","v":{"v":29357.396636158,"d":"$29,357"}},{"$f":"Data!BP77","v":{"v":56847.662846256346,"d":"$56,848"}},{"$f":"Data!BQ77","v":{"v":10381.754030433342,"d":"$10,382"}},{"$f":"Data!BR77","v":{"v":26447.864450996614,"d":"$26,448"}},{"$f":"Data!BS77","v":{"v":11968.549764630247,"d":"$11,969"}},{"$f":"Data!BT77","v":{"v":79864.73747234987,"d":"$79,865"}},{"$f":"Data!BW77","v":{"v":42065.120248220635,"d":"$42,065"}},{"$f":"Data!BX77","v":{"v":0,"d":"$0"}},{"$f":"Data!BY77","v":{"v":39833.62793774919,"d":"$39,834"}},{"$f":"Data!BZ77","v":{"v":4256.082653099758,"d":"$4,256"}},{"$f":"Data!CA77","v":{"v":92059.06778654775,"d":"$92,059"}},{"$f":"Data!CD77","v":{"v":400956.6940966097,"d":"$400,957"}},{"$f":"Data!CE77","v":{"v":34694.49376238209,"d":"$34,694"}},{"$f":"Data!CF77","v":{"v":40813.00260873463,"d":"$40,813"}},{"$f":"Data!CG77","v":{"v":33550.97068915227,"d":"$33,551"}},{"$f":"Data!CH77","v":{"v":0,"d":"$0"}},{"$f":"Data!CK77","v":{"v":78097.91677610218,"d":"$78,098"}},{"$f":"Data!CL77","v":{"v":4313.182535087682,"d":"$4,313"}},{"$f":"Data!CM77","v":{"v":32319.755031045763,"d":"$32,320"}},{"$f":"Data!CN77","v":{"v":5719.81918934315,"d":"$5,720"}},{"$f":"Data!CO77","v":{"v":170144.0295338771,"d":"$170,144"}},{"$f":"Data!CP77","v":{"v":291878.31216055655,"d":"$291,878"}}]
[26,null,"Ending Balance",{"$f":"Data!BB79","v":{"v":205358.22757248202,"d":"$205,358"}},{"$f":"Data!BC79","v":{"v":354303.3066394865,"d":"$354,303"}},{"$f":"Data!BD79","v":{"v":495679.62491125247,"d":"$495,680"}},{"$f":"Data!BE79","v":{"v":660366.906631902,"d":"$660,367"}},{"$f":"Data!BF79","v":{"v":833386.8363682649,"d":"$833,387"}},{"$f":"Data!BI79","v":{"v":377302.4898860294,"d":"$377,302"}},{"$f":"Data!BJ79","v":{"v":392831.745021157,"d":"$392,832"}},{"$f":"Data!BK79","v":{"v":410970.4606646104,"d":"$410,970"}},{"$f":"Data!BL79","v":{"v":455243.48494168906,"d":"$455,243"}},{"$f":"Data!BM79","v":{"v":477561.7206098472,"d":"$477,562"}},{"$f":"Data!BP79","v":{"v":473893.3071916267,"d":"$473,893"}},{"$f":"Data!BQ79","v":{"v":519320.70859080297,"d":"$519,321"}},{"$f":"Data!BR79","v":{"v":551612.6911660478,"d":"$551,613"}},{"$f":"Data!BS79","v":{"v":601463.902666373,"d":"$601,464"}},{"$f":"Data!BT79","v":{"v":586395.6085336409,"d":"$586,396"}},{"$f":"Data!BW79","v":{"v":612123.1888452779,"d":"$612,123"}},{"$f":"Data!BX79","v":{"v":683491.294221456,"d":"$683,491"}},{"$f":"Data!BY79","v":{"v":718803.5863091028,"d":"$718,804"}},{"$f":"Data!BZ79","v":{"v":793650.8587382964,"d":"$793,651"}},{"$f":"Data!CA79","v":{"v":784601.2091575937,"d":"$784,601"}},{"$f":"Data!CD79","v":{"v":468786.3762859731,"d":"$468,786"}},{"$f":"Data!CE79","v":{"v":521864.4974494121,"d":"$521,864"}},{"$f":"Data!CF79","v":{"v":573488.4710998363,"d":"$573,488"}},{"$f":"Data!CG79","v":{"v":637299.5335764546,"d":"$637,300"}},{"$f":"Data!CH79","v":{"v":740059.6018639442,"d":"$740,060"}},{"$f":"Data!CK79","v":{"v":770179.6817984484,"d":"$770,180"}},{"$f":"Data!CL79","v":{"v":879816.4839562736,"d":"$879,816"}},{"$f":"Data!CM79","v":{"v":967719.166916724,"d":"$967,719"}},{"$f":"Data!CN79","v":{"v":1088815.7724664714,"d":"$1,088,816"}},{"$f":"Data!CO79","v":{"v":1051734.9741605145,"d":"$1,051,735"}},{"$f":"Data!CP79","v":{"v":898084.8950923489,"d":"$898,085"}}]
[27,null,"Early Ending Bal Minimum",{"$f":"MIN(OFFSET(D26,0,0,,MaxEarlyYears+1))","v":{"v":205358.22757248202,"d":"$205,358"}},"MinEndBalance"]
[28,null,"Ending Balance to expense ratio",{"$f":"IF(D25>0,D26/D25,1)","v":{"v":12.079895739557767,"d":"1208.0%"}},{"$f":"IF(E25>0,E26/E25,1)","v":{"v":22.192502764765834,"d":"2219.3%"}},{"v":18.99291002773579,"d":"1899.3%"},{"v":120.86585334340634,"d":"12086.6%"},{"v":1,"d":"100.0%"},{"v":0.599934455568122,"d":"60.0%"},{"v":12.532967694506153,"d":"1253.3%"},{"v":13.611266516466898,"d":"1361.1%"},{"v":79.86075797205034,"d":"7986.1%"},{"v":16.2671685956533,"d":"1626.7%"},{"v":8.336196836680235,"d":"833.6%"},{"v":50.022443901912226,"d":"5002.2%"},{"v":20.85660610474211,"d":"2085.7%"},{"v":50.25369944517705,"d":"5025.4%"},{"v":7.34235943286808,"d":"734.2%"},{"v":14.551799334774772,"d":"1455.2%"},{"v":1,"d":"100.0%"},{"v":18.04514485681364,"d":"1804.5%"},{"v":186.474493901163,"d":"18647.4%"},{"v":8.522802022901264,"d":"852.3%"},{"v":1.1691695965874558,"d":"116.9%"},{"v":15.041709529575261,"d":"1504.2%"},{"v":14.051611850217085,"d":"1405.2%"},{"v":18.994965584781333,"d":"1899.5%"},{"v":1,"d":"100.0%"},{"v":9.861718642335438,"d":"986.2%"},{"v":203.9831323620038,"d":"20398.3%"},{"v":29.942032852264838,"d":"2994.2%"},{"v":190.35842505215768,"d":"19035.8%"},{"v":6.181439202079702,"d":"618.1%"},{"v":3.076915473590686,"d":"307.7%"}]
[29,null,"$ to make margin ok",{"$f":"IF(D28<$D$8,$D$8*D25-D26,0)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"$f":"IF(M28<$D$8,$D$8*M25-M26,0)","v":{"v":0,"d":"$0"}},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"}]
[30,null,"Minimum Ending Balance Margin",{"$f":"MIN(D28:AG28)","v":{"v":0.599934455568122,"d":"60.0%"}},"MinEndBalanceMargin"]
[31,null,"Early Min Ending Bal Margin",{"$f":"MIN(OFFSET(D28,0,0,,MaxEarlyYears+1))","v":{"v":1,"d":"100.0%"}},"MinEndBalanceMarginEarly"]
[32,null,"Early Min Ending Bal Needs",{"$f":"MAX(OFFSET(D29,0,0,,MaxEarlyYears+1))","v":{"v":0,"d":"$0"}},"MinEndBalanceNeeds"]
[33,null,"Pct Funded",{"$f":"Data!BB18","v":{"v":0.15171085596529194,"d":"15.2%"}},{"$f":"Data!BC18","v":{"v":0.47211733254389404,"d":"47.2%"}},{"$f":"Data!BD18","v":{"v":0.7316543498894197,"d":"73.2%"}},{"$f":"Data!BE18","v":{"v":0.9198055918239241,"d":"92.0%"}},{"$f":"Data!BF18","v":{"v":1.0139634983553787,"d":"101.4%"}},{"$f":"Data!BI18","v":{"v":0.9148523783593715,"d":"91.5%"}},{"$f":"Data!BJ18","v":{"v":1.1312361533880144,"d":"113.1%"}},{"$f":"Data!BK18","v":{"v":1.1048028026232324,"d":"110.5%"}},{"$f":"Data!BL18","v":{"v":1.0792888219009935,"d":"107.9%"}},{"$f":"Data!BM18","v":{"v":1.0505360578494136,"d":"105.1%"}},{"$f":"Data!BP18","v":{"v":1.0280541446270937,"d":"102.8%"}},{"$f":"Data!BQ18","v":{"v":1.0087369437244555,"d":"100.9%"}},{"$f":"Data!BR18","v":{"v":0.9900086537790488,"d":"99.0%"}},{"$f":"Data!BS18","v":{"v":0.9746305643356741,"d":"97.5%"}},{"$f":"Data!BT18","v":{"v":0.9621517971189361,"d":"96.2%"}},{"$f":"Data!BW18","v":{"v":0.9492397408778904,"d":"94.9%"}},{"$f":"Data!BX18","v":{"v":0.9406011904224092,"d":"94.1%"}},{"$f":"Data!BY18","v":{"v":0.9364730417224875,"d":"93.6%"}},{"$f":"Data!BZ18","v":{"v":0.931013794602353,"d":"93.1%"}},{"$f":"Data!CA18","v":{"v":0.9293059225898054,"d":"92.9%"}},{"$f":"Data!CD18","v":{"v":0.9231661210091816,"d":"92.3%"}},{"$f":"Data!CE18","v":{"v":0.8854319482735987,"d":"88.5%"}},{"$f":"Data!CF18","v":{"v":0.9018934551799802,"d":"90.2%"}},{"$f":"Data!CG18","v":{"v":0.9174857327254046,"d":"91.7%"}},{"$f":"Data!CH18","v":{"v":0.9337657906276929,"d":"93.4%"}},{"$f":"Data!CK18","v":{"v":0.9507175637009546,"d":"95.1%"}},{"$f":"Data!CL18","v":{"v":0.9638818277854239,"d":"96.4%"}},{"$f":"Data!CM18","v":{"v":0.9790915914003112,"d":"97.9%"}},{"$f":"Data!CN18","v":{"v":0.9928262249622254,"d":"99.3%"}},{"$f":"Data!CO18","v":{"v":1.0053956400162518,"d":"100.5%"}},{"$f":"Data!CP18","v":{"v":1.023415453448772,"d":"102.3%"}}]
[34,null,"Pct Funded Change",null,{"$f":"(E33-D33)","v":{"v":0.3204064765786021,"d":"32.0%"}},{"$f":"(F33-E33)","v":{"v":0.25953701734552564,"d":"26.0%"}},{"$f":"(G33-F33)","v":{"v":0.1881512419345044,"d":"18.8%"}},{"$f":"(H33-G33)","v":{"v":0.09415790653145462,"d":"9.4%"}},{"$f":"(I33-H33)","v":{"v":-0.09911111999600719,"d":"-9.9%"}},{"$f":"(J33-I33)","v":{"v":0.21638377502864292,"d":"21.6%"}},{"v":-0.026433350764782038,"d":"-2.6%"},{"v":-0.02551398072223887,"d":"-2.6%"},{"v":-0.028752764051579893,"d":"-2.9%"},{"v":-0.02248191322231996,"d":"-2.2%"},{"v":-0.01931720090263811,"d":"-1.9%"},{"v":-0.018728289945406762,"d":"-1.9%"},{"v":-0.01537808944337471,"d":"-1.5%"},{"v":-0.012478767216738018,"d":"-1.2%"},{"v":-0.012912056241045633,"d":"-1.3%"},{"v":-0.008638550455481231,"d":"-0.9%"},{"v":-0.00412814869992173,"d":"-0.4%"},{"v":-0.005459247120134458,"d":"-0.5%"},{"v":-1.7078720125476288E-3,"d":"-0.2%"},{"v":-0.006139801580623772,"d":"-0.6%"},{"v":-0.03773417273558288,"d":"-3.8%"},{"v":0.016461506906381485,"d":"1.6%"},{"v":0.01559227754542436,"d":"1.6%"},{"v":0.01628005790228837,"d":"1.6%"},{"v":0.016951773073261678,"d":"1.7%"},{"v":0.013164264084469246,"d":"1.3%"},{"v":0.01520976361488735,"d":"1.5%"},{"v":0.013734633561914178,"d":"1.4%"},{"v":0.012569415054026423,"d":"1.3%"},{"v":0.018019813432520237,"d":"1.8%"}]
[35,null,"Avg % Funded Change 25-29",{"$f":"AVERAGE(AC34:AG34)","v":{"v":0.014325969877711776,"d":"1.43%"}},"AvgPctFundedChange25_29",null,null,"ac-ag"]
[36,null,"Pct Funded Std Dev 25-29",{"$f":"STDEV(AC33:AG33)","v":0.021877225201203252},{"$nulls":3},"ac-ag"]
[37,null,"Avg Pct Funded 25-29",{"$f":"AVERAGE(AC33:AG33)","v":{"v":0.9783825695730334,"d":"97.8%"}},"AvgPctFunded25_29",null,null,"ac-ag"]
[38,null,"Yrs 25-29 with neg slope",{"$f":"COUNTIF(AC34:AG34,\"<0\")","v":0},"NumMonthLessThanZero"]
[39,null,"Ending Balance Minimum",{"$f":"MIN(D26:AH26)","v":{"v":205358.22757248202,"d":"$205,358"}},"EndingBalanceMin"]
[40,null,"Constraints","Minimum","Maximum"]
[41,null,"1st cycle underfunded",{"v":0.7,"d":"70%"},{"v":1.2,"d":"120%"},"ConstraintCycle1UnderMin","ConstraintCycle1UnderMax"]
[42,null,"2nd cycle",{"v":0.9,"d":"90%"},{"v":1.1,"d":"110%"},"ConstraintCycle2Min","ConstraintCycle2Max"]
[43,null,"Final Year",{"v":0.98,"d":"98%"},{"v":1.02,"d":"102%"},"ConstraintFinalYearMin","ConstraintFinalYearMax"]
[44,null,"# of allowable Cycle 1 iterations",500,"MaxCycle1"]
[45,null,"# of allowable Cycle 2 iterations",1000,"MaxCycle2"]
[46,null,"# of allowable Cycle 3 iterations",50,"MaxCycle3"]
[47,null,"# of times through the solver",1,"MaxPass"]

{"sheet":"Coding-F","index":12,"n_rows":199,"n_cols":5,"rows_kept":199}
["Note: all cell references refer to \"Solver\" worksheet unless otherwise designated"]
["Full Funding Solver"]
[]
["Start","set annual increases"]
[null,null,"Set 1AI = d4",null,"(1st ramp annual increase)"]
[null,null,"Set 1AIY = d5",null,"(1st ramp annual increase years)"]
[null,null,"Set 2AI = d4",null,"(2nd ramp annual increase)"]
[null,null,"Set 2AIY = d5",null,"(2nd ramp annual increase years)"]
[null,"set pass counter (integers)"]
[null,null,"set pass = 0"]
[null,"set cycle counters (integers)"]
[null,null,"set cycle1 = 0"]
[null,null,"set cycle2 = 0"]
[null,null,"set cycle3 = 0"]
[null,"set initial contribution rate "]
[null,null,"Set contribution (Main!RecommendedContrib) to d2"]
[null,"set flatness check"]
[null,null,"set flat = 0"]
[null,"set 2nd cycle boost check"]
[null,null,"set 2boost = 0"]
[null,"set initial special assessment"]
[null,null,"set special assessment yr 1 (Main!SpecialAssessment) = $0.00"]
[null,"if crash in first few (as defined by 0-d11) yrs, then special assessment"]
[null,null,"if d27<0, goto Special Assess"]
[null,null,"Goto Cycle1"]
[]
["Restart","set cycle counters (integers)"]
[null,null,"set cycle1 = 0"]
[null,null,"set cycle2 = 0"]
[null,null,"set cycle3 = 0"]
[null,null,"set pass = pass + 1"]
[null,"set initial contribution rate "]
[null,null,"Set contribution (Main!RecommendedContrib) to d2"]
[null,"set initial special assessment"]
[null,null,"set special assessment yr 1 (Main!SpecialAssessment) = $0.00"]
[null,"if crash in first few (as defined by 0-d11) yrs, then special assessment"]
[null,null,"if d27<0, goto Special Assess"]
[null,null,"Goto Cycle1"]
[]
["Special Assess","set special assmt amount needed to keep from going negative"]
[null,null,"Set special assessment yr 1 (Main!SpecialAssessment) = +d27"]
[null,null,"divide by d3 to get individual owner special assessment"]
[null,null,"round above up to nearest d9."]
[null,null,"set special assmt yr1 = rounded up individual unit owner special assessment x d3"]
[null,null,"Goto-Cycle1"]
[]
["Special Assess Small","small nudges to increase special assessment"]
[null,null,"if d32>0, set special assmt yr1 = special assessment yr 1 + d32, otherwise…"]
[null,null,"If special assmt yr1 = 0, set special assmt to d2, otherwise…"]
[null,null,"SA = SA x (1+d10)"]
[null,null,"divide by d3 to get individual owner special assessment"]
[null,null,"round above up to nearest d9."]
[null,null,"set special assmt yr1 = rounded up individual unit owner special assessment x d3"]
[null,null,"goto-Cycle1"]
[]
["Cycle1","begin adjusting"]
[null,null,"set cycle1 = cycle1 + 1"]
[null,"test to see if too many cycles (looping broken)"]
[null,null,"if cycle1>d44 goto Cycle2"]
[null,"test to see if early min margin is not met and small special assessment is needed"]
[null,null,"if d31<d8, goto Special Assess Small"]
[null,"test to see if min margin is not met and max constraints are exceeded"]
[null,null,"if d30<d8 and d37>e41, go to Special Assess Small"]
[null,"test to see if min margin is not met and contrib needs increasing"]
[null,null,"if d30<d8 goto-Cycle1-low"]
[null,"test to see if max constraints are exceeded and contrib needs reducing"]
[null,null,"if d37>e41, goto-Cycle1-high"]
[null,"test to see if min constraints not met and contrib needs increasing"]
[null,null,"if d37<d41, goto-Cycle1-low"]
[null,"to get here, must be good, so move on to Cycle2"]
[null,null,"goto-Cycle2"]
[]
["Cycle1-low","contrib needs to be increased"]
[null,null,"increase Main!D30 by d6"]
[null,"try again to see if it passes the minimum ending balance criteria"]
[null,null,"goto-Cycle1"]
[]
["Cycle1-high","contrib needs to be decreased"]
[null,null,"decrease Main!D30 by d6"]
[null,"try again to see if it has dropped down enough to pass along"]
[null,null,"goto-Cycle1"]
[]
["Cycle2","tighten up constraints and work on leveling"]
[null,"set cycle counter"]
["A",null,"set Cycle2=Cycle2 + 1"]
[null,"Set/Reset 2AI (Main!d33)"]
["B",null,"set Main!d33=d4"]
[null,"test to see if too many cycles (looping broken)"]
["C",null,"if cycle2>maxcycle2, goto SolverFailure"]
[null,"check # of declining years in final yrs & send to appropriate corrective measures."]
["D",null,"if NumMonthLessThanZero>2, goto Cycle2-low"]
[null,null,"if NumMonthLessThanZero<=2, goto Cycle2-high"]
[]
["Cycle2-High","due to increasing trend, try to lower the final slope"]
[null,"first... set initial settings"]
["E",null,"set Main!D32=d5"]
[null,"lower secondary increase a notch, if not too low already"]
["F",null,"if(Main!D33-d13>d17, set Main!d33=Main!D33-d13, otherwise set Main!d33=d17)"]
["Cycle2-High-yr","Now cycle # yrs of secondary increases by dropping years of first increase"]
["G",null,"if(Main!D32-d15>d16, set Main!D32=Main!D32-d15, otherwise set Main!D32=d16)"]
[null,"test to see if it flattened the slope enough"]
[null,null,"if 2Boost=0, then"]
[null,null,"if (ABS)d35<=d22, goto Cycle2-constraint"]
[null,null,"else, it has already been boosted and needs to just hunt for a solution,"]
["H",null,"if (ABS)d35<=d22 and d37<=e42 and d37 >= d42, goto Cycle2-constraint"]
[null,"test to see if flattened slope drops below minimum margin"]
["I",null,"if d30<d8, set 2Boost=1 and goto Cycle2-Boost"]
[null,"test to see if flattened profile falls below ending constraints"]
["J",null,"if flat=0, then if d37<d42, goto Cycle2-Boost"]
[null,"still not flat enough, so try more years of lowered secondary ramp"]
["K",null,"if Main!D32>d16, goto Cycle2-High-yr"]
[null,"Since 1AI-yrs are at minimum, drop secondary ramp value & retry"]
["L",null,"if Main!d33>d17, goto Cycle2-High"]
[null,"Since 1AI-yrs are at minimum and 2AI is at minimum, go to SolverFailure"]
["M",null,"goto SolverFailure"]
[]
["Cycle2-Low","due to decreasing trend, try to increase the final slope"]
[null,"first… set initial settings"]
["E",null,"set Main!D32=d5"]
[null,"increase secondary increase a notch, if not too high already"]
["F",null,"if(Main!D33+d13<d18, set Main!d33=Main!D33+d13, otherwise set Main!d33=d18)"]
["Cycle2-Low-yr","Now test # yrs of secondary increases"]
["G",null,"if(Main!D32-d15>d16, set Main!D32=Main!D32-d15, otherwise set Main!D32=d16)"]
[null,"test to see if it flattened the slope enough"]
[null,null,"if main!Percent Funded => d19, then"]
[null,null,"if (ABS)d35<=d21, goto Cycle2-Constraint"]
[null,null,"else, it not a surplus funded situation,"]
["H",null,"if (ABS)d35<=d22, goto Cycle2-constraint"]
[null,"test to see if flattened profile is too high for ending constraints"]
["I",null,"if flat=0, if d37>e42, goto Cycle2-Trim"]
[null,"still not flat enough, so try more years of raised secondary ramp"]
["J",null,"if Main!D32>d16, goto Cycle2-Low-yr"]
[null,"Since1AI-yrs are at minimum, increase secondary ramp value and retry"]
["K",null,"if Main!d33<d18, goto Cycle2-Low"]
[null,"Since, 1AI yrs are at minimum and 2AI is at maximum, go to SolverFailure"]
["L",null,"goto SolverFailure"]
[]
["Cycle2-Constraint","test to see if flattened profile meets ending criteria"]
[null,"But first, document that it got here (was flat enough)...for use in surplus funded situations, "]
[null,"to avoid ever trimming something that needs to be boosted)"]
["M",null,"set flat = 1"]
[null,"test to see if minimum margin met"]
["N",null,"if d30<d8, set 2Boost=1 and goto Cycle2-Boost"]
[null,"test to see if flattened profile falls below ending constraints"]
["O",null,"if d35<d42, goto Cycle2-Boost"]
[null,"test to see if flattened profile is too high for ending constraints"]
["P",null,"if 2boost=0, if d35>e42, goto Cycle2-Trim"]
[null,"test to see if too many passes"]
["Q",null,"if pass < d71, go to restart"]
[null,"otherwise, must be within acceptable range"]
[null,null,"goto Cycle3"]
[]
["Cycle2-Boost","flattened profile now too low, so boost contrib a bit"]
[null,null,"if 2boost=0, then"]
[null,null,"Increase Main!D30 (contribution) by d7"]
[null,null,"otherwise increase Main!d30 (contribution) by d14"]
[null,"try again to flatten it out and pass the min ending balance criteria"]
[null,null,"goto-Cycle2"]
[]
["Cycle2-Trim","flattened profile now too high, so trim contrib a bit"]
[null,null,"Decrease Main!D30 (contribution) by d7"]
[null,"try again to see if it has dropped down enough to pass along"]
[null,null,"goto-Cycle2"]
[]
["Cycle3","Now make minor adjustments to polish contrib & tune in to 100% zone at end"]
[null,"Assume no more slope changes necessary. Contrib tweak only"]
[null,"set Cycle3 counter"]
[null,null,"set cycle3=cycle3+1"]
[null,"test to see if it is looping almost endlessly"]
[null,null,"if cycle3=>d46, goto solverfailure"]
[null,"test to see if too low, & if so, boost contribution a bit"]
[null,null,"if d37<d43, goto Cycle3-Boost"]
[null,"test to see if too high, & if so, drop contribution a bit"]
[null,null,"if d37>e43, goto Cycle3-Trim"]
[null,"Now create a rounded \"final candidate\" contribution"]
[null,null,"Round contribution to nearest d12"]
[null,"otherwise, must be good. Finished"]
[null,null,"goto SolverDone"]
[]
["Cycle3-Boost","Final year slightly too low, so boost contrib a bit"]
[null,null,"increase contribution by d20"]
[null,null,"goto Cycle3"]
[]
["Cycle3-Trim","Final year slightly too high, so trim contrib a bit"]
[null,null,"decrease contribution by d20"]
[null,null,"goto Cycle3"]
[]
["SolverFailure","Indicate failure"]
[null,null,"set Main!d55=\"Failure\""]
[null,null,"goto Display"]
[]
["SolverDone","Indicate Success"]
[null,null,"set Main!d55=\"Success\""]
[null,null,"goto Display"]
[]
["Display","Show # of cycles"]
[null,null,"set Main!d56=Cycle1"]
[null,null,"set Main!d57=Cycle2"]
[null,null,"set Main!d58=Cycle3"]

{"sheet":"Coding-B","index":13,"n_rows":127,"n_cols":12,"rows_kept":127}
["Note: all cell references refer to \"Solver\" worksheet unless otherwise designated"]
["Baseline Solver"]
[]
["Start","Set Cycle Counters"]
[null,null,"set cycle1 = 0"]
[null,null,"set cycle2 = 0"]
[null,"Set Annual Increases"]
[null,null,"set 1AI = d4"]
[null,null,"set 1AIY=d5"]
[null,"Note: only one ramp that goes 30 yrs. No need for 2AI or 2AIY"]
[null,"Set initial contribution rate "]
[null,null,"Set contribution (Main!RecommendedContrib) to d2"]
[null,"check to see if min margin met"]
[null,null,"set margin1 = N"]
[null,null,"set margin2 = N"]
[null,"set initial special assessment"]
[null,null,"set special assessment yr 1 (Main!SpecialAssessment) = $0.00"]
[null,"if crash in first few (as defined by 0-d11) yrs, then special assessment"]
[null,null,"if d27<0, goto Special Assess"]
[null,null,"Goto Cycle1"]
[]
[]
["Special Assess","set special assmt amount needed to keep from going negative"]
[null,null,"Set special assessment yr 1 (Main!SpecialAssessment) = +d27"]
[null,null,"divide by d3 to get individual owner special assessment"]
[null,null,"round above up to nearest d9."]
[null,null,"set special assmt yr1 = rounded up individual unit owner special assessment x d3"]
[null,null,"Goto-Cycle1"]
[]
["Special Assess Small","small nudges to increase special assessment"]
[null,null,"if d32>0, set special assmt yr1 = special assessment yr 1 + d32, otherwise…"]
[null,null,"If special assmt yr1 = 0, set special assmt to d2, otherwise…"]
[null,null,"SA = SA x (1+d10)"]
[null,null,"divide by d3 to get individual owner special assessment"]
[null,null,"round above up to nearest d9."]
[null,null,"set special assmt yr1 = rounded up individual unit owner special assessment x d3"]
[null,null,"goto-Cycle1"]
[]
["Cycle1","begin adjusting"]
["A",null,"set cycle1 = cycle1 + 1"]
[null,"test to see if too many cycles (looping broken)"]
["B",null,"if cycle1>d44 goto SolverFailure"]
[null,"test to see if early min bal is not met and small special assessment is needed"]
["C",null,"if d27<d23, goto Special Assess Small"]
[null,"test to see if min bal is not met and ending is too high"]
["D",null,"if d39<d23 and d37>e41, go to Special Assess Small"]
[null,"test to see if min bal is not met and contrib needs increasing"]
["E",null,"if d39<d23 goto-Cycle1-low"]
[null,"test to see if min bal is met and contrib needs reducing"]
["F",null,"if d39>=d23 goto-Cycle1-high"]
[null,"if here, must be a problem"]
["G",null,"goto SolverFailure"]
[]
["Cycle1-low","first - check if there was prior success & only dipped low this first time"]
[null,null,"if margin1 = Y, goto-Cycle2"]
[null,"otherwise, confirm unsuccessful Marginmet setting"]
[null,null,"set margin1 = N"]
[null,"contrib needs to be increased"]
[null,null,"increase Main!D30 by d6"]
[null,"return to Cycle1 adjustments"]
[null,null,"goto-Cycle1"]
[]
["Cycle1-high","contrib needs to be decreased"]
[null,null,"decrease Main!D30 by d6"]
[null,"confirm successful Marginmet setting"]
[null,null,"set margin1 = Y"]
[null,"return to Cycle1 adjustments"]
[null,null,"goto-Cycle1"]
[]
["Cycle2","Now make minor adjustments to polish contrib"]
[null,"set Cycle2 counter"]
[null,null,"set cycle2=cycle2+1"]
[null,"test to see if it is looping almost endlessly"]
[null,null,"if cycle2=>d46, goto solverfailure"]
[null,"test to see if successful margin"]
[null,null,"if d39<d23 goto-Cycle2-Boost"]
[null,"test to see if too high, & if so, drop contribution a bit"]
[null,null,"if d39>=d23 goto Cycle2-Trim"]
[]
[]
["Cycle2-Boost","Contrib slightly too low, so boost contrib a bit"]
[null,null,"increase contribution by d20"]
[null,"check to see if that was enough to provide a solution"]
[null,null,"if d39>=d23 and Margin2=N, goto Cycle3"]
[null,"otherwise, confirm unsuccessful Marginmet setting"]
[null,null,"set margin2 = N"]
[null,null,"goto Cycle2"]
[]
["Cycle2-Trim","Final year slightly too high, so trim contrib a bit"]
[null,null,"decrease contribution by d20"]
[null,null,"goto Cycle2"]
[]
["Cycle3","Trim any overfunding"]
[null,null,"Set Main!d32=d5"]
[null,"lower secondary increase a substantial notch"]
[null,null,"if(Main!D33-(2*d13)>d17, set Main!d33=Main!D33-(2*d13), otherwise set Main!d33=d17)"]
["Cycle3yrs","Now cycle # yrs of secondary increases by dropping years of first increase",{"$nulls":8},"Do While d39>=d23 and Main!d32>d16"]
[null,null,"if(Main!D32-d15>d16, set Main!D32=Main!D32-d15, otherwise set Main!D32=d16)",{"$nulls":8},"This is the only action inside the loop"]
[null,"test to see if margin is still ok & we can drop further",{"$nulls":8},"Loop"]
[null,null,"if d39>=d23 and Main!d32>d16, goto Cycle3yrs"]
[null,"test to see if we went too far and we need to back up away from sensitive yr.",{"$nulls":8},"After exiting the loop, perform this check one time and move on regardless of the outcome."]
[null,null,"if d39<d23, set Main!d32=Main!d32+d15."]
["Cycle3AI","If here, must still be ok. So try a lower 2AI"]
[null,null,"if(Main!D33-d13>d17, set Main!d33=Main!D33-d13, otherwise set Main!d33=d17)",{"$nulls":7},"This works exactly the same way as Cycle3yrs"]
[null,"test to see if margin is still ok & we can drop further"]
[null,null,"if d39>=d23 and Main!d33>d17, goto Cycle3AI"]
[null,"test to see if we went too far and we need to back up"]
[null,null,"if d39<d23, set Main!d33=Main!d33+d13."]
[null,"If here, must be ok. Time to wrap it up."]
[null,null,"Goto Finisher"]
[]
["Finisher","Now create a rounded \"final candidate\" contribution"]
[null,null,"Roundup contribution to nearest d12"]
[null,"Must be good. Finished"]
[null,null,"goto SolverDone"]
[]
["SolverFailure","Indicate failure"]
[null,null,"set Main!d55=\"Failure\""]
[null,null,"goto Display"]
[]
["SolverDone","Indicate Success"]
[null,null,"set Main!d55=\"Success\""]
[null,null,"goto Display"]
[]
["Display","Show # of cycles"]
[null,null,"set Main!d56=Cycle1"]
[null,null,"set Main!d57=Cycle2"]

{"sheet":"Output-F","index":14,"n_rows":9,"n_cols":8,"rows_kept":9}
["Cycle 2 #","Contrib","1AI Yrs","2AI %","Slope","% Funded","At the End of Branch","Last Operation"]
[null,{"v":1247.42,"d":"$1,247"},30,{"v":0.03,"d":"3.00%"},{"v":0.02076286603123534,"d":"2.08%"},{"v":1.162572298040916,"d":"116.26%"},"Cycle 2","Reset 2AI"]
[1,{"v":1241.18,"d":"$1,241"},25,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.018822798209587033,"d":"1.88%"},{"v":1.139496095571419,"d":"113.95%"},"Cycle 2 High","Trim"]
[null,{"v":1241.18,"d":"$1,241"},25,{"v":0.03,"d":"3.00%"},{"v":0.019794044789112997,"d":"1.98%"},{"v":1.1411075805617767,"d":"114.11%"},"Cycle 2","Reset 2AI"]
[2,{"v":1234.98,"d":"$1,235"},25,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.01786367769646473,"d":"1.79%"},{"v":1.1181467676710635,"d":"111.81%"},"Cycle 2 High","Trim"]
[null,{"v":1234.98,"d":"$1,235"},25,{"v":0.03,"d":"3.00%"},{"v":0.018830068039589375,"d":"1.88%"},{"v":1.1197501952306559,"d":"111.98%"},"Cycle 2","Reset 2AI"]
[3,{"v":1228.8,"d":"$1,229"},25,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.01690935501566999,"d":"1.69%"},{"v":1.0969042360430938,"d":"109.69%"},"Cycle 2 High","Trim"]
[null,{"v":1228.8,"d":"$1,229"},25,{"v":0.03,"d":"3.00%"},{"v":0.017870913414865085,"d":"1.79%"},{"v":1.0984996464778067,"d":"109.85%"},"Cycle 2","Reset 2AI"]
[4,{"v":1228.8,"d":"$1,229"},25,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.01690935501566999,"d":"1.69%"},{"v":1.0969042360430938,"d":"109.69%"},"Cycle 2 High","No Boost or Trim"]

{"sheet":"Output-B","index":15,"n_rows":143,"n_cols":9,"rows_kept":143}
["Loop #","Contrib","Special Assmt","Margin1","MinEndBalMargin","1AI Yrs","2AI %","Cycle #","Last Operation"]
[1,{"v":4125,"d":"$4,125"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[2,{"v":4083.75,"d":"$4,084"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[3,{"v":4042.92,"d":"$4,043"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[4,{"v":4002.49,"d":"$4,002"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[5,{"v":3962.46,"d":"$3,962"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[6,{"v":3922.84,"d":"$3,923"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[7,{"v":3883.61,"d":"$3,884"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[8,{"v":3844.77,"d":"$3,845"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[9,{"v":3806.32,"d":"$3,806"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[10,{"v":3768.26,"d":"$3,768"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[11,{"v":3730.58,"d":"$3,731"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[12,{"v":3693.27,"d":"$3,693"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[13,{"v":3656.34,"d":"$3,656"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[14,{"v":3619.78,"d":"$3,620"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[15,{"v":3583.58,"d":"$3,584"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[16,{"v":3547.74,"d":"$3,548"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[17,{"v":3512.27,"d":"$3,512"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[18,{"v":3477.14,"d":"$3,477"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[19,{"v":3442.37,"d":"$3,442"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[20,{"v":3407.95,"d":"$3,408"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[21,{"v":3373.87,"d":"$3,374"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[22,{"v":3340.13,"d":"$3,340"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[23,{"v":3306.73,"d":"$3,307"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[24,{"v":3273.66,"d":"$3,274"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[25,{"v":3240.93,"d":"$3,241"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[26,{"v":3208.52,"d":"$3,209"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[27,{"v":3176.43,"d":"$3,176"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[28,{"v":3144.67,"d":"$3,145"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[29,{"v":3113.22,"d":"$3,113"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[30,{"v":3082.09,"d":"$3,082"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[31,{"v":3051.27,"d":"$3,051"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[32,{"v":3020.75,"d":"$3,021"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[33,{"v":2990.55,"d":"$2,991"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[34,{"v":2960.64,"d":"$2,961"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[35,{"v":2931.03,"d":"$2,931"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[36,{"v":2901.72,"d":"$2,902"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[37,{"v":2872.71,"d":"$2,873"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[38,{"v":2843.98,"d":"$2,844"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[39,{"v":2815.54,"d":"$2,816"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[40,{"v":2787.38,"d":"$2,787"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[41,{"v":2759.51,"d":"$2,760"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[42,{"v":2731.92,"d":"$2,732"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[43,{"v":2704.6,"d":"$2,705"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[44,{"v":2677.55,"d":"$2,678"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[45,{"v":2650.78,"d":"$2,651"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[46,{"v":2624.27,"d":"$2,624"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[47,{"v":2598.02,"d":"$2,598"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[48,{"v":2572.04,"d":"$2,572"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[49,{"v":2546.32,"d":"$2,546"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[50,{"v":2520.86,"d":"$2,521"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[51,{"v":2495.65,"d":"$2,496"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[52,{"v":2470.7,"d":"$2,471"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[53,{"v":2445.99,"d":"$2,446"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[54,{"v":2421.53,"d":"$2,422"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[55,{"v":2397.31,"d":"$2,397"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[56,{"v":2373.34,"d":"$2,373"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[57,{"v":2349.61,"d":"$2,350"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[58,{"v":2326.11,"d":"$2,326"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[59,{"v":2302.85,"d":"$2,303"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[60,{"v":2279.82,"d":"$2,280"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[61,{"v":2257.02,"d":"$2,257"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[62,{"v":2234.45,"d":"$2,234"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[63,{"v":2212.11,"d":"$2,212"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[64,{"v":2189.99,"d":"$2,190"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[65,{"v":2168.09,"d":"$2,168"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[66,{"v":2146.41,"d":"$2,146"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[67,{"v":2124.94,"d":"$2,125"},{"v":0,"d":"$0.00"},true,{"v":1,"d":"100.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[68,{"v":2103.69,"d":"$2,104"},{"v":0,"d":"$0.00"},true,{"v":0.9982028436364982,"d":"99.82%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[69,{"v":2082.66,"d":"$2,083"},{"v":0,"d":"$0.00"},true,{"v":0.9779814642655763,"d":"97.80%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[70,{"v":2061.83,"d":"$2,062"},{"v":0,"d":"$0.00"},true,{"v":0.9579623043980916,"d":"95.80%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[71,{"v":2041.21,"d":"$2,041"},{"v":0,"d":"$0.00"},true,{"v":0.938143270467419,"d":"93.81%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[72,{"v":2020.8,"d":"$2,021"},{"v":0,"d":"$0.00"},true,{"v":0.9185224592311738,"d":"91.85%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[73,{"v":2000.59,"d":"$2,001"},{"v":0,"d":"$0.00"},true,{"v":0.8990978722848508,"d":"89.91%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[74,{"v":1980.59,"d":"$1,981"},{"v":0,"d":"$0.00"},true,{"v":0.8798675112239462,"d":"87.99%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[75,{"v":1960.78,"d":"$1,961"},{"v":0,"d":"$0.00"},true,{"v":0.8608294728060751,"d":"86.08%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[76,{"v":1941.17,"d":"$1,941"},{"v":0,"d":"$0.00"},true,{"v":0.8419817586267315,"d":"84.20%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[77,{"v":1921.76,"d":"$1,922"},{"v":0,"d":"$0.00"},true,{"v":0.8233225606056512,"d":"82.33%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[78,{"v":1902.54,"d":"$1,903"},{"v":0,"d":"$0.00"},true,{"v":0.8048499755004476,"d":"80.48%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[79,{"v":1883.52,"d":"$1,884"},{"v":0,"d":"$0.00"},true,{"v":0.786562100068736,"d":"78.66%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[80,{"v":1864.68,"d":"$1,865"},{"v":0,"d":"$0.00"},true,{"v":0.7684571262302488,"d":"76.85%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[81,{"v":1846.03,"d":"$1,846"},{"v":0,"d":"$0.00"},true,{"v":0.750533150742603,"d":"75.05%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[82,{"v":1827.57,"d":"$1,828"},{"v":0,"d":"$0.00"},true,{"v":0.732788460687651,"d":"73.28%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[83,{"v":1809.3,"d":"$1,809"},{"v":0,"d":"$0.00"},true,{"v":0.715221247985127,"d":"71.52%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[84,{"v":1791.21,"d":"$1,791"},{"v":0,"d":"$0.00"},true,{"v":0.6978297045547643,"d":"69.78%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[85,{"v":1773.29,"d":"$1,773"},{"v":0,"d":"$0.00"},true,{"v":0.6806120223162965,"d":"68.06%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[86,{"v":1755.56,"d":"$1,756"},{"v":0,"d":"$0.00"},true,{"v":0.6635664883515789,"d":"66.36%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[87,{"v":1738.01,"d":"$1,738"},{"v":0,"d":"$0.00"},true,{"v":0.6466914849045822,"d":"64.67%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[88,{"v":1720.63,"d":"$1,721"},{"v":0,"d":"$0.00"},true,{"v":0.629985203895041,"d":"63.00%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[89,{"v":1703.42,"d":"$1,703"},{"v":0,"d":"$0.00"},true,{"v":0.6134459324048075,"d":"61.34%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[90,{"v":1686.38,"d":"$1,686"},{"v":0,"d":"$0.00"},true,{"v":0.5970721478399754,"d":"59.71%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[91,{"v":1669.52,"d":"$1,670"},{"v":0,"d":"$0.00"},true,{"v":0.5808620421202774,"d":"58.09%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[92,{"v":1652.83,"d":"$1,653"},{"v":0,"d":"$0.00"},true,{"v":0.5648140926518053,"d":"56.48%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[93,{"v":1636.3,"d":"$1,636"},{"v":0,"d":"$0.00"},true,{"v":0.548926586516413,"d":"54.89%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[94,{"v":1619.93,"d":"$1,620"},{"v":0,"d":"$0.00"},true,{"v":0.5331979059580723,"d":"53.32%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[95,{"v":1603.74,"d":"$1,604"},{"v":0,"d":"$0.00"},true,{"v":0.5176265283828754,"d":"51.76%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[96,{"v":1587.7,"d":"$1,588"},{"v":0,"d":"$0.00"},true,{"v":0.5022109311969144,"d":"50.22%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[97,{"v":1571.82,"d":"$1,572"},{"v":0,"d":"$0.00"},true,{"v":0.48694949664416043,"d":"48.69%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[98,{"v":1556.1,"d":"$1,556"},{"v":0,"d":"$0.00"},true,{"v":0.4718406069685879,"d":"47.18%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[99,{"v":1540.54,"d":"$1,541"},{"v":0,"d":"$0.00"},true,{"v":0.456882834738406,"d":"45.69%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[100,{"v":1525.14,"d":"$1,525"},{"v":0,"d":"$0.00"},true,{"v":0.4420746573597082,"d":"44.21%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[101,{"v":1509.88,"d":"$1,510"},{"v":0,"d":"$0.00"},true,{"v":0.4274145522385852,"d":"42.74%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[102,{"v":1494.79,"d":"$1,495"},{"v":0,"d":"$0.00"},true,{"v":0.4129009967811287,"d":"41.29%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[103,{"v":1479.84,"d":"$1,480"},{"v":0,"d":"$0.00"},true,{"v":0.3985326587176697,"d":"39.85%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[104,{"v":1465.04,"d":"$1,465"},{"v":0,"d":"$0.00"},true,{"v":0.38430792029218014,"d":"38.43%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[105,{"v":1450.39,"d":"$1,450"},{"v":0,"d":"$0.00"},true,{"v":0.3702254492349907,"d":"37.02%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[106,{"v":1435.89,"d":"$1,436"},{"v":0,"d":"$0.00"},true,{"v":0.3562838181143118,"d":"35.63%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[107,{"v":1421.53,"d":"$1,422"},{"v":0,"d":"$0.00"},true,{"v":0.3424815994983552,"d":"34.25%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[108,{"v":1407.31,"d":"$1,407"},{"v":0,"d":"$0.00"},true,{"v":0.3288173659553317,"d":"32.88%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[109,{"v":1393.24,"d":"$1,393"},{"v":0,"d":"$0.00"},true,{"v":0.3152897852155716,"d":"31.53%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[110,{"v":1379.31,"d":"$1,379"},{"v":0,"d":"$0.00"},true,{"v":0.301897525009405,"d":"30.19%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[111,{"v":1365.51,"d":"$1,366"},{"v":0,"d":"$0.00"},true,{"v":0.2886391579050428,"d":"28.86%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[112,{"v":1351.86,"d":"$1,352"},{"v":0,"d":"$0.00"},true,{"v":0.2755133516328158,"d":"27.55%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[113,{"v":1338.34,"d":"$1,338"},{"v":0,"d":"$0.00"},true,{"v":0.2625188690851735,"d":"26.25%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[114,{"v":1324.96,"d":"$1,325"},{"v":0,"d":"$0.00"},true,{"v":0.24965428283032717,"d":"24.97%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[115,{"v":1311.71,"d":"$1,312"},{"v":0,"d":"$0.00"},true,{"v":0.23691835576072573,"d":"23.69%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[116,{"v":1298.59,"d":"$1,299"},{"v":0,"d":"$0.00"},true,{"v":0.22430975560669958,"d":"22.43%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[117,{"v":1285.6,"d":"$1,286"},{"v":0,"d":"$0.00"},true,{"v":0.21182724526069852,"d":"21.18%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[118,{"v":1272.75,"d":"$1,273"},{"v":0,"d":"$0.00"},true,{"v":0.1994695876151722,"d":"19.95%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[119,{"v":1260.02,"d":"$1,260"},{"v":0,"d":"$0.00"},true,{"v":0.18723554556256972,"d":"18.72%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[120,{"v":1247.42,"d":"$1,247"},{"v":0,"d":"$0.00"},true,{"v":0.17512378683322202,"d":"17.51%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[121,{"v":1234.94,"d":"$1,235"},{"v":0,"d":"$0.00"},true,{"v":0.16313316948169776,"d":"16.31%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[122,{"v":1222.6,"d":"$1,223"},{"v":0,"d":"$0.00"},true,{"v":0.1512624564004455,"d":"15.13%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[123,{"v":1210.37,"d":"$1,210"},{"v":0,"d":"$0.00"},true,{"v":0.1395105056440359,"d":"13.95%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[124,{"v":1198.27,"d":"$1,198"},{"v":0,"d":"$0.00"},true,{"v":0.12787598494279814,"d":"12.79%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[125,{"v":1186.28,"d":"$1,186"},{"v":0,"d":"$0.00"},true,{"v":0.11635784751341995,"d":"11.64%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[126,{"v":1174.42,"d":"$1,174"},{"v":0,"d":"$0.00"},true,{"v":0.10495485624835153,"d":"10.50%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[127,{"v":1162.68,"d":"$1,163"},{"v":0,"d":"$0.00"},true,{"v":0.09366596436428143,"d":"9.37%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[128,{"v":1151.05,"d":"$1,151"},{"v":0,"d":"$0.00"},true,{"v":0.0824899347536579,"d":"8.25%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[129,{"v":1139.54,"d":"$1,140"},{"v":0,"d":"$0.00"},true,{"v":0.07142562547105086,"d":"7.14%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[130,{"v":1128.14,"d":"$1,128"},{"v":0,"d":"$0.00"},true,{"v":0.06047198973314827,"d":"6.05%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[131,{"v":1116.86,"d":"$1,117"},{"v":0,"d":"$0.00"},true,{"v":0.04962788559451853,"d":"4.96%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[132,{"v":1105.69,"d":"$1,106"},{"v":0,"d":"$0.00"},true,{"v":0.038892266271849885,"d":"3.89%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[133,{"v":1094.64,"d":"$1,095"},{"v":0,"d":"$0.00"},true,{"v":0.028263989819711136,"d":"2.83%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[134,{"v":1083.69,"d":"$1,084"},{"v":0,"d":"$0.00"},true,{"v":0.01774200945479081,"d":"1.77%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[135,{"v":1072.85,"d":"$1,073"},{"v":0,"d":"$0.00"},true,{"v":0.007325183231657017,"d":"0.73%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[136,{"v":1062.12,"d":"$1,062"},{"v":0,"d":"$0.00"},true,{"v":-2.9874404708824334E-3,"d":"-0.30%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-high"]
[137,{"v":1062.12,"d":"$1,062"},{"v":0,"d":"$0.00"},true,{"v":-2.9874404708824334E-3,"d":"-0.30%"},30,{"v":0.005,"d":"0.50%"},"Cycle 1","Cycle1-low - Margin1 flag TRUE - Exiting Cycle 1"]
[1,{"v":1067.44,"d":"$1,067"},{"v":0,"d":"$0.00"},true,{"v":0.00211733965095556,"d":"0.21%"},30,{"v":0.005,"d":"0.50%"},"Cycle 2","Cycle2-Boost - Condition met. Exiting Cycle 2"]
[1,{"v":1067.44,"d":"$1,067"},{"v":0,"d":"$0.00"},true,{"v":0.00211733965095556,"d":"0.21%"},25,{"v":0.005,"d":"0.50%"},"Cycle 3","Cycle3yrs"]
[2,{"v":1067.44,"d":"$1,067"},{"v":0,"d":"$0.00"},true,{"v":0.00211733965095556,"d":"0.21%"},30,{"v":0.005,"d":"0.50%"},"Cycle 3","Cycle3yrs - Post process increment"]
[3,{"v":1067.44,"d":"$1,067"},{"v":0,"d":"$0.00"},true,{"v":0.00211733965095556,"d":"0.21%"},30,{"v":0.005,"d":"0.50%"},"Cycle 3","Cycle3AI"]
[4,{"v":1080,"d":"$1,080"},{"v":0,"d":"$0.00"},true,{"v":0.01419492797023633,"d":"1.42%"},30,{"v":0.005,"d":"0.50%"},"Cycle 3","Final Candidate"]

{"sheet":"SA Risk","index":16,"n_rows":0,"n_cols":0,"rows_kept":0}

{"sheet":"wksCommandBars","index":17,"n_rows":26,"n_cols":25,"rows_kept":26,"hidden":true}
["Command Bar Name","Control Caption","Control Caption","Control Caption","Position","IsMenubar","Visible","Width","Protection","IsTemporary","IsEnabled","OnAction","Control ID","Control Type","Control Style","Face ID","Begin Group","Before","Tooltip","Shortcut Text","Tag","Parameter","State","ListRange","Lists"]
["Worksheet Menu Bar"]
[null,"&ARI",{"$nulls":11},{"$f":"msoControlPopup","v":10},{"$nulls":3},"Window"]
[null,null,"&Insert Data Table Row",{"$nulls":8},"InsertDataSheetRow",1,{"$f":"msoControlButton","v":1},{"$f":"msoButtonIconAndCaption","v":3},296,{"$nulls":3},"Ctrl+Shift+I"]
[null,null,"&Delete Data Table Row",{"$nulls":8},"DeleteDataSheetRow",1,1,3,293,{"$nulls":3},"Ctrl+Shift+D"]
[null,null,"&Remove Unused Data Rows",{"$nulls":8},"RemoveUnusedDataSheetRows",1,1,3,541,{"$nulls":3},"Ctrl+Shift+R"]
[null,null,"&Sort Data Table",{"$nulls":8},"SortDataSheet",1,1,3,210,true]
[null,null,"Restore Data Table &Format",{"$nulls":8},"ReformatDataInputArea",1,1,3,369]
[null,null,"&Print Analysis…",{"$nulls":8},"PrintReports",1,1,3,4,true]
[null,null,"&Export Summary Report",{"$nulls":8},"ExportSummaryReport",1,1,3,1950,true]
[null,null,"&Update Wizard",{"$nulls":8},"UpdateWizard",1,{"$f":"msoControlButton","v":1},{"$f":"msoButtonIconAndCaption","v":3},1952]
["Stop"]
[]
["ARI Toolbar",{"$nulls":3},{"$f":"msoBarTop","v":1},false,true,null,null,false]
[null,"Prev",{"$nulls":9},"NavigateSheets",1,{"$f":"msoControlButton","v":1},{"$f":"msoButtonIcon","v":1},"picPrev",null,null,"Previous Sheet",null,2]
[null,"Next",{"$nulls":9},"NavigateSheets",1,1,1,"picNext",null,null,"Next Sheet",null,1]
[null,"Insert Data Table Row",{"$nulls":9},"InsertDataSheetRow",1,1,1,296,true,null,"Insert Data Table Row","Ctrl+Shift+I"]
[null,"Delete Data Table Row",{"$nulls":9},"DeleteDataSheetRow",1,1,1,293,null,null,"Delete Data Table Row","Ctrl+Shift+D"]
[null,"Remove Unused Data Rows",{"$nulls":9},"RemoveUnusedDataSheetRows",1,1,1,541,null,null,"Remove Unused Data Rows","Ctrl+Shift+R"]
[null,"Sort Data Table",{"$nulls":9},"SortDataSheet",1,1,1,210,true,null,"Sort Data Table"]
[null,"Restore Data Table Format",{"$nulls":9},"ReformatDataInputArea",1,1,1,369,null,null,"Restore Data Table Format"]
[null,"Print Analysis",{"$nulls":9},"PrintReports",1,1,1,4,true,null,"Print Reports"]
[null,"Export Summary Report",{"$nulls":9},"ExportSummaryReport",1,1,1,1950,true,null,"Export Summary Report"]
[null,"&Update Wizard",{"$nulls":9},"UpdateWizard",1,{"$f":"msoControlButton","v":1},{"$f":"msoButtonIcon","v":1},1952,true,null,"Update Wizard"]
[null,"<< ARI Report Controls",{"$nulls":9},"Instructions",1,1,{"$f":"msoButtonCaption","v":2},null,true,null,"Instructions",null,1]
["Stop"]