{"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:",2022]
[null,null,"Period Start:","2022-01-01"]
[null,null,"Period End:","2022-12-31","date problem?"]
[null,null,"Site Inspection Date:","N/A"]
[null,null,"Total Assessmts.",{"v":0,"d":"$0.00"},"Per Unit:",{"$f":"D18/D13","v":{"v":0,"d":"$0.00"}}]
[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":444123,"d":"$444,123"}]
[null,null,"Interest:",{"v":0.01,"d":"1.00%"}]
[null,null,"Inflation:",{"v":0.03,"d":"3.00%"}]
[]
[{"$nulls":3},"Status:"]
[null,null,"Proportional FFB:",{"$f":"Data!DV$77+(1-D61)*(Data!DW77-Data!DV77)","v":{"v":473400,"d":"$473,400"}}]
[null,null,"Percent Funded:",{"$f":"D20/D25","v":{"v":0.9381558935361217,"d":"93.8%"}}]
[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":0.016897308710596592,"d":"1.690%"}}]
[]
["TempStorage",null,null,"Recommendation:"]
[{"v":50400,"d":"$50,400"},null,"Recommended Contrib Rate:",{"v":59930,"d":"$59,930"},"Per Unit:",{"$f":"D30/D13","v":{"v":119.86,"d":"$119.86"}}]
[null,null,"Alternate Contrib Rate:",{"v":49890,"d":"$49,890"},"Per Unit:",{"$f":"D31/D13","v":{"v":99.78,"d":"$99.78"}}]
[null,null,"Annual Increase:",{"v":0.03,"d":"3.00%"}]
[null,null,"# of Years:",10]
[null,null,"Secondary Increase:",{"v":0.019999999999999997,"d":"2.00%"}]
[null,null,"# of Years:",30]
[null,null,"1st Yr S.A.:",{"v":0,"d":"$0"},"Per Unit:",{"$f":"D36/D$13","v":{"v":0,"d":"$0.00"}}]
[null,null,"2nd Yr S.A.:",{"v":0,"d":"$0"},"Per Unit:",{"$f":"D37/D$13","v":{"v":0,"d":"$0.00"}}]
[null,null,"3rd Yr S.A.:",{"v":0,"d":"$0"},"Per Unit:",{"$f":"D38/D$13","v":{"v":0,"d":"$0.00"}}]
[null,null,"4th Yr S.A.:",{"v":0,"d":"$0"},"Per Unit:",{"$f":"D39/D$13","v":{"v":0,"d":"$0.00"}}]
[null,null,"5th Yr S.A.:",{"v":0,"d":"$0"},"Per Unit:",{"$f":"D40/D$13","v":{"v":0,"d":"$0.00"}}]
[]
[null,null,"Minimum Balance(Full):",{"$f":"MIN('30-yr'!C14:C43)","v":{"v":94767.9835510652,"d":"$94,767.98"}}]
[null,null,"Min Margin (Full):",{"$f":"Solver!MinEndBalanceMargin","v":{"v":0.13518428591666262,"d":"13.5%"}}]
[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":1965.3794714430114,"d":"$1,965.38"}}]
[null,null,"Min Margin (Alt):",{"$f":"MIN(Data!BB9:BF9,Data!BI9:BM9,Data!BP9:BT9,Data!BW9:CA9,Data!CD9:CH9,Data!CK9:CP9)","v":{"v":2.8035673066645612E-3,"d":"0.3%"}}]
[{"$nulls":3},"System Defaults:"]
[null,null,"Current Annual Increase:",{"v":0.03,"d":"3.00%"}]
[null,null,"Budget Cycles Per Year:",1]
[]
[null,null,"Project Manager Notes:"]
{"$rows_empty":8}
[null,null,"Risk of Special Assessment:",{"$f":"OFFSET(C77,MATCH(PercentFunded,C77:C87,-1)-1,1)","v":"under 1%"}]
[null,null,"Text Budget Cycles:",{"$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":"2022-01-01"}]
[null,null,"Period End:",{"$f":"D16","v":"2022-12-31"}]
[null,null,"SI Date:",{"$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:",{"$f":"(FullyFunded-StartingBalance)/NumUnits","v":{"v":58.554,"d":"59 "}}]
[null,null,"Solver Success:","Success"]
[null,null,"Solver Cycle1:",45]
[null,null,"Solver Cycle2:",14]
[null,null,"Solver Cycle3:",2]
[null,null,"Expense total, first 5 yrs:",{"$f":"SUM(Data!BB77:BF77)","v":{"v":306536.337515,"d":"$306,536"}}]
[null,null,"Expense total, second 5 yrs:",{"$f":"SUM(Data!BI77:BM77)","v":{"v":791912.2690162355,"d":"$791,912"}}]
[null,null,"Expense total, first 10 years:",{"$f":"D73+D74","v":{"v":1098448.6065312354,"d":"$1,098,449"}}]
[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":49890,"d":"$49,890"}},{"$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":51386.700000000004,"d":"$51,387"}},{"$f":"IF(BD2<=Main!$D33,BC4*(1+Main!$D32),IF(BD2<=(Main!$D35),BC4*(1+Main!$D34),BC4))","v":{"v":52928.30100000001,"d":"$52,928"}},{"$f":"IF(BE2<=Main!$D33,BD4*(1+Main!$D32),IF(BE2<=(Main!$D35),BD4*(1+Main!$D34),BD4))","v":{"v":54516.15003000001,"d":"$54,516"}},{"$f":"IF(BF2<=Main!$D33,BE4*(1+Main!$D32),IF(BF2<=(Main!$D35),BE4*(1+Main!$D34),BE4))","v":{"v":56151.63453090001,"d":"$56,152"}},null,"Alt Contribution rate (total)",{"$f":"IF(BI2<=Main!$D33,BF4*(1+Main!$D32),IF(BI2<=(Main!$D35),BF4*(1+Main!$D34),BF4))","v":{"v":57836.183566827014,"d":"$57,836"}},{"$f":"IF(BJ2<=Main!$D33,BI4*(1+Main!$D32),IF(BJ2<=(Main!$D35),BI4*(1+Main!$D34),BI4))","v":{"v":59571.26907383183,"d":"$59,571"}},{"$f":"IF(BK2<=Main!$D33,BJ4*(1+Main!$D32),IF(BK2<=(Main!$D35),BJ4*(1+Main!$D34),BJ4))","v":{"v":61358.40714604678,"d":"$61,358"}},{"$f":"IF(BL2<=Main!$D33,BK4*(1+Main!$D32),IF(BL2<=(Main!$D35),BK4*(1+Main!$D34),BK4))","v":{"v":63199.15936042819,"d":"$63,199"}},{"$f":"IF(BM2<=Main!$D33,BL4*(1+Main!$D32),IF(BM2<=(Main!$D35),BL4*(1+Main!$D34),BL4))","v":{"v":65095.13414124103,"d":"$65,095"}},null,"Alt Contribution rate (total)",{"$f":"IF(BP2<=Main!$D33,BM4*(1+Main!$D32),IF(BP2<=(Main!$D35),BM4*(1+Main!$D34),BM4))","v":{"v":67047.98816547827,"d":"$67,048"}},{"$f":"IF(BQ2<=Main!$D33,BP4*(1+Main!$D32),IF(BQ2<=(Main!$D35),BP4*(1+Main!$D34),BP4))","v":{"v":68388.94792878783,"d":"$68,389"}},{"$f":"IF(BR2<=Main!$D33,BQ4*(1+Main!$D32),IF(BR2<=(Main!$D35),BQ4*(1+Main!$D34),BQ4))","v":{"v":69756.72688736359,"d":"$69,757"}},{"$f":"IF(BS2<=Main!$D33,BR4*(1+Main!$D32),IF(BS2<=(Main!$D35),BR4*(1+Main!$D34),BR4))","v":{"v":71151.86142511087,"d":"$71,152"}},{"$f":"IF(BT2<=Main!$D33,BS4*(1+Main!$D32),IF(BT2<=(Main!$D35),BS4*(1+Main!$D34),BS4))","v":{"v":72574.89865361308,"d":"$72,575"}},null,"Alt Contribution rate (total)",{"$f":"IF(BW2<=Main!$D33,BT4*(1+Main!$D32),IF(BW2<=(Main!$D35),BT4*(1+Main!$D34),BT4))","v":{"v":74026.39662668535,"d":"$74,026"}},{"$f":"IF(BX2<=Main!$D33,BW4*(1+Main!$D32),IF(BX2<=(Main!$D35),BW4*(1+Main!$D34),BW4))","v":{"v":75506.92455921906,"d":"$75,507"}},{"$f":"IF(BY2<=Main!$D33,BX4*(1+Main!$D32),IF(BY2<=(Main!$D35),BX4*(1+Main!$D34),BX4))","v":{"v":77017.06305040343,"d":"$77,017"}},{"$f":"IF(BZ2<=Main!$D33,BY4*(1+Main!$D32),IF(BZ2<=(Main!$D35),BY4*(1+Main!$D34),BY4))","v":{"v":78557.4043114115,"d":"$78,557"}},{"$f":"IF(CA2<=Main!$D33,BZ4*(1+Main!$D32),IF(CA2<=(Main!$D35),BZ4*(1+Main!$D34),BZ4))","v":{"v":80128.55239763974,"d":"$80,129"}},null,"Alt Contribution rate (total)",{"$f":"IF(CD2<=Main!$D33,CA4*(1+Main!$D32),IF(CD2<=(Main!$D35),CA4*(1+Main!$D34),CA4))","v":{"v":81731.12344559253,"d":"$81,731"}},{"$f":"IF(CE2<=Main!$D33,CD4*(1+Main!$D32),IF(CE2<=(Main!$D35),CD4*(1+Main!$D34),CD4))","v":{"v":83365.74591450438,"d":"$83,366"}},{"$f":"IF(CF2<=Main!$D33,CE4*(1+Main!$D32),IF(CF2<=(Main!$D35),CE4*(1+Main!$D34),CE4))","v":{"v":85033.06083279448,"d":"$85,033"}},{"$f":"IF(CG2<=Main!$D33,CF4*(1+Main!$D32),IF(CG2<=(Main!$D35),CF4*(1+Main!$D34),CF4))","v":{"v":86733.72204945037,"d":"$86,734"}},{"$f":"IF(CH2<=Main!$D33,CG4*(1+Main!$D32),IF(CH2<=(Main!$D35),CG4*(1+Main!$D34),CG4))","v":{"v":88468.39649043938,"d":"$88,468"}},null,"Alt Contribution rate (total)",{"$f":"IF(CK2<=Main!$D33,CH4*(1+Main!$D32),IF(CK2<=(Main!$D35),CH4*(1+Main!$D34),CH4))","v":{"v":90237.76442024818,"d":"$90,238"}},{"$f":"IF(CL2<=Main!$D33,CK4*(1+Main!$D32),IF(CL2<=(Main!$D35),CK4*(1+Main!$D34),CK4))","v":{"v":92042.51970865314,"d":"$92,043"}},{"$f":"IF(CM2<=Main!$D33,CL4*(1+Main!$D32),IF(CM2<=(Main!$D35),CL4*(1+Main!$D34),CL4))","v":{"v":93883.3701028262,"d":"$93,883"}},{"$f":"IF(CN2<=Main!$D33,CM4*(1+Main!$D32),IF(CN2<=(Main!$D35),CM4*(1+Main!$D34),CM4))","v":{"v":95761.03750488273,"d":"$95,761"}},{"$f":"IF(CO2<=Main!$D33,CN4*(1+Main!$D32),IF(CO2<=(Main!$D35),CN4*(1+Main!$D34),CN4))","v":{"v":97676.25825498038,"d":"$97,676"}},{"$f":"IF(CP2<=Main!$D33,CO4*(1+Main!$D32),IF(CP2<=(Main!$D35),CO4*(1+Main!$D34),CO4))","v":{"v":99629.78342007998,"d":"$99,630"}}]
[{"$nulls":52},"Alt Interest Earnings",{"$f":"IF((BB7+(BB4+BB26-BB77)/2)>0,(BB7+(BB4+BB26-BB77)/2)*Main!$D67,0)","v":{"v":4403.576633169393,"d":"$4,404"}},{"$f":"IF((BC7+(BC4+BC26-BC77)/2)>0,(BC7+(BC4+BC26-BC77)/2)*Main!$D67,0)","v":{"v":4585.520805247032,"d":"$4,586"}},{"$f":"IF((BD7+(BD4+BD26-BD77)/2)>0,(BD7+(BD4+BD26-BD77)/2)*Main!$D67,0)","v":{"v":4267.239863470611,"d":"$4,267"}},{"$f":"IF((BE7+(BE4+BE26-BE77)/2)>0,(BE7+(BE4+BE26-BE77)/2)*Main!$D67,0)","v":{"v":3859.160981341982,"d":"$3,859"}},{"$f":"IF((BF7+(BF4+BF26-BF77)/2)>0,(BF7+(BF4+BF26-BF77)/2)*Main!$D67,0)","v":{"v":4111.067313303113,"d":"$4,111"}},null,"Alt Interest Earnings",{"$f":"IF((BI7+(BI4+BI26-BI77)/2)>0,(BI7+(BI4+BI26-BI77)/2)*Main!$D67,0)","v":{"v":5078.636014368676,"d":"$5,079"}},{"$f":"IF((BJ7+(BJ4+BJ26-BJ77)/2)>0,(BJ7+(BJ4+BJ26-BJ77)/2)*Main!$D67,0)","v":{"v":6151.922048479134,"d":"$6,152"}},{"$f":"IF((BK7+(BK4+BK26-BK77)/2)>0,(BK7+(BK4+BK26-BK77)/2)*Main!$D67,0)","v":{"v":3200.6390051383273,"d":"$3,201"}},{"$f":"IF((BL7+(BL4+BL26-BL77)/2)>0,(BL7+(BL4+BL26-BL77)/2)*Main!$D67,0)","v":{"v":151.39379553357097,"d":"$151"}},{"$f":"IF((BM7+(BM4+BM26-BM77)/2)>0,(BM7+(BM4+BM26-BM77)/2)*Main!$D67,0)","v":{"v":536.1666705458937,"d":"$536"}},null,"Alt Interest Earnings",{"$f":"IF((BP7+(BP4+BP26-BP77)/2)>0,(BP7+(BP4+BP26-BP77)/2)*Main!$D67,0)","v":{"v":1015.1781051617965,"d":"$1,015"}},{"$f":"IF((BQ7+(BQ4+BQ26-BQ77)/2)>0,(BQ7+(BQ4+BQ26-BQ77)/2)*Main!$D67,0)","v":{"v":1507.1323043623843,"d":"$1,507"}},{"$f":"IF((BR7+(BR4+BR26-BR77)/2)>0,(BR7+(BR4+BR26-BR77)/2)*Main!$D67,0)","v":{"v":1781.1175525908327,"d":"$1,781"}},{"$f":"IF((BS7+(BS4+BS26-BS77)/2)>0,(BS7+(BS4+BS26-BS77)/2)*Main!$D67,0)","v":{"v":2030.117637195017,"d":"$2,030"}},{"$f":"IF((BT7+(BT4+BT26-BT77)/2)>0,(BT7+(BT4+BT26-BT77)/2)*Main!$D67,0)","v":{"v":2590.066936019112,"d":"$2,590"}},null,"Alt Interest Earnings",{"$f":"IF((BW7+(BW4+BW26-BW77)/2)>0,(BW7+(BW4+BW26-BW77)/2)*Main!$D67,0)","v":{"v":3044.6675141140267,"d":"$3,045"}},{"$f":"IF((BX7+(BX4+BX26-BX77)/2)>0,(BX7+(BX4+BX26-BX77)/2)*Main!$D67,0)","v":{"v":3414.740154400285,"d":"$3,415"}},{"$f":"IF((BY7+(BY4+BY26-BY77)/2)>0,(BY7+(BY4+BY26-BY77)/2)*Main!$D67,0)","v":{"v":3639.2532799431733,"d":"$3,639"}},{"$f":"IF((BZ7+(BZ4+BZ26-BZ77)/2)>0,(BZ7+(BZ4+BZ26-BZ77)/2)*Main!$D67,0)","v":{"v":2396.0265816481788,"d":"$2,396"}},{"$f":"IF((CA7+(CA4+CA26-CA77)/2)>0,(CA7+(CA4+CA26-CA77)/2)*Main!$D67,0)","v":{"v":1504.991793774171,"d":"$1,505"}},null,"Alt Interest Earnings",{"$f":"IF((CD7+(CD4+CD26-CD77)/2)>0,(CD7+(CD4+CD26-CD77)/2)*Main!$D67,0)","v":{"v":1994.9083269231517,"d":"$1,995"}},{"$f":"IF((CE7+(CE4+CE26-CE77)/2)>0,(CE7+(CE4+CE26-CE77)/2)*Main!$D67,0)","v":{"v":2309.960139474843,"d":"$2,310"}},{"$f":"IF((CF7+(CF4+CF26-CF77)/2)>0,(CF7+(CF4+CF26-CF77)/2)*Main!$D67,0)","v":{"v":2892.862984579023,"d":"$2,893"}},{"$f":"IF((CG7+(CG4+CG26-CG77)/2)>0,(CG7+(CG4+CG26-CG77)/2)*Main!$D67,0)","v":{"v":3460.271809965087,"d":"$3,460"}},{"$f":"IF((CH7+(CH4+CH26-CH77)/2)>0,(CH7+(CH4+CH26-CH77)/2)*Main!$D67,0)","v":{"v":3881.7158536149836,"d":"$3,882"}},null,"Alt Interest Earnings",{"$f":"IF((CK7+(CK4+CK26-CK77)/2)>0,(CK7+(CK4+CK26-CK77)/2)*Main!$D67,0)","v":{"v":3931.2446541582735,"d":"$3,931"}},{"$f":"IF((CL7+(CL4+CL26-CL77)/2)>0,(CL7+(CL4+CL26-CL77)/2)*Main!$D67,0)","v":{"v":4034.5926130951543,"d":"$4,035"}},{"$f":"IF((CM7+(CM4+CM26-CM77)/2)>0,(CM7+(CM4+CM26-CM77)/2)*Main!$D67,0)","v":{"v":3969.4132947391386,"d":"$3,969"}},{"$f":"IF((CN7+(CN4+CN26-CN77)/2)>0,(CN7+(CN4+CN26-CN77)/2)*Main!$D67,0)","v":{"v":3913.233202414593,"d":"$3,913"}},{"$f":"IF((CO7+(CO4+CO26-CO77)/2)>0,(CO7+(CO4+CO26-CO77)/2)*Main!$D67,0)","v":{"v":4420.186012337729,"d":"$4,420"}},{"$f":"IF((CP7+(CP4+CP26-CP77)/2)>0,(CP7+(CP4+CP26-CP77)/2)*Main!$D67,0)","v":{"v":4471.5109404408595,"d":"$4,472"}}]
[{"$nulls":52},"Alt Starting Balance (for charts)",{"$f":"Main!D20","v":{"v":444123,"d":"$444,123"}},{"$f":"IF(BB7+BB5+BB4+BB26-BB77>0,BB7+BB5+BB26+BB4-BB77,0)","v":{"v":436966.5766331694,"d":"$436,967"}},{"$f":"IF(BC7+BC5+BC4+BC26-BC77>0,BC7+BC5+BC26+BC4-BC77,0)","v":{"v":480527.2974384164,"d":"$480,527"}},{"$f":"IF(BD7+BD5+BD4+BD26-BD77>0,BD7+BD5+BD26+BD4-BD77,0)","v":{"v":373283.33830188704,"d":"$373,283"}},{"$f":"IF(BE7+BE5+BE4+BE26-BE77>0,BE7+BE5+BE26+BE4-BE77,0)","v":{"v":398876.839313229,"d":"$398,877"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(BF7+BF5+BF4+BF26-BF77>0,BF7+BF5+BF4+BF26-BF77,0)","v":{"v":423686.01364243217,"d":"$423,686"}},{"$f":"IF(BI7+BI5+BI4+BI26-BI77>0,BI7+BI5+BI26+BI4-BI77,0)","v":{"v":592472.8109976777,"d":"$592,473"}},{"$f":"IF(BJ7+BJ5+BJ4+BJ26-BJ77>0,BJ7+BJ5+BJ26+BJ4-BJ77,0)","v":{"v":638434.4366124339,"d":"$638,434"}},{"$f":"IF(BK7+BK5+BK4+BK26-BK77>0,BK7+BK5+BK26+BK4-BK77,0)","v":{"v":1965.3794714430114,"d":"$1,965"}},{"$f":"IF(BL7+BL5+BL4+BL26-BL77>0,BL7+BL5+BL26+BL4-BL77,0)","v":{"v":28326.246250886383,"d":"$28,326"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(BM7+BM5+BM4+BM26-BM77>0,BM7+BM5+BM4+BM26-BM77,0)","v":{"v":78952.655448637,"d":"$78,953"}},{"$f":"IF(BP7+BP5+BP4+BP26-BP77>0,BP7+BP5+BP26+BP4-BP77,0)","v":{"v":124169.243270427,"d":"$124,169"}},{"$f":"IF(BQ7+BQ5+BQ4+BQ26-BQ77>0,BQ7+BQ5+BQ26+BQ4-BQ77,0)","v":{"v":177385.30536134765,"d":"$177,385"}},{"$f":"IF(BR7+BR5+BR4+BR26-BR77>0,BR7+BR5+BR26+BR4-BR77,0)","v":{"v":178989.57830149698,"d":"$178,990"}},{"$f":"IF(BS7+BS5+BS4+BS26-BS77>0,BS7+BS5+BS26+BS4-BS77,0)","v":{"v":227206.48423512626,"d":"$227,206"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(BT7+BT5+BT4+BT26-BT77>0,BT7+BT5+BT4+BT26-BT77,0)","v":{"v":291027.02688834514,"d":"$291,027"}},{"$f":"IF(BW7+BW5+BW4+BW26-BW77>0,BW7+BW5+BW26+BW4-BW77,0)","v":{"v":318165.23532708996,"d":"$318,165"}},{"$f":"IF(BX7+BX5+BX4+BX26-BX77>0,BX7+BX5+BX26+BX4-BX77,0)","v":{"v":365073.0065806885,"d":"$365,073"}},{"$f":"IF(BY7+BY5+BY4+BY26-BY77>0,BY7+BY5+BY26+BY4-BY77,0)","v":{"v":363086.94129744766,"d":"$363,087"}},{"$f":"IF(BZ7+BZ5+BZ4+BZ26-BZ77>0,BZ7+BZ5+BZ26+BZ4-BZ77,0)","v":{"v":116322.00790182594,"d":"$116,322"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(CA7+CA5+CA4+CA26-CA77>0,CA7+CA5+CA4+CA26-CA77,0)","v":{"v":184804.2566951616,"d":"$184,804"}},{"$f":"IF(CD7+CD5+CD4+CD26-CD77>0,CD7+CD5+CD26+CD4-CD77,0)","v":{"v":214346.9514275949,"d":"$214,347"}},{"$f":"IF(CE7+CE5+CE4+CE26-CE77>0,CE7+CE5+CE26+CE4-CE77,0)","v":{"v":247841.39474512276,"d":"$247,841"}},{"$f":"IF(CF7+CF5+CF4+CF26-CF77>0,CF7+CF5+CF26+CF4-CF77,0)","v":{"v":330977.0600403443,"d":"$330,977"}},{"$f":"IF(CG7+CG5+CG4+CG26-CG77>0,CG7+CG5+CG26+CG4-CG77,0)","v":{"v":361371.3826126237,"d":"$361,371"}},null,"Alt Starting Balance (for charts)",{"$f":"IF(CH7+CH5+CH4+CH26-CH77>0,CH7+CH5+CH4+CH26-CH77,0)","v":{"v":415301.6863445764,"d":"$415,302"}},{"$f":"IF(CK7+CK5+CK4+CK26-CK77>0,CK7+CK5+CK26+CK4-CK77,0)","v":{"v":371281.35206180473,"d":"$371,281"}},{"$f":"IF(CL7+CL5+CL4+CL26-CL77>0,CL7+CL5+CL26+CL4-CL77,0)","v":{"v":435980.06144079013,"d":"$435,980"}},{"$f":"IF(CM7+CM5+CM4+CM26-CM77>0,CM7+CM5+CM26+CM4-CM77,0)","v":{"v":358239.94894803467,"d":"$358,240"}},{"$f":"IF(CN7+CN5+CN4+CN26-CN77>0,CN7+CN5+CN26+CN4-CN77,0)","v":{"v":424739.2683571417,"d":"$424,739"}},{"$f":"IF(CO7+CO5+CO4+CO26-CO77>0,CO7+CO5+CO26+CO4-CO77,0)","v":{"v":459673.5957031925,"d":"$459,674"}}]
[{"$nulls":52},"Alt Starting Balance (for calcs)",{"$f":"Main!D20","v":{"v":444123,"d":"$444,123"}},{"$f":"BB7+BB5+BB4+BB26-BB77","v":{"v":436966.5766331694,"d":"$436,967"}},{"$f":"BC7+BC5+BC4+BC26-BC77","v":{"v":480527.2974384164,"d":"$480,527"}},{"$f":"BD7+BD5+BD4+BD26-BD77","v":{"v":373283.33830188704,"d":"$373,283"}},{"$f":"BE7+BE5+BE4+BE26-BE77","v":{"v":398876.839313229,"d":"$398,877"}},null,"Alt Starting Balance (for calcs)",{"$f":"BF7+BF5+BF4+BF26-BF77","v":{"v":423686.01364243217,"d":"$423,686"}},{"$f":"BI7+BI5+BI4+BI26-BI77","v":{"v":592472.8109976779,"d":"$592,473"}},{"$f":"BJ7+BJ5+BJ4+BJ26-BJ77","v":{"v":638434.4366124339,"d":"$638,434"}},{"$f":"BK7+BK5+BK4+BK26-BK77","v":{"v":1965.3794714430114,"d":"$1,965"}},{"$f":"BL7+BL5+BL4+BL26-BL77","v":{"v":28326.246250886383,"d":"$28,326"}},null,"Alt Starting Balance (for calcs)",{"$f":"BM7+BM5+BM4+BM26-BM77","v":{"v":78952.655448637,"d":"$78,953"}},{"$f":"BP7+BP5+BP4+BP26-BP77","v":{"v":124169.243270427,"d":"$124,169"}},{"$f":"BQ7+BQ5+BQ4+BQ26-BQ77","v":{"v":177385.30536134765,"d":"$177,385"}},{"$f":"BR7+BR5+BR4+BR26-BR77","v":{"v":178989.57830149698,"d":"$178,990"}},{"$f":"BS7+BS5+BS4+BS26-BS77","v":{"v":227206.48423512626,"d":"$227,206"}},null,"Alt Starting Balance (for calcs)",{"$f":"BT7+BT5+BT4+BT26-BT77","v":{"v":291027.02688834514,"d":"$291,027"}},{"$f":"BW7+BW5+BW4+BW26-BW77","v":{"v":318165.23532708996,"d":"$318,165"}},{"$f":"BX7+BX5+BX4+BX26-BX77","v":{"v":365073.0065806885,"d":"$365,073"}},{"$f":"BY7+BY5+BY4+BY26-BY77","v":{"v":363086.94129744766,"d":"$363,087"}},{"$f":"BZ7+BZ5+BZ4+BZ26-BZ77","v":{"v":116322.00790182594,"d":"$116,322"}},null,"Alt Starting Balance (for calcs)",{"$f":"CA7+CA5+CA4+CA26-CA77","v":{"v":184804.2566951616,"d":"$184,804"}},{"$f":"CD7+CD5+CD4+CD26-CD77","v":{"v":214346.9514275949,"d":"$214,347"}},{"$f":"CE7+CE5+CE4+CE26-CE77","v":{"v":247841.39474512276,"d":"$247,841"}},{"$f":"CF7+CF5+CF4+CF26-CF77","v":{"v":330977.0600403443,"d":"$330,977"}},{"$f":"CG7+CG5+CG4+CG26-CG77","v":{"v":361371.3826126237,"d":"$361,371"}},null,"Alt Starting Balance (for calcs)",{"$f":"CH7+CH5+CH4+CH26-CH77","v":{"v":415301.6863445764,"d":"$415,302"}},{"$f":"CK7+CK5+CK4+CK26-CK77","v":{"v":371281.35206180473,"d":"$371,281"}},{"$f":"CL7+CL5+CL4+CL26-CL77","v":{"v":435980.06144079013,"d":"$435,980"}},{"$f":"CM7+CM5+CM4+CM26-CM77","v":{"v":358239.94894803467,"d":"$358,240"}},{"$f":"CN7+CN5+CN4+CN26-CN77","v":{"v":424739.2683571417,"d":"$424,739"}},{"$f":"CO7+CO5+CO4+CO26-CO77","v":{"v":459673.5957031925,"d":"$459,674"}}]
[{"$nulls":52},"Alt Percent Funded",{"$f":"IF(BB6/DV77<0,0,BB6/DV77)","v":{"v":0.9381558935361217,"d":"94%"}},{"$f":"IF(BC6/DW77<0,0,BC6/DW77)","v":{"v":0.9266852915637135,"d":"93%"}},{"$f":"IF(BD6/DX77<0,0,BD6/DX77)","v":{"v":0.9152583753486707,"d":"92%"}},{"$f":"IF(BE6/DY77<0,0,BE6/DY77)","v":{"v":0.8664843780453162,"d":"87%"}},{"$f":"IF(BF6/DZ77<0,0,BF6/DZ77)","v":{"v":0.8284624502895236,"d":"83%"}},null,"Alt Percent Funded",{"$f":"IF(BI6/EA77<0,0,BI6/EA77)","v":{"v":0.7643660920340992,"d":"76%"}},{"$f":"IF(BJ6/EB77<0,0,BJ6/EB77)","v":{"v":0.8419361518370814,"d":"84%"}},{"$f":"IF(BK6/EC77<0,0,BK6/EC77)","v":{"v":0.587342040297171,"d":"59%"}},{"$f":"IF(BL6/ED77<0,0,BL6/ED77)","v":{"v":4.434683211121295E-3,"d":"0%"}},{"$f":"IF(BM6/EE77<0,0,BM6/EE77)","v":{"v":0.06086521466045741,"d":"6%"}},null,"Alt Percent Funded",{"$f":"IF(BP6/EF77<0,0,BP6/EF77)","v":{"v":0.15410708822874633,"d":"15%"}},{"$f":"IF(BQ6/EG77<0,0,BQ6/EG77)","v":{"v":0.22411711871644047,"d":"22%"}},{"$f":"IF(BR6/EH77<0,0,BR6/EH77)","v":{"v":0.293271301469335,"d":"29%"}},{"$f":"IF(BS6/EI77<0,0,BS6/EI77)","v":{"v":0.2964001342112171,"d":"30%"}},{"$f":"IF(BT6/EJ77<0,0,BT6/EJ77)","v":{"v":0.34912859930106854,"d":"35%"}},null,"Alt Percent Funded",{"$f":"IF(BW6/EK77<0,0,BW6/EK77)","v":{"v":0.4071694713609725,"d":"41%"}},{"$f":"IF(BX6/EL77<0,0,BX6/EL77)","v":{"v":0.42845423987775433,"d":"43%"}},{"$f":"IF(BY6/EM77<0,0,BY6/EM77)","v":{"v":0.4612729548566768,"d":"46%"}},{"$f":"IF(BZ6/EN77<0,0,BZ6/EN77)","v":{"v":0.4587848461161411,"d":"46%"}},{"$f":"IF(CA6/EO77<0,0,CA6/EO77)","v":{"v":0.2150987588170762,"d":"22%"}},null,"Alt Percent Funded",{"$f":"IF(CD6/EP77<0,0,CD6/EP77)","v":{"v":0.3036851094258172,"d":"30%"}},{"$f":"IF(CE6/EQ77<0,0,CE6/EQ77)","v":{"v":0.33595862123895665,"d":"34%"}},{"$f":"IF(CF6/ER77<0,0,CF6/ER77)","v":{"v":0.36856473536081513,"d":"37%"}},{"$f":"IF(CG6/ES77<0,0,CG6/ES77)","v":{"v":0.43618412457215733,"d":"44%"}},{"$f":"IF(CH6/ET77<0,0,CH6/ET77)","v":{"v":0.4555771878086221,"d":"46%"}},null,"Alt Percent Funded",{"$f":"IF(CK6/EU77<0,0,CK6/EU77)","v":{"v":0.4869386427984582,"d":"49%"}},{"v":0.4562092499398419,"d":"46%"},{"v":0.49209224453154843,"d":"49%"},{"v":0.44002872219130323,"d":"44%"},{"v":0.47761443537632403,"d":"48%"},{"v":0.4920224347331342,"d":"49%"}]
[{"$nulls":52},"Alt Min Expense Margin",{"$f":"IF(BB77>0,(BB5+BB7+BB4-BB77)/BB77,1)","v":{"v":7.1109288304828215,"d":"711%"}},{"$f":"IF(BC77>0,(BC5+BC7+BC4-BC77)/BC77,1)","v":{"v":38.71629516484038,"d":"3872%"}},{"$f":"IF(BD77>0,(BD5+BD7+BD4-BD77)/BD77,1)","v":{"v":2.270034500846129,"d":"227%"}},{"$f":"IF(BE77>0,(BE5+BE7+BE4-BE77)/BE77,1)","v":{"v":12.167627086888402,"d":"1217%"}},{"$f":"IF(BF77>0,(BF5+BF7+BF4-BF77)/BF77,1)","v":{"v":11.950461444581935,"d":"1195%"}},null,"Alt Min Expense Margin",{"$f":"IF(BI77>0,(BI5+BI7+BI4-BI77)/BI77,1)","v":{"v":24.43916080165788,"d":"2444%"}},{"$f":"IF(BJ77>0,(BJ5+BJ7+BJ4-BJ77)/BJ77,1)","v":{"v":32.306875503783196,"d":"3231%"}},{"$f":"IF(BK77>0,(BK5+BK7+BK4-BK77)/BK77,1)","v":{"v":2.8035673066645612E-3,"d":"0%"}},{"$f":"IF(BL77>0,(BL5+BL7+BL4-BL77)/BL77,1)","v":{"v":0.7657876836952128,"d":"77%"}},{"$f":"IF(BM77>0,(BM5+BM7+BM4-BM77)/BM77,1)","v":{"v":5.261794452069271,"d":"526%"}},null,"Alt Min Expense Margin",{"$f":"IF(BP77>0,(BP5+BP7+BP4-BP77)/BP77,1)","v":{"v":5.434916372638582,"d":"543%"}},{"$f":"IF(BQ77>0,(BQ5+BQ7+BQ4-BQ77)/BQ77,1)","v":{"v":10.634599066307555,"d":"1063%"}},{"$f":"IF(BR77>0,(BR5+BR7+BR4-BR77)/BR77,1)","v":{"v":2.5594228131477013,"d":"256%"}},{"$f":"IF(BS77>0,(BS5+BS7+BS4-BS77)/BS77,1)","v":{"v":9.100974111473416,"d":"910%"}},{"$f":"IF(BT77>0,(BT5+BT7+BT4-BT77)/BT77,1)","v":{"v":25.653753260045207,"d":"2565%"}},null,"Alt Min Expense Margin",{"$f":"IF(BW77>0,(BW5+BW7+BW4-BW77)/BW77,1)","v":{"v":6.371861389734194,"d":"637%"}},{"$f":"IF(BX77>0,(BX5+BX7+BX4-BX77)/BX77,1)","v":{"v":11.403580356028689,"d":"1140%"}},{"$f":"IF(BY77>0,(BY5+BY7+BY4-BY77)/BY77,1)","v":{"v":4.393471415128618,"d":"439%"}},{"$f":"IF(BZ77>0,(BZ5+BZ7+BZ4-BZ77)/BZ77,1)","v":{"v":0.35494503994094123,"d":"35%"}},{"$f":"IF(CA77>0,(CA5+CA7+CA4-CA77)/CA77,1)","v":{"v":14.052171371815307,"d":"1405%"}},null,"Alt Min Expense Margin",{"$f":"IF(CD77>0,(CD5+CD7+CD4-CD77)/CD77,1)","v":{"v":3.9559569996405104,"d":"396%"}},{"$f":"IF(CE77>0,(CE5+CE7+CE4-CE77)/CE77,1)","v":{"v":4.7496243239049205,"d":"475%"}},{"$f":"IF(CF77>0,(CF5+CF7+CF4-CF77)/CF77,1)","v":{"v":69.09377823968838,"d":"6909%"}},{"$f":"IF(CG77>0,(CG5+CG7+CG4-CG77)/CG77,1)","v":{"v":6.043032927011435,"d":"604%"}},{"$f":"IF(CH77>0,(CH5+CH7+CH4-CH77)/CH77,1)","v":{"v":10.809571972041613,"d":"1081%"}},null,"Alt Min Expense Margin",{"$f":"IF(CK77>0,(CK5+CK7+CK4-CK77)/CK77,1)","v":{"v":2.6867582046623775,"d":"269%"}},{"v":13.894271873430213,"d":"1389%"},{"v":2.0401733631171464,"d":"204%"},{"v":12.803011059139418,"d":"1280%"},{"v":6.844239234478838,"d":"684%"},{"v":3.378280679618963,"d":"338%"}]
[{"$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":4152.980138838674,"d":"$4,153"}},{"$f":"IF((BC14+(BC11-BC77)/2)>0,(BC14+(BC11-BC77)/2)*Main!$D67,0)","v":{"v":3823.6959448444413,"d":"$3,824"}},{"$f":"IF((BD14+(BD11-BD77)/2)>0,(BD14+(BD11-BD77)/2)*Main!$D67,0)","v":{"v":2973.789530321434,"d":"$2,974"}},{"$f":"IF((BE14+(BE11-BE77)/2)>0,(BE14+(BE11-BE77)/2)*Main!$D67,0)","v":{"v":2013.025320440493,"d":"$2,013"}},{"$f":"IF((BF14+(BF11-BF77)/2)>0,(BF14+(BF11-BF77)/2)*Main!$D67,0)","v":{"v":1690.5033281749147,"d":"$1,691"}},null,"Current Interest Earnings",{"$f":"IF((BI14+(BI11-BI77)/2)>0,(BI14+(BI11-BI77)/2)*Main!$D67,0)","v":{"v":1433.3240015597664,"d":"$1,433"}},{"$f":"IF((BJ14+(BJ11-BJ77)/2)>0,(BJ14+(BJ11-BJ77)/2)*Main!$D67,0)","v":{"v":1252.3814797734087,"d":"$1,252"}},{"$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":444123,"d":"$444,123"}},{"$f":"IF(BB14+BB12+BB11-BB77>0,BB14+BB12+BB11-BB77, 0)","v":{"v":386825.9801388387,"d":"$386,826"}},{"$f":"IF(BC14+BC12+BC11-BC77>0,BC14+BC12+BC11-BC77, 0)","v":{"v":378238.17608368315,"d":"$378,238"}},{"$f":"IF(BD14+BD12+BD11-BD77>0,BD14+BD12+BD11-BD77, 0)","v":{"v":216772.46561400458,"d":"$216,772"}},{"$f":"IF(BE14+BE12+BE11-BE77>0,BE14+BE12+BE11-BE77, 0)","v":{"v":186003.6809344451,"d":"$186,004"}},null,"Current Starting Balance (for charts)",{"$f":"IF(BF14+BF12+BF11-BF77>0,BF14+BF12+BF11-BF77, 0)","v":{"v":152240.65674762,"d":"$152,241"}},{"$f":"IF(BI14+BI12+BI11-BI77>0,BI14+BI12+BI11-BI77, 0)","v":{"v":134545.95852322975,"d":"$134,546"}},{"$f":"IF(BJ14+BJ12+BJ11-BJ77>0,BJ14+BJ12+BJ11-BJ77, 0)","v":{"v":116036.77449544822,"d":"$116,037"}},{"$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":444123,"d":"$444,123"}},{"$f":"BB14+BB12+BB11-BB77","v":{"v":386825.9801388387,"d":"$386,826"}},{"$f":"BC14+BC12+BC11-BC77","v":{"v":378238.17608368315,"d":"$378,238"}},{"$f":"BD14+BD12+BD11-BD77","v":{"v":216772.46561400458,"d":"$216,772"}},{"$f":"BE14+BE12+BE11-BE77","v":{"v":186003.6809344451,"d":"$186,004"}},null,"Current Starting Balance (for calcs)",{"$f":"BF14+BF12+BF11-BF77","v":{"v":152240.65674762,"d":"$152,241"}},{"$f":"BI14+BI12+BI11-BI77","v":{"v":134545.95852322975,"d":"$134,546"}},{"$f":"BJ14+BJ12+BJ11-BJ77","v":{"v":116036.77449544822,"d":"$116,037"}},{"$f":"BK14+BK12+BK11-BK77","v":{"v":-584991.3287967277,"d":"-$584,991"}},{"$f":"BL14+BL12+BL11-BL77","v":{"v":-621981.015173246,"d":"-$621,981"}},null,"Current Starting Balance (for calcs)",{"$f":"BM14+BM12+BM11-BM77","v":{"v":-636985.9067872823,"d":"-$636,986"}},{"$f":"BP14+BP12+BP11-BP77","v":{"v":-659832.4852361324,"d":"-$659,832"}},{"$f":"BQ14+BQ12+BQ11-BQ77","v":{"v":-676512.5033783619,"d":"-$676,513"}},{"$f":"BR14+BR12+BR11-BR77","v":{"v":-746446.074878167,"d":"-$746,446"}},{"$f":"BS14+BS12+BS11-BS77","v":{"v":-771411.1480068436,"d":"-$771,411"}},null,"Current Starting Balance (for calcs)",{"$f":"BT14+BT12+BT11-BT77","v":{"v":-782755.570943257,"d":"-$782,756"}},{"$f":"BW14+BW12+BW11-BW77","v":{"v":-832688.4266453114,"d":"-$832,688"}},{"$f":"BX14+BX12+BX11-BX77","v":{"v":-864702.3201053322,"d":"-$864,702"}},{"$f":"BY14+BY12+BY11-BY77","v":{"v":-947344.7017189197,"d":"-$947,345"}},{"$f":"BZ14+BZ12+BZ11-BZ77","v":{"v":-1275063.066007601,"d":"-$1,275,063"}},null,"Current Starting Balance (for calcs)",{"$f":"CA14+CA12+CA11-CA77","v":{"v":-1288214.3614056793,"d":"-$1,288,214"}},{"$f":"CD14+CD12+CD11-CD77","v":{"v":-1342397.6984457616,"d":"-$1,342,398"}},{"$f":"CE14+CE12+CE11-CE77","v":{"v":-1394578.961182213,"d":"-$1,394,579"}},{"$f":"CF14+CF12+CF11-CF77","v":{"v":-1399369.219704365,"d":"-$1,399,369"}},{"$f":"CG14+CG12+CG11-CG77","v":{"v":-1459168.890991501,"d":"-$1,459,169"}},null,"Current Starting Balance (for calcs)",{"$f":"CH14+CH12+CH11-CH77","v":{"v":-1497588.6996036028,"d":"-$1,497,589"}},{"$f":"CK14+CK12+CK11-CK77","v":{"v":-1635778.042960781,"d":"-$1,635,778"}},{"$f":"CL14+CL12+CL11-CL77","v":{"v":-1667156.4459035438,"d":"-$1,667,156"}},{"$f":"CM14+CM12+CM11-CM77","v":{"v":-1842749.3417938645,"d":"-$1,842,749"}},{"$f":"CN14+CN12+CN11-CN77","v":{"v":-1875924.2930920548,"d":"-$1,875,924"}},{"$f":"CO14+CO12+CO11-CO77","v":{"v":-1943086.410013322,"d":"-$1,943,086"}}]
[{"$nulls":52},"Current Percent Funded",{"$f":"IF(BB13/DV77<0,0,BB13/DV77)","v":{"v":0.9381558935361217,"d":"94%"}},{"$f":"IF(BC13/DW77<0,0,BC13/DW77)","v":{"v":0.820350949840058,"d":"82%"}},{"$f":"IF(BD13/DX77<0,0,BD13/DX77)","v":{"v":0.7204287048470184,"d":"72%"}},{"$f":"IF(BE13/DY77<0,0,BE13/DY77)","v":{"v":0.5031833349416628,"d":"50%"}},{"$f":"IF(BF13/DZ77<0,0,BF13/DZ77)","v":{"v":0.38632743263594743,"d":"39%"}},null,"Current Percent Funded",{"$f":"IF(BI13/EA77<0,0,BI13/EA77)","v":{"v":0.27465526852413613,"d":"27%"}},{"$f":"IF(BJ13/EB77<0,0,BJ13/EB77)","v":{"v":0.19119713928057977,"d":"19%"}},{"$f":"IF(BK13/EC77<0,0,BK13/EC77)","v":{"v":0.10675062617750397,"d":"11%"}},{"$f":"IF(BL13/ED77<0,0,BL13/ED77)","v":{"v":0,"d":"0%"}},{"$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":443363,"d":"$443,363"}},{"$f":"BC24+(BC25+BC26-BC77)/2","v":{"v":471715.207356823,"d":"$471,715"}},{"$f":"BD24+(BD25+BD26-BD77)/2","v":{"v":450682.3583798179,"d":"$450,682"}},{"$f":"BE24+(BE25+BE26-BE77)/2","v":{"v":421132.67377964384,"d":"$421,133"}},{"$f":"BF24+(BF25+BF26-BF77)/2","v":{"v":457715.1234378979,"d":"$457,715"}},null,"Recommended Annual Avg. Balance",{"$f":"BI24+(BI25+BI26-BI77)/2","v":{"v":565986.0559230006,"d":"$565,986"}},{"$f":"BJ24+(BJ25+BJ26-BJ77)/2","v":{"v":685244.560538631,"d":"$685,245"}},{"$f":"BK24+(BK25+BK26-BK77)/2","v":{"v":404366.61363503773,"d":"$404,367"}},{"$f":"BL24+(BL25+BL26-BL77)/2","v":{"v":114231.90585158594,"d":"$114,232"}},{"$f":"BM24+(BM25+BM26-BM77)/2","v":{"v":166438.48005678496,"d":"$166,438"}},null,"Recommended Annual Avg. Balance",{"$f":"BP24+(BP25+BP26-BP77)/2","v":{"v":228552.76224660396,"d":"$228,553"}},{"$f":"BQ24+(BQ25+BQ26-BQ77)/2","v":{"v":292431.81376148475,"d":"$292,432"}},{"$f":"BR24+(BR25+BR26-BR77)/2","v":{"v":335036.0215579214,"d":"$335,036"}},{"$f":"BS24+(BS25+BS26-BS77)/2","v":{"v":375585.16694737173,"d":"$375,585"}},{"$f":"BT24+(BT25+BT26-BT77)/2","v":{"v":447528.89592581533,"d":"$447,529"}},null,"Recommended Annual Avg. Balance",{"$f":"BW24+(BW25+BW26-BW77)/2","v":{"v":509437.984767246,"d":"$509,438"}},{"$f":"BX24+(BX25+BX26-BX77)/2","v":{"v":563395.3120394612,"d":"$563,395"}},{"$f":"BY24+(BY25+BY26-BY77)/2","v":{"v":603336.1877109401,"d":"$603,336"}},{"$f":"BZ24+(BZ25+BZ26-BZ77)/2","v":{"v":497658.25576167426,"d":"$497,658"}},{"$f":"CA24+(CA25+CA26-CA77)/2","v":{"v":427533.0575343288,"d":"$427,533"}},null,"Recommended Annual Avg. Balance",{"$f":"CD24+(CD25+CD26-CD77)/2","v":{"v":495377.10145755444,"d":"$495,377"}},{"$f":"CE24+(CE25+CE26-CE77)/2","v":{"v":546332.0479186414,"d":"$546,332"}},{"$f":"CF24+(CF25+CF26-CF77)/2","v":{"v":624478.639185124,"d":"$624,479"}},{"$f":"CG24+(CG25+CG26-CG77)/2","v":{"v":701623.9622058135,"d":"$701,624"}},{"$f":"CH24+(CH25+CH26-CH77)/2","v":{"v":764792.8450780469,"d":"$764,793"}},null,"Recommended Annual Avg. Balance",{"$f":"CK24+(CK25+CK26-CK77)/2","v":{"v":791506.086760681,"d":"$791,506"}},{"v":824155.0862322747,"d":"$824,155"},{"v":840619.9286776342,"d":"$840,620"},{"v":858585.3233505125,"d":"$858,585"},{"v":933224.6768269772,"d":"$933,225"},{"v":963141.8443900904,"d":"$963,142"}]
[{"$nulls":52},"Recommended Periodic Reserve Contribs",{"$f":"Main!D30","v":{"v":59930,"d":"$59,930"}},{"$f":"BC25/Main!$D48","v":{"v":61727.9,"d":"$61,728"}},{"$f":"BD25/Main!$D48","v":{"v":63579.737,"d":"$63,580"}},{"$f":"BE25/Main!$D48","v":{"v":65487.12911,"d":"$65,487"}},{"$f":"BF25/Main!$D48","v":{"v":67451.7429833,"d":"$67,452"}},null,"Recommended Periodic Reserve Contribs",{"$f":"BI25/Main!$D48","v":{"v":69475.295272799,"d":"$69,475"}},{"$f":"BJ25/Main!$D48","v":{"v":71559.55413098297,"d":"$71,560"}},{"$f":"BK25/Main!$D48","v":{"v":73706.34075491247,"d":"$73,706"}},{"$f":"BL25/Main!$D48","v":{"v":75917.53097755984,"d":"$75,918"}},{"$f":"BM25/Main!$D48","v":{"v":78195.05690688665,"d":"$78,195"}},null,"Recommended Periodic Reserve Contribs",{"$f":"BP25/Main!$D48","v":{"v":80540.90861409325,"d":"$80,541"}},{"$f":"BQ25/Main!$D48","v":{"v":82151.72678637512,"d":"$82,152"}},{"$f":"BR25/Main!$D48","v":{"v":83794.76132210263,"d":"$83,795"}},{"$f":"BS25/Main!$D48","v":{"v":85470.65654854468,"d":"$85,471"}},{"$f":"BT25/Main!$D48","v":{"v":87180.06967951557,"d":"$87,180"}},null,"Recommended Periodic Reserve Contribs",{"$f":"BW25/Main!$D48","v":{"v":88923.67107310588,"d":"$88,924"}},{"$f":"BX25/Main!$D48","v":{"v":90702.144494568,"d":"$90,702"}},{"$f":"BY25/Main!$D48","v":{"v":92516.18738445936,"d":"$92,516"}},{"$f":"BZ25/Main!$D48","v":{"v":94366.51113214856,"d":"$94,367"}},{"$f":"CA25/Main!$D48","v":{"v":96253.84135479153,"d":"$96,254"}},null,"Recommended Periodic Reserve Contribs",{"$f":"CD25/Main!$D48","v":{"v":98178.91818188736,"d":"$98,179"}},{"$f":"CE25/Main!$D48","v":{"v":100142.49654552511,"d":"$100,142"}},{"$f":"CF25/Main!$D48","v":{"v":102145.34647643562,"d":"$102,145"}},{"$f":"CG25/Main!$D48","v":{"v":104188.25340596434,"d":"$104,188"}},{"$f":"CH25/Main!$D48","v":{"v":106272.01847408363,"d":"$106,272"}},null,"Recommended Periodic Reserve Contribs",{"$f":"CK25/Main!$D48","v":{"v":108397.4588435653,"d":"$108,397"}},{"$f":"CL25/Main!$D48","v":{"v":110565.4080204366,"d":"$110,565"}},{"$f":"CM25/Main!$D48","v":{"v":112776.71618084534,"d":"$112,777"}},{"$f":"CN25/Main!$D48","v":{"v":115032.25050446225,"d":"$115,032"}},{"$f":"CO25/Main!$D48","v":{"v":117332.8955145515,"d":"$117,333"}},{"$f":"CP25/Main!$D48","v":{"v":119679.55342484254,"d":"$119,680"}}]
[{"$nulls":52},"Recommended Percent Funded",{"$f":"IF(BB24/DV77<0,0,BB24/DV77)","v":{"v":0.9381558935361217,"d":"93.8%"}},{"$f":"IF(BC24/DW77<0,0,BC24/DW77)","v":{"v":0.9480843052118494,"d":"94.8%"}},{"$f":"IF(BD24/DX77<0,0,BD24/DX77)","v":{"v":0.9544664309076323,"d":"95.4%"}},{"$f":"IF(BE24/DY77<0,0,BE24/DY77)","v":{"v":0.9395960732299358,"d":"94.0%"}},{"$f":"IF(BF24/DZ77<0,0,BF24/DZ77)","v":{"v":0.9174389100458252,"d":"91.7%"}},null,"Recommended Percent Funded",{"$f":"IF(BI24/EA77<0,0,BI24/EA77)","v":{"v":0.8629168370338991,"d":"86.3%"}},{"$f":"IF(BJ24/EB77<0,0,BJ24/EB77)","v":{"v":0.9369659813167492,"d":"93.7%"}},{"$f":"IF(BK24/EC77<0,0,BK24/EC77)","v":{"v":0.6605654545890365,"d":"66.1%"}},{"$f":"IF(BL24/ED77<0,0,BL24/ED77)","v":{"v":0.213834524941467,"d":"21.4%"}},{"$f":"IF(BM24/EE77<0,0,BM24/EE77)","v":{"v":0.2897409087047704,"d":"29.0%"}},null,"Recommended Percent Funded",{"$f":"IF(BP24/EF77<0,0,BP24/EF77)","v":{"v":0.3898038375915779,"d":"39.0%"}},{"$f":"IF(BQ24/EG77<0,0,BQ24/EG77)","v":{"v":0.4687337108522467,"d":"46.9%"}},{"$f":"IF(BR24/EH77<0,0,BR24/EH77)","v":{"v":0.5424570276316568,"d":"54.2%"}},{"$f":"IF(BS24/EI77<0,0,BS24/EI77)","v":{"v":0.5718576653409482,"d":"57.2%"}},{"$f":"IF(BT24/EJ77<0,0,BT24/EJ77)","v":{"v":0.6294139909804989,"d":"62.9%"}},null,"Recommended Percent Funded",{"$f":"IF(BW24/EK77<0,0,BW24/EK77)","v":{"v":0.6854678145893727,"d":"68.5%"}},{"$f":"IF(BX24/EL77<0,0,BX24/EL77)","v":{"v":0.7191750379073999,"d":"71.9%"}},{"$f":"IF(BY24/EM77<0,0,BY24/EM77)","v":{"v":0.7560827596673468,"d":"75.6%"}},{"$f":"IF(BZ24/EN77<0,0,BZ24/EN77)","v":{"v":0.7762526856558593,"d":"77.6%"}},{"$f":"IF(CA24/EO77<0,0,CA24/EO77)","v":{"v":0.7137445809400137,"d":"71.4%"}},null,"Recommended Percent Funded",{"$f":"IF(CD24/EP77<0,0,CD24/EP77)","v":{"v":0.7778946783875386,"d":"77.8%"}},{"$f":"IF(CE24/EQ77<0,0,CE24/EQ77)","v":{"v":0.8187122111926721,"d":"81.9%"}},{"$f":"IF(CF24/ER77<0,0,CF24/ER77)","v":{"v":0.8562733376078764,"d":"85.6%"}},{"$f":"IF(CG24/ES77<0,0,CG24/ES77)","v":{"v":0.8953987212322713,"d":"89.5%"}},{"$f":"IF(CH24/ET77<0,0,CH24/ET77)","v":{"v":0.9213961873012444,"d":"92.1%"}},null,"Recommended Percent Funded",{"$f":"IF(CK24/EU77<0,0,CK24/EU77)","v":{"v":0.9455013607479089,"d":"94.6%"}},{"v":0.9640243164402625,"d":"96.4%"},{"v":0.9842611231254015,"d":"98.4%"},{"v":1.004333610466319,"d":"100.4%"},{"v":1.0211922121882733,"d":"102.1%"},{"v":1.0357845978865712,"d":"103.6%"}]
[{"$nulls":52},"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},null,"Reference Point",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"}]
[]
[{"$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":2022},{"$f":"BB23+1","v":2023},{"$f":"BC23+1","v":2024},2025,2026,null,"Fiscal Year",{"$f":"BF23+1","v":2027},2028,2029,2030,2031,null,"Fiscal Year",{"$f":"BM23+1","v":2032},2033,2034,2035,2036,null,"Fiscal Year",{"$f":"BT23+1","v":2037},2038,2039,2040,2041,null,"Fiscal Year",{"$f":"CA23+1","v":2042},2043,2044,2045,2046,null,"Fiscal Year",{"$f":"CH23+1","v":2047},2048,2049,2050,2051,2052]
[{"$nulls":52},"Starting Reserve Balance",{"$f":"Main!D20","v":{"v":444123,"d":"$444,123"}},{"$f":"+BB79","v":{"v":447057.007356823,"d":"$447,057"}},{"v":501112.23987981793,"d":"$501,112"},{"v":404780.0142246438,"d":"$404,780"},{"v":441716.01570374786,"d":"$441,716"},null,"Starting Reserve Balance",{"$f":"+BF79","v":{"v":478312.419399576,"d":"$478,312"}},{"v":659345.5662269171,"d":"$659,346"},{"v":718027.4949036695,"d":"$718,027"},{"v":94767.9835510652,"d":"$94,768"},{"v":134843.3974103598,"d":"$134,843"},null,"Starting Reserve Balance",{"$f":"+BM79","v":{"v":199705.59716398237,"d":"$199,706"}},{"v":259695.959439412,"d":"$259,696"},{"v":328105.42664677266,"d":"$328,105"},{"v":345332.37523743766,"d":"$345,332"},{"v":409611.0725542642,"d":"$409,611"},null,"Starting Reserve Balance",{"$f":"+BT79","v":{"v":489942.5770817203,"d":"$489,943"}},{"v":534051.1865221877,"d":"$534,051"},{"v":598399.2848255042,"d":"$598,399"},{"v":614334.1823399407,"d":"$614,334"},{"v":385981.78455597215,"d":"$385,982"},null,"Starting Reserve Balance",{"$f":"+CA79","v":{"v":473379.310886652,"d":"$473,379"}},{"v":522351.43101410446,"d":"$522,351"},{"v":575801.0952079821,"d":"$575,801"},{"v":679429.6711463993,"d":"$679,430"},{"v":730866.7401470558,"d":"$730,867"},null,"Starting Reserve Balance",{"$f":"+CH79","v":{"v":806402.0290174874,"d":"$806,402"}},{"v":784561.5836934377,"d":"$784,562"},{"v":872028.018532372,"d":"$872,028"},{"v":817656.6737473765,"d":"$817,657"},{"v":908139.287530335,"d":"$908,139"},{"v":967685.2047259748,"d":"$967,685"},{"$nulls":65},"RowCount",{"$f":"COUNTA(F30:F77)-1","v":46}]
[{"$nulls":52},"Annual Reserve Contribution",{"$f":"Main!D48*Main!D30*Main!D61","v":{"v":59930,"d":"$59,930"}},{"$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":61727.9,"d":"$61,728"}},{"$f":"IF(BD2<=Main!$D33,BC25*(1+Main!$D32),IF(BD2<=(Main!$D33+Main!$D35),BC25*(1+Main!$D34),BC25))","v":{"v":63579.737,"d":"$63,580"}},{"$f":"IF(BE2<=Main!$D33,BD25*(1+Main!$D32),IF(BE2<=(Main!$D33+Main!$D35),BD25*(1+Main!$D34),BD25))","v":{"v":65487.12911,"d":"$65,487"}},{"$f":"IF(BF2<=Main!$D33,BE25*(1+Main!$D32),IF(BF2<=(Main!$D33+Main!$D35),BE25*(1+Main!$D34),BE25))","v":{"v":67451.7429833,"d":"$67,452"}},null,"Annual Reserve Contribution",{"$f":"IF(BI2<=Main!$D33,BF25*(1+Main!$D32),IF(BI2<=(Main!$D33+Main!$D35),BF25*(1+Main!$D34),BF25))","v":{"v":69475.295272799,"d":"$69,475"}},{"$f":"IF(BJ2<=Main!$D33,BI25*(1+Main!$D32),IF(BJ2<=(Main!$D33+Main!$D35),BI25*(1+Main!$D34),BI25))","v":{"v":71559.55413098297,"d":"$71,560"}},{"$f":"IF(BK2<=Main!$D33,BJ25*(1+Main!$D32),IF(BK2<=(Main!$D33+Main!$D35),BJ25*(1+Main!$D34),BJ25))","v":{"v":73706.34075491247,"d":"$73,706"}},{"$f":"IF(BL2<=Main!$D33,BK25*(1+Main!$D32),IF(BL2<=(Main!$D33+Main!$D35),BK25*(1+Main!$D34),BK25))","v":{"v":75917.53097755984,"d":"$75,918"}},{"$f":"IF(BM2<=Main!$D33,BL25*(1+Main!$D32),IF(BM2<=(Main!$D33+Main!$D35),BL25*(1+Main!$D34),BL25))","v":{"v":78195.05690688665,"d":"$78,195"}},null,"Annual Reserve Contribution",{"$f":"IF(BP2<=Main!$D33,BM25*(1+Main!$D32),IF(BP2<=(Main!$D33+Main!$D35),BM25*(1+Main!$D34),BM25))","v":{"v":80540.90861409325,"d":"$80,541"}},{"$f":"IF(BQ2<=Main!$D33,BP25*(1+Main!$D32),IF(BQ2<=(Main!$D33+Main!$D35),BP25*(1+Main!$D34),BP25))","v":{"v":82151.72678637512,"d":"$82,152"}},{"$f":"IF(BR2<=Main!$D33,BQ25*(1+Main!$D32),IF(BR2<=(Main!$D33+Main!$D35),BQ25*(1+Main!$D34),BQ25))","v":{"v":83794.76132210263,"d":"$83,795"}},{"$f":"IF(BS2<=Main!$D33,BR25*(1+Main!$D32),IF(BS2<=(Main!$D33+Main!$D35),BR25*(1+Main!$D34),BR25))","v":{"v":85470.65654854468,"d":"$85,471"}},{"$f":"IF(BT2<=Main!$D33,BS25*(1+Main!$D32),IF(BT2<=(Main!$D33+Main!$D35),BS25*(1+Main!$D34),BS25))","v":{"v":87180.06967951557,"d":"$87,180"}},null,"Annual Reserve Contribution",{"$f":"IF(BW2<=Main!$D33,BT25*(1+Main!$D32),IF(BW2<=(Main!$D33+Main!$D35),BT25*(1+Main!$D34),BT25))","v":{"v":88923.67107310588,"d":"$88,924"}},{"$f":"IF(BX2<=Main!$D33,BW25*(1+Main!$D32),IF(BX2<=(Main!$D33+Main!$D35),BW25*(1+Main!$D34),BW25))","v":{"v":90702.144494568,"d":"$90,702"}},{"$f":"IF(BY2<=Main!$D33,BX25*(1+Main!$D32),IF(BY2<=(Main!$D33+Main!$D35),BX25*(1+Main!$D34),BX25))","v":{"v":92516.18738445936,"d":"$92,516"}},{"$f":"IF(BZ2<=Main!$D33,BY25*(1+Main!$D32),IF(BZ2<=(Main!$D33+Main!$D35),BY25*(1+Main!$D34),BY25))","v":{"v":94366.51113214856,"d":"$94,367"}},{"$f":"IF(CA2<=Main!$D33,BZ25*(1+Main!$D32),IF(CA2<=(Main!$D33+Main!$D35),BZ25*(1+Main!$D34),BZ25))","v":{"v":96253.84135479153,"d":"$96,254"}},null,"Annual Reserve Contribution",{"$f":"IF(CD2<=Main!$D33,CA25*(1+Main!$D32),IF(CD2<=(Main!$D33+Main!$D35),CA25*(1+Main!$D34),CA25))","v":{"v":98178.91818188736,"d":"$98,179"}},{"$f":"IF(CE2<=Main!$D33,CD25*(1+Main!$D32),IF(CE2<=(Main!$D33+Main!$D35),CD25*(1+Main!$D34),CD25))","v":{"v":100142.49654552511,"d":"$100,142"}},{"$f":"IF(CF2<=Main!$D33,CE25*(1+Main!$D32),IF(CF2<=(Main!$D33+Main!$D35),CE25*(1+Main!$D34),CE25))","v":{"v":102145.34647643562,"d":"$102,145"}},{"$f":"IF(CG2<=Main!$D33,CF25*(1+Main!$D32),IF(CG2<=(Main!$D33+Main!$D35),CF25*(1+Main!$D34),CF25))","v":{"v":104188.25340596434,"d":"$104,188"}},{"$f":"IF(CH2<=Main!$D33,CG25*(1+Main!$D32),IF(CH2<=(Main!$D33+Main!$D35),CG25*(1+Main!$D34),CG25))","v":{"v":106272.01847408363,"d":"$106,272"}},null,"Annual Reserve Contribution",{"$f":"IF(CK2<=Main!$D33,CH25*(1+Main!$D32),IF(CK2<=(Main!$D33+Main!$D35),CH25*(1+Main!$D34),CH25))","v":{"v":108397.4588435653,"d":"$108,397"}},{"$f":"IF(CL2<=Main!$D33,CK25*(1+Main!$D32),IF(CL2<=(Main!$D33+Main!$D35),CK25*(1+Main!$D34),CK25))","v":{"v":110565.4080204366,"d":"$110,565"}},{"$f":"IF(CM2<=Main!$D33,CL25*(1+Main!$D32),IF(CM2<=(Main!$D33+Main!$D35),CL25*(1+Main!$D34),CL25))","v":{"v":112776.71618084534,"d":"$112,777"}},{"$f":"IF(CN2<=Main!$D33,CM25*(1+Main!$D32),IF(CN2<=(Main!$D33+Main!$D35),CM25*(1+Main!$D34),CM25))","v":{"v":115032.25050446225,"d":"$115,032"}},{"$f":"IF(CO2<=Main!$D33,CN25*(1+Main!$D32),IF(CO2<=(Main!$D33+Main!$D35),CN25*(1+Main!$D34),CN25))","v":{"v":117332.8955145515,"d":"$117,333"}},{"$f":"IF(CP2<=Main!$D33,CO25*(1+Main!$D32),IF(CP2<=(Main!$D33+Main!$D35),CO25*(1+Main!$D34),CO25))","v":{"v":119679.55342484254,"d":"$119,680"}},{"$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":0,"d":"$0"}},{"$f":"Main!D37","v":{"v":0,"d":"$0"}},{"$f":"Main!D38","v":{"v":0,"d":"$0"}},{"$f":"Main!D39","v":{"v":0,"d":"$0"}},{"$f":"Main!D40","v":{"v":0,"d":"$0"}},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":4454.00735682304,"d":"$4,454"}},{"$f":"IF(BC16>0,BC16*Main!$D67,0)","v":{"v":4738.832522994917,"d":"$4,739"}},{"$f":"IF(BD16>0,BD16*Main!$D67,0)","v":{"v":4527.537344825948,"d":"$4,528"}},{"$f":"IF(BE16>0,BE16*Main!$D67,0)","v":{"v":4230.682369104077,"d":"$4,231"}},{"$f":"IF(BF16>0,BF16*Main!$D67,0)","v":{"v":4598.18822752815,"d":"$4,598"}},null,"Interest Earnings",{"$f":"IF(BI16>0,BI16*Main!$D67,0)","v":{"v":5685.873780492059,"d":"$5,686"}},{"$f":"IF(BJ16>0,BJ16*Main!$D67,0)","v":{"v":6883.940053324327,"d":"$6,884"}},{"$f":"IF(BK16>0,BK16*Main!$D67,0)","v":{"v":4062.251184659247,"d":"$4,062"}},{"$f":"IF(BL16>0,BL16*Main!$D67,0)","v":{"v":1147.5692582531258,"d":"$1,148"}},{"$f":"IF(BM16>0,BM16*Main!$D67,0)","v":{"v":1672.0344607722452,"d":"$1,672"}},null,"Interest Earnings",{"$f":"IF(BP16>0,BP16*Main!$D67,0)","v":{"v":2296.032110186464,"d":"$2,296"}},{"$f":"IF(BQ16>0,BQ16*Main!$D67,0)","v":{"v":2937.758563215149,"d":"$2,938"}},{"$f":"IF(BR16>0,BR16*Main!$D67,0)","v":{"v":3365.7587683674656,"d":"$3,366"}},{"$f":"IF(BS16>0,BS16*Main!$D67,0)","v":{"v":3773.1138969584817,"d":"$3,773"}},{"$f":"IF(BT16>0,BT16*Main!$D67,0)","v":{"v":4495.857784353845,"d":"$4,496"}},null,"Interest Earnings",{"$f":"IF(BW16>0,BW16*Main!$D67,0)","v":{"v":5117.794069415845,"d":"$5,118"}},{"$f":"IF(BX16>0,BX16*Main!$D67,0)","v":{"v":5659.847268769321,"d":"$5,660"}},{"$f":"IF(BY16>0,BY16*Main!$D67,0)","v":{"v":6061.09174356474,"d":"$6,061"}},{"$f":"IF(BZ16>0,BZ16*Main!$D67,0)","v":{"v":4999.4553725642845,"d":"$4,999"}},{"$f":"IF(CA16>0,CA16*Main!$D67,0)","v":{"v":4294.980373966588,"d":"$4,295"}},null,"Interest Earnings",{"$f":"IF(CD16>0,CD16*Main!$D67,0)","v":{"v":4976.538985647474,"d":"$4,977"}},{"$f":"IF(CE16>0,CE16*Main!$D67,0)","v":{"v":5488.430384803933,"d":"$5,488"}},{"$f":"IF(CF16>0,CF16*Main!$D67,0)","v":{"v":6273.487984133504,"d":"$6,273"}},{"$f":"IF(CG16>0,CG16*Main!$D67,0)","v":{"v":7048.486881828262,"d":"$7,048"}},{"$f":"IF(CH16>0,CH16*Main!$D67,0)","v":{"v":7683.079008449609,"d":"$7,683"}},null,"Interest Earnings",{"$f":"IF(CK16>0,CK16*Main!$D67,0)","v":{"v":7951.439189563153,"d":"$7,951"}},{"$f":"IF(CL16>0,CL16*Main!$D67,0)","v":{"v":8279.429761260362,"d":"$8,279"}},{"$f":"IF(CM16>0,CM16*Main!$D67,0)","v":{"v":8444.834924480036,"d":"$8,445"}},{"$f":"IF(CN16>0,CN16*Main!$D67,0)","v":{"v":8625.314576686533,"d":"$8,625"}},{"$f":"IF(CO16>0,CO16*Main!$D67,0)","v":{"v":9375.138602355542,"d":"$9,375"}},{"$f":"IF(CP16>0,CP16*Main!$D67,0)","v":{"v":9675.685297549806,"d":"$9,676"}},{"$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":508507.007356823,"d":"$508,507"}},{"v":513523.73987981793,"d":"$513,524"},{"v":569219.5142246438,"d":"$569,220"},{"v":474497.82570374786,"d":"$474,498"},{"v":513765.946914576,"d":"$513,766"},null,"Total Income",{"v":678473.5884528671,"d":"$678,474"},{"v":737789.0604112244,"d":"$737,789"},{"v":795796.0868432411,"d":"$795,796"},{"v":171833.08378687818,"d":"$171,833"},{"v":214710.48877801868,"d":"$214,710"},null,"Total Income",{"v":282542.5378882621,"d":"$282,543"},{"v":344785.44478900224,"d":"$344,785"},{"v":415265.94673724275,"d":"$415,266"},{"v":434576.1456829408,"d":"$434,576"},{"v":501287.0000181336,"d":"$501,287"},null,"Total Income",{"v":583984.0422242421,"d":"$583,984"},{"v":630413.178285525,"d":"$630,413"},{"v":696976.5639535282,"d":"$696,977"},{"v":713700.1488446535,"d":"$713,700"},{"v":486530.60628473025,"d":"$486,531"},null,"Total Income",{"v":576534.7680541868,"d":"$576,535"},{"v":627982.3579444335,"d":"$627,982"},{"v":684219.9296685513,"d":"$684,220"},{"v":790666.411434192,"d":"$790,666"},{"v":844821.837629589,"d":"$844,822"},null,"Total Income",{"v":922750.9270506159,"d":"$922,751"},{"v":903406.4214751348,"d":"$903,406"},{"v":993249.5696376973,"d":"$993,250"},{"v":941314.2388285253,"d":"$941,314"},{"v":1034847.3216472421,"d":"$1,034,847"},{"v":1097040.443448367,"d":"$1,097,040"},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$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":2022},{"$f":"CQ30+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,{"$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",5,1,{"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},{"$f":"I32","v":1},{"$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":1},{"$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":4},"/",{"$f":"H32","v":5},"=",{"$f":"DV32+(1-Main!$D$61)*(DW32-DV32)","v":{"v":9640,"d":"$9,640"}},null,{"$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":9640,"d":"$9,640"}},{"$f":"E32","v":106},{"$f":"F32","v":"Gravel Parking Lot - Replenish"},{"$f":"H32","v":5},{"$f":"I32","v":1},{"$f":"M32","v":{"v":12050,"d":"$12,050"}},{"$f":"DV32+(1-Main!$D$61)*(DW32-DV32)","v":{"v":9640,"d":"$9,640"}},{"$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":9640,"d":"$9,640"}},{"$f":"AO32*Main!RecommendContrib","v":{"v":4008.4546001202652,"d":"$4,008.45"}},null,{"$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":12411.5,"d":"$12,412"}},{"$f":"IF(CS32=0,$M32*BD$3,0)","v":{"v":0,"d":"$0"}},{"$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":14388.330173174449,"d":"$14,388"}},{"$f":"IF(CX32=0,$M32*BK$3,0)","v":{"v":0,"d":"$0"}},{"$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":16680.01814222957,"d":"$16,680"}},{"$f":"IF(DC32=0,$M32*BR$3,0)","v":{"v":0,"d":"$0"}},{"$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":19336.712591140385,"d":"$19,337"}},{"$f":"IF(DH32=0,$M32*BY$3,0)","v":{"v":0,"d":"$0"}},{"$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":22416.54958909942,"d":"$22,417"}},{"$f":"IF(DM32=0,$M32*CF$3,0)","v":{"v":0,"d":"$0"}},{"$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":25986.92477390328,"d":"$25,987"}},{"$f":"IF(DR32=0,$M32*CM$3,0)","v":{"v":0,"d":"$0"}},{"$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":1},0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,{"v":9640,"d":"9640.0"},12411.5,{"v":2556.769,"d":"2556.8"},{"v":5266.9441400000005,"d":"5266.9"},{"v":8137.4286962999995,"d":"8137.4"},{"v":11175.402076251998,"d":"11175.4"},{"v":14388.330173174449,"d":"14388.3"},{"v":2963.9960156739367,"d":"2964.0"},{"v":6105.831792288309,"d":"6105.8"},{"v":9433.510119085437,"d":"9433.5"},{"v":12955.353896877334,"d":"12955.4"},{"v":16680.01814222957,"d":"16680.0"},{"v":3436.083737299291,"d":"3436.1"},{"v":7078.3324988365375,"d":"7078.3"},{"v":10936.023710702453,"d":"10936.0"},{"v":15018.80589603137,"d":"15018.8"},{"v":19336.712591140385,"d":"19336.7"},{"v":3983.362793774919,"d":"3983.4"},{"v":8205.727355176334,"d":"8205.7"},{"v":12677.848763747435,"d":"12677.8"},{"v":17410.912302213146,"d":"17410.9"},{"v":22416.54958909942,"d":"22416.5"},{"v":4617.80921535448,"d":"4617.8"},{"v":9512.686983630232,"d":"9512.7"},{"v":14697.101389708705,"d":"14697.1"},{"v":20184.01924186662,"d":"20184.0"},{"v":25986.92477390328,"d":"25986.9"},{"v":5353.306503424074,"d":"5353.3"},{"v":11027.811397053594,"d":"11027.8"},{"v":17037.968608447798,"d":"17038.0"},{"v":23398.810222268316,"d":"23398.8"},{"$nulls":3},1,{"v":13000,"d":"$13,000"}]
[false,null,3,null,120,"Asphalt - Resurface/Overlay","~35,000 GSF",30,18,{"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":18},{"$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},{"$f":"I33","v":18},{"$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":12},"/",{"$f":"H33","v":30},"=",{"$f":"DV33+(1-Main!$D$61)*(DW33-DV33)","v":{"v":34000,"d":"$34,000"}},null,{"$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":43640,"d":"$43,640"}},{"$f":"E33","v":120},"Asphalt - Resurface/Overlay",{"$f":"H33","v":30},{"$f":"I33","v":18},{"$f":"M33","v":{"v":85000,"d":"$85,000"}},{"$f":"DV33+(1-Main!$D$61)*(DW33-DV33)","v":{"v":34000,"d":"$34,000"}},{"$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":34000,"d":"$34,000"}},{"$f":"AO33*Main!RecommendContrib","v":{"v":4712.567648827421,"d":"$4,712.57"}},null,120,"Asphalt - Resurface/Overlay",{"$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":144706.81020539178,"d":"$144,707"}},{"$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":0,"d":"$0"}},{"$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":"$0"}},18,{"$f":"IF(AND($H33>0,$I33-CR$28>=$H33),$H33,IF(CQ33=999,999,IF(CQ33-1<0,IF($H33=0,999,$H33-1),CQ33-1)))","v":17},16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,29,28,27,26,25,24,23,22,21,20,19,18,{"v":34000,"d":"34000.0"},{"v":37938.333333333336,"d":"37938.3"},{"v":42082.36666666667,"d":"42082.4"},{"v":46440.8975,"d":"46440.9"},{"v":51023.06605333333,"d":"51023.1"},{"v":55838.367912116664,"d":"55838.4"},{"v":60896.66712297899,"d":"60896.7"},{"v":66208.20975537217,"d":"66208.2"},{"v":71783.63794529824,"d":"71783.6"},{"v":77634.00443784005,"d":"77634.0"},{"v":83770.78764578358,"d":"83770.8"},{"v":90205.9072422097,"d":"90205.9"},{"v":96951.74030554015,"d":"96951.7"},{"v":104021.13803615244,"d":"104021.1"},{"v":111427.44306432651,"d":"111427.4"},{"v":119184.50736995849,"d":"119184.5"},{"v":127306.71083517044,"d":"127306.7"},{"v":135808.98045166218,"d":"135809.0"},{"v":144706.81020539178,"d":"144706.8"},{"v":4968.267150385117,"d":"4968.3"},{"v":10234.630329793343,"d":"10234.6"},{"v":15812.50385953071,"d":"15812.5"},{"v":21715.838633755513,"d":"21715.8"},{"v":27959.142240960224,"d":"27959.1"},{"v":34557.499809826826,"d":"34557.5"},{"v":41526.59560480857,"d":"41526.6"},{"v":48882.735397660384,"d":"48882.7"},{"v":56642.86964203896,"d":"56642.9"},{"v":64824.61747922237,"d":"64824.6"},{"v":73446.29160395895,"d":"73446.3"},{"v":82526.92402044841,"d":"82526.9"},{"$nulls":3},18,{"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":53640,"d":"$53,640"}},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":1663.2591701743836,"d":"$1,663.26"}},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",2,0,{"v":2000,"d":"$2,000"},{"v":3000,"d":"$3,000"},null,{"v":2500,"d":"$2,500"},125,"Culverts/Ditch - Repair/Maintain",2,0,{"v":2500,"d":"$2,500"},125,"Culverts/Ditch - Repair/Maintain","Piping, Frch Drains, Open",2,0,{"v":2000,"d":"$2,000"},{"v":3000,"d":"$3,000"},125,"Culverts/Ditch - Repair/Maintain",{"v":2500,"d":"$2,500"},"X",2,"/",2,"=",{"$f":"DV35+(1-Main!$D$61)*(DW35-DV35)","v":{"v":2500,"d":"$2,500"}},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":56140,"d":"$56,140"}},125,"Culverts/Ditch - Repair/Maintain",2,0,{"v":2500,"d":"$2,500"},{"$f":"DV35+(1-Main!$D$61)*(DW35-DV35)","v":{"v":2500,"d":"$2,500"}},{"$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":2500,"d":"$2,500"}},{"$f":"AO35*Main!RecommendContrib","v":{"v":2079.0739627179796,"d":"$2,079.07"}},null,125,"Culverts/Ditch - Repair/Maintain",{"v":2500,"d":"$2,500"},{"v":0,"d":"$0"},{"v":2652.25,"d":"$2,652"},{"v":0,"d":"$0"},{"v":2813.7720249999998,"d":"$2,814"},125,"Culverts/Ditch - Repair/Maintain",{"v":0,"d":"$0"},{"v":2985.1307413225,"d":"$2,985"},{"v":0,"d":"$0"},{"v":3166.92520346904,"d":"$3,167"},{"v":0,"d":"$0"},125,"Culverts/Ditch - Repair/Maintain",{"v":3359.7909483603044,"d":"$3,360"},{"v":0,"d":"$0"},{"v":3564.4022171154465,"d":"$3,564"},{"v":0,"d":"$0"},{"v":3781.4743121377774,"d":"$3,781"},125,"Culverts/Ditch - Repair/Maintain",{"v":0,"d":"$0"},{"v":4011.7660977469677,"d":"$4,012"},{"v":0,"d":"$0"},{"v":4256.082653099758,"d":"$4,256"},{"v":0,"d":"$0"},125,"Culverts/Ditch - Repair/Maintain",{"v":4515.278086673533,"d":"$4,515"},{"v":0,"d":"$0"},{"v":4790.258522151951,"d":"$4,790"},{"v":0,"d":"$0"},{"v":5081.985266151005,"d":"$5,082"},125,"Culverts/Ditch - Repair/Maintain",{"v":0,"d":"$0"},{"v":5391.478168859601,"d":"$5,391"},{"v":0,"d":"$0"},{"v":5719.81918934315,"d":"$5,720"},{"v":0,"d":"$0"},{"v":6068.156177974148,"d":"$6,068"},0,{"$f":"IF(AND($H35>0,$I35-CR$28>=$H35),$H35,IF(CQ35=999,999,IF(CQ35-1<0,IF($H35=0,999,$H35-1),CQ35-1)))","v":1},0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,1,0,{"v":2500,"d":"2500.0"},1287.5,{"v":2652.25,"d":"2652.3"},{"v":1365.90875,"d":"1365.9"},{"v":2813.7720249999998,"d":"2813.8"},{"v":1449.0925928749998,"d":"1449.1"},{"v":2985.1307413225,"d":"2985.1"},{"v":1537.3423317810875,"d":"1537.3"},{"v":3166.92520346904,"d":"3166.9"},{"v":1630.9664797865555,"d":"1631.0"},{"v":3359.7909483603044,"d":"3359.8"},{"v":1730.2923384055568,"d":"1730.3"},{"v":3564.4022171154465,"d":"3564.4"},{"v":1835.667141814455,"d":"1835.7"},{"v":3781.4743121377774,"d":"3781.5"},{"v":1947.4592707509555,"d":"1947.5"},{"v":4011.7660977469677,"d":"4011.8"},{"v":2066.0595403396883,"d":"2066.1"},{"v":4256.082653099758,"d":"4256.1"},{"v":2191.8825663463754,"d":"2191.9"},{"v":4515.278086673533,"d":"4515.3"},{"v":2325.368214636869,"d":"2325.4"},{"v":4790.258522151951,"d":"4790.3"},{"v":2466.983138908255,"d":"2467.0"},{"v":5081.985266151005,"d":"5082.0"},{"v":2617.2224120677674,"d":"2617.2"},{"v":5391.478168859601,"d":"5391.5"},{"v":2776.6112569626944,"d":"2776.6"},{"v":5719.81918934315,"d":"5719.8"},{"v":2945.706882511722,"d":"2945.7"},{"v":6068.156177974148,"d":"6068.2"},{"$nulls":3},0,{"v":3000,"d":"$3,000"}]
[false,null,6,null,182,"Lake Outlfow Structure - Repr/Replc","Tide gate, etc.",40,2,{"v":120000,"d":"$120,000"},{"v":160000,"d":"$160,000"},null,{"v":140000,"d":"$140,000"},182,"Lake Outlfow Structure - Repr/Replc",40,2,{"v":140000,"d":"$140,000"},182,"Lake Outlfow Structure - Repr/Replc","Tide gate, etc.",40,2,{"v":120000,"d":"$120,000"},{"v":160000,"d":"$160,000"},182,"Lake Outlfow Structure - Repr/Replc",{"v":140000,"d":"$140,000"},"X",38,"/",40,"=",{"$f":"DV36+(1-Main!$D$61)*(DW36-DV36)","v":{"v":133000,"d":"$133,000"}},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":189140,"d":"$189,140"}},182,"Lake Outlfow Structure - Repr/Replc",40,2,{"v":140000,"d":"$140,000"},{"$f":"DV36+(1-Main!$D$61)*(DW36-DV36)","v":{"v":133000,"d":"$133,000"}},{"$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":133000,"d":"$133,000"}},{"$f":"AO36*Main!RecommendContrib","v":{"v":5821.407095610343,"d":"$5,821.41"}},null,182,"Lake Outlfow Structure - Repr/Replc",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":148526,"d":"$148,526"},{"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"},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":"$0"},2,{"$f":"IF(AND($H36>0,$I36-CR$28>=$H36),$H36,IF(CQ36=999,999,IF(CQ36-1<0,IF($H36=0,999,$H36-1),CQ36-1)))","v":1},0,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,16,15,14,13,12,{"v":133000,"d":"133000.0"},{"v":140595,"d":"140595.0"},{"v":148526,"d":"148526.0"},{"v":3824.5445,"d":"3824.5"},{"v":7878.56167,"d":"7878.6"},{"v":12172.377780149998,"d":"12172.4"},{"v":16716.732151406,"d":"16716.7"},{"v":21522.792644935224,"d":"21522.8"},{"v":26602.171709139937,"d":"26602.2"},{"v":31966.94300381649,"d":"31966.9"},{"v":37629.65862163541,"d":"37629.7"},{"v":43603.36692782003,"d":"43603.4"},{"v":49901.63103961625,"d":"49901.6"},{"v":56538.54796788521,"d":"56538.5"},{"v":63528.76844391467,"d":"63528.8"},{"v":70887.51745533479,"d":"70887.5"},{"v":78630.61551584056,"d":"78630.6"},{"v":86774.50069426691,"d":"86774.5"},{"v":95336.25142943459,"d":"95336.3"},{"v":104333.61015808747,"d":"104333.6"},{"v":113785.00778417304,"d":"113785.0"},{"v":123709.58901868146,"d":"123709.6"},{"v":134127.23862025462,"d":"134127.2"},{"v":145058.60856780538,"d":"145058.6"},{"v":156525.14619745093,"d":"156525.1"},{"v":168549.12333716423,"d":"168549.1"},{"v":181153.66647368262,"d":"181153.7"},{"v":194362.7879873886,"d":"194362.8"},{"v":208201.41849209068,"d":"208201.4"},{"v":222695.44031788624,"d":"222695.4"},{"v":237871.7221765866,"d":"237871.7"},{"$nulls":3},2,{"v":160000,"d":"$160,000"}]
[false,null,7,null,183,"South Side Outflow","Miscellaneous",15,0,{"v":15000,"d":"$15,000"},{"v":25000,"d":"$25,000"},null,{"v":20000,"d":"$20,000"},183,"South Side Outflow",15,0,{"v":20000,"d":"$20,000"},183,"South Side Outflow","Miscellaneous",15,0,{"v":15000,"d":"$15,000"},{"v":25000,"d":"$25,000"},183,"South Side Outflow",{"v":20000,"d":"$20,000"},"X",15,"/",15,"=",{"$f":"DV37+(1-Main!$D$61)*(DW37-DV37)","v":{"v":20000,"d":"$20,000"}},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":209140,"d":"$209,140"}},183,"South Side Outflow",15,0,{"v":20000,"d":"$20,000"},{"$f":"DV37+(1-Main!$D$61)*(DW37-DV37)","v":{"v":20000,"d":"$20,000"}},{"$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":20000,"d":"$20,000"}},{"$f":"AO37*Main!RecommendContrib","v":{"v":2217.6788935658446,"d":"$2,217.68"}},null,183,"South Side Outflow",{"v":20000,"d":"$20,000"},{"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":31159.348332015288,"d":"$31,159"},{"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"},{"v":48545.24942379318,"d":"$48,545"},0,{"$f":"IF(AND($H37>0,$I37-CR$28>=$H37),$H37,IF(CQ37=999,999,IF(CQ37-1<0,IF($H37=0,999,$H37-1),CQ37-1)))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,{"v":20000,"d":"20000.0"},{"v":1373.3333333333333,"d":"1373.3"},{"v":2829.0666666666666,"d":"2829.1"},{"v":4370.907999999999,"d":"4370.9"},{"v":6002.713653333333,"d":"6002.7"},{"v":7728.493828666667,"d":"7728.5"},{"v":9552.418372232,"d":"9552.4"},{"v":11478.822743965453,"d":"11478.8"},{"v":13512.214201467903,"d":"13512.2"},{"v":15657.278205950932,"d":"15657.3"},{"v":17918.885057921623,"d":"17918.9"},{"v":20302.0967706252,"d":"20302.1"},{"v":22812.17418953886,"d":"22812.2"},{"v":25454.584366493775,"d":"25454.6"},{"v":28235.008197295407,"d":"28235.0"},{"v":31159.348332015288,"d":"31159.3"},{"v":2139.6085854650496,"d":"2139.6"},{"v":4407.593686058001,"d":"4407.6"},{"v":6809.732244959613,"d":"6809.7"},{"v":9352.032283077868,"d":"9352.0"},{"v":12040.741564462754,"d":"12040.7"},{"v":14882.356573675963,"d":"14882.4"},{"v":17883.63181603395,"d":"17883.6"},{"v":21051.58945201711,"d":"21051.6"},{"v":24393.529277524827,"d":"24393.5"},{"v":27917.039062056185,"d":"27917.0"},{"v":31630.005257309662,"d":"31630.0"},{"v":35540.62408912249,"d":"35540.6"},{"v":39657.41304611251,"d":"39657.4"},{"v":43989.222778841715,"d":"43989.2"},{"v":48545.24942379318,"d":"48545.2"},{"$nulls":3},0,{"v":25000,"d":"$25,000"}]
[false,null,8,null,184,"Tide Gate, Misc - Replace/Maintain","(1) SS flapper, pipes etc",15,8,{"v":1800,"d":"$1,800"},{"v":2800,"d":"$2,800"},null,{"v":2300,"d":"$2,300"},184,"Tide Gate, Misc - Replace/Maintain",15,8,{"v":2300,"d":"$2,300"},184,"Tide Gate, Misc - Replace/Maintain","(1) SS flapper, pipes etc",15,8,{"v":1800,"d":"$1,800"},{"v":2800,"d":"$2,800"},184,"Tide Gate, Misc - Replace/Maintain",{"v":2300,"d":"$2,300"},"X",7,"/",15,"=",{"$f":"DV38+(1-Main!$D$61)*(DW38-DV38)","v":{"v":1073.3333333333333,"d":"$1,073"}},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":210213.33333333334,"d":"$210,213"}},184,"Tide Gate, Misc - Replace/Maintain",15,8,{"v":2300,"d":"$2,300"},{"$f":"DV38+(1-Main!$D$61)*(DW38-DV38)","v":{"v":1073.3333333333333,"d":"$1,073"}},{"$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":1073.3333333333333,"d":"$1,073"}},{"$f":"AO38*Main!RecommendContrib","v":{"v":255.0330727600722,"d":"$255.03"}},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":2913.571187191517,"d":"$2,914"},{"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":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":4539.248975591189,"d":"$4,539"},{"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"},{"v":0,"d":"$0"},8,{"$f":"IF(AND($H38>0,$I38-CR$28>=$H38),$H38,IF(CQ38=999,999,IF(CQ38-1<0,IF($H38=0,999,$H38-1),CQ38-1)))","v":7},6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,{"v":1073.3333333333333,"d":"1073.3"},{"v":1263.4666666666667,"d":"1263.5"},{"v":1464.042,"d":"1464.0"},{"v":1675.5147333333334,"d":"1675.5"},{"v":1898.3581928666667,"d":"1898.4"},{"v":2133.0642967119998,"d":"2133.1"},{"v":2380.144244414473,"d":"2380.1"},{"v":2640.1292311120546,"d":"2640.1"},{"v":2913.571187191517,"d":"2913.6"},{"v":200.06522152048416,"d":"200.1"},{"v":412.13435633219734,"d":"412.1"},{"v":636.747580533245,"d":"636.7"},{"v":874.4666772656562,"d":"874.5"},{"v":1125.8758469795323,"d":"1125.9"},{"v":1391.5825468667022,"d":"1391.6"},{"v":1672.2183604848206,"d":"1672.2"},{"v":1968.4398986278457,"d":"1968.4"},{"v":2280.929732535016,"d":"2280.9"},{"v":2610.397360567852,"d":"2610.4"},{"v":2957.5802095233757,"d":"2957.6"},{"v":3323.2446717917205,"d":"3323.2"},{"v":3708.187179607594,"d":"3708.2"},{"v":4113.235317687809,"d":"4113.2"},{"v":4539.248975591189,"d":"4539.2"},{"v":311.6950963239282,"d":"311.7"},{"v":642.0918984272922,"d":"642.1"},{"v":992.0319830701667,"d":"992.0"},{"v":1362.3905900830287,"d":"1362.4"},{"v":1754.0778847318993,"d":"1754.1"},{"v":2168.0402655286275,"d":"2168.0"},{"v":2605.2617190769006,"d":"2605.3"},{"$nulls":3},8,{"v":2800,"d":"$2,800"}]
[false,null,9,null,200,"Entry Sign/Monument - Replace","(1), wood",20,0,{"v":2500,"d":"$2,500"},{"v":3500,"d":"$3,500"},null,{"v":3000,"d":"$3,000"},200,"Entry Sign/Monument - Replace",20,0,{"v":3000,"d":"$3,000"},200,"Entry Sign/Monument - Replace","(1), wood",20,0,{"v":2500,"d":"$2,500"},{"v":3500,"d":"$3,500"},200,"Entry Sign/Monument - Replace",{"v":3000,"d":"$3,000"},"X",20,"/",20,"=",{"$f":"DV39+(1-Main!$D$61)*(DW39-DV39)","v":{"v":3000,"d":"$3,000"}},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":213213.33333333334,"d":"$213,213"}},200,"Entry Sign/Monument - Replace",20,0,{"v":3000,"d":"$3,000"},{"$f":"DV39+(1-Main!$D$61)*(DW39-DV39)","v":{"v":3000,"d":"$3,000"}},{"$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":3000,"d":"$3,000"}},{"$f":"AO39*Main!RecommendContrib","v":{"v":249.48887552615753,"d":"$249.49"}},null,200,"Entry Sign/Monument - Replace",{"v":3000,"d":"$3,000"},{"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":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},200,"Entry Sign/Monument - Replace",{"v":5418.33370400824,"d":"$5,418"},{"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"},{"v":0,"d":"$0"},0,{"$f":"IF(AND($H39>0,$I39-CR$28>=$H39),$H39,IF(CQ39=999,999,IF(CQ39-1<0,IF($H39=0,999,$H39-1),CQ39-1)))","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,{"v":3000,"d":"3000.0"},154.5,{"v":318.27,"d":"318.3"},{"v":491.72715,"d":"491.7"},{"v":675.305286,"d":"675.3"},{"v":869.4555557249998,"d":"869.5"},{"v":1074.6470668760999,"d":"1074.6"},{"v":1291.3675586961135,"d":"1291.4"},{"v":1520.1240976651393,"d":"1520.1"},{"v":1761.4437981694798,"d":"1761.4"},{"v":2015.8745690161827,"d":"2015.9"},{"v":2283.9858866953355,"d":"2284.0"},{"v":2566.3695963231216,"d":"2566.4"},{"v":2863.64074123055,"d":"2863.6"},{"v":3176.438422195733,"d":"3176.4"},{"v":3505.42668735172,"d":"3505.4"},{"v":3851.295453837089,"d":"3851.3"},{"v":4214.761462292964,"d":"4214.8"},{"v":4596.569265347739,"d":"4596.6"},{"v":4997.492251269736,"d":"4997.5"},{"v":5418.33370400824,"d":"5418.3"},{"v":279.0441857564243,"d":"279.0"},{"v":574.8310226582341,"d":"574.8"},{"v":888.1139300069717,"d":"888.1"},{"v":1219.676463876241,"d":"1219.7"},{"v":1570.3334472406605,"d":"1570.3"},{"v":1940.9321407894568,"d":"1940.9"},{"v":2332.3534558486635,"d":"2332.4"},{"v":2745.5132108847124,"d":"2745.5"},{"v":3181.36343311266,"d":"3181.4"},{"v":3640.893706784488,"d":"3640.9"},{"$nulls":3},0,{"v":3500,"d":"$3,500"}]
[false,null,10,null,220,"Basketball Court/Eqp - Replace","60' x 20', misc",15,14,{"v":4000,"d":"$4,000"},{"v":6000,"d":"$6,000"},null,{"v":5000,"d":"$5,000"},220,"Basketball Court/Eqp - Replace",15,14,{"v":5000,"d":"$5,000"},220,"Basketball Court/Eqp - Replace","60' x 20', misc",15,14,{"v":4000,"d":"$4,000"},{"v":6000,"d":"$6,000"},220,"Basketball Court/Eqp - Replace",{"v":5000,"d":"$5,000"},"X",1,"/",15,"=",{"$f":"DV40+(1-Main!$D$61)*(DW40-DV40)","v":{"v":333.3333333333333,"d":"$333"}},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":213546.6666666667,"d":"$213,547"}},220,"Basketball Court/Eqp - Replace",15,14,{"v":5000,"d":"$5,000"},{"$f":"DV40+(1-Main!$D$61)*(DW40-DV40)","v":{"v":333.3333333333333,"d":"$333"}},{"$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":333.3333333333333,"d":"$333"}},{"$f":"AO40*Main!RecommendContrib","v":{"v":554.4197233914612,"d":"$554.42"}},null,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":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":7562.948624275555,"d":"$7,563"},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":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":11782.827530046889,"d":"$11,783"},{"v":0,"d":"$0"},14,{"$f":"IF(AND($H40>0,$I40-CR$28>=$H40),$H40,IF(CQ40=999,999,IF(CQ40-1<0,IF($H40=0,999,$H40-1),CQ40-1)))","v":13},12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,{"v":333.3333333333333,"d":"333.3"},{"v":686.6666666666666,"d":"686.7"},1060.9,{"v":1456.9693333333335,"d":"1457.0"},{"v":1875.8480166666666,"d":"1875.8"},{"v":2318.5481485999994,"d":"2318.5"},{"v":2786.1220252343333,"d":"2786.1"},{"v":3279.663641132987,"d":"3279.7"},{"v":3800.310244162848,"d":"3800.3"},{"v":4349.243946097481,"d":"4349.2"},{"v":4927.693390928446,"d":"4927.7"},{"v":5536.935482897782,"d":"5536.9"},{"v":6178.297176333441,"d":"6178.3"},{"v":6853.157329440632,"d":"6853.2"},{"v":7562.948624275555,"d":"7562.9"},{"v":519.3224722002548,"d":"519.3"},{"v":1069.8042927325248,"d":"1069.8"},{"v":1652.8476322717506,"d":"1652.8"},{"v":2269.910748319871,"d":"2269.9"},{"v":2922.510088461834,"d":"2922.5"},{"v":3612.222469338826,"d":"3612.2"},{"v":4340.6873339888225,"d":"4340.7"},{"v":5109.609090295415,"d":"5109.6"},{"v":5920.759533379812,"d":"5920.8"},{"v":6775.9803548680065,"d":"6776.0"},{"v":7677.185742065451,"d":"7677.2"},{"v":8626.365070175361,"d":"8626.4"},{"v":9625.585690804006,"d":"9625.6"},{"v":10676.995820107213,"d":"10677.0"},{"v":11782.827530046889,"d":"11782.8"},{"v":809.087490396553,"d":"809.1"},{"$nulls":3},14,{"v":6000,"d":"$6,000"}]
[false,null,11,null,230,"Play Equipment - Replace","(4) Large Pieces, misc",20,3,{"v":20000,"d":"$20,000"},{"v":30000,"d":"$30,000"},null,{"v":25000,"d":"$25,000"},230,"Play Equipment - Replace",20,3,{"v":25000,"d":"$25,000"},230,"Play Equipment - Replace","(4) Large Pieces, misc",20,3,{"v":20000,"d":"$20,000"},{"v":30000,"d":"$30,000"},230,"Play Equipment - Replace",{"v":25000,"d":"$25,000"},"X",17,"/",20,"=",{"$f":"DV41+(1-Main!$D$61)*(DW41-DV41)","v":{"v":21250,"d":"$21,250"}},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":234796.6666666667,"d":"$234,797"}},230,"Play Equipment - Replace",20,3,{"v":25000,"d":"$25,000"},{"$f":"DV41+(1-Main!$D$61)*(DW41-DV41)","v":{"v":21250,"d":"$21,250"}},{"$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":21250,"d":"$21,250"}},{"$f":"AO41*Main!RecommendContrib","v":{"v":2079.0739627179796,"d":"$2,079.07"}},null,230,"Play Equipment - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":27318.175,"d":"$27,318"},{"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":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":49339.6627781651,"d":"$49,340"},{"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"},{"v":0,"d":"$0"},3,{"$f":"IF(AND($H41>0,$I41-CR$28>=$H41),$H41,IF(CQ41=999,999,IF(CQ41-1<0,IF($H41=0,999,$H41-1),CQ41-1)))","v":2},1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,{"v":21250,"d":"21250.0"},{"v":23175,"d":"23175.0"},{"v":25196.375,"d":"25196.4"},{"v":27318.175,"d":"27318.2"},{"v":1406.8860124999999,"d":"1406.9"},{"v":2898.1851857499996,"d":"2898.2"},{"v":4477.696111983749,"d":"4477.7"},{"v":6149.36932712435,"d":"6149.4"},{"v":7917.3130086726,"d":"7917.3"},{"v":9785.798878719335,"d":"9785.8"},{"v":11759.268319261066,"d":"11759.3"},{"v":13842.338707244455,"d":"13842.3"},{"v":16039.809977019508,"d":"16039.8"},{"v":18356.67141814455,"d":"18356.7"},{"v":20798.108716757775,"d":"20798.1"},{"v":23369.51124901147,"d":"23369.5"},{"v":26076.47963535529,"d":"26076.5"},{"v":28924.83356475564,"d":"28924.8"},{"v":31920.619898248184,"d":"31920.6"},{"v":35070.121061542006,"d":"35070.1"},{"v":38379.863736725034,"d":"38379.9"},{"v":41856.62786346365,"d":"41856.6"},{"v":45507.455960443534,"d":"45507.5"},{"v":49339.6627781651,"d":"49339.7"},{"v":2540.992633075502,"d":"2541.0"},{"v":5234.444824135535,"d":"5234.4"},{"v":8087.217253289402,"d":"8087.2"},{"v":11106.445027850777,"d":"11106.4"},{"v":14299.547973357874,"d":"14299.5"},{"v":17674.241295070333,"d":"17674.2"},{"v":21238.546622909515,"d":"21238.5"},{"$nulls":3},3,{"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":236796.6666666667,"d":"$236,797"}},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":2000,"d":"$2,000"}},{"$f":"AO42*Main!RecommendContrib","v":{"v":332.65183403487674,"d":"$332.65"}},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",20,8,{"v":8000,"d":"$8,000"},{"v":10000,"d":"$10,000"},null,{"v":9000,"d":"$9,000"},232,"BBQ/Firepit Picnic Tables - Replace",20,8,{"v":9000,"d":"$9,000"},232,"BBQ/Firepit Picnic Tables - Replace","Unknown",20,8,{"v":8000,"d":"$8,000"},{"v":10000,"d":"$10,000"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":9000,"d":"$9,000"},"X",12,"/",20,"=",{"$f":"DV43+(1-Main!$D$61)*(DW43-DV43)","v":{"v":5400,"d":"$5,400"}},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":242196.6666666667,"d":"$242,197"}},232,"BBQ/Firepit Picnic Tables - Replace",20,8,{"v":9000,"d":"$9,000"},{"$f":"DV43+(1-Main!$D$61)*(DW43-DV43)","v":{"v":5400,"d":"$5,400"}},{"$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":5400,"d":"$5,400"}},{"$f":"AO43*Main!RecommendContrib","v":{"v":748.4666265784726,"d":"$748.47"}},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":11400.930732488543,"d":"$11,401"},{"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"},232,"BBQ/Firepit Picnic Tables - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":20591.34908163534,"d":"$20,591"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},8,{"$f":"IF(AND($H43>0,$I43-CR$28>=$H43),$H43,IF(CQ43=999,999,IF(CQ43-1<0,IF($H43=0,999,$H43-1),CQ43-1)))","v":7},6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,{"v":5400,"d":"5400.0"},6025.5,{"v":6683.67,"d":"6683.7"},{"v":7375.907249999999,"d":"7375.9"},{"v":8103.663431999999,"d":"8103.7"},{"v":8868.446668394998,"d":"8868.4"},{"v":9671.8236018849,"d":"9671.8"},{"v":10515.421549382638,"d":"10515.4"},{"v":11400.930732488543,"d":"11400.9"},{"v":587.14793272316,"d":"587.1"},{"v":1209.5247414097096,"d":"1209.5"},{"v":1868.7157254780013,"d":"1868.7"},{"v":2566.369596323121,"d":"2566.4"},{"v":3304.200855266018,"d":"3304.2"},{"v":4083.9922571088,"d":"4084.0"},{"v":4907.597362292408,"d":"4907.6"},{"v":5776.943180755634,"d":"5776.9"},{"v":6694.032910700591,"d":"6694.0"},{"v":7660.948775579565,"d":"7660.9"},{"v":8679.854962731646,"d":"8679.9"},{"v":9753.000667214832,"d":"9753.0"},{"v":10882.723244500547,"d":"10882.7"},{"v":12071.451475822916,"d":"12071.5"},{"v":13321.708950104576,"d":"13321.7"},{"v":14636.117566514895,"d":"14636.1"},{"v":16017.401161854737,"d":"16017.4"},{"v":17468.389267105107,"d":"17468.4"},{"v":18992.020997624833,"d":"18992.0"},{"v":20591.34908163534,"d":"20591.3"},{"v":1060.45447770422,"d":"1060.5"},{"v":2184.536224070693,"d":"2184.5"},{"$nulls":3},8,{"v":10000,"d":"$10,000"}]
[false,null,14,null,233,"Septic Systems - Replacement","Unknown",50,18,{"v":90000,"d":"$90,000"},{"v":110000,"d":"$110,000"},null,{"v":100000,"d":"$100,000"},233,"Septic Systems - Replacement",50,18,{"v":100000,"d":"$100,000"},233,"Septic Systems - Replacement","Unknown",50,18,{"v":90000,"d":"$90,000"},{"v":110000,"d":"$110,000"},233,"Septic Systems - Replacement",{"v":100000,"d":"$100,000"},"X",32,"/",50,"=",{"$f":"DV44+(1-Main!$D$61)*(DW44-DV44)","v":{"v":64000,"d":"$64,000"}},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":306196.6666666667,"d":"$306,197"}},233,"Septic Systems - Replacement",50,18,{"v":100000,"d":"$100,000"},{"$f":"DV44+(1-Main!$D$61)*(DW44-DV44)","v":{"v":64000,"d":"$64,000"}},{"$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":64000,"d":"$64,000"}},{"$f":"AO44*Main!RecommendContrib","v":{"v":3326.518340348767,"d":"$3,326.52"}},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":170243.30612399033,"d":"$170,243"},{"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"},{"v":0,"d":"$0"},18,{"$f":"IF(AND($H44>0,$I44-CR$28>=$H44),$H44,IF(CQ44=999,999,IF(CQ44-1<0,IF($H44=0,999,$H44-1),CQ44-1)))","v":17},16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,49,48,47,46,45,44,43,42,41,40,39,38,{"v":64000,"d":"64000.0"},{"v":67980,"d":"67980.0"},72141.2,{"v":76490.89,"d":"76490.9"},{"v":81036.63432,"d":"81036.6"},{"v":85786.28149819998,"d":"85786.3"},{"v":90747.97453620398,"d":"90748.0"},{"v":95930.16150313987,"d":"95930.2"},{"v":101341.60651100927,"d":"101341.6"},{"v":106991.40107399804,"d":"106991.4"},{"v":112888.97586490621,"d":"112889.0"},{"v":119044.11288230232,"d":"119044.1"},{"v":125466.95804246371,"d":"125467.0"},{"v":132168.03421064076,"d":"132168.0"},{"v":139158.2546866702,"d":"139158.3"},{"v":146448.93716047186,"d":"146448.9"},{"v":154051.81815348356,"d":"154051.8"},{"v":161979.06796263158,"d":"161979.1"},{"v":170243.30612399033,"d":"170243.3"},{"v":3507.012106154201,"d":"3507.0"},{"v":7224.444938677653,"d":"7224.4"},{"v":11161.767430256972,"d":"11161.8"},{"v":15328.827270886244,"d":"15328.8"},{"v":19735.86511126604,"d":"19735.9"},{"v":24393.529277524816,"d":"24393.5"},{"v":29312.891015158995,"d":"29312.9"},{"v":34505.460280701445,"d":"34505.5"},{"v":39983.2021002628,"d":"39983.2"},{"v":45758.553514745196,"d":"45758.6"},{"v":51844.44113220631,"d":"51844.4"},{"v":58254.29930855181,"d":"58254.3"},{"$nulls":3},18,{"v":110000,"d":"$110,000"}]
[false,null,15,null,234,"Bluff - Hydroseed","Hydroseed",5,3,{"v":2000,"d":"$2,000"},{"v":4000,"d":"$4,000"},null,{"v":3000,"d":"$3,000"},234,"Bluff - Hydroseed",5,3,{"v":3000,"d":"$3,000"},234,"Bluff - Hydroseed","Hydroseed",5,3,{"v":2000,"d":"$2,000"},{"v":4000,"d":"$4,000"},234,"Bluff - Hydroseed",{"v":3000,"d":"$3,000"},"X",2,"/",5,"=",{"$f":"DV45+(1-Main!$D$61)*(DW45-DV45)","v":{"v":1200,"d":"$1,200"}},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":307396.6666666667,"d":"$307,397"}},234,"Bluff - Hydroseed",5,3,{"v":3000,"d":"$3,000"},{"$f":"DV45+(1-Main!$D$61)*(DW45-DV45)","v":{"v":1200,"d":"$1,200"}},{"$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":1200,"d":"$1,200"}},{"$f":"AO45*Main!RecommendContrib","v":{"v":997.9555021046301,"d":"$997.96"}},null,234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":3278.181,"d":"$3,278"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":3800.310244162848,"d":"$3,800"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":4405.601140354692,"d":"$4,406"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":5107.29918371971,"d":"$5,107"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":5920.759533379812,"d":"$5,921"},{"v":0,"d":"$0"},234,"Bluff - Hydroseed",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":6863.783027211781,"d":"$6,864"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},3,{"$f":"IF(AND($H45>0,$I45-CR$28>=$H45),$H45,IF(CQ45=999,999,IF(CQ45-1<0,IF($H45=0,999,$H45-1),CQ45-1)))","v":2},1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,2,1,0,4,3,{"v":1200,"d":"1200.0"},{"v":1854,"d":"1854.0"},{"v":2546.16,"d":"2546.2"},{"v":3278.1809999999996,"d":"3278.2"},{"v":675.305286,"d":"675.3"},{"v":1391.1288891599997,"d":"1391.1"},{"v":2149.2941337521997,"d":"2149.3"},{"v":2951.697277019688,"d":"2951.7"},{"v":3800.310244162848,"d":"3800.3"},{"v":782.8639102975467,"d":"782.9"},{"v":1612.6996552129463,"d":"1612.7"},{"v":2491.620967304002,"d":"2491.6"},{"v":3421.826128430829,"d":"3421.8"},{"v":4405.601140354692,"d":"4405.6"},{"v":907.5538349130666,"d":"907.6"},{"v":1869.5608999209173,"d":"1869.6"},{"v":2888.471590377817,"d":"2888.5"},{"v":3966.8343174522015,"d":"3966.8"},{"v":5107.29918371971,"d":"5107.3"},{"v":1052.1036318462602,"d":"1052.1"},{"v":2167.3334816032957,"d":"2167.3"},{"v":3348.5302290770915,"d":"3348.5"},{"v":4598.648181265873,"d":"4598.6"},{"v":5920.759533379812,"d":"5920.8"},{"v":1219.676463876241,"d":"1219.7"},{"v":2512.5335155850566,"d":"2512.5"},{"v":3881.8642815789135,"d":"3881.9"},{"v":5331.093613368374,"d":"5331.1"},{"v":6863.783027211781,"d":"6863.8"},{"v":1413.9393036056267,"d":"1413.9"},{"v":2912.714965427591,"d":"2912.7"},{"$nulls":3},3,{"v":4000,"d":"$4,000"}]
[false,null,16,null,235,"Chain Link Fence - Replace","~100 LF",25,8,{"v":6000,"d":"$6,000"},{"v":8000,"d":"$8,000"},null,{"v":7000,"d":"$7,000"},235,"Chain Link Fence - Replace",25,8,{"v":7000,"d":"$7,000"},235,"Chain Link Fence - Replace","~100 LF",25,8,{"v":6000,"d":"$6,000"},{"v":8000,"d":"$8,000"},235,"Chain Link Fence - Replace",{"v":7000,"d":"$7,000"},"X",17,"/",25,"=",{"$f":"DV46+(1-Main!$D$61)*(DW46-DV46)","v":{"v":4760,"d":"$4,760"}},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":312156.6666666667,"d":"$312,157"}},235,"Chain Link Fence - Replace",25,8,{"v":7000,"d":"$7,000"},{"$f":"DV46+(1-Main!$D$61)*(DW46-DV46)","v":{"v":4760,"d":"$4,760"}},{"$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":4760,"d":"$4,760"}},{"$f":"AO46*Main!RecommendContrib","v":{"v":465.7125676488275,"d":"$465.71"}},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":8867.390569713312,"d":"$8,867"},{"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"},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":"$0"},8,{"$f":"IF(AND($H46>0,$I46-CR$28>=$H46),$H46,IF(CQ46=999,999,IF(CQ46-1<0,IF($H46=0,999,$H46-1),CQ46-1)))","v":7},6,5,4,3,2,1,0,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,{"v":4760,"d":"4760.0"},5191.2,{"v":5643.987999999999,"d":"5644.0"},{"v":6119.2712,"d":"6119.3"},{"v":6617.991802799999,"d":"6618.0"},{"v":7141.128297687999,"d":"7141.1"},{"v":7689.6967896467595,"d":"7689.7"},{"v":8264.752375655127,"d":"8264.8"},{"v":8867.390569713312,"d":"8867.4"},{"v":365.3364914721884,"d":"365.3"},{"v":752.5931724327082,"d":"752.6"},{"v":1162.7564514085343,"d":"1162.8"},{"v":1596.85219326772,"d":"1596.9"},{"v":2055.9471988321893,"d":"2055.9"},{"v":2541.1507377565868,"d":"2541.2"},{"v":3053.6161365374983,"d":"3053.6"},{"v":3594.542423581283,"d":"3594.5"},{"v":4165.176033324812,"d":"4165.2"},{"v":4766.812571471729,"d":"4766.8"},{"v":5400.798643477469,"d":"5400.8"},{"v":6068.533748489228,"d":"6068.5"},{"v":6771.472241022563,"d":"6771.5"},{"v":7511.125362734259,"d":"7511.1"},{"v":8289.063346731737,"d":"8289.1"},{"v":9106.9175969426,"d":"9106.9"},{"v":9966.382945154059,"d":"9966.4"},{"v":10869.219988420955,"d":"10869.2"},{"v":11817.257509633228,"d":"11817.3"},{"v":12812.394984128658,"d":"12812.4"},{"v":13856.605175335142,"d":"13856.6"},{"v":14951.9368225283,"d":"14951.9"},{"$nulls":3},8,{"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":312156.6666666667,"d":"$312,157"}},null,{"$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",50,47,{"v":90000,"d":"$90,000"},{"v":110000,"d":"$110,000"},null,{"v":100000,"d":"$100,000"},301,"Pool Deck - Resurface",50,47,{"v":100000,"d":"$100,000"},301,"Pool Deck - Resurface","~5,325 SF, concrete",50,47,{"v":90000,"d":"$90,000"},{"v":110000,"d":"$110,000"},301,"Pool Deck - Resurface",{"v":100000,"d":"$100,000"},"X",3,"/",50,"=",{"$f":"DV48+(1-Main!$D$61)*(DW48-DV48)","v":{"v":6000,"d":"$6,000"}},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":318156.6666666667,"d":"$318,157"}},301,"Pool Deck - Resurface",50,47,{"v":100000,"d":"$100,000"},{"$f":"DV48+(1-Main!$D$61)*(DW48-DV48)","v":{"v":6000,"d":"$6,000"}},{"$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":6000,"d":"$6,000"}},{"$f":"AO48*Main!RecommendContrib","v":{"v":3326.518340348767,"d":"$3,326.52"}},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":"$0"},47,{"$f":"IF(AND($H48>0,$I48-CR$28>=$H48),$H48,IF(CQ48=999,999,IF(CQ48-1<0,IF($H48=0,999,$H48-1),CQ48-1)))","v":46},45,44,43,42,41,40,39,38,37,36,35,34,33,32,31,30,29,28,27,26,25,24,23,22,21,20,19,18,17,{"v":6000,"d":"6000.0"},{"v":8240,"d":"8240.0"},{"v":10609,"d":"10609.0"},{"v":13112.723999999998,"d":"13112.7"},{"v":15757.123339999998,"d":"15757.1"},{"v":18548.385188799995,"d":"18548.4"},{"v":21492.941337522,"d":"21492.9"},{"v":24597.4773084974,"d":"24597.5"},{"v":27868.94179052755,"d":"27868.9"},{"v":31314.55641190187,"d":"31314.6"},{"v":34941.82586294716,"d":"34941.8"},{"v":38758.548380284476,"d":"38758.5"},{"v":42772.82660538536,"d":"42772.8"},{"v":46993.078830450046,"d":"46993.1"},{"v":51428.050645073774,"d":"51428.1"},{"v":56086.826997627526,"d":"56086.8"},{"v":60978.84468575391,"d":"60978.8"},{"v":66113.90529087004,"d":"66113.9"},{"v":71502.18857207595,"d":"71502.2"},{"v":77154.26633539241,"d":"77154.3"},{"v":83081.11679479301,"d":"83081.1"},{"v":89294.13944205578,"d":"89294.1"},{"v":95805.17044303901,"d":"95805.2"},{"v":102626.4985785834,"d":"102626.5"},{"v":109770.88174886169,"d":"109770.9"},{"v":117251.56406063598,"d":"117251.6"},{"v":125082.29351754274,"d":"125082.3"},{"v":133277.34033420932,"d":"133277.3"},{"v":141851.51589571012,"d":"141851.5"},{"v":150820.19238460017,"d":"150820.2"},{"v":160199.3230985175,"d":"160199.3"},{"$nulls":3},47,{"v":110000,"d":"$110,000"}]
[false,null,19,null,302,"Pool Furniture - Maintain/Replace","Assorted pieces",20,20,{"v":9000,"d":"$9,000"},{"v":11000,"d":"$11,000"},null,{"v":10000,"d":"$10,000"},302,"Pool Furniture - Maintain/Replace",20,20,{"v":10000,"d":"$10,000"},302,"Pool Furniture - Maintain/Replace","Assorted pieces",20,20,{"v":9000,"d":"$9,000"},{"v":11000,"d":"$11,000"},302,"Pool Furniture - Maintain/Replace",{"v":10000,"d":"$10,000"},"X",0,"/",20,"=",{"$f":"DV49+(1-Main!$D$61)*(DW49-DV49)","v":{"v":0,"d":"$0"}},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":318156.6666666667,"d":"$318,157"}},302,"Pool Furniture - Maintain/Replace",20,20,{"v":10000,"d":"$10,000"},{"$f":"DV49+(1-Main!$D$61)*(DW49-DV49)","v":{"v":0,"d":"$0"}},{"$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":831.6295850871918,"d":"$831.63"}},null,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":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},302,"Pool Furniture - Maintain/Replace",{"v":18061.11234669413,"d":"$18,061"},{"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"},{"v":0,"d":"$0"},20,{"$f":"IF(AND($H49>0,$I49-CR$28>=$H49),$H49,IF(CQ49=999,999,IF(CQ49-1<0,IF($H49=0,999,$H49-1),CQ49-1)))","v":19},18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,{"v":0,"d":"0.0"},{"v":515,"d":"515.0"},1060.9,{"v":1639.0904999999998,"d":"1639.1"},{"v":2251.0176199999996,"d":"2251.0"},{"v":2898.1851857499996,"d":"2898.2"},{"v":3582.1568895869996,"d":"3582.2"},{"v":4304.558528987045,"d":"4304.6"},{"v":5067.080325550463,"d":"5067.1"},{"v":5871.4793272316,"d":"5871.5"},{"v":6719.581896720609,"d":"6719.6"},{"v":7613.28628898445,"d":"7613.3"},{"v":8554.565321077072,"d":"8554.6"},{"v":9545.469137435164,"d":"9545.5"},{"v":10588.128073985778,"d":"10588.1"},{"v":11684.755624505733,"d":"11684.8"},{"v":12837.651512790297,"d":"12837.7"},{"v":14049.20487430988,"d":"14049.2"},{"v":15321.89755115913,"d":"15321.9"},{"v":16658.307504232453,"d":"16658.3"},{"v":18061.11234669413,"d":"18061.1"},{"v":930.1472858547477,"d":"930.1"},{"v":1916.1034088607805,"d":"1916.1"},{"v":2960.379766689906,"d":"2960.4"},{"v":4065.588212920804,"d":"4065.6"},{"v":5234.444824135535,"d":"5234.4"},{"v":6469.773802631522,"d":"6469.8"},{"v":7774.511519495545,"d":"7774.5"},{"v":9151.71070294904,"d":"9151.7"},{"v":10604.5447770422,"d":"10604.5"},{"v":12136.312355948296,"d":"12136.3"},{"$nulls":3},20,{"v":11000,"d":"$11,000"}]
[false,null,20,null,303,"Pool Fence (Newer) - Repair/Replace","~215 Ln. Ft., Wood",15,0,{"v":6500,"d":"$6,500"},{"v":8600,"d":"$8,600"},null,{"v":7550,"d":"$7,550"},303,"Pool Fence (Newer) - Repair/Replace",15,0,{"v":7550,"d":"$7,550"},303,"Pool Fence (Newer) - Repair/Replace","~215 Ln. Ft., Wood",15,0,{"v":6500,"d":"$6,500"},{"v":8600,"d":"$8,600"},303,"Pool Fence (Newer) - Repair/Replace",{"v":7550,"d":"$7,550"},"X",15,"/",15,"=",{"$f":"DV50+(1-Main!$D$61)*(DW50-DV50)","v":{"v":7550,"d":"$7,550"}},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":325706.6666666667,"d":"$325,707"}},303,"Pool Fence (Newer) - Repair/Replace",15,0,{"v":7550,"d":"$7,550"},{"$f":"DV50+(1-Main!$D$61)*(DW50-DV50)","v":{"v":7550,"d":"$7,550"}},{"$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":7550,"d":"$7,550"}},{"$f":"AO50*Main!RecommendContrib","v":{"v":837.1737823211065,"d":"$837.17"}},null,303,"Pool Fence (Newer) - Repair/Replace",{"v":7550,"d":"$7,550"},{"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":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},303,"Pool Fence (Newer) - Repair/Replace",{"v":11762.653995335771,"d":"$11,763"},{"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":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":18325.831657481926,"d":"$18,326"},0,{"$f":"IF(AND($H50>0,$I50-CR$28>=$H50),$H50,IF(CQ50=999,999,IF(CQ50-1<0,IF($H50=0,999,$H50-1),CQ50-1)))","v":14},13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,{"v":7550,"d":"7550.0"},{"v":518.4333333333333,"d":"518.4"},{"v":1067.9726666666668,"d":"1068.0"},{"v":1650.01777,"d":"1650.0"},{"v":2266.0244041333335,"d":"2266.0"},{"v":2917.506420321666,"d":"2917.5"},{"v":3606.03793551758,"d":"3606.0"},{"v":4333.255585846959,"d":"4333.3"},{"v":5100.860861054133,"d":"5100.9"},{"v":5910.622522746477,"d":"5910.6"},{"v":6764.379109365414,"d":"6764.4"},{"v":7664.041530911012,"d":"7664.0"},{"v":8611.59575655092,"d":"8611.6"},{"v":9609.1055983514,"d":"9609.1"},{"v":10658.715594479016,"d":"10658.7"},{"v":11762.653995335771,"d":"11762.7"},{"v":807.7022410130561,"d":"807.7"},{"v":1663.8666164868957,"d":"1663.9"},{"v":2570.673922472254,"d":"2570.7"},{"v":3530.392186861895,"d":"3530.4"},{"v":4545.37994058469,"d":"4545.4"},{"v":5618.089606562676,"d":"5618.1"},{"v":6751.071010552816,"d":"6751.1"},{"v":7946.975018136459,"d":"7947.0"},{"v":9208.55730226562,"d":"9208.6"},{"v":10538.68224592621,"d":"10538.7"},{"v":11940.326984634397,"d":"11940.3"},{"v":13416.585593643738,"d":"13416.6"},{"v":14970.673424907474,"d":"14970.7"},{"v":16605.931599012747,"d":"16605.9"},{"v":18325.831657481926,"d":"18325.8"},{"$nulls":3},0,{"v":8600,"d":"$8,600"}]
[false,null,21,null,304,"Pool Fence (Older) - Repair/Replace","~115 Ln. Ft., Wood",15,12,{"v":3500,"d":"$3,500"},{"v":4600,"d":"$4,600"},null,{"v":4050,"d":"$4,050"},304,"Pool Fence (Older) - Repair/Replace",15,12,{"v":4050,"d":"$4,050"},304,"Pool Fence (Older) - Repair/Replace","~115 Ln. Ft., Wood",15,12,{"v":3500,"d":"$3,500"},{"v":4600,"d":"$4,600"},304,"Pool Fence (Older) - Repair/Replace",{"v":4050,"d":"$4,050"},"X",3,"/",15,"=",{"$f":"DV51+(1-Main!$D$61)*(DW51-DV51)","v":{"v":810,"d":"$810"}},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":326516.6666666667,"d":"$326,517"}},304,"Pool Fence (Older) - Repair/Replace",15,12,{"v":4050,"d":"$4,050"},{"$f":"DV51+(1-Main!$D$61)*(DW51-DV51)","v":{"v":810,"d":"$810"}},{"$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":810,"d":"$810"}},{"$f":"AO51*Main!RecommendContrib","v":{"v":449.0799759470836,"d":"$449.08"}},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":5774.331591727024,"d":"$5,774"},{"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":0,"d":"$0"},304,"Pool Fence (Older) - Repair/Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":8996.22047255913,"d":"$8,996"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},12,{"$f":"IF(AND($H51>0,$I51-CR$28>=$H51),$H51,IF(CQ51=999,999,IF(CQ51-1<0,IF($H51=0,999,$H51-1),CQ51-1)))","v":11},10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,{"v":810,"d":"810.0"},1112.4,{"v":1432.215,"d":"1432.2"},{"v":1770.21774,"d":"1770.2"},{"v":2127.2116508999998,"d":"2127.2"},{"v":2504.0320004879995,"d":"2504.0"},{"v":2901.54708056547,"d":"2901.5"},{"v":3320.659436647149,"d":"3320.7"},{"v":3762.3071417212195,"d":"3762.3"},{"v":4227.465115606752,"d":"4227.5"},{"v":4717.146491497868,"d":"4717.1"},{"v":5232.404031338404,"d":"5232.4"},{"v":5774.331591727024,"d":"5774.3"},{"v":396.50410263192225,"d":"396.5"},{"v":816.79845142176,"d":"816.8"},{"v":1261.9536074466193,"d":"1262.0"},{"v":1733.0829542266902,"d":"1733.1"},{"v":2231.3443035668633,"d":"2231.3"},{"v":2757.9415592086434,"d":"2757.9"},{"v":3314.1264403157197,"d":"3314.1"},{"v":3901.2002668859327,"d":"3901.2"},{"v":4520.515809254074,"d":"4520.5"},{"v":5173.479203924108,"d":"5173.5"},{"v":5861.551938046015,"d":"5861.6"},{"v":6586.252904931703,"d":"6586.3"},{"v":7349.160533086291,"d":"7349.2"},{"v":8151.914991315716,"d":"8151.9"},{"v":8996.22047255913,"d":"8996.2"},{"v":617.7404724490602,"d":"617.7"},{"v":1272.545373245064,"d":"1272.5"},{"v":1966.0826016636238,"d":"1966.1"},{"$nulls":3},12,{"v":4600,"d":"$4,600"}]
[false,null,22,null,305,"Pool - Resurface","~2,220 Sq Ft, plaster",20,17,{"v":25000,"d":"$25,000"},{"v":35000,"d":"$35,000"},null,{"v":30000,"d":"$30,000"},305,"Pool - Resurface",20,17,{"v":30000,"d":"$30,000"},305,"Pool - Resurface","~2,220 Sq Ft, plaster",20,17,{"v":25000,"d":"$25,000"},{"v":35000,"d":"$35,000"},305,"Pool - Resurface",{"v":30000,"d":"$30,000"},"X",3,"/",20,"=",{"$f":"DV52+(1-Main!$D$61)*(DW52-DV52)","v":{"v":4500,"d":"$4,500"}},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":331016.6666666667,"d":"$331,017"}},305,"Pool - Resurface",20,17,{"v":30000,"d":"$30,000"},{"$f":"DV52+(1-Main!$D$61)*(DW52-DV52)","v":{"v":4500,"d":"$4,500"}},{"$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":4500,"d":"$4,500"}},{"$f":"AO52*Main!RecommendContrib","v":{"v":2494.8887552615756,"d":"$2,494.89"}},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":49585.42896815252,"d":"$49,585"},{"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"},{"v":0,"d":"$0"},17,{"$f":"IF(AND($H52>0,$I52-CR$28>=$H52),$H52,IF(CQ52=999,999,IF(CQ52-1<0,IF($H52=0,999,$H52-1),CQ52-1)))","v":16},15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,{"v":4500,"d":"4500.0"},{"v":6180,"d":"6180.0"},{"v":7956.75,"d":"7956.8"},{"v":9834.543,"d":"9834.5"},{"v":11817.842504999999,"d":"11817.8"},{"v":13911.288891599997,"d":"13911.3"},{"v":16119.706003141499,"d":"16119.7"},{"v":18448.10798137305,"d":"18448.1"},{"v":20901.706342895664,"d":"20901.7"},{"v":23485.9173089264,"d":"23485.9"},{"v":26206.369397210376,"d":"26206.4"},{"v":29068.91128521336,"d":"29068.9"},{"v":32079.619954039015,"d":"32079.6"},{"v":35244.809122837534,"d":"35244.8"},{"v":38571.037983805334,"d":"38571.0"},{"v":42065.12024822064,"d":"42065.1"},{"v":45734.13351431543,"d":"45734.1"},{"v":49585.42896815252,"d":"49585.4"},{"v":2553.649591859855,"d":"2553.6"},{"v":5260.5181592313,"d":"5260.5"},{"v":8127.500556012359,"d":"8127.5"},{"v":11161.767430256972,"d":"11161.8"},{"v":14370.775566455854,"d":"14370.8"},{"v":17762.278600139434,"d":"17762.3"},{"v":21344.338117834217,"d":"21344.3"},{"v":25125.335155850567,"d":"25125.3"},{"v":29113.982111841848,"d":"29114.0"},{"v":33319.33508355233,"d":"33319.3"},{"v":37750.80664966479,"d":"37750.8"},{"v":42418.1791081688,"d":"42418.2"},{"v":47331.61818819835,"d":"47331.6"},{"$nulls":3},17,{"v":35000,"d":"$35,000"}]
[false,null,23,null,306,"Pool - Tile/Coping","~215 perimeter, depth,etc",15,12,{"v":7000,"d":"$7,000"},{"v":9000,"d":"$9,000"},null,{"v":8000,"d":"$8,000"},306,"Pool - Tile/Coping",15,12,{"v":8000,"d":"$8,000"},306,"Pool - Tile/Coping","~215 perimeter, depth,etc",15,12,{"v":7000,"d":"$7,000"},{"v":9000,"d":"$9,000"},306,"Pool - Tile/Coping",{"v":8000,"d":"$8,000"},"X",3,"/",15,"=",{"$f":"DV53+(1-Main!$D$61)*(DW53-DV53)","v":{"v":1600,"d":"$1,600"}},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":332616.6666666667,"d":"$332,617"}},306,"Pool - Tile/Coping",15,12,{"v":8000,"d":"$8,000"},{"$f":"DV53+(1-Main!$D$61)*(DW53-DV53)","v":{"v":1600,"d":"$1,600"}},{"$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":1600,"d":"$1,600"}},{"$f":"AO53*Main!RecommendContrib","v":{"v":887.071557426338,"d":"$887.07"}},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":11406.08709476943,"d":"$11,406"},{"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":0,"d":"$0"},306,"Pool - Tile/Coping",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":17770.312044561244,"d":"$17,770"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},12,{"$f":"IF(AND($H53>0,$I53-CR$28>=$H53),$H53,IF(CQ53=999,999,IF(CQ53-1<0,IF($H53=0,999,$H53-1),CQ53-1)))","v":11},10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,{"v":1600,"d":"1600.0"},{"v":2197.3333333333335,"d":"2197.3"},{"v":2829.066666666666,"d":"2829.1"},{"v":3496.7264000000005,"d":"3496.7"},{"v":4201.899557333333,"d":"4201.9"},{"v":4946.236050346666,"d":"4946.2"},{"v":5731.4510233392,"d":"5731.5"},{"v":6559.327282265974,"d":"6559.3"},{"v":7431.717810807346,"d":"7431.7"},{"v":8350.548376507164,"d":"8350.5"},{"v":9317.820230119245,"d":"9317.8"},{"v":10335.612901409193,"d":"10335.6"},{"v":11406.08709476943,"d":"11406.1"},{"v":783.2179805075008,"d":"783.2"},{"v":1613.4290398454516,"d":"1613.4"},{"v":2492.747866561223,"d":"2492.7"},{"v":3423.373736744079,"d":"3423.4"},{"v":4407.593686058001,"d":"4407.6"},{"v":5447.78579596769,"d":"5447.8"},{"v":6546.422598154507,"d":"6546.4"},{"v":7706.074601256163,"d":"7706.1"},{"v":8929.413944205578,"d":"8929.4"},{"v":10219.21818059083,"d":"10219.2"},{"v":11578.37419860941,"d":"11578.4"},{"v":13009.88228134657,"d":"13009.9"},{"v":14516.860312269217,"d":"14516.9"},{"v":16102.548130994011,"d":"16102.5"},{"v":17770.312044561244,"d":"17770.3"},{"v":1220.2280937265389,"d":"1220.2"},{"v":2513.66987307667,"d":"2513.7"},{"v":3883.619953903455,"d":"3883.6"},{"$nulls":3},12,{"v":9000,"d":"$9,000"}]
[false,null,24,null,307,"Pool Heater - Replace","(1) pool heater",15,12,{"v":30000,"d":"$30,000"},{"v":35000,"d":"$35,000"},null,{"v":32500,"d":"$32,500"},307,"Pool Heater - Replace",15,12,{"v":32500,"d":"$32,500"},307,"Pool Heater - Replace","(1) pool heater",15,12,{"v":30000,"d":"$30,000"},{"v":35000,"d":"$35,000"},307,"Pool Heater - Replace",{"v":32500,"d":"$32,500"},"X",3,"/",15,"=",{"$f":"DV54+(1-Main!$D$61)*(DW54-DV54)","v":{"v":6500,"d":"$6,500"}},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":339116.6666666667,"d":"$339,117"}},307,"Pool Heater - Replace",15,12,{"v":32500,"d":"$32,500"},{"$f":"DV54+(1-Main!$D$61)*(DW54-DV54)","v":{"v":6500,"d":"$6,500"}},{"$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":6500,"d":"$6,500"}},{"$f":"AO54*Main!RecommendContrib","v":{"v":3603.728202044498,"d":"$3,603.73"}},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":46337.22882250081,"d":"$46,337"},{"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":0,"d":"$0"},307,"Pool Heater - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":72191.89268103005,"d":"$72,192"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},12,{"$f":"IF(AND($H54>0,$I54-CR$28>=$H54),$H54,IF(CQ54=999,999,IF(CQ54-1<0,IF($H54=0,999,$H54-1),CQ54-1)))","v":11},10,9,8,7,6,5,4,3,2,1,0,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,14,13,12,{"v":6500,"d":"6500.0"},{"v":8926.666666666666,"d":"8926.7"},{"v":11493.083333333334,"d":"11493.1"},{"v":14205.451000000001,"d":"14205.5"},{"v":17070.216951666665,"d":"17070.2"},{"v":20094.08395453333,"d":"20094.1"},{"v":23284.019782315496,"d":"23284.0"},{"v":26647.26708420552,"d":"26647.3"},{"v":30191.353606404846,"d":"30191.4"},{"v":33924.10277956036,"d":"33924.1"},{"v":37853.64468485943,"d":"37853.6"},{"v":41988.42741197485,"d":"41988.4"},{"v":46337.22882250081,"d":"46337.2"},{"v":3181.823045811722,"d":"3181.8"},{"v":6554.555474372148,"d":"6554.6"},{"v":10126.788207904967,"d":"10126.8"},{"v":13907.45580552282,"d":"13907.5"},{"v":17905.84934961063,"d":"17905.8"},{"v":22131.629796118745,"d":"22131.6"},{"v":26594.84180500269,"d":"26594.8"},{"v":31305.928067603163,"d":"31305.9"},{"v":36275.744148335165,"d":"36275.7"},{"v":41515.57385865024,"d":"41515.6"},{"v":47037.14518185073,"d":"47037.1"},{"v":52852.64676797044,"d":"52852.6"},{"v":58974.74501859369,"d":"58974.7"},{"v":65416.601782163154,"d":"65416.6"},{"v":72191.89268103005,"d":"72191.9"},{"v":4957.176630764064,"d":"4957.2"},{"v":10211.78385937397,"d":"10211.8"},{"v":15777.206062732785,"d":"15777.2"},{"$nulls":3},12,{"v":35000,"d":"$35,000"}]
[false,null,25,null,308,"Pool Filters - Replace","(3) Jandy Cartridge",10,7,{"v":5500,"d":"$5,500"},{"v":6500,"d":"$6,500"},null,{"v":6000,"d":"$6,000"},308,"Pool Filters - Replace",10,7,{"v":6000,"d":"$6,000"},308,"Pool Filters - Replace","(3) Jandy Cartridge",10,7,{"v":5500,"d":"$5,500"},{"v":6500,"d":"$6,500"},308,"Pool Filters - Replace",{"v":6000,"d":"$6,000"},"X",3,"/",10,"=",{"$f":"DV55+(1-Main!$D$61)*(DW55-DV55)","v":{"v":1800,"d":"$1,800"}},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":340916.6666666667,"d":"$340,917"}},308,"Pool Filters - Replace",10,7,{"v":6000,"d":"$6,000"},{"$f":"DV55+(1-Main!$D$61)*(DW55-DV55)","v":{"v":1800,"d":"$1,800"}},{"$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":1800,"d":"$1,800"}},{"$f":"AO55*Main!RecommendContrib","v":{"v":997.9555021046301,"d":"$997.96"}},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":7379.24319254922,"d":"$7,379"},{"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":0,"d":"$0"},308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":9917.085793630504,"d":"$9,917"},{"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":0,"d":"$0"},308,"Pool Filters - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":13327.734033420933,"d":"$13,328"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},7,{"$f":"IF(AND($H55>0,$I55-CR$28>=$H55),$H55,IF(CQ55=999,999,IF(CQ55-1<0,IF($H55=0,999,$H55-1),CQ55-1)))","v":6},5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,7,{"v":1800,"d":"1800.0"},{"v":2472,"d":"2472.0"},3182.7,{"v":3933.8172,"d":"3933.8"},{"v":4727.137002,"d":"4727.1"},{"v":5564.515556639999,"d":"5564.5"},{"v":6447.882401256599,"d":"6447.9"},{"v":7379.24319254922,"d":"7379.2"},{"v":760.0620488325696,"d":"760.1"},{"v":1565.7278205950934,"d":"1565.7"},{"v":2419.049482819419,"d":"2419.0"},{"v":3322.1612897386694,"d":"3322.2"},{"v":4277.282660538536,"d":"4277.3"},{"v":5286.72136842563,"d":"5286.7"},{"v":6352.876844391466,"d":"6352.9"},{"v":7478.243599683669,"d":"7478.2"},{"v":8665.41477113345,"d":"8665.4"},{"v":9917.085793630504,"d":"9917.1"},{"v":1021.4598367439419,"d":"1021.5"},{"v":2104.2072636925204,"d":"2104.2"},{"v":3251.0002224049435,"d":"3251.0"},{"v":4464.706972102789,"d":"4464.7"},{"v":5748.310226582342,"d":"5748.3"},{"v":7104.911440055774,"d":"7104.9"},{"v":8537.735247133689,"d":"8537.7"},{"v":10050.134062340227,"d":"10050.1"},{"v":11645.592844736739,"d":"11645.6"},{"v":13327.734033420933,"d":"13327.7"},{"v":1372.7566054423562,"d":"1372.8"},{"v":2827.8786072112534,"d":"2827.9"},{"v":4369.072448141386,"d":"4369.1"},{"$nulls":3},7,{"v":6500,"d":"$6,500"}]
[false,null,26,null,309,"Pool Pump - Replace","(1) 5 HP",8,5,{"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},{"$f":"I56","v":5},{"$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":5},{"$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":3},"/",{"$f":"H56","v":8},"=",{"$f":"DV56+(1-Main!$D$61)*(DW56-DV56)","v":{"v":3750,"d":"$3,750"}},null,{"$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":344666.6666666667,"d":"$344,667"}},{"$f":"E56","v":309},{"$f":"F56","v":"Pool Pump - Replace"},{"$f":"H56","v":8},{"$f":"I56","v":5},{"$f":"M56","v":{"v":10000,"d":"$10,000"}},{"$f":"DV56+(1-Main!$D$61)*(DW56-DV56)","v":{"v":3750,"d":"$3,750"}},{"$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":3750,"d":"$3,750"}},{"$f":"AO56*Main!RecommendContrib","v":{"v":2079.0739627179796,"d":"$2,079.07"}},null,309,"Pool Pump - Replace",{"$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":11592.740742999998,"d":"$11,593"}},{"$f":"IF(CW56=0,$M56*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX56=0,$M56*BK$3,0)","v":{"v":0,"d":"$0"}},{"$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":14685.33713451564,"d":"$14,685"}},{"$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":0,"d":"$0"}},{"$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":18602.945717094954,"d":"$18,603"}},{"$f":"IF(DM56=0,$M56*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN56=0,$M56*CG$3,0)","v":{"v":0,"d":"$0"}},{"$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":23565.655060093777,"d":"$23,566"}},{"$f":"IF(DU56=0,$M56*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H56=0,I56,IF($I56>$H56,$H56,$I56))","v":5},{"$f":"IF(AND($H56>0,$I56-CR$28>=$H56),$H56,IF(CQ56=999,999,IF(CQ56-1<0,IF($H56=0,999,$H56-1),CQ56-1)))","v":4},{"$f":"IF(AND($H56>0,$I56-CS$28>=$H56),$H56,IF(CR56=999,999,IF(CR56-1<0,IF($H56=0,999,$H56-1),CR56-1)))","v":3},{"$f":"IF(AND($H56>0,$I56-CT$28>=$H56),$H56,IF(CS56=999,999,IF(CS56-1<0,IF($H56=0,999,$H56-1),CS56-1)))","v":2},{"$f":"IF(AND($H56>0,$I56-CU$28>=$H56),$H56,IF(CT56=999,999,IF(CT56-1<0,IF($H56=0,999,$H56-1),CT56-1)))","v":1},{"$f":"IF(AND($H56>0,$I56-CV$28>=$H56),$H56,IF(CU56=999,999,IF(CU56-1<0,IF($H56=0,999,$H56-1),CU56-1)))","v":0},{"$f":"IF(AND($H56>0,$I56-CW$28>=$H56),$H56,IF(CV56=999,999,IF(CV56-1<0,IF($H56=0,999,$H56-1),CV56-1)))","v":7},{"$f":"IF(AND($H56>0,$I56-CX$28>=$H56),$H56,IF(CW56=999,999,IF(CW56-1<0,IF($H56=0,999,$H56-1),CW56-1)))","v":6},{"$f":"IF(AND($H56>0,$I56-CY$28>=$H56),$H56,IF(CX56=999,999,IF(CX56-1<0,IF($H56=0,999,$H56-1),CX56-1)))","v":5},{"$f":"IF(AND($H56>0,$I56-CZ$28>=$H56),$H56,IF(CY56=999,999,IF(CY56-1<0,IF($H56=0,999,$H56-1),CY56-1)))","v":4},{"$f":"IF(AND($H56>0,$I56-DA$28>=$H56),$H56,IF(CZ56=999,999,IF(CZ56-1<0,IF($H56=0,999,$H56-1),CZ56-1)))","v":3},{"$f":"IF(AND($H56>0,$I56-DB$28>=$H56),$H56,IF(DA56=999,999,IF(DA56-1<0,IF($H56=0,999,$H56-1),DA56-1)))","v":2},{"$f":"IF(AND($H56>0,$I56-DC$28>=$H56),$H56,IF(DB56=999,999,IF(DB56-1<0,IF($H56=0,999,$H56-1),DB56-1)))","v":1},{"$f":"IF(AND($H56>0,$I56-DD$28>=$H56),$H56,IF(DC56=999,999,IF(DC56-1<0,IF($H56=0,999,$H56-1),DC56-1)))","v":0},{"$f":"IF(AND($H56>0,$I56-DE$28>=$H56),$H56,IF(DD56=999,999,IF(DD56-1<0,IF($H56=0,999,$H56-1),DD56-1)))","v":7},{"$f":"IF(AND($H56>0,$I56-DF$28>=$H56),$H56,IF(DE56=999,999,IF(DE56-1<0,IF($H56=0,999,$H56-1),DE56-1)))","v":6},{"$f":"IF(AND($H56>0,$I56-DG$28>=$H56),$H56,IF(DF56=999,999,IF(DF56-1<0,IF($H56=0,999,$H56-1),DF56-1)))","v":5},{"$f":"IF(AND($H56>0,$I56-DH$28>=$H56),$H56,IF(DG56=999,999,IF(DG56-1<0,IF($H56=0,999,$H56-1),DG56-1)))","v":4},{"$f":"IF(AND($H56>0,$I56-DI$28>=$H56),$H56,IF(DH56=999,999,IF(DH56-1<0,IF($H56=0,999,$H56-1),DH56-1)))","v":3},{"$f":"IF(AND($H56>0,$I56-DJ$28>=$H56),$H56,IF(DI56=999,999,IF(DI56-1<0,IF($H56=0,999,$H56-1),DI56-1)))","v":2},{"$f":"IF(AND($H56>0,$I56-DK$28>=$H56),$H56,IF(DJ56=999,999,IF(DJ56-1<0,IF($H56=0,999,$H56-1),DJ56-1)))","v":1},{"$f":"IF(AND($H56>0,$I56-DL$28>=$H56),$H56,IF(DK56=999,999,IF(DK56-1<0,IF($H56=0,999,$H56-1),DK56-1)))","v":0},{"$f":"IF(AND($H56>0,$I56-DM$28>=$H56),$H56,IF(DL56=999,999,IF(DL56-1<0,IF($H56=0,999,$H56-1),DL56-1)))","v":7},{"$f":"IF(AND($H56>0,$I56-DN$28>=$H56),$H56,IF(DM56=999,999,IF(DM56-1<0,IF($H56=0,999,$H56-1),DM56-1)))","v":6},{"$f":"IF(AND($H56>0,$I56-DO$28>=$H56),$H56,IF(DN56=999,999,IF(DN56-1<0,IF($H56=0,999,$H56-1),DN56-1)))","v":5},{"$f":"IF(AND($H56>0,$I56-DP$28>=$H56),$H56,IF(DO56=999,999,IF(DO56-1<0,IF($H56=0,999,$H56-1),DO56-1)))","v":4},{"$f":"IF(AND($H56>0,$I56-DQ$28>=$H56),$H56,IF(DP56=999,999,IF(DP56-1<0,IF($H56=0,999,$H56-1),DP56-1)))","v":3},{"$f":"IF(AND($H56>0,$I56-DR$28>=$H56),$H56,IF(DQ56=999,999,IF(DQ56-1<0,IF($H56=0,999,$H56-1),DQ56-1)))","v":2},{"$f":"IF(AND($H56>0,$I56-DS$28>=$H56),$H56,IF(DR56=999,999,IF(DR56-1<0,IF($H56=0,999,$H56-1),DR56-1)))","v":1},{"$f":"IF(AND($H56>0,$I56-DT$28>=$H56),$H56,IF(DS56=999,999,IF(DS56-1<0,IF($H56=0,999,$H56-1),DS56-1)))","v":0},{"$f":"IF(AND($H56>0,$I56-DU$28>=$H56),$H56,IF(DT56=999,999,IF(DT56-1<0,IF($H56=0,999,$H56-1),DT56-1)))","v":7},{"$f":"IF($H56>0,$M56*($H56-CQ56)/$H56,$M56/(CQ56+1))","v":{"v":3750,"d":"3750.0"}},{"$f":"IF(CR56=999,0,IF($H56>0,DW$28*$M56*($H56-CR56)/$H56,DW$28*$M56/(CR56+1)))","v":{"v":5150,"d":"5150.0"}},{"$f":"IF(CS56=999,0,IF($H56>0,DX$28*$M56*($H56-CS56)/$H56,DX$28*$M56/(CS56+1)))","v":{"v":6630.625,"d":"6630.6"}},{"$f":"IF(CT56=999,0,IF($H56>0,DY$28*$M56*($H56-CT56)/$H56,DY$28*$M56/(CT56+1)))","v":{"v":8195.4525,"d":"8195.5"}},{"$f":"IF(CU56=999,0,IF($H56>0,DZ$28*$M56*($H56-CU56)/$H56,DZ$28*$M56/(CU56+1)))","v":{"v":9848.2020875,"d":"9848.2"}},{"$f":"IF(CV56=999,0,IF($H56>0,EA$28*$M56*($H56-CV56)/$H56,EA$28*$M56/(CV56+1)))","v":{"v":11592.740742999998,"d":"11592.7"}},{"$f":"IF(CW56=999,0,IF($H56>0,EB$28*$M56*($H56-CW56)/$H56,EB$28*$M56/(CW56+1)))","v":{"v":1492.56537066125,"d":"1492.6"}},{"$f":"IF(CX56=999,0,IF($H56>0,EC$28*$M56*($H56-CX56)/$H56,EC$28*$M56/(CX56+1)))","v":{"v":3074.684663562175,"d":"3074.7"}},{"$f":"IF(CY56=999,0,IF($H56>0,ED$28*$M56*($H56-CY56)/$H56,ED$28*$M56/(CY56+1)))","v":{"v":4750.38780520356,"d":"4750.4"}},{"$f":"IF(CZ56=999,0,IF($H56>0,EE$28*$M56*($H56-CZ56)/$H56,EE$28*$M56/(CZ56+1)))","v":{"v":6523.865919146222,"d":"6523.9"}},{"$f":"IF(DA56=999,0,IF($H56>0,EF$28*$M56*($H56-DA56)/$H56,EF$28*$M56/(DA56+1)))","v":{"v":8399.47737090076,"d":"8399.5"}},{"$f":"IF(DB56=999,0,IF($H56>0,EG$28*$M56*($H56-DB56)/$H56,EG$28*$M56/(DB56+1)))","v":{"v":10381.754030433342,"d":"10381.8"}},{"$f":"IF(DC56=999,0,IF($H56>0,EH$28*$M56*($H56-DC56)/$H56,EH$28*$M56/(DC56+1)))","v":{"v":12475.407759904063,"d":"12475.4"}},{"$f":"IF(DD56=999,0,IF($H56>0,EI$28*$M56*($H56-DD56)/$H56,EI$28*$M56/(DD56+1)))","v":{"v":14685.33713451564,"d":"14685.3"}},{"$f":"IF(DE56=999,0,IF($H56>0,EJ$28*$M56*($H56-DE56)/$H56,EJ$28*$M56/(DE56+1)))","v":{"v":1890.7371560688887,"d":"1890.7"}},{"$f":"IF(DF56=999,0,IF($H56>0,EK$28*$M56*($H56-DF56)/$H56,EK$28*$M56/(DF56+1)))","v":{"v":3894.918541501911,"d":"3894.9"}},{"$f":"IF(DG56=999,0,IF($H56>0,EL$28*$M56*($H56-DG56)/$H56,EL$28*$M56/(DG56+1)))","v":{"v":6017.649146620452,"d":"6017.6"}},{"$f":"IF(DH56=999,0,IF($H56>0,EM$28*$M56*($H56-DH56)/$H56,EM$28*$M56/(DH56+1)))","v":{"v":8264.238161358753,"d":"8264.2"}},{"$f":"IF(DI56=999,0,IF($H56>0,EN$28*$M56*($H56-DI56)/$H56,EN$28*$M56/(DI56+1)))","v":{"v":10640.206632749396,"d":"10640.2"}},{"$f":"IF(DJ56=999,0,IF($H56>0,EO$28*$M56*($H56-DJ56)/$H56,EO$28*$M56/(DJ56+1)))","v":{"v":13151.295398078251,"d":"13151.3"}},{"$f":"IF(DK56=999,0,IF($H56>0,EP$28*$M56*($H56-DK56)/$H56,EP$28*$M56/(DK56+1)))","v":{"v":15803.473303357365,"d":"15803.5"}},{"$f":"IF(DL56=999,0,IF($H56>0,EQ$28*$M56*($H56-DL56)/$H56,EQ$28*$M56/(DL56+1)))","v":{"v":18602.945717094954,"d":"18602.9"}},{"$f":"IF(DM56=999,0,IF($H56>0,ER$28*$M56*($H56-DM56)/$H56,ER$28*$M56/(DM56+1)))","v":{"v":2395.1292610759756,"d":"2395.1"}},{"$f":"IF(DN56=999,0,IF($H56>0,ES$28*$M56*($H56-DN56)/$H56,ES$28*$M56/(DN56+1)))","v":{"v":4933.96627781651,"d":"4934.0"}},{"$f":"IF(DO56=999,0,IF($H56>0,ET$28*$M56*($H56-DO56)/$H56,ET$28*$M56/(DO56+1)))","v":{"v":7622.977899226507,"d":"7623.0"}},{"$f":"IF(DP56=999,0,IF($H56>0,EU$28*$M56*($H56-DP56)/$H56,EU$28*$M56/(DP56+1)))","v":{"v":10468.88964827107,"d":"10468.9"}},{"$f":"IF(DQ56=999,0,IF($H56>0,EV$28*$M56*($H56-DQ56)/$H56,EV$28*$M56/(DQ56+1)))","v":{"v":13478.695422149003,"d":"13478.7"}},{"$f":"IF(DR56=999,0,IF($H56>0,EW$28*$M56*($H56-DR56)/$H56,EW$28*$M56/(DR56+1)))","v":{"v":16659.667541776165,"d":"16659.7"}},{"$f":"IF(DS56=999,0,IF($H56>0,EX$28*$M56*($H56-DS56)/$H56,EX$28*$M56/(DS56+1)))","v":{"v":20019.367162701026,"d":"20019.4"}},{"$f":"IF(DT56=999,0,IF($H56>0,EY$28*$M56*($H56-DT56)/$H56,EY$28*$M56/(DT56+1)))","v":{"v":23565.655060093777,"d":"23565.7"}},{"$f":"IF(DU56=999,0,IF($H56>0,EZ$28*$M56*($H56-DU56)/$H56,EZ$28*$M56/(DU56+1)))","v":{"v":3034.078088987074,"d":"3034.1"}},{"$nulls":3},{"$f":"MAX(0,I56-Years)","v":5},{"$f":"K56*(1+Inflation/100)^Years","v":{"v":10500,"d":"$10,500"}}]
[false,null,27,null,312,"Pool Chlorinator - Replace","(1) Versachlor System",8,5,{"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},{"$f":"I57","v":5},{"$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":5},{"$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":3},"/",{"$f":"H57","v":8},"=",{"$f":"DV57+(1-Main!$D$61)*(DW57-DV57)","v":{"v":1500,"d":"$1,500"}},null,{"$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":346166.6666666667,"d":"$346,167"}},{"$f":"E57","v":312},{"$f":"F57","v":"Pool Chlorinator - Replace"},{"$f":"H57","v":8},{"$f":"I57","v":5},{"$f":"M57","v":{"v":4000,"d":"$4,000"}},{"$f":"DV57+(1-Main!$D$61)*(DW57-DV57)","v":{"v":1500,"d":"$1,500"}},{"$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":1500,"d":"$1,500"}},{"$f":"AO57*Main!RecommendContrib","v":{"v":831.6295850871918,"d":"$831.63"}},null,312,"Pool Chlorinator - Replace",{"$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":4637.0962972,"d":"$4,637"}},{"$f":"IF(CW57=0,$M57*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$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":5874.134853806256,"d":"$5,874"}},{"$f":"IF(DE57=0,$M57*BT$3,0)","v":{"v":0,"d":"$0"}},312,"Pool Chlorinator - Replace",{"$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":7441.178286837981,"d":"$7,441"}},{"$f":"IF(DM57=0,$M57*CF$3,0)","v":{"v":0,"d":"$0"}},{"$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":9426.26202403751,"d":"$9,426"}},{"$f":"IF(DU57=0,$M57*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H57=0,I57,IF($I57>$H57,$H57,$I57))","v":5},{"$f":"IF(AND($H57>0,$I57-CR$28>=$H57),$H57,IF(CQ57=999,999,IF(CQ57-1<0,IF($H57=0,999,$H57-1),CQ57-1)))","v":4},{"$f":"IF(AND($H57>0,$I57-CS$28>=$H57),$H57,IF(CR57=999,999,IF(CR57-1<0,IF($H57=0,999,$H57-1),CR57-1)))","v":3},{"$f":"IF(AND($H57>0,$I57-CT$28>=$H57),$H57,IF(CS57=999,999,IF(CS57-1<0,IF($H57=0,999,$H57-1),CS57-1)))","v":2},{"$f":"IF(AND($H57>0,$I57-CU$28>=$H57),$H57,IF(CT57=999,999,IF(CT57-1<0,IF($H57=0,999,$H57-1),CT57-1)))","v":1},{"$f":"IF(AND($H57>0,$I57-CV$28>=$H57),$H57,IF(CU57=999,999,IF(CU57-1<0,IF($H57=0,999,$H57-1),CU57-1)))","v":0},{"$f":"IF(AND($H57>0,$I57-CW$28>=$H57),$H57,IF(CV57=999,999,IF(CV57-1<0,IF($H57=0,999,$H57-1),CV57-1)))","v":7},{"$f":"IF(AND($H57>0,$I57-CX$28>=$H57),$H57,IF(CW57=999,999,IF(CW57-1<0,IF($H57=0,999,$H57-1),CW57-1)))","v":6},{"$f":"IF(AND($H57>0,$I57-CY$28>=$H57),$H57,IF(CX57=999,999,IF(CX57-1<0,IF($H57=0,999,$H57-1),CX57-1)))","v":5},{"$f":"IF(AND($H57>0,$I57-CZ$28>=$H57),$H57,IF(CY57=999,999,IF(CY57-1<0,IF($H57=0,999,$H57-1),CY57-1)))","v":4},{"$f":"IF(AND($H57>0,$I57-DA$28>=$H57),$H57,IF(CZ57=999,999,IF(CZ57-1<0,IF($H57=0,999,$H57-1),CZ57-1)))","v":3},{"$f":"IF(AND($H57>0,$I57-DB$28>=$H57),$H57,IF(DA57=999,999,IF(DA57-1<0,IF($H57=0,999,$H57-1),DA57-1)))","v":2},{"$f":"IF(AND($H57>0,$I57-DC$28>=$H57),$H57,IF(DB57=999,999,IF(DB57-1<0,IF($H57=0,999,$H57-1),DB57-1)))","v":1},{"$f":"IF(AND($H57>0,$I57-DD$28>=$H57),$H57,IF(DC57=999,999,IF(DC57-1<0,IF($H57=0,999,$H57-1),DC57-1)))","v":0},{"$f":"IF(AND($H57>0,$I57-DE$28>=$H57),$H57,IF(DD57=999,999,IF(DD57-1<0,IF($H57=0,999,$H57-1),DD57-1)))","v":7},{"$f":"IF(AND($H57>0,$I57-DF$28>=$H57),$H57,IF(DE57=999,999,IF(DE57-1<0,IF($H57=0,999,$H57-1),DE57-1)))","v":6},{"$f":"IF(AND($H57>0,$I57-DG$28>=$H57),$H57,IF(DF57=999,999,IF(DF57-1<0,IF($H57=0,999,$H57-1),DF57-1)))","v":5},{"$f":"IF(AND($H57>0,$I57-DH$28>=$H57),$H57,IF(DG57=999,999,IF(DG57-1<0,IF($H57=0,999,$H57-1),DG57-1)))","v":4},{"$f":"IF(AND($H57>0,$I57-DI$28>=$H57),$H57,IF(DH57=999,999,IF(DH57-1<0,IF($H57=0,999,$H57-1),DH57-1)))","v":3},{"$f":"IF(AND($H57>0,$I57-DJ$28>=$H57),$H57,IF(DI57=999,999,IF(DI57-1<0,IF($H57=0,999,$H57-1),DI57-1)))","v":2},{"$f":"IF(AND($H57>0,$I57-DK$28>=$H57),$H57,IF(DJ57=999,999,IF(DJ57-1<0,IF($H57=0,999,$H57-1),DJ57-1)))","v":1},{"$f":"IF(AND($H57>0,$I57-DL$28>=$H57),$H57,IF(DK57=999,999,IF(DK57-1<0,IF($H57=0,999,$H57-1),DK57-1)))","v":0},{"$f":"IF(AND($H57>0,$I57-DM$28>=$H57),$H57,IF(DL57=999,999,IF(DL57-1<0,IF($H57=0,999,$H57-1),DL57-1)))","v":7},{"$f":"IF(AND($H57>0,$I57-DN$28>=$H57),$H57,IF(DM57=999,999,IF(DM57-1<0,IF($H57=0,999,$H57-1),DM57-1)))","v":6},{"$f":"IF(AND($H57>0,$I57-DO$28>=$H57),$H57,IF(DN57=999,999,IF(DN57-1<0,IF($H57=0,999,$H57-1),DN57-1)))","v":5},{"$f":"IF(AND($H57>0,$I57-DP$28>=$H57),$H57,IF(DO57=999,999,IF(DO57-1<0,IF($H57=0,999,$H57-1),DO57-1)))","v":4},{"$f":"IF(AND($H57>0,$I57-DQ$28>=$H57),$H57,IF(DP57=999,999,IF(DP57-1<0,IF($H57=0,999,$H57-1),DP57-1)))","v":3},{"$f":"IF(AND($H57>0,$I57-DR$28>=$H57),$H57,IF(DQ57=999,999,IF(DQ57-1<0,IF($H57=0,999,$H57-1),DQ57-1)))","v":2},{"$f":"IF(AND($H57>0,$I57-DS$28>=$H57),$H57,IF(DR57=999,999,IF(DR57-1<0,IF($H57=0,999,$H57-1),DR57-1)))","v":1},{"$f":"IF(AND($H57>0,$I57-DT$28>=$H57),$H57,IF(DS57=999,999,IF(DS57-1<0,IF($H57=0,999,$H57-1),DS57-1)))","v":0},{"$f":"IF(AND($H57>0,$I57-DU$28>=$H57),$H57,IF(DT57=999,999,IF(DT57-1<0,IF($H57=0,999,$H57-1),DT57-1)))","v":7},{"$f":"IF($H57>0,$M57*($H57-CQ57)/$H57,$M57/(CQ57+1))","v":{"v":1500,"d":"1500.0"}},{"$f":"IF(CR57=999,0,IF($H57>0,DW$28*$M57*($H57-CR57)/$H57,DW$28*$M57/(CR57+1)))","v":{"v":2060,"d":"2060.0"}},{"$f":"IF(CS57=999,0,IF($H57>0,DX$28*$M57*($H57-CS57)/$H57,DX$28*$M57/(CS57+1)))","v":{"v":2652.2499999999995,"d":"2652.3"}},{"$f":"IF(CT57=999,0,IF($H57>0,DY$28*$M57*($H57-CT57)/$H57,DY$28*$M57/(CT57+1)))","v":{"v":3278.1810000000005,"d":"3278.2"}},{"$f":"IF(CU57=999,0,IF($H57>0,DZ$28*$M57*($H57-CU57)/$H57,DZ$28*$M57/(CU57+1)))","v":{"v":3939.2808349999996,"d":"3939.3"}},{"$f":"IF(CV57=999,0,IF($H57>0,EA$28*$M57*($H57-CV57)/$H57,EA$28*$M57/(CV57+1)))","v":{"v":4637.0962972,"d":"4637.1"}},{"$f":"IF(CW57=999,0,IF($H57>0,EB$28*$M57*($H57-CW57)/$H57,EB$28*$M57/(CW57+1)))","v":{"v":597.0261482645,"d":"597.0"}},{"$f":"IF(CX57=999,0,IF($H57>0,EC$28*$M57*($H57-CX57)/$H57,EC$28*$M57/(CX57+1)))","v":{"v":1229.87386542487,"d":"1229.9"}},{"$f":"IF(CY57=999,0,IF($H57>0,ED$28*$M57*($H57-CY57)/$H57,ED$28*$M57/(CY57+1)))","v":{"v":1900.1551220814238,"d":"1900.2"}},{"$f":"IF(CZ57=999,0,IF($H57>0,EE$28*$M57*($H57-CZ57)/$H57,EE$28*$M57/(CZ57+1)))","v":{"v":2609.546367658489,"d":"2609.5"}},{"$f":"IF(DA57=999,0,IF($H57>0,EF$28*$M57*($H57-DA57)/$H57,EF$28*$M57/(DA57+1)))","v":{"v":3359.790948360305,"d":"3359.8"}},{"$f":"IF(DB57=999,0,IF($H57>0,EG$28*$M57*($H57-DB57)/$H57,EG$28*$M57/(DB57+1)))","v":{"v":4152.701612173337,"d":"4152.7"}},{"$f":"IF(DC57=999,0,IF($H57>0,EH$28*$M57*($H57-DC57)/$H57,EH$28*$M57/(DC57+1)))","v":{"v":4990.163103961625,"d":"4990.2"}},{"$f":"IF(DD57=999,0,IF($H57>0,EI$28*$M57*($H57-DD57)/$H57,EI$28*$M57/(DD57+1)))","v":{"v":5874.134853806256,"d":"5874.1"}},{"$f":"IF(DE57=999,0,IF($H57>0,EJ$28*$M57*($H57-DE57)/$H57,EJ$28*$M57/(DE57+1)))","v":{"v":756.2948624275555,"d":"756.3"}},{"$f":"IF(DF57=999,0,IF($H57>0,EK$28*$M57*($H57-DF57)/$H57,EK$28*$M57/(DF57+1)))","v":{"v":1557.9674166007644,"d":"1558.0"}},{"$f":"IF(DG57=999,0,IF($H57>0,EL$28*$M57*($H57-DG57)/$H57,EL$28*$M57/(DG57+1)))","v":{"v":2407.0596586481806,"d":"2407.1"}},{"$f":"IF(DH57=999,0,IF($H57>0,EM$28*$M57*($H57-DH57)/$H57,EM$28*$M57/(DH57+1)))","v":{"v":3305.6952645435013,"d":"3305.7"}},{"$f":"IF(DI57=999,0,IF($H57>0,EN$28*$M57*($H57-DI57)/$H57,EN$28*$M57/(DI57+1)))","v":{"v":4256.082653099758,"d":"4256.1"}},{"$f":"IF(DJ57=999,0,IF($H57>0,EO$28*$M57*($H57-DJ57)/$H57,EO$28*$M57/(DJ57+1)))","v":{"v":5260.5181592313,"d":"5260.5"}},{"$f":"IF(DK57=999,0,IF($H57>0,EP$28*$M57*($H57-DK57)/$H57,EP$28*$M57/(DK57+1)))","v":{"v":6321.3893213429465,"d":"6321.4"}},{"$f":"IF(DL57=999,0,IF($H57>0,EQ$28*$M57*($H57-DL57)/$H57,EQ$28*$M57/(DL57+1)))","v":{"v":7441.178286837981,"d":"7441.2"}},{"$f":"IF(DM57=999,0,IF($H57>0,ER$28*$M57*($H57-DM57)/$H57,ER$28*$M57/(DM57+1)))","v":{"v":958.0517044303903,"d":"958.1"}},{"$f":"IF(DN57=999,0,IF($H57>0,ES$28*$M57*($H57-DN57)/$H57,ES$28*$M57/(DN57+1)))","v":{"v":1973.586511126604,"d":"1973.6"}},{"$f":"IF(DO57=999,0,IF($H57>0,ET$28*$M57*($H57-DO57)/$H57,ET$28*$M57/(DO57+1)))","v":{"v":3049.1911596906025,"d":"3049.2"}},{"$f":"IF(DP57=999,0,IF($H57>0,EU$28*$M57*($H57-DP57)/$H57,EU$28*$M57/(DP57+1)))","v":{"v":4187.555859308428,"d":"4187.6"}},{"$f":"IF(DQ57=999,0,IF($H57>0,EV$28*$M57*($H57-DQ57)/$H57,EV$28*$M57/(DQ57+1)))","v":{"v":5391.478168859602,"d":"5391.5"}},{"$f":"IF(DR57=999,0,IF($H57>0,EW$28*$M57*($H57-DR57)/$H57,EW$28*$M57/(DR57+1)))","v":{"v":6663.8670167104665,"d":"6663.9"}},{"$f":"IF(DS57=999,0,IF($H57>0,EX$28*$M57*($H57-DS57)/$H57,EX$28*$M57/(DS57+1)))","v":{"v":8007.746865080411,"d":"8007.7"}},{"$f":"IF(DT57=999,0,IF($H57>0,EY$28*$M57*($H57-DT57)/$H57,EY$28*$M57/(DT57+1)))","v":{"v":9426.26202403751,"d":"9426.3"}},{"$f":"IF(DU57=999,0,IF($H57>0,EZ$28*$M57*($H57-DU57)/$H57,EZ$28*$M57/(DU57+1)))","v":{"v":1213.6312355948296,"d":"1213.6"}},{"$nulls":3},{"$f":"MAX(0,I57-Years)","v":5},{"$f":"K57*(1+Inflation/100)^Years","v":{"v":5000,"d":"$5,000"}}]
[false,null,28,null,314,"Pool Cover - Replace","(1) reel, cover",10,7,{"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},{"$f":"I58","v":7},{"$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":7},{"$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":3},"/",{"$f":"H58","v":10},"=",{"$f":"DV58+(1-Main!$D$61)*(DW58-DV58)","v":{"v":2250,"d":"$2,250"}},null,{"$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":348416.6666666667,"d":"$348,417"}},{"$f":"E58","v":314},{"$f":"F58","v":"Pool Cover - Replace"},{"$f":"H58","v":10},{"$f":"I58","v":7},{"$f":"M58","v":{"v":7500,"d":"$7,500"}},{"$f":"DV58+(1-Main!$D$61)*(DW58-DV58)","v":{"v":2250,"d":"$2,250"}},{"$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":2250,"d":"$2,250"}},{"$f":"AO58*Main!RecommendContrib","v":{"v":1247.4443776307878,"d":"$1,247.44"}},null,314,"Pool Cover - Replace",{"$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":9224.053990686525,"d":"$9,224"}},{"$f":"IF(CY58=0,$M58*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ58=0,$M58*BM$3,0)","v":{"v":0,"d":"$0"}},314,"Pool Cover - Replace",{"$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":12396.35724203813,"d":"$12,396"}},{"$f":"IF(DI58=0,$M58*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ58=0,$M58*CA$3,0)","v":{"v":0,"d":"$0"}},314,"Pool Cover - Replace",{"$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":16659.667541776165,"d":"$16,660"}},{"$f":"IF(DS58=0,$M58*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT58=0,$M58*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU58=0,$M58*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H58=0,I58,IF($I58>$H58,$H58,$I58))","v":7},{"$f":"IF(AND($H58>0,$I58-CR$28>=$H58),$H58,IF(CQ58=999,999,IF(CQ58-1<0,IF($H58=0,999,$H58-1),CQ58-1)))","v":6},{"$f":"IF(AND($H58>0,$I58-CS$28>=$H58),$H58,IF(CR58=999,999,IF(CR58-1<0,IF($H58=0,999,$H58-1),CR58-1)))","v":5},{"$f":"IF(AND($H58>0,$I58-CT$28>=$H58),$H58,IF(CS58=999,999,IF(CS58-1<0,IF($H58=0,999,$H58-1),CS58-1)))","v":4},{"$f":"IF(AND($H58>0,$I58-CU$28>=$H58),$H58,IF(CT58=999,999,IF(CT58-1<0,IF($H58=0,999,$H58-1),CT58-1)))","v":3},{"$f":"IF(AND($H58>0,$I58-CV$28>=$H58),$H58,IF(CU58=999,999,IF(CU58-1<0,IF($H58=0,999,$H58-1),CU58-1)))","v":2},{"$f":"IF(AND($H58>0,$I58-CW$28>=$H58),$H58,IF(CV58=999,999,IF(CV58-1<0,IF($H58=0,999,$H58-1),CV58-1)))","v":1},{"$f":"IF(AND($H58>0,$I58-CX$28>=$H58),$H58,IF(CW58=999,999,IF(CW58-1<0,IF($H58=0,999,$H58-1),CW58-1)))","v":0},{"$f":"IF(AND($H58>0,$I58-CY$28>=$H58),$H58,IF(CX58=999,999,IF(CX58-1<0,IF($H58=0,999,$H58-1),CX58-1)))","v":9},{"$f":"IF(AND($H58>0,$I58-CZ$28>=$H58),$H58,IF(CY58=999,999,IF(CY58-1<0,IF($H58=0,999,$H58-1),CY58-1)))","v":8},{"$f":"IF(AND($H58>0,$I58-DA$28>=$H58),$H58,IF(CZ58=999,999,IF(CZ58-1<0,IF($H58=0,999,$H58-1),CZ58-1)))","v":7},{"$f":"IF(AND($H58>0,$I58-DB$28>=$H58),$H58,IF(DA58=999,999,IF(DA58-1<0,IF($H58=0,999,$H58-1),DA58-1)))","v":6},{"$f":"IF(AND($H58>0,$I58-DC$28>=$H58),$H58,IF(DB58=999,999,IF(DB58-1<0,IF($H58=0,999,$H58-1),DB58-1)))","v":5},{"$f":"IF(AND($H58>0,$I58-DD$28>=$H58),$H58,IF(DC58=999,999,IF(DC58-1<0,IF($H58=0,999,$H58-1),DC58-1)))","v":4},{"$f":"IF(AND($H58>0,$I58-DE$28>=$H58),$H58,IF(DD58=999,999,IF(DD58-1<0,IF($H58=0,999,$H58-1),DD58-1)))","v":3},{"$f":"IF(AND($H58>0,$I58-DF$28>=$H58),$H58,IF(DE58=999,999,IF(DE58-1<0,IF($H58=0,999,$H58-1),DE58-1)))","v":2},{"$f":"IF(AND($H58>0,$I58-DG$28>=$H58),$H58,IF(DF58=999,999,IF(DF58-1<0,IF($H58=0,999,$H58-1),DF58-1)))","v":1},{"$f":"IF(AND($H58>0,$I58-DH$28>=$H58),$H58,IF(DG58=999,999,IF(DG58-1<0,IF($H58=0,999,$H58-1),DG58-1)))","v":0},{"$f":"IF(AND($H58>0,$I58-DI$28>=$H58),$H58,IF(DH58=999,999,IF(DH58-1<0,IF($H58=0,999,$H58-1),DH58-1)))","v":9},{"$f":"IF(AND($H58>0,$I58-DJ$28>=$H58),$H58,IF(DI58=999,999,IF(DI58-1<0,IF($H58=0,999,$H58-1),DI58-1)))","v":8},{"$f":"IF(AND($H58>0,$I58-DK$28>=$H58),$H58,IF(DJ58=999,999,IF(DJ58-1<0,IF($H58=0,999,$H58-1),DJ58-1)))","v":7},{"$f":"IF(AND($H58>0,$I58-DL$28>=$H58),$H58,IF(DK58=999,999,IF(DK58-1<0,IF($H58=0,999,$H58-1),DK58-1)))","v":6},{"$f":"IF(AND($H58>0,$I58-DM$28>=$H58),$H58,IF(DL58=999,999,IF(DL58-1<0,IF($H58=0,999,$H58-1),DL58-1)))","v":5},{"$f":"IF(AND($H58>0,$I58-DN$28>=$H58),$H58,IF(DM58=999,999,IF(DM58-1<0,IF($H58=0,999,$H58-1),DM58-1)))","v":4},{"$f":"IF(AND($H58>0,$I58-DO$28>=$H58),$H58,IF(DN58=999,999,IF(DN58-1<0,IF($H58=0,999,$H58-1),DN58-1)))","v":3},{"$f":"IF(AND($H58>0,$I58-DP$28>=$H58),$H58,IF(DO58=999,999,IF(DO58-1<0,IF($H58=0,999,$H58-1),DO58-1)))","v":2},{"$f":"IF(AND($H58>0,$I58-DQ$28>=$H58),$H58,IF(DP58=999,999,IF(DP58-1<0,IF($H58=0,999,$H58-1),DP58-1)))","v":1},{"$f":"IF(AND($H58>0,$I58-DR$28>=$H58),$H58,IF(DQ58=999,999,IF(DQ58-1<0,IF($H58=0,999,$H58-1),DQ58-1)))","v":0},{"$f":"IF(AND($H58>0,$I58-DS$28>=$H58),$H58,IF(DR58=999,999,IF(DR58-1<0,IF($H58=0,999,$H58-1),DR58-1)))","v":9},{"$f":"IF(AND($H58>0,$I58-DT$28>=$H58),$H58,IF(DS58=999,999,IF(DS58-1<0,IF($H58=0,999,$H58-1),DS58-1)))","v":8},{"$f":"IF(AND($H58>0,$I58-DU$28>=$H58),$H58,IF(DT58=999,999,IF(DT58-1<0,IF($H58=0,999,$H58-1),DT58-1)))","v":7},{"$f":"IF($H58>0,$M58*($H58-CQ58)/$H58,$M58/(CQ58+1))","v":{"v":2250,"d":"2250.0"}},{"$f":"IF(CR58=999,0,IF($H58>0,DW$28*$M58*($H58-CR58)/$H58,DW$28*$M58/(CR58+1)))","v":{"v":3090,"d":"3090.0"}},{"$f":"IF(CS58=999,0,IF($H58>0,DX$28*$M58*($H58-CS58)/$H58,DX$28*$M58/(CS58+1)))","v":{"v":3978.375,"d":"3978.4"}},{"$f":"IF(CT58=999,0,IF($H58>0,DY$28*$M58*($H58-CT58)/$H58,DY$28*$M58/(CT58+1)))","v":{"v":4917.2715,"d":"4917.3"}},{"$f":"IF(CU58=999,0,IF($H58>0,DZ$28*$M58*($H58-CU58)/$H58,DZ$28*$M58/(CU58+1)))","v":{"v":5908.921252499999,"d":"5908.9"}},{"$f":"IF(CV58=999,0,IF($H58>0,EA$28*$M58*($H58-CV58)/$H58,EA$28*$M58/(CV58+1)))","v":{"v":6955.644445799999,"d":"6955.6"}},{"$f":"IF(CW58=999,0,IF($H58>0,EB$28*$M58*($H58-CW58)/$H58,EB$28*$M58/(CW58+1)))","v":{"v":8059.853001570749,"d":"8059.9"}},{"$f":"IF(CX58=999,0,IF($H58>0,EC$28*$M58*($H58-CX58)/$H58,EC$28*$M58/(CX58+1)))","v":{"v":9224.053990686525,"d":"9224.1"}},{"$f":"IF(CY58=999,0,IF($H58>0,ED$28*$M58*($H58-CY58)/$H58,ED$28*$M58/(CY58+1)))","v":{"v":950.077561040712,"d":"950.1"}},{"$f":"IF(CZ58=999,0,IF($H58>0,EE$28*$M58*($H58-CZ58)/$H58,EE$28*$M58/(CZ58+1)))","v":{"v":1957.1597757438667,"d":"1957.2"}},{"$f":"IF(DA58=999,0,IF($H58>0,EF$28*$M58*($H58-DA58)/$H58,EF$28*$M58/(DA58+1)))","v":{"v":3023.8118535242743,"d":"3023.8"}},{"$f":"IF(DB58=999,0,IF($H58>0,EG$28*$M58*($H58-DB58)/$H58,EG$28*$M58/(DB58+1)))","v":{"v":4152.701612173337,"d":"4152.7"}},{"$f":"IF(DC58=999,0,IF($H58>0,EH$28*$M58*($H58-DC58)/$H58,EH$28*$M58/(DC58+1)))","v":{"v":5346.60332567317,"d":"5346.6"}},{"$f":"IF(DD58=999,0,IF($H58>0,EI$28*$M58*($H58-DD58)/$H58,EI$28*$M58/(DD58+1)))","v":{"v":6608.401710532038,"d":"6608.4"}},{"$f":"IF(DE58=999,0,IF($H58>0,EJ$28*$M58*($H58-DE58)/$H58,EJ$28*$M58/(DE58+1)))","v":{"v":7941.096055489334,"d":"7941.1"}},{"$f":"IF(DF58=999,0,IF($H58>0,EK$28*$M58*($H58-DF58)/$H58,EK$28*$M58/(DF58+1)))","v":{"v":9347.804499604586,"d":"9347.8"}},{"$f":"IF(DG58=999,0,IF($H58>0,EL$28*$M58*($H58-DG58)/$H58,EL$28*$M58/(DG58+1)))","v":{"v":10831.768463916813,"d":"10831.8"}},{"$f":"IF(DH58=999,0,IF($H58>0,EM$28*$M58*($H58-DH58)/$H58,EM$28*$M58/(DH58+1)))","v":{"v":12396.35724203813,"d":"12396.4"}},{"$f":"IF(DI58=999,0,IF($H58>0,EN$28*$M58*($H58-DI58)/$H58,EN$28*$M58/(DI58+1)))","v":{"v":1276.8247959299274,"d":"1276.8"}},{"$f":"IF(DJ58=999,0,IF($H58>0,EO$28*$M58*($H58-DJ58)/$H58,EO$28*$M58/(DJ58+1)))","v":{"v":2630.25907961565,"d":"2630.3"}},{"$f":"IF(DK58=999,0,IF($H58>0,EP$28*$M58*($H58-DK58)/$H58,EP$28*$M58/(DK58+1)))","v":{"v":4063.7502780061795,"d":"4063.8"}},{"$f":"IF(DL58=999,0,IF($H58>0,EQ$28*$M58*($H58-DL58)/$H58,EQ$28*$M58/(DL58+1)))","v":{"v":5580.883715128486,"d":"5580.9"}},{"$f":"IF(DM58=999,0,IF($H58>0,ER$28*$M58*($H58-DM58)/$H58,ER$28*$M58/(DM58+1)))","v":{"v":7185.387783227927,"d":"7185.4"}},{"$f":"IF(DN58=999,0,IF($H58>0,ES$28*$M58*($H58-DN58)/$H58,ES$28*$M58/(DN58+1)))","v":{"v":8881.139300069717,"d":"8881.1"}},{"$f":"IF(DO58=999,0,IF($H58>0,ET$28*$M58*($H58-DO58)/$H58,ET$28*$M58/(DO58+1)))","v":{"v":10672.169058917108,"d":"10672.2"}},{"$f":"IF(DP58=999,0,IF($H58>0,EU$28*$M58*($H58-DP58)/$H58,EU$28*$M58/(DP58+1)))","v":{"v":12562.667577925284,"d":"12562.7"}},{"$f":"IF(DQ58=999,0,IF($H58>0,EV$28*$M58*($H58-DQ58)/$H58,EV$28*$M58/(DQ58+1)))","v":{"v":14556.991055920924,"d":"14557.0"}},{"$f":"IF(DR58=999,0,IF($H58>0,EW$28*$M58*($H58-DR58)/$H58,EW$28*$M58/(DR58+1)))","v":{"v":16659.667541776165,"d":"16659.7"}},{"$f":"IF(DS58=999,0,IF($H58>0,EX$28*$M58*($H58-DS58)/$H58,EX$28*$M58/(DS58+1)))","v":{"v":1715.9457568029452,"d":"1715.9"}},{"$f":"IF(DT58=999,0,IF($H58>0,EY$28*$M58*($H58-DT58)/$H58,EY$28*$M58/(DT58+1)))","v":{"v":3534.8482590140666,"d":"3534.8"}},{"$f":"IF(DU58=999,0,IF($H58>0,EZ$28*$M58*($H58-DU58)/$H58,EZ$28*$M58/(DU58+1)))","v":{"v":5461.340560176733,"d":"5461.3"}},{"$nulls":3},{"$f":"MAX(0,I58-Years)","v":7},{"$f":"K58*(1+Inflation/100)^Years","v":{"v":8500,"d":"$8,500"}}]
[false,null,29,null,315,"Pool Cover - Replace",null,5,0,{"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},{"$f":"I59","v":0},{"$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":0},{"$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":5},"/",{"$f":"H59","v":5},"=",{"$f":"DV59+(1-Main!$D$61)*(DW59-DV59)","v":{"v":2500,"d":"$2,500"}},null,{"$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":350916.6666666667,"d":"$350,917"}},{"$f":"E59","v":315},{"$f":"F59","v":"Pool Cover - Replace"},{"$f":"H59","v":5},{"$f":"I59","v":0},{"$f":"M59","v":{"v":2500,"d":"$2,500"}},{"$f":"DV59+(1-Main!$D$61)*(DW59-DV59)","v":{"v":2500,"d":"$2,500"}},{"$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":2500,"d":"$2,500"}},{"$f":"AO59*Main!RecommendContrib","v":{"v":831.6295850871918,"d":"$831.63"}},null,315,"Pool Cover - Replace",{"$f":"IF(CQ59=0,$M59*BB$3,0)","v":{"v":2500,"d":"$2,500"}},{"$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":0,"d":"$0"}},{"$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":2898.1851857499996,"d":"$2,898"}},{"$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":0,"d":"$0"}},{"$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":3359.7909483603044,"d":"$3,360"}},{"$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":0,"d":"$0"}},{"$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":3894.918541501911,"d":"$3,895"}},{"$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":0,"d":"$0"}},{"$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":4515.278086673533,"d":"$4,515"}},{"$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":0,"d":"$0"}},{"$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":5234.444824135535,"d":"$5,234"}},{"$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":0,"d":"$0"}},{"$f":"IF(DT59=0,$M59*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU59=0,$M59*CP$3,0)","v":{"v":6068.156177974148,"d":"$6,068"}},{"$f":"IF(H59=0,I59,IF($I59>$H59,$H59,$I59))","v":0},{"$f":"IF(AND($H59>0,$I59-CR$28>=$H59),$H59,IF(CQ59=999,999,IF(CQ59-1<0,IF($H59=0,999,$H59-1),CQ59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-CS$28>=$H59),$H59,IF(CR59=999,999,IF(CR59-1<0,IF($H59=0,999,$H59-1),CR59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-CT$28>=$H59),$H59,IF(CS59=999,999,IF(CS59-1<0,IF($H59=0,999,$H59-1),CS59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-CU$28>=$H59),$H59,IF(CT59=999,999,IF(CT59-1<0,IF($H59=0,999,$H59-1),CT59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-CV$28>=$H59),$H59,IF(CU59=999,999,IF(CU59-1<0,IF($H59=0,999,$H59-1),CU59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-CW$28>=$H59),$H59,IF(CV59=999,999,IF(CV59-1<0,IF($H59=0,999,$H59-1),CV59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-CX$28>=$H59),$H59,IF(CW59=999,999,IF(CW59-1<0,IF($H59=0,999,$H59-1),CW59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-CY$28>=$H59),$H59,IF(CX59=999,999,IF(CX59-1<0,IF($H59=0,999,$H59-1),CX59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-CZ$28>=$H59),$H59,IF(CY59=999,999,IF(CY59-1<0,IF($H59=0,999,$H59-1),CY59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-DA$28>=$H59),$H59,IF(CZ59=999,999,IF(CZ59-1<0,IF($H59=0,999,$H59-1),CZ59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-DB$28>=$H59),$H59,IF(DA59=999,999,IF(DA59-1<0,IF($H59=0,999,$H59-1),DA59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-DC$28>=$H59),$H59,IF(DB59=999,999,IF(DB59-1<0,IF($H59=0,999,$H59-1),DB59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-DD$28>=$H59),$H59,IF(DC59=999,999,IF(DC59-1<0,IF($H59=0,999,$H59-1),DC59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-DE$28>=$H59),$H59,IF(DD59=999,999,IF(DD59-1<0,IF($H59=0,999,$H59-1),DD59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-DF$28>=$H59),$H59,IF(DE59=999,999,IF(DE59-1<0,IF($H59=0,999,$H59-1),DE59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-DG$28>=$H59),$H59,IF(DF59=999,999,IF(DF59-1<0,IF($H59=0,999,$H59-1),DF59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-DH$28>=$H59),$H59,IF(DG59=999,999,IF(DG59-1<0,IF($H59=0,999,$H59-1),DG59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-DI$28>=$H59),$H59,IF(DH59=999,999,IF(DH59-1<0,IF($H59=0,999,$H59-1),DH59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-DJ$28>=$H59),$H59,IF(DI59=999,999,IF(DI59-1<0,IF($H59=0,999,$H59-1),DI59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-DK$28>=$H59),$H59,IF(DJ59=999,999,IF(DJ59-1<0,IF($H59=0,999,$H59-1),DJ59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-DL$28>=$H59),$H59,IF(DK59=999,999,IF(DK59-1<0,IF($H59=0,999,$H59-1),DK59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-DM$28>=$H59),$H59,IF(DL59=999,999,IF(DL59-1<0,IF($H59=0,999,$H59-1),DL59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-DN$28>=$H59),$H59,IF(DM59=999,999,IF(DM59-1<0,IF($H59=0,999,$H59-1),DM59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-DO$28>=$H59),$H59,IF(DN59=999,999,IF(DN59-1<0,IF($H59=0,999,$H59-1),DN59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-DP$28>=$H59),$H59,IF(DO59=999,999,IF(DO59-1<0,IF($H59=0,999,$H59-1),DO59-1)))","v":0},{"$f":"IF(AND($H59>0,$I59-DQ$28>=$H59),$H59,IF(DP59=999,999,IF(DP59-1<0,IF($H59=0,999,$H59-1),DP59-1)))","v":4},{"$f":"IF(AND($H59>0,$I59-DR$28>=$H59),$H59,IF(DQ59=999,999,IF(DQ59-1<0,IF($H59=0,999,$H59-1),DQ59-1)))","v":3},{"$f":"IF(AND($H59>0,$I59-DS$28>=$H59),$H59,IF(DR59=999,999,IF(DR59-1<0,IF($H59=0,999,$H59-1),DR59-1)))","v":2},{"$f":"IF(AND($H59>0,$I59-DT$28>=$H59),$H59,IF(DS59=999,999,IF(DS59-1<0,IF($H59=0,999,$H59-1),DS59-1)))","v":1},{"$f":"IF(AND($H59>0,$I59-DU$28>=$H59),$H59,IF(DT59=999,999,IF(DT59-1<0,IF($H59=0,999,$H59-1),DT59-1)))","v":0},{"$f":"IF($H59>0,$M59*($H59-CQ59)/$H59,$M59/(CQ59+1))","v":{"v":2500,"d":"2500.0"}},{"$f":"IF(CR59=999,0,IF($H59>0,DW$28*$M59*($H59-CR59)/$H59,DW$28*$M59/(CR59+1)))","v":{"v":515,"d":"515.0"}},{"$f":"IF(CS59=999,0,IF($H59>0,DX$28*$M59*($H59-CS59)/$H59,DX$28*$M59/(CS59+1)))","v":1060.9},{"$f":"IF(CT59=999,0,IF($H59>0,DY$28*$M59*($H59-CT59)/$H59,DY$28*$M59/(CT59+1)))","v":{"v":1639.0904999999998,"d":"1639.1"}},{"$f":"IF(CU59=999,0,IF($H59>0,DZ$28*$M59*($H59-CU59)/$H59,DZ$28*$M59/(CU59+1)))","v":{"v":2251.0176199999996,"d":"2251.0"}},{"$f":"IF(CV59=999,0,IF($H59>0,EA$28*$M59*($H59-CV59)/$H59,EA$28*$M59/(CV59+1)))","v":{"v":2898.1851857499996,"d":"2898.2"}},{"$f":"IF(CW59=999,0,IF($H59>0,EB$28*$M59*($H59-CW59)/$H59,EB$28*$M59/(CW59+1)))","v":{"v":597.0261482645,"d":"597.0"}},{"$f":"IF(CX59=999,0,IF($H59>0,EC$28*$M59*($H59-CX59)/$H59,EC$28*$M59/(CX59+1)))","v":{"v":1229.87386542487,"d":"1229.9"}},{"$f":"IF(CY59=999,0,IF($H59>0,ED$28*$M59*($H59-CY59)/$H59,ED$28*$M59/(CY59+1)))","v":{"v":1900.155122081424,"d":"1900.2"}},{"$f":"IF(CZ59=999,0,IF($H59>0,EE$28*$M59*($H59-CZ59)/$H59,EE$28*$M59/(CZ59+1)))","v":{"v":2609.5463676584886,"d":"2609.5"}},{"$f":"IF(DA59=999,0,IF($H59>0,EF$28*$M59*($H59-DA59)/$H59,EF$28*$M59/(DA59+1)))","v":{"v":3359.7909483603044,"d":"3359.8"}},{"$f":"IF(DB59=999,0,IF($H59>0,EG$28*$M59*($H59-DB59)/$H59,EG$28*$M59/(DB59+1)))","v":{"v":692.1169353622228,"d":"692.1"}},{"$f":"IF(DC59=999,0,IF($H59>0,EH$28*$M59*($H59-DC59)/$H59,EH$28*$M59/(DC59+1)))","v":{"v":1425.7608868461787,"d":"1425.8"}},{"$f":"IF(DD59=999,0,IF($H59>0,EI$28*$M59*($H59-DD59)/$H59,EI$28*$M59/(DD59+1)))","v":{"v":2202.800570177346,"d":"2202.8"}},{"$f":"IF(DE59=999,0,IF($H59>0,EJ$28*$M59*($H59-DE59)/$H59,EJ$28*$M59/(DE59+1)))","v":{"v":3025.179449710222,"d":"3025.2"}},{"$f":"IF(DF59=999,0,IF($H59>0,EK$28*$M59*($H59-DF59)/$H59,EK$28*$M59/(DF59+1)))","v":{"v":3894.9185415019106,"d":"3894.9"}},{"$f":"IF(DG59=999,0,IF($H59>0,EL$28*$M59*($H59-DG59)/$H59,EL$28*$M59/(DG59+1)))","v":{"v":802.3532195493935,"d":"802.4"}},{"$f":"IF(DH59=999,0,IF($H59>0,EM$28*$M59*($H59-DH59)/$H59,EM$28*$M59/(DH59+1)))","v":{"v":1652.8476322717506,"d":"1652.8"}},{"$f":"IF(DI59=999,0,IF($H59>0,EN$28*$M59*($H59-DI59)/$H59,EN$28*$M59/(DI59+1)))","v":{"v":2553.649591859855,"d":"2553.6"}},{"$f":"IF(DJ59=999,0,IF($H59>0,EO$28*$M59*($H59-DJ59)/$H59,EO$28*$M59/(DJ59+1)))","v":{"v":3507.0121061542004,"d":"3507.0"}},{"$f":"IF(DK59=999,0,IF($H59>0,EP$28*$M59*($H59-DK59)/$H59,EP$28*$M59/(DK59+1)))","v":{"v":4515.278086673533,"d":"4515.3"}},{"$f":"IF(DL59=999,0,IF($H59>0,EQ$28*$M59*($H59-DL59)/$H59,EQ$28*$M59/(DL59+1)))","v":{"v":930.1472858547477,"d":"930.1"}},{"$f":"IF(DM59=999,0,IF($H59>0,ER$28*$M59*($H59-DM59)/$H59,ER$28*$M59/(DM59+1)))","v":{"v":1916.1034088607805,"d":"1916.1"}},{"$f":"IF(DN59=999,0,IF($H59>0,ES$28*$M59*($H59-DN59)/$H59,ES$28*$M59/(DN59+1)))","v":{"v":2960.379766689906,"d":"2960.4"}},{"$f":"IF(DO59=999,0,IF($H59>0,ET$28*$M59*($H59-DO59)/$H59,ET$28*$M59/(DO59+1)))","v":{"v":4065.588212920804,"d":"4065.6"}},{"$f":"IF(DP59=999,0,IF($H59>0,EU$28*$M59*($H59-DP59)/$H59,EU$28*$M59/(DP59+1)))","v":{"v":5234.444824135535,"d":"5234.4"}},{"$f":"IF(DQ59=999,0,IF($H59>0,EV$28*$M59*($H59-DQ59)/$H59,EV$28*$M59/(DQ59+1)))","v":{"v":1078.2956337719202,"d":"1078.3"}},{"$f":"IF(DR59=999,0,IF($H59>0,EW$28*$M59*($H59-DR59)/$H59,EW$28*$M59/(DR59+1)))","v":{"v":2221.2890055701555,"d":"2221.3"}},{"$f":"IF(DS59=999,0,IF($H59>0,EX$28*$M59*($H59-DS59)/$H59,EX$28*$M59/(DS59+1)))","v":{"v":3431.8915136058904,"d":"3431.9"}},{"$f":"IF(DT59=999,0,IF($H59>0,EY$28*$M59*($H59-DT59)/$H59,EY$28*$M59/(DT59+1)))","v":{"v":4713.131012018755,"d":"4713.1"}},{"$f":"IF(DU59=999,0,IF($H59>0,EZ$28*$M59*($H59-DU59)/$H59,EZ$28*$M59/(DU59+1)))","v":{"v":6068.156177974148,"d":"6068.2"}},{"$nulls":3},{"$f":"MAX(0,I59-Years)","v":0},{"$f":"K59*(1+Inflation/100)^Years","v":{"v":3000,"d":"$3,000"}}]
[false,null,30,null,316,"Pool Lift - Replace","(1) ADA Lift/Anchor",10,7,{"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},{"$f":"I60","v":7},{"$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":7},{"$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":3},"/",{"$f":"H60","v":10},"=",{"$f":"DV60+(1-Main!$D$61)*(DW60-DV60)","v":{"v":1950,"d":"$1,950"}},null,{"$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":352866.6666666667,"d":"$352,867"}},{"$f":"E60","v":316},{"$f":"F60","v":"Pool Lift - Replace"},{"$f":"H60","v":10},{"$f":"I60","v":7},{"$f":"M60","v":{"v":6500,"d":"$6,500"}},{"$f":"DV60+(1-Main!$D$61)*(DW60-DV60)","v":{"v":1950,"d":"$1,950"}},{"$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":1950,"d":"$1,950"}},{"$f":"AO60*Main!RecommendContrib","v":{"v":1081.1184606133495,"d":"$1,081.12"}},null,316,"Pool Lift - Replace",{"$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":7994.180125261655,"d":"$7,994"}},{"$f":"IF(CY60=0,$M60*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ60=0,$M60*BM$3,0)","v":{"v":0,"d":"$0"}},316,"Pool Lift - Replace",{"$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":10743.509609766379,"d":"$10,744"}},{"$f":"IF(DI60=0,$M60*BZ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DJ60=0,$M60*CA$3,0)","v":{"v":0,"d":"$0"}},316,"Pool Lift - Replace",{"$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":14438.378536206012,"d":"$14,438"}},{"$f":"IF(DS60=0,$M60*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT60=0,$M60*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU60=0,$M60*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H60=0,I60,IF($I60>$H60,$H60,$I60))","v":7},{"$f":"IF(AND($H60>0,$I60-CR$28>=$H60),$H60,IF(CQ60=999,999,IF(CQ60-1<0,IF($H60=0,999,$H60-1),CQ60-1)))","v":6},{"$f":"IF(AND($H60>0,$I60-CS$28>=$H60),$H60,IF(CR60=999,999,IF(CR60-1<0,IF($H60=0,999,$H60-1),CR60-1)))","v":5},{"$f":"IF(AND($H60>0,$I60-CT$28>=$H60),$H60,IF(CS60=999,999,IF(CS60-1<0,IF($H60=0,999,$H60-1),CS60-1)))","v":4},{"$f":"IF(AND($H60>0,$I60-CU$28>=$H60),$H60,IF(CT60=999,999,IF(CT60-1<0,IF($H60=0,999,$H60-1),CT60-1)))","v":3},{"$f":"IF(AND($H60>0,$I60-CV$28>=$H60),$H60,IF(CU60=999,999,IF(CU60-1<0,IF($H60=0,999,$H60-1),CU60-1)))","v":2},{"$f":"IF(AND($H60>0,$I60-CW$28>=$H60),$H60,IF(CV60=999,999,IF(CV60-1<0,IF($H60=0,999,$H60-1),CV60-1)))","v":1},{"$f":"IF(AND($H60>0,$I60-CX$28>=$H60),$H60,IF(CW60=999,999,IF(CW60-1<0,IF($H60=0,999,$H60-1),CW60-1)))","v":0},{"$f":"IF(AND($H60>0,$I60-CY$28>=$H60),$H60,IF(CX60=999,999,IF(CX60-1<0,IF($H60=0,999,$H60-1),CX60-1)))","v":9},{"$f":"IF(AND($H60>0,$I60-CZ$28>=$H60),$H60,IF(CY60=999,999,IF(CY60-1<0,IF($H60=0,999,$H60-1),CY60-1)))","v":8},{"$f":"IF(AND($H60>0,$I60-DA$28>=$H60),$H60,IF(CZ60=999,999,IF(CZ60-1<0,IF($H60=0,999,$H60-1),CZ60-1)))","v":7},{"$f":"IF(AND($H60>0,$I60-DB$28>=$H60),$H60,IF(DA60=999,999,IF(DA60-1<0,IF($H60=0,999,$H60-1),DA60-1)))","v":6},{"$f":"IF(AND($H60>0,$I60-DC$28>=$H60),$H60,IF(DB60=999,999,IF(DB60-1<0,IF($H60=0,999,$H60-1),DB60-1)))","v":5},{"$f":"IF(AND($H60>0,$I60-DD$28>=$H60),$H60,IF(DC60=999,999,IF(DC60-1<0,IF($H60=0,999,$H60-1),DC60-1)))","v":4},{"$f":"IF(AND($H60>0,$I60-DE$28>=$H60),$H60,IF(DD60=999,999,IF(DD60-1<0,IF($H60=0,999,$H60-1),DD60-1)))","v":3},{"$f":"IF(AND($H60>0,$I60-DF$28>=$H60),$H60,IF(DE60=999,999,IF(DE60-1<0,IF($H60=0,999,$H60-1),DE60-1)))","v":2},{"$f":"IF(AND($H60>0,$I60-DG$28>=$H60),$H60,IF(DF60=999,999,IF(DF60-1<0,IF($H60=0,999,$H60-1),DF60-1)))","v":1},{"$f":"IF(AND($H60>0,$I60-DH$28>=$H60),$H60,IF(DG60=999,999,IF(DG60-1<0,IF($H60=0,999,$H60-1),DG60-1)))","v":0},{"$f":"IF(AND($H60>0,$I60-DI$28>=$H60),$H60,IF(DH60=999,999,IF(DH60-1<0,IF($H60=0,999,$H60-1),DH60-1)))","v":9},{"$f":"IF(AND($H60>0,$I60-DJ$28>=$H60),$H60,IF(DI60=999,999,IF(DI60-1<0,IF($H60=0,999,$H60-1),DI60-1)))","v":8},{"$f":"IF(AND($H60>0,$I60-DK$28>=$H60),$H60,IF(DJ60=999,999,IF(DJ60-1<0,IF($H60=0,999,$H60-1),DJ60-1)))","v":7},{"$f":"IF(AND($H60>0,$I60-DL$28>=$H60),$H60,IF(DK60=999,999,IF(DK60-1<0,IF($H60=0,999,$H60-1),DK60-1)))","v":6},{"$f":"IF(AND($H60>0,$I60-DM$28>=$H60),$H60,IF(DL60=999,999,IF(DL60-1<0,IF($H60=0,999,$H60-1),DL60-1)))","v":5},{"$f":"IF(AND($H60>0,$I60-DN$28>=$H60),$H60,IF(DM60=999,999,IF(DM60-1<0,IF($H60=0,999,$H60-1),DM60-1)))","v":4},{"$f":"IF(AND($H60>0,$I60-DO$28>=$H60),$H60,IF(DN60=999,999,IF(DN60-1<0,IF($H60=0,999,$H60-1),DN60-1)))","v":3},{"$f":"IF(AND($H60>0,$I60-DP$28>=$H60),$H60,IF(DO60=999,999,IF(DO60-1<0,IF($H60=0,999,$H60-1),DO60-1)))","v":2},{"$f":"IF(AND($H60>0,$I60-DQ$28>=$H60),$H60,IF(DP60=999,999,IF(DP60-1<0,IF($H60=0,999,$H60-1),DP60-1)))","v":1},{"$f":"IF(AND($H60>0,$I60-DR$28>=$H60),$H60,IF(DQ60=999,999,IF(DQ60-1<0,IF($H60=0,999,$H60-1),DQ60-1)))","v":0},{"$f":"IF(AND($H60>0,$I60-DS$28>=$H60),$H60,IF(DR60=999,999,IF(DR60-1<0,IF($H60=0,999,$H60-1),DR60-1)))","v":9},{"$f":"IF(AND($H60>0,$I60-DT$28>=$H60),$H60,IF(DS60=999,999,IF(DS60-1<0,IF($H60=0,999,$H60-1),DS60-1)))","v":8},{"$f":"IF(AND($H60>0,$I60-DU$28>=$H60),$H60,IF(DT60=999,999,IF(DT60-1<0,IF($H60=0,999,$H60-1),DT60-1)))","v":7},{"$f":"IF($H60>0,$M60*($H60-CQ60)/$H60,$M60/(CQ60+1))","v":{"v":1950,"d":"1950.0"}},{"$f":"IF(CR60=999,0,IF($H60>0,DW$28*$M60*($H60-CR60)/$H60,DW$28*$M60/(CR60+1)))","v":{"v":2678,"d":"2678.0"}},{"$f":"IF(CS60=999,0,IF($H60>0,DX$28*$M60*($H60-CS60)/$H60,DX$28*$M60/(CS60+1)))","v":{"v":3447.925,"d":"3447.9"}},{"$f":"IF(CT60=999,0,IF($H60>0,DY$28*$M60*($H60-CT60)/$H60,DY$28*$M60/(CT60+1)))","v":{"v":4261.6353,"d":"4261.6"}},{"$f":"IF(CU60=999,0,IF($H60>0,DZ$28*$M60*($H60-CU60)/$H60,DZ$28*$M60/(CU60+1)))","v":{"v":5121.0650855,"d":"5121.1"}},{"$f":"IF(CV60=999,0,IF($H60>0,EA$28*$M60*($H60-CV60)/$H60,EA$28*$M60/(CV60+1)))","v":{"v":6028.2251863599995,"d":"6028.2"}},{"$f":"IF(CW60=999,0,IF($H60>0,EB$28*$M60*($H60-CW60)/$H60,EB$28*$M60/(CW60+1)))","v":{"v":6985.20593469465,"d":"6985.2"}},{"$f":"IF(CX60=999,0,IF($H60>0,EC$28*$M60*($H60-CX60)/$H60,EC$28*$M60/(CX60+1)))","v":{"v":7994.180125261655,"d":"7994.2"}},{"$f":"IF(CY60=999,0,IF($H60>0,ED$28*$M60*($H60-CY60)/$H60,ED$28*$M60/(CY60+1)))","v":{"v":823.4005529019503,"d":"823.4"}},{"$f":"IF(CZ60=999,0,IF($H60>0,EE$28*$M60*($H60-CZ60)/$H60,EE$28*$M60/(CZ60+1)))","v":{"v":1696.2051389780179,"d":"1696.2"}},{"$f":"IF(DA60=999,0,IF($H60>0,EF$28*$M60*($H60-DA60)/$H60,EF$28*$M60/(DA60+1)))","v":{"v":2620.6369397210374,"d":"2620.6"}},{"$f":"IF(DB60=999,0,IF($H60>0,EG$28*$M60*($H60-DB60)/$H60,EG$28*$M60/(DB60+1)))","v":{"v":3599.0080638835584,"d":"3599.0"}},{"$f":"IF(DC60=999,0,IF($H60>0,EH$28*$M60*($H60-DC60)/$H60,EH$28*$M60/(DC60+1)))","v":{"v":4633.72288225008,"d":"4633.7"}},{"$f":"IF(DD60=999,0,IF($H60>0,EI$28*$M60*($H60-DD60)/$H60,EI$28*$M60/(DD60+1)))","v":{"v":5727.2814824611,"d":"5727.3"}},{"$f":"IF(DE60=999,0,IF($H60>0,EJ$28*$M60*($H60-DE60)/$H60,EJ$28*$M60/(DE60+1)))","v":{"v":6882.2832480907555,"d":"6882.3"}},{"$f":"IF(DF60=999,0,IF($H60>0,EK$28*$M60*($H60-DF60)/$H60,EK$28*$M60/(DF60+1)))","v":{"v":8101.430566323975,"d":"8101.4"}},{"$f":"IF(DG60=999,0,IF($H60>0,EL$28*$M60*($H60-DG60)/$H60,EL$28*$M60/(DG60+1)))","v":{"v":9387.532668727905,"d":"9387.5"}},{"$f":"IF(DH60=999,0,IF($H60>0,EM$28*$M60*($H60-DH60)/$H60,EM$28*$M60/(DH60+1)))","v":{"v":10743.509609766379,"d":"10743.5"}},{"$f":"IF(DI60=999,0,IF($H60>0,EN$28*$M60*($H60-DI60)/$H60,EN$28*$M60/(DI60+1)))","v":{"v":1106.581489805937,"d":"1106.6"}},{"$f":"IF(DJ60=999,0,IF($H60>0,EO$28*$M60*($H60-DJ60)/$H60,EO$28*$M60/(DJ60+1)))","v":{"v":2279.5578690002303,"d":"2279.6"}},{"$f":"IF(DK60=999,0,IF($H60>0,EP$28*$M60*($H60-DK60)/$H60,EP$28*$M60/(DK60+1)))","v":{"v":3521.916907605356,"d":"3521.9"}},{"$f":"IF(DL60=999,0,IF($H60>0,EQ$28*$M60*($H60-DL60)/$H60,EQ$28*$M60/(DL60+1)))","v":{"v":4836.765886444688,"d":"4836.8"}},{"$f":"IF(DM60=999,0,IF($H60>0,ER$28*$M60*($H60-DM60)/$H60,ER$28*$M60/(DM60+1)))","v":{"v":6227.336078797536,"d":"6227.3"}},{"$f":"IF(DN60=999,0,IF($H60>0,ES$28*$M60*($H60-DN60)/$H60,ES$28*$M60/(DN60+1)))","v":{"v":7696.987393393756,"d":"7697.0"}},{"$f":"IF(DO60=999,0,IF($H60>0,ET$28*$M60*($H60-DO60)/$H60,ET$28*$M60/(DO60+1)))","v":{"v":9249.213184394826,"d":"9249.2"}},{"$f":"IF(DP60=999,0,IF($H60>0,EU$28*$M60*($H60-DP60)/$H60,EU$28*$M60/(DP60+1)))","v":{"v":10887.645234201913,"d":"10887.6"}},{"$f":"IF(DQ60=999,0,IF($H60>0,EV$28*$M60*($H60-DQ60)/$H60,EV$28*$M60/(DQ60+1)))","v":{"v":12616.058915131467,"d":"12616.1"}},{"$f":"IF(DR60=999,0,IF($H60>0,EW$28*$M60*($H60-DR60)/$H60,EW$28*$M60/(DR60+1)))","v":{"v":14438.378536206012,"d":"14438.4"}},{"$f":"IF(DS60=999,0,IF($H60>0,EX$28*$M60*($H60-DS60)/$H60,EX$28*$M60/(DS60+1)))","v":{"v":1487.1529892292192,"d":"1487.2"}},{"$f":"IF(DT60=999,0,IF($H60>0,EY$28*$M60*($H60-DT60)/$H60,EY$28*$M60/(DT60+1)))","v":{"v":3063.535157812191,"d":"3063.5"}},{"$f":"IF(DU60=999,0,IF($H60>0,EZ$28*$M60*($H60-DU60)/$H60,EZ$28*$M60/(DU60+1)))","v":{"v":4733.161818819835,"d":"4733.2"}},{"$nulls":3},{"$f":"MAX(0,I60-Years)","v":7},{"$f":"K60*(1+Inflation/100)^Years","v":{"v":7000,"d":"$7,000"}}]
[false,null,31,null,317,"Pool Cleaning Robot MAX\" - Replace\"","MAX Robot",10,9,{"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},{"$f":"I61","v":9},{"$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":9},{"$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":1},"/",{"$f":"H61","v":10},"=",{"$f":"DV61+(1-Main!$D$61)*(DW61-DV61)","v":{"v":300,"d":"$300"}},null,{"$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":353166.6666666667,"d":"$353,167"}},{"$f":"E61","v":317},{"$f":"F61","v":"Pool Cleaning Robot MAX\" - Replace\""},{"$f":"H61","v":10},{"$f":"I61","v":9},{"$f":"M61","v":{"v":3000,"d":"$3,000"}},{"$f":"DV61+(1-Main!$D$61)*(DW61-DV61)","v":{"v":300,"d":"$300"}},{"$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":300,"d":"$300"}},{"$f":"AO61*Main!RecommendContrib","v":{"v":498.97775105231506,"d":"$498.98"}},null,317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(CQ61=0,$M61*BB$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CR61=0,$M61*BC$3,0)","v":{"v":0,"d":"$0"}},{"$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":3914.3195514877334,"d":"$3,914"}},317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(DA61=0,$M61*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB61=0,$M61*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$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":5260.518159231301,"d":"$5,261"}},317,"Pool Cleaning Robot MAX\" - Replace\"",{"$f":"IF(DK61=0,$M61*CD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DL61=0,$M61*CE$3,0)","v":{"v":0,"d":"$0"}},{"$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":7069.696518028133,"d":"$7,070"}},{"$f":"IF(DU61=0,$M61*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H61=0,I61,IF($I61>$H61,$H61,$I61))","v":9},{"$f":"IF(AND($H61>0,$I61-CR$28>=$H61),$H61,IF(CQ61=999,999,IF(CQ61-1<0,IF($H61=0,999,$H61-1),CQ61-1)))","v":8},{"$f":"IF(AND($H61>0,$I61-CS$28>=$H61),$H61,IF(CR61=999,999,IF(CR61-1<0,IF($H61=0,999,$H61-1),CR61-1)))","v":7},{"$f":"IF(AND($H61>0,$I61-CT$28>=$H61),$H61,IF(CS61=999,999,IF(CS61-1<0,IF($H61=0,999,$H61-1),CS61-1)))","v":6},{"$f":"IF(AND($H61>0,$I61-CU$28>=$H61),$H61,IF(CT61=999,999,IF(CT61-1<0,IF($H61=0,999,$H61-1),CT61-1)))","v":5},{"$f":"IF(AND($H61>0,$I61-CV$28>=$H61),$H61,IF(CU61=999,999,IF(CU61-1<0,IF($H61=0,999,$H61-1),CU61-1)))","v":4},{"$f":"IF(AND($H61>0,$I61-CW$28>=$H61),$H61,IF(CV61=999,999,IF(CV61-1<0,IF($H61=0,999,$H61-1),CV61-1)))","v":3},{"$f":"IF(AND($H61>0,$I61-CX$28>=$H61),$H61,IF(CW61=999,999,IF(CW61-1<0,IF($H61=0,999,$H61-1),CW61-1)))","v":2},{"$f":"IF(AND($H61>0,$I61-CY$28>=$H61),$H61,IF(CX61=999,999,IF(CX61-1<0,IF($H61=0,999,$H61-1),CX61-1)))","v":1},{"$f":"IF(AND($H61>0,$I61-CZ$28>=$H61),$H61,IF(CY61=999,999,IF(CY61-1<0,IF($H61=0,999,$H61-1),CY61-1)))","v":0},{"$f":"IF(AND($H61>0,$I61-DA$28>=$H61),$H61,IF(CZ61=999,999,IF(CZ61-1<0,IF($H61=0,999,$H61-1),CZ61-1)))","v":9},{"$f":"IF(AND($H61>0,$I61-DB$28>=$H61),$H61,IF(DA61=999,999,IF(DA61-1<0,IF($H61=0,999,$H61-1),DA61-1)))","v":8},{"$f":"IF(AND($H61>0,$I61-DC$28>=$H61),$H61,IF(DB61=999,999,IF(DB61-1<0,IF($H61=0,999,$H61-1),DB61-1)))","v":7},{"$f":"IF(AND($H61>0,$I61-DD$28>=$H61),$H61,IF(DC61=999,999,IF(DC61-1<0,IF($H61=0,999,$H61-1),DC61-1)))","v":6},{"$f":"IF(AND($H61>0,$I61-DE$28>=$H61),$H61,IF(DD61=999,999,IF(DD61-1<0,IF($H61=0,999,$H61-1),DD61-1)))","v":5},{"$f":"IF(AND($H61>0,$I61-DF$28>=$H61),$H61,IF(DE61=999,999,IF(DE61-1<0,IF($H61=0,999,$H61-1),DE61-1)))","v":4},{"$f":"IF(AND($H61>0,$I61-DG$28>=$H61),$H61,IF(DF61=999,999,IF(DF61-1<0,IF($H61=0,999,$H61-1),DF61-1)))","v":3},{"$f":"IF(AND($H61>0,$I61-DH$28>=$H61),$H61,IF(DG61=999,999,IF(DG61-1<0,IF($H61=0,999,$H61-1),DG61-1)))","v":2},{"$f":"IF(AND($H61>0,$I61-DI$28>=$H61),$H61,IF(DH61=999,999,IF(DH61-1<0,IF($H61=0,999,$H61-1),DH61-1)))","v":1},{"$f":"IF(AND($H61>0,$I61-DJ$28>=$H61),$H61,IF(DI61=999,999,IF(DI61-1<0,IF($H61=0,999,$H61-1),DI61-1)))","v":0},{"$f":"IF(AND($H61>0,$I61-DK$28>=$H61),$H61,IF(DJ61=999,999,IF(DJ61-1<0,IF($H61=0,999,$H61-1),DJ61-1)))","v":9},{"$f":"IF(AND($H61>0,$I61-DL$28>=$H61),$H61,IF(DK61=999,999,IF(DK61-1<0,IF($H61=0,999,$H61-1),DK61-1)))","v":8},{"$f":"IF(AND($H61>0,$I61-DM$28>=$H61),$H61,IF(DL61=999,999,IF(DL61-1<0,IF($H61=0,999,$H61-1),DL61-1)))","v":7},{"$f":"IF(AND($H61>0,$I61-DN$28>=$H61),$H61,IF(DM61=999,999,IF(DM61-1<0,IF($H61=0,999,$H61-1),DM61-1)))","v":6},{"$f":"IF(AND($H61>0,$I61-DO$28>=$H61),$H61,IF(DN61=999,999,IF(DN61-1<0,IF($H61=0,999,$H61-1),DN61-1)))","v":5},{"$f":"IF(AND($H61>0,$I61-DP$28>=$H61),$H61,IF(DO61=999,999,IF(DO61-1<0,IF($H61=0,999,$H61-1),DO61-1)))","v":4},{"$f":"IF(AND($H61>0,$I61-DQ$28>=$H61),$H61,IF(DP61=999,999,IF(DP61-1<0,IF($H61=0,999,$H61-1),DP61-1)))","v":3},{"$f":"IF(AND($H61>0,$I61-DR$28>=$H61),$H61,IF(DQ61=999,999,IF(DQ61-1<0,IF($H61=0,999,$H61-1),DQ61-1)))","v":2},{"$f":"IF(AND($H61>0,$I61-DS$28>=$H61),$H61,IF(DR61=999,999,IF(DR61-1<0,IF($H61=0,999,$H61-1),DR61-1)))","v":1},{"$f":"IF(AND($H61>0,$I61-DT$28>=$H61),$H61,IF(DS61=999,999,IF(DS61-1<0,IF($H61=0,999,$H61-1),DS61-1)))","v":0},{"$f":"IF(AND($H61>0,$I61-DU$28>=$H61),$H61,IF(DT61=999,999,IF(DT61-1<0,IF($H61=0,999,$H61-1),DT61-1)))","v":9},{"$f":"IF($H61>0,$M61*($H61-CQ61)/$H61,$M61/(CQ61+1))","v":{"v":300,"d":"300.0"}},{"$f":"IF(CR61=999,0,IF($H61>0,DW$28*$M61*($H61-CR61)/$H61,DW$28*$M61/(CR61+1)))","v":{"v":618,"d":"618.0"}},{"$f":"IF(CS61=999,0,IF($H61>0,DX$28*$M61*($H61-CS61)/$H61,DX$28*$M61/(CS61+1)))","v":{"v":954.8099999999998,"d":"954.8"}},{"$f":"IF(CT61=999,0,IF($H61>0,DY$28*$M61*($H61-CT61)/$H61,DY$28*$M61/(CT61+1)))","v":{"v":1311.2724,"d":"1311.3"}},{"$f":"IF(CU61=999,0,IF($H61>0,DZ$28*$M61*($H61-CU61)/$H61,DZ$28*$M61/(CU61+1)))","v":{"v":1688.2632149999997,"d":"1688.3"}},{"$f":"IF(CV61=999,0,IF($H61>0,EA$28*$M61*($H61-CV61)/$H61,EA$28*$M61/(CV61+1)))","v":{"v":2086.6933337399996,"d":"2086.7"}},{"$f":"IF(CW61=999,0,IF($H61>0,EB$28*$M61*($H61-CW61)/$H61,EB$28*$M61/(CW61+1)))","v":{"v":2507.5098227108997,"d":"2507.5"}},{"$f":"IF(CX61=999,0,IF($H61>0,EC$28*$M61*($H61-CX61)/$H61,EC$28*$M61/(CX61+1)))","v":{"v":2951.697277019688,"d":"2951.7"}},{"$f":"IF(CY61=999,0,IF($H61>0,ED$28*$M61*($H61-CY61)/$H61,ED$28*$M61/(CY61+1)))","v":{"v":3420.2792197465633,"d":"3420.3"}},{"$f":"IF(CZ61=999,0,IF($H61>0,EE$28*$M61*($H61-CZ61)/$H61,EE$28*$M61/(CZ61+1)))","v":{"v":3914.3195514877334,"d":"3914.3"}},{"$f":"IF(DA61=999,0,IF($H61>0,EF$28*$M61*($H61-DA61)/$H61,EF$28*$M61/(DA61+1)))","v":{"v":403.17491380323656,"d":"403.2"}},{"$f":"IF(DB61=999,0,IF($H61>0,EG$28*$M61*($H61-DB61)/$H61,EG$28*$M61/(DB61+1)))","v":{"v":830.5403224346674,"d":"830.5"}},{"$f":"IF(DC61=999,0,IF($H61>0,EH$28*$M61*($H61-DC61)/$H61,EH$28*$M61/(DC61+1)))","v":{"v":1283.1847981615608,"d":"1283.2"}},{"$f":"IF(DD61=999,0,IF($H61>0,EI$28*$M61*($H61-DD61)/$H61,EI$28*$M61/(DD61+1)))","v":{"v":1762.2404561418766,"d":"1762.2"}},{"$f":"IF(DE61=999,0,IF($H61>0,EJ$28*$M61*($H61-DE61)/$H61,EJ$28*$M61/(DE61+1)))","v":{"v":2268.8845872826664,"d":"2268.9"}},{"$f":"IF(DF61=999,0,IF($H61>0,EK$28*$M61*($H61-DF61)/$H61,EK$28*$M61/(DF61+1)))","v":{"v":2804.341349881376,"d":"2804.3"}},{"$f":"IF(DG61=999,0,IF($H61>0,EL$28*$M61*($H61-DG61)/$H61,EL$28*$M61/(DG61+1)))","v":{"v":3369.883522107453,"d":"3369.9"}},{"$f":"IF(DH61=999,0,IF($H61>0,EM$28*$M61*($H61-DH61)/$H61,EM$28*$M61/(DH61+1)))","v":{"v":3966.8343174522015,"d":"3966.8"}},{"$f":"IF(DI61=999,0,IF($H61>0,EN$28*$M61*($H61-DI61)/$H61,EN$28*$M61/(DI61+1)))","v":{"v":4596.569265347739,"d":"4596.6"}},{"$f":"IF(DJ61=999,0,IF($H61>0,EO$28*$M61*($H61-DJ61)/$H61,EO$28*$M61/(DJ61+1)))","v":{"v":5260.518159231301,"d":"5260.5"}},{"$f":"IF(DK61=999,0,IF($H61>0,EP$28*$M61*($H61-DK61)/$H61,EP$28*$M61/(DK61+1)))","v":{"v":541.8333704008239,"d":"541.8"}},{"$f":"IF(DL61=999,0,IF($H61>0,EQ$28*$M61*($H61-DL61)/$H61,EQ$28*$M61/(DL61+1)))","v":{"v":1116.1767430256973,"d":"1116.2"}},{"$f":"IF(DM61=999,0,IF($H61>0,ER$28*$M61*($H61-DM61)/$H61,ER$28*$M61/(DM61+1)))","v":{"v":1724.4930679747026,"d":"1724.5"}},{"$f":"IF(DN61=999,0,IF($H61>0,ES$28*$M61*($H61-DN61)/$H61,ES$28*$M61/(DN61+1)))","v":{"v":2368.303813351925,"d":"2368.3"}},{"$f":"IF(DO61=999,0,IF($H61>0,ET$28*$M61*($H61-DO61)/$H61,ET$28*$M61/(DO61+1)))","v":{"v":3049.191159690603,"d":"3049.2"}},{"$f":"IF(DP61=999,0,IF($H61>0,EU$28*$M61*($H61-DP61)/$H61,EU$28*$M61/(DP61+1)))","v":{"v":3768.800273377585,"d":"3768.8"}},{"$f":"IF(DQ61=999,0,IF($H61>0,EV$28*$M61*($H61-DQ61)/$H61,EV$28*$M61/(DQ61+1)))","v":{"v":4528.841661842065,"d":"4528.8"}},{"$f":"IF(DR61=999,0,IF($H61>0,EW$28*$M61*($H61-DR61)/$H61,EW$28*$M61/(DR61+1)))","v":{"v":5331.093613368374,"d":"5331.1"}},{"$f":"IF(DS61=999,0,IF($H61>0,EX$28*$M61*($H61-DS61)/$H61,EX$28*$M61/(DS61+1)))","v":{"v":6177.404724490602,"d":"6177.4"}},{"$f":"IF(DT61=999,0,IF($H61>0,EY$28*$M61*($H61-DT61)/$H61,EY$28*$M61/(DT61+1)))","v":{"v":7069.696518028133,"d":"7069.7"}},{"$f":"IF(DU61=999,0,IF($H61>0,EZ$28*$M61*($H61-DU61)/$H61,EZ$28*$M61/(DU61+1)))","v":{"v":728.1787413568977,"d":"728.2"}},{"$nulls":3},{"$f":"MAX(0,I61-Years)","v":9},{"$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":353166.6666666667,"d":"$353,167"}},null,"Pool Building",{"$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",0,7,{"v":500000,"d":"$500,000"},{"v":600000,"d":"$600,000"},null,{"$f":"(J63+K63)/2","v":{"v":550000,"d":"$550,000"}},{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"H63","v":0},{"$f":"I63","v":7},{"$f":"M63","v":{"v":550000,"d":"$550,000"}},{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"G63","v":"Potential project"},{"$f":"H63","v":0},{"$f":"I63","v":7},{"$f":"J63","v":{"v":500000,"d":"$500,000"}},{"$f":"K63","v":{"v":600000,"d":"$600,000"}},{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"M63","v":{"v":550000,"d":"$550,000"}},"X",{"$f":"IF(H63-I63<0,0,H63-I63)","v":0},"/",{"$f":"H63","v":0},"=",{"$f":"DV63+(1-Main!$D$61)*(DW63-DV63)","v":{"v":68750,"d":"$68,750"}},null,{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"H63","v":0},{"$f":"M63","v":{"v":550000,"d":"$550,000"}},{"$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":421916.6666666667,"d":"$421,917"}},{"$f":"E63","v":500},{"$f":"F63","v":"Pool Building - Remodel Project"},{"$f":"H63","v":0},{"$f":"I63","v":7},{"$f":"M63","v":{"v":550000,"d":"$550,000"}},{"$f":"DV63+(1-Main!$D$61)*(DW63-DV63)","v":{"v":68750,"d":"$68,750"}},{"$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":68750,"d":"$68,750"}},{"$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":0,"d":"$0"}},{"$f":"IF(CW63=0,$M63*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CX63=0,$M63*BK$3,0)","v":{"v":676430.6259836785,"d":"$676,431"}},{"$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":7},{"$f":"IF(AND($H63>0,$I63-CR$28>=$H63),$H63,IF(CQ63=999,999,IF(CQ63-1<0,IF($H63=0,999,$H63-1),CQ63-1)))","v":6},{"$f":"IF(AND($H63>0,$I63-CS$28>=$H63),$H63,IF(CR63=999,999,IF(CR63-1<0,IF($H63=0,999,$H63-1),CR63-1)))","v":5},{"$f":"IF(AND($H63>0,$I63-CT$28>=$H63),$H63,IF(CS63=999,999,IF(CS63-1<0,IF($H63=0,999,$H63-1),CS63-1)))","v":4},{"$f":"IF(AND($H63>0,$I63-CU$28>=$H63),$H63,IF(CT63=999,999,IF(CT63-1<0,IF($H63=0,999,$H63-1),CT63-1)))","v":3},{"$f":"IF(AND($H63>0,$I63-CV$28>=$H63),$H63,IF(CU63=999,999,IF(CU63-1<0,IF($H63=0,999,$H63-1),CU63-1)))","v":2},{"$f":"IF(AND($H63>0,$I63-CW$28>=$H63),$H63,IF(CV63=999,999,IF(CV63-1<0,IF($H63=0,999,$H63-1),CV63-1)))","v":1},{"$f":"IF(AND($H63>0,$I63-CX$28>=$H63),$H63,IF(CW63=999,999,IF(CW63-1<0,IF($H63=0,999,$H63-1),CW63-1)))","v":0},{"$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,$M63/(CQ63+1))","v":{"v":68750,"d":"68750.0"}},{"$f":"IF(CR63=999,0,IF($H63>0,DW$28*$M63*($H63-CR63)/$H63,DW$28*$M63/(CR63+1)))","v":{"v":80928.57142857143,"d":"80928.6"}},{"$f":"IF(CS63=999,0,IF($H63>0,DX$28*$M63*($H63-CS63)/$H63,DX$28*$M63/(CS63+1)))","v":{"v":97249.16666666667,"d":"97249.2"}},{"$f":"IF(CT63=999,0,IF($H63>0,DY$28*$M63*($H63-CT63)/$H63,DY$28*$M63/(CT63+1)))","v":{"v":120199.97,"d":"120200.0"}},{"$f":"IF(CU63=999,0,IF($H63>0,DZ$28*$M63*($H63-CU63)/$H63,DZ$28*$M63/(CU63+1)))","v":{"v":154757.46137499998,"d":"154757.5"}},{"$f":"IF(CV63=999,0,IF($H63>0,EA$28*$M63*($H63-CV63)/$H63,EA$28*$M63/(CV63+1)))","v":{"v":212533.58028833332,"d":"212533.6"}},{"$f":"IF(CW63=999,0,IF($H63>0,EB$28*$M63*($H63-CW63)/$H63,EB$28*$M63/(CW63+1)))","v":{"v":328364.381545475,"d":"328364.4"}},{"$f":"IF(CX63=999,0,IF($H63>0,EC$28*$M63*($H63-CX63)/$H63,EC$28*$M63/(CX63+1)))","v":{"v":676430.6259836785,"d":"676430.6"}},{"$f":"IF(CY63=999,0,IF($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":7},{"$f":"K63*(1+Inflation/100)^Years","v":{"v":600000,"d":"$600,000"}}]
[false,null,34,null,502,"Pool Bldg. Exterior - Caulk/Paint","Approx 2,500 GSF",8,0,{"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},{"$f":"I64","v":0},{"$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":0},{"$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":8},"/",{"$f":"H64","v":8},"=",{"$f":"DV64+(1-Main!$D$61)*(DW64-DV64)","v":{"v":3150,"d":"$3,150"}},null,{"$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":425066.6666666667,"d":"$425,067"}},{"$f":"E64","v":502},{"$f":"F64","v":"Pool Bldg. Exterior - Caulk/Paint"},{"$f":"H64","v":8},{"$f":"I64","v":0},{"$f":"M64","v":{"v":3150,"d":"$3,150"}},{"$f":"DV64+(1-Main!$D$61)*(DW64-DV64)","v":{"v":3150,"d":"$3,150"}},{"$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":3150,"d":"$3,150"}},{"$f":"AO64*Main!RecommendContrib","v":{"v":654.9082982561637,"d":"$654.91"}},null,502,"Pool Bldg. Exterior - Caulk/Paint",{"$f":"IF(CQ64=0,$M64*BB$3,0)","v":{"v":3150,"d":"$3,150"}},{"$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":3990.3257563709903,"d":"$3,990"}},{"$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":0,"d":"$0"}},{"$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":5054.825283161179,"d":"$5,055"}},{"$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":0,"d":"$0"}},{"$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":6403.301435350266,"d":"$6,403"}},502,"Pool Bldg. Exterior - Caulk/Paint",{"$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":0,"d":"$0"}},{"$f":"IF(DU64=0,$M64*CP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(H64=0,I64,IF($I64>$H64,$H64,$I64))","v":0},{"$f":"IF(AND($H64>0,$I64-CR$28>=$H64),$H64,IF(CQ64=999,999,IF(CQ64-1<0,IF($H64=0,999,$H64-1),CQ64-1)))","v":7},{"$f":"IF(AND($H64>0,$I64-CS$28>=$H64),$H64,IF(CR64=999,999,IF(CR64-1<0,IF($H64=0,999,$H64-1),CR64-1)))","v":6},{"$f":"IF(AND($H64>0,$I64-CT$28>=$H64),$H64,IF(CS64=999,999,IF(CS64-1<0,IF($H64=0,999,$H64-1),CS64-1)))","v":5},{"$f":"IF(AND($H64>0,$I64-CU$28>=$H64),$H64,IF(CT64=999,999,IF(CT64-1<0,IF($H64=0,999,$H64-1),CT64-1)))","v":4},{"$f":"IF(AND($H64>0,$I64-CV$28>=$H64),$H64,IF(CU64=999,999,IF(CU64-1<0,IF($H64=0,999,$H64-1),CU64-1)))","v":3},{"$f":"IF(AND($H64>0,$I64-CW$28>=$H64),$H64,IF(CV64=999,999,IF(CV64-1<0,IF($H64=0,999,$H64-1),CV64-1)))","v":2},{"$f":"IF(AND($H64>0,$I64-CX$28>=$H64),$H64,IF(CW64=999,999,IF(CW64-1<0,IF($H64=0,999,$H64-1),CW64-1)))","v":1},{"$f":"IF(AND($H64>0,$I64-CY$28>=$H64),$H64,IF(CX64=999,999,IF(CX64-1<0,IF($H64=0,999,$H64-1),CX64-1)))","v":0},{"$f":"IF(AND($H64>0,$I64-CZ$28>=$H64),$H64,IF(CY64=999,999,IF(CY64-1<0,IF($H64=0,999,$H64-1),CY64-1)))","v":7},{"$f":"IF(AND($H64>0,$I64-DA$28>=$H64),$H64,IF(CZ64=999,999,IF(CZ64-1<0,IF($H64=0,999,$H64-1),CZ64-1)))","v":6},{"$f":"IF(AND($H64>0,$I64-DB$28>=$H64),$H64,IF(DA64=999,999,IF(DA64-1<0,IF($H64=0,999,$H64-1),DA64-1)))","v":5},{"$f":"IF(AND($H64>0,$I64-DC$28>=$H64),$H64,IF(DB64=999,999,IF(DB64-1<0,IF($H64=0,999,$H64-1),DB64-1)))","v":4},{"$f":"IF(AND($H64>0,$I64-DD$28>=$H64),$H64,IF(DC64=999,999,IF(DC64-1<0,IF($H64=0,999,$H64-1),DC64-1)))","v":3},{"$f":"IF(AND($H64>0,$I64-DE$28>=$H64),$H64,IF(DD64=999,999,IF(DD64-1<0,IF($H64=0,999,$H64-1),DD64-1)))","v":2},{"$f":"IF(AND($H64>0,$I64-DF$28>=$H64),$H64,IF(DE64=999,999,IF(DE64-1<0,IF($H64=0,999,$H64-1),DE64-1)))","v":1},{"$f":"IF(AND($H64>0,$I64-DG$28>=$H64),$H64,IF(DF64=999,999,IF(DF64-1<0,IF($H64=0,999,$H64-1),DF64-1)))","v":0},{"$f":"IF(AND($H64>0,$I64-DH$28>=$H64),$H64,IF(DG64=999,999,IF(DG64-1<0,IF($H64=0,999,$H64-1),DG64-1)))","v":7},{"$f":"IF(AND($H64>0,$I64-DI$28>=$H64),$H64,IF(DH64=999,999,IF(DH64-1<0,IF($H64=0,999,$H64-1),DH64-1)))","v":6},{"$f":"IF(AND($H64>0,$I64-DJ$28>=$H64),$H64,IF(DI64=999,999,IF(DI64-1<0,IF($H64=0,999,$H64-1),DI64-1)))","v":5},{"$f":"IF(AND($H64>0,$I64-DK$28>=$H64),$H64,IF(DJ64=999,999,IF(DJ64-1<0,IF($H64=0,999,$H64-1),DJ64-1)))","v":4},{"$f":"IF(AND($H64>0,$I64-DL$28>=$H64),$H64,IF(DK64=999,999,IF(DK64-1<0,IF($H64=0,999,$H64-1),DK64-1)))","v":3},{"$f":"IF(AND($H64>0,$I64-DM$28>=$H64),$H64,IF(DL64=999,999,IF(DL64-1<0,IF($H64=0,999,$H64-1),DL64-1)))","v":2},{"$f":"IF(AND($H64>0,$I64-DN$28>=$H64),$H64,IF(DM64=999,999,IF(DM64-1<0,IF($H64=0,999,$H64-1),DM64-1)))","v":1},{"$f":"IF(AND($H64>0,$I64-DO$28>=$H64),$H64,IF(DN64=999,999,IF(DN64-1<0,IF($H64=0,999,$H64-1),DN64-1)))","v":0},{"$f":"IF(AND($H64>0,$I64-DP$28>=$H64),$H64,IF(DO64=999,999,IF(DO64-1<0,IF($H64=0,999,$H64-1),DO64-1)))","v":7},{"$f":"IF(AND($H64>0,$I64-DQ$28>=$H64),$H64,IF(DP64=999,999,IF(DP64-1<0,IF($H64=0,999,$H64-1),DP64-1)))","v":6},{"$f":"IF(AND($H64>0,$I64-DR$28>=$H64),$H64,IF(DQ64=999,999,IF(DQ64-1<0,IF($H64=0,999,$H64-1),DQ64-1)))","v":5},{"$f":"IF(AND($H64>0,$I64-DS$28>=$H64),$H64,IF(DR64=999,999,IF(DR64-1<0,IF($H64=0,999,$H64-1),DR64-1)))","v":4},{"$f":"IF(AND($H64>0,$I64-DT$28>=$H64),$H64,IF(DS64=999,999,IF(DS64-1<0,IF($H64=0,999,$H64-1),DS64-1)))","v":3},{"$f":"IF(AND($H64>0,$I64-DU$28>=$H64),$H64,IF(DT64=999,999,IF(DT64-1<0,IF($H64=0,999,$H64-1),DT64-1)))","v":2},{"$f":"IF($H64>0,$M64*($H64-CQ64)/$H64,$M64/(CQ64+1))","v":{"v":3150,"d":"3150.0"}},{"$f":"IF(CR64=999,0,IF($H64>0,DW$28*$M64*($H64-CR64)/$H64,DW$28*$M64/(CR64+1)))","v":{"v":405.5625,"d":"405.6"}},{"$f":"IF(CS64=999,0,IF($H64>0,DX$28*$M64*($H64-CS64)/$H64,DX$28*$M64/(CS64+1)))","v":{"v":835.45875,"d":"835.5"}},{"$f":"IF(CT64=999,0,IF($H64>0,DY$28*$M64*($H64-CT64)/$H64,DY$28*$M64/(CT64+1)))","v":{"v":1290.78376875,"d":"1290.8"}},{"$f":"IF(CU64=999,0,IF($H64>0,DZ$28*$M64*($H64-CU64)/$H64,DZ$28*$M64/(CU64+1)))","v":{"v":1772.6763757499998,"d":"1772.7"}},{"$f":"IF(CV64=999,0,IF($H64>0,EA$28*$M64*($H64-CV64)/$H64,EA$28*$M64/(CV64+1)))","v":{"v":2282.320833778125,"d":"2282.3"}},{"$f":"IF(CW64=999,0,IF($H64>0,EB$28*$M64*($H64-CW64)/$H64,EB$28*$M64/(CW64+1)))","v":{"v":2820.9485505497623,"d":"2820.9"}},{"$f":"IF(CX64=999,0,IF($H64>0,EC$28*$M64*($H64-CX64)/$H64,EC$28*$M64/(CX64+1)))","v":{"v":3389.839841577298,"d":"3389.8"}},{"$f":"IF(CY64=999,0,IF($H64>0,ED$28*$M64*($H64-CY64)/$H64,ED$28*$M64/(CY64+1)))","v":{"v":3990.3257563709903,"d":"3990.3"}},{"$f":"IF(CZ64=999,0,IF($H64>0,EE$28*$M64*($H64-CZ64)/$H64,EE$28*$M64/(CZ64+1)))","v":{"v":513.754441132765,"d":"513.8"}},{"$f":"IF(DA64=999,0,IF($H64>0,EF$28*$M64*($H64-DA64)/$H64,EF$28*$M64/(DA64+1)))","v":{"v":1058.3341487334958,"d":"1058.3"}},{"$f":"IF(DB64=999,0,IF($H64>0,EG$28*$M64*($H64-DB64)/$H64,EG$28*$M64/(DB64+1)))","v":{"v":1635.1262597932514,"d":"1635.1"}},{"$f":"IF(DC64=999,0,IF($H64>0,EH$28*$M64*($H64-DC64)/$H64,EH$28*$M64/(DC64+1)))","v":{"v":2245.5733967827314,"d":"2245.6"}},{"$f":"IF(DD64=999,0,IF($H64>0,EI$28*$M64*($H64-DD64)/$H64,EI$28*$M64/(DD64+1)))","v":{"v":2891.175748357766,"d":"2891.2"}},{"$f":"IF(DE64=999,0,IF($H64>0,EJ$28*$M64*($H64-DE64)/$H64,EJ$28*$M64/(DE64+1)))","v":{"v":3573.4932249701997,"d":"3573.5"}},{"$f":"IF(DF64=999,0,IF($H64>0,EK$28*$M64*($H64-DF64)/$H64,EK$28*$M64/(DF64+1)))","v":{"v":4294.147692005857,"d":"4294.1"}},{"$f":"IF(DG64=999,0,IF($H64>0,EL$28*$M64*($H64-DG64)/$H64,EL$28*$M64/(DG64+1)))","v":{"v":5054.825283161179,"d":"5054.8"}},{"$f":"IF(DH64=999,0,IF($H64>0,EM$28*$M64*($H64-DH64)/$H64,EM$28*$M64/(DH64+1)))","v":{"v":650.8087552070018,"d":"650.8"}},{"$f":"IF(DI64=999,0,IF($H64>0,EN$28*$M64*($H64-DI64)/$H64,EN$28*$M64/(DI64+1)))","v":{"v":1340.6660357264238,"d":"1340.7"}},{"$f":"IF(DJ64=999,0,IF($H64>0,EO$28*$M64*($H64-DJ64)/$H64,EO$28*$M64/(DJ64+1)))","v":{"v":2071.3290251973244,"d":"2071.3"}},{"$f":"IF(DK64=999,0,IF($H64>0,EP$28*$M64*($H64-DK64)/$H64,EP$28*$M64/(DK64+1)))","v":{"v":2844.6251946043258,"d":"2844.6"}},{"$f":"IF(DL64=999,0,IF($H64>0,EQ$28*$M64*($H64-DL64)/$H64,EQ$28*$M64/(DL64+1)))","v":{"v":3662.4549380530693,"d":"3662.5"}},{"$f":"IF(DM64=999,0,IF($H64>0,ER$28*$M64*($H64-DM64)/$H64,ER$28*$M64/(DM64+1)))","v":{"v":4526.794303433593,"d":"4526.8"}},{"$f":"IF(DN64=999,0,IF($H64>0,ES$28*$M64*($H64-DN64)/$H64,ES$28*$M64/(DN64+1)))","v":{"v":5439.697821292702,"d":"5439.7"}},{"$f":"IF(DO64=999,0,IF($H64>0,ET$28*$M64*($H64-DO64)/$H64,ET$28*$M64/(DO64+1)))","v":{"v":6403.301435350266,"d":"6403.3"}},{"$f":"IF(DP64=999,0,IF($H64>0,EU$28*$M64*($H64-DP64)/$H64,EU$28*$M64/(DP64+1)))","v":{"v":824.4250598013467,"d":"824.4"}},{"$f":"IF(DQ64=999,0,IF($H64>0,EV$28*$M64*($H64-DQ64)/$H64,EV$28*$M64/(DQ64+1)))","v":{"v":1698.3156231907744,"d":"1698.3"}},{"$f":"IF(DR64=999,0,IF($H64>0,EW$28*$M64*($H64-DR64)/$H64,EW$28*$M64/(DR64+1)))","v":{"v":2623.897637829746,"d":"2623.9"}},{"$f":"IF(DS64=999,0,IF($H64>0,EX$28*$M64*($H64-DS64)/$H64,EX$28*$M64/(DS64+1)))","v":{"v":3603.486089286185,"d":"3603.5"}},{"$f":"IF(DT64=999,0,IF($H64>0,EY$28*$M64*($H64-DT64)/$H64,EY$28*$M64/(DT64+1)))","v":{"v":4639.488339955962,"d":"4639.5"}},{"$f":"IF(DU64=999,0,IF($H64>0,EZ$28*$M64*($H64-DU64)/$H64,EZ$28*$M64/(DU64+1)))","v":{"v":5734.40758818557,"d":"5734.4"}},{"$nulls":3},{"$f":"MAX(0,I64-Years)","v":0},{"$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",25,2,{"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},{"$f":"I65","v":2},{"$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":2},{"$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":23},"/",{"$f":"H65","v":25},"=",{"$f":"DV65+(1-Main!$D$61)*(DW65-DV65)","v":{"v":11500,"d":"$11,500"}},null,{"$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":436566.6666666667,"d":"$436,567"}},{"$f":"E65","v":504},{"$f":"F65","v":"Pool Bldg Roof - Replace"},{"$f":"H65","v":25},{"$f":"I65","v":2},{"$f":"M65","v":{"v":12500,"d":"$12,500"}},{"$f":"DV65+(1-Main!$D$61)*(DW65-DV65)","v":{"v":11500,"d":"$11,500"}},{"$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":11500,"d":"$11,500"}},{"$f":"AO65*Main!RecommendContrib","v":{"v":831.6295850871918,"d":"$831.63"}},null,504,"Pool Bldg Roof - Replace",{"$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":13261.25,"d":"$13,261"}},{"$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":27766.112569626945,"d":"$27,766"}},{"$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":0,"d":"$0"}},{"$f":"IF(H65=0,I65,IF($I65>$H65,$H65,$I65))","v":2},{"$f":"IF(AND($H65>0,$I65-CR$28>=$H65),$H65,IF(CQ65=999,999,IF(CQ65-1<0,IF($H65=0,999,$H65-1),CQ65-1)))","v":1},{"$f":"IF(AND($H65>0,$I65-CS$28>=$H65),$H65,IF(CR65=999,999,IF(CR65-1<0,IF($H65=0,999,$H65-1),CR65-1)))","v":0},{"$f":"IF(AND($H65>0,$I65-CT$28>=$H65),$H65,IF(CS65=999,999,IF(CS65-1<0,IF($H65=0,999,$H65-1),CS65-1)))","v":24},{"$f":"IF(AND($H65>0,$I65-CU$28>=$H65),$H65,IF(CT65=999,999,IF(CT65-1<0,IF($H65=0,999,$H65-1),CT65-1)))","v":23},{"$f":"IF(AND($H65>0,$I65-CV$28>=$H65),$H65,IF(CU65=999,999,IF(CU65-1<0,IF($H65=0,999,$H65-1),CU65-1)))","v":22},{"$f":"IF(AND($H65>0,$I65-CW$28>=$H65),$H65,IF(CV65=999,999,IF(CV65-1<0,IF($H65=0,999,$H65-1),CV65-1)))","v":21},{"$f":"IF(AND($H65>0,$I65-CX$28>=$H65),$H65,IF(CW65=999,999,IF(CW65-1<0,IF($H65=0,999,$H65-1),CW65-1)))","v":20},{"$f":"IF(AND($H65>0,$I65-CY$28>=$H65),$H65,IF(CX65=999,999,IF(CX65-1<0,IF($H65=0,999,$H65-1),CX65-1)))","v":19},{"$f":"IF(AND($H65>0,$I65-CZ$28>=$H65),$H65,IF(CY65=999,999,IF(CY65-1<0,IF($H65=0,999,$H65-1),CY65-1)))","v":18},{"$f":"IF(AND($H65>0,$I65-DA$28>=$H65),$H65,IF(CZ65=999,999,IF(CZ65-1<0,IF($H65=0,999,$H65-1),CZ65-1)))","v":17},{"$f":"IF(AND($H65>0,$I65-DB$28>=$H65),$H65,IF(DA65=999,999,IF(DA65-1<0,IF($H65=0,999,$H65-1),DA65-1)))","v":16},{"$f":"IF(AND($H65>0,$I65-DC$28>=$H65),$H65,IF(DB65=999,999,IF(DB65-1<0,IF($H65=0,999,$H65-1),DB65-1)))","v":15},{"$f":"IF(AND($H65>0,$I65-DD$28>=$H65),$H65,IF(DC65=999,999,IF(DC65-1<0,IF($H65=0,999,$H65-1),DC65-1)))","v":14},{"$f":"IF(AND($H65>0,$I65-DE$28>=$H65),$H65,IF(DD65=999,999,IF(DD65-1<0,IF($H65=0,999,$H65-1),DD65-1)))","v":13},{"$f":"IF(AND($H65>0,$I65-DF$28>=$H65),$H65,IF(DE65=999,999,IF(DE65-1<0,IF($H65=0,999,$H65-1),DE65-1)))","v":12},{"$f":"IF(AND($H65>0,$I65-DG$28>=$H65),$H65,IF(DF65=999,999,IF(DF65-1<0,IF($H65=0,999,$H65-1),DF65-1)))","v":11},{"$f":"IF(AND($H65>0,$I65-DH$28>=$H65),$H65,IF(DG65=999,999,IF(DG65-1<0,IF($H65=0,999,$H65-1),DG65-1)))","v":10},{"$f":"IF(AND($H65>0,$I65-DI$28>=$H65),$H65,IF(DH65=999,999,IF(DH65-1<0,IF($H65=0,999,$H65-1),DH65-1)))","v":9},{"$f":"IF(AND($H65>0,$I65-DJ$28>=$H65),$H65,IF(DI65=999,999,IF(DI65-1<0,IF($H65=0,999,$H65-1),DI65-1)))","v":8},{"$f":"IF(AND($H65>0,$I65-DK$28>=$H65),$H65,IF(DJ65=999,999,IF(DJ65-1<0,IF($H65=0,999,$H65-1),DJ65-1)))","v":7},{"$f":"IF(AND($H65>0,$I65-DL$28>=$H65),$H65,IF(DK65=999,999,IF(DK65-1<0,IF($H65=0,999,$H65-1),DK65-1)))","v":6},{"$f":"IF(AND($H65>0,$I65-DM$28>=$H65),$H65,IF(DL65=999,999,IF(DL65-1<0,IF($H65=0,999,$H65-1),DL65-1)))","v":5},{"$f":"IF(AND($H65>0,$I65-DN$28>=$H65),$H65,IF(DM65=999,999,IF(DM65-1<0,IF($H65=0,999,$H65-1),DM65-1)))","v":4},{"$f":"IF(AND($H65>0,$I65-DO$28>=$H65),$H65,IF(DN65=999,999,IF(DN65-1<0,IF($H65=0,999,$H65-1),DN65-1)))","v":3},{"$f":"IF(AND($H65>0,$I65-DP$28>=$H65),$H65,IF(DO65=999,999,IF(DO65-1<0,IF($H65=0,999,$H65-1),DO65-1)))","v":2},{"$f":"IF(AND($H65>0,$I65-DQ$28>=$H65),$H65,IF(DP65=999,999,IF(DP65-1<0,IF($H65=0,999,$H65-1),DP65-1)))","v":1},{"$f":"IF(AND($H65>0,$I65-DR$28>=$H65),$H65,IF(DQ65=999,999,IF(DQ65-1<0,IF($H65=0,999,$H65-1),DQ65-1)))","v":0},{"$f":"IF(AND($H65>0,$I65-DS$28>=$H65),$H65,IF(DR65=999,999,IF(DR65-1<0,IF($H65=0,999,$H65-1),DR65-1)))","v":24},{"$f":"IF(AND($H65>0,$I65-DT$28>=$H65),$H65,IF(DS65=999,999,IF(DS65-1<0,IF($H65=0,999,$H65-1),DS65-1)))","v":23},{"$f":"IF(AND($H65>0,$I65-DU$28>=$H65),$H65,IF(DT65=999,999,IF(DT65-1<0,IF($H65=0,999,$H65-1),DT65-1)))","v":22},{"$f":"IF($H65>0,$M65*($H65-CQ65)/$H65,$M65/(CQ65+1))","v":{"v":11500,"d":"11500.0"}},{"$f":"IF(CR65=999,0,IF($H65>0,DW$28*$M65*($H65-CR65)/$H65,DW$28*$M65/(CR65+1)))","v":{"v":12360,"d":"12360.0"}},{"$f":"IF(CS65=999,0,IF($H65>0,DX$28*$M65*($H65-CS65)/$H65,DX$28*$M65/(CS65+1)))","v":{"v":13261.25,"d":"13261.3"}},{"$f":"IF(CT65=999,0,IF($H65>0,DY$28*$M65*($H65-CT65)/$H65,DY$28*$M65/(CT65+1)))","v":{"v":546.3634999999999,"d":"546.4"}},{"$f":"IF(CU65=999,0,IF($H65>0,DZ$28*$M65*($H65-CU65)/$H65,DZ$28*$M65/(CU65+1)))","v":{"v":1125.50881,"d":"1125.5"}},{"$f":"IF(CV65=999,0,IF($H65>0,EA$28*$M65*($H65-CV65)/$H65,EA$28*$M65/(CV65+1)))","v":{"v":1738.9111114499997,"d":"1738.9"}},{"$f":"IF(CW65=999,0,IF($H65>0,EB$28*$M65*($H65-CW65)/$H65,EB$28*$M65/(CW65+1)))","v":{"v":2388.104593058,"d":"2388.1"}},{"$f":"IF(CX65=999,0,IF($H65>0,EC$28*$M65*($H65-CX65)/$H65,EC$28*$M65/(CX65+1)))","v":{"v":3074.684663562175,"d":"3074.7"}},{"$f":"IF(CY65=999,0,IF($H65>0,ED$28*$M65*($H65-CY65)/$H65,ED$28*$M65/(CY65+1)))","v":{"v":3800.3102441628475,"d":"3800.3"}},{"$f":"IF(CZ65=999,0,IF($H65>0,EE$28*$M65*($H65-CZ65)/$H65,EE$28*$M65/(CZ65+1)))","v":{"v":4566.706143402356,"d":"4566.7"}},{"$f":"IF(DA65=999,0,IF($H65>0,EF$28*$M65*($H65-DA65)/$H65,EF$28*$M65/(DA65+1)))","v":{"v":5375.665517376487,"d":"5375.7"}},{"$f":"IF(DB65=999,0,IF($H65>0,EG$28*$M65*($H65-DB65)/$H65,EG$28*$M65/(DB65+1)))","v":{"v":6229.052418260004,"d":"6229.1"}},{"$f":"IF(DC65=999,0,IF($H65>0,EH$28*$M65*($H65-DC65)/$H65,EH$28*$M65/(DC65+1)))","v":{"v":7128.804434230893,"d":"7128.8"}},{"$f":"IF(DD65=999,0,IF($H65>0,EI$28*$M65*($H65-DD65)/$H65,EI$28*$M65/(DD65+1)))","v":{"v":8076.935423983602,"d":"8076.9"}},{"$f":"IF(DE65=999,0,IF($H65>0,EJ$28*$M65*($H65-DE65)/$H65,EJ$28*$M65/(DE65+1)))","v":{"v":9075.538349130666,"d":"9075.5"}},{"$f":"IF(DF65=999,0,IF($H65>0,EK$28*$M65*($H65-DF65)/$H65,EK$28*$M65/(DF65+1)))","v":{"v":10126.78820790497,"d":"10126.8"}},{"$f":"IF(DG65=999,0,IF($H65>0,EL$28*$M65*($H65-DG65)/$H65,EL$28*$M65/(DG65+1)))","v":{"v":11232.94507369151,"d":"11232.9"}},{"$f":"IF(DH65=999,0,IF($H65>0,EM$28*$M65*($H65-DH65)/$H65,EM$28*$M65/(DH65+1)))","v":{"v":12396.357242038132,"d":"12396.4"}},{"$f":"IF(DI65=999,0,IF($H65>0,EN$28*$M65*($H65-DI65)/$H65,EN$28*$M65/(DI65+1)))","v":{"v":13619.464489919226,"d":"13619.5"}},{"$f":"IF(DJ65=999,0,IF($H65>0,EO$28*$M65*($H65-DJ65)/$H65,EO$28*$M65/(DJ65+1)))","v":{"v":14904.801451155352,"d":"14904.8"}},{"$f":"IF(DK65=999,0,IF($H65>0,EP$28*$M65*($H65-DK65)/$H65,EP$28*$M65/(DK65+1)))","v":{"v":16255.001112024718,"d":"16255.0"}},{"$f":"IF(DL65=999,0,IF($H65>0,EQ$28*$M65*($H65-DL65)/$H65,EQ$28*$M65/(DL65+1)))","v":{"v":17672.798431240208,"d":"17672.8"}},{"$f":"IF(DM65=999,0,IF($H65>0,ER$28*$M65*($H65-DM65)/$H65,ER$28*$M65/(DM65+1)))","v":{"v":19161.034088607805,"d":"19161.0"}},{"$f":"IF(DN65=999,0,IF($H65>0,ES$28*$M65*($H65-DN65)/$H65,ES$28*$M65/(DN65+1)))","v":{"v":20722.658366829342,"d":"20722.7"}},{"$f":"IF(DO65=999,0,IF($H65>0,ET$28*$M65*($H65-DO65)/$H65,ET$28*$M65/(DO65+1)))","v":{"v":22360.735171064418,"d":"22360.7"}},{"$f":"IF(DP65=999,0,IF($H65>0,EU$28*$M65*($H65-DP65)/$H65,EU$28*$M65/(DP65+1)))","v":{"v":24078.446191023464,"d":"24078.4"}},{"$f":"IF(DQ65=999,0,IF($H65>0,EV$28*$M65*($H65-DQ65)/$H65,EV$28*$M65/(DQ65+1)))","v":{"v":25879.095210526088,"d":"25879.1"}},{"$f":"IF(DR65=999,0,IF($H65>0,EW$28*$M65*($H65-DR65)/$H65,EW$28*$M65/(DR65+1)))","v":{"v":27766.11256962694,"d":"27766.1"}},{"$f":"IF(DS65=999,0,IF($H65>0,EX$28*$M65*($H65-DS65)/$H65,EX$28*$M65/(DS65+1)))","v":{"v":1143.96383786863,"d":"1144.0"}},{"$f":"IF(DT65=999,0,IF($H65>0,EY$28*$M65*($H65-DT65)/$H65,EY$28*$M65/(DT65+1)))","v":{"v":2356.5655060093777,"d":"2356.6"}},{"$f":"IF(DU65=999,0,IF($H65>0,EZ$28*$M65*($H65-DU65)/$H65,EZ$28*$M65/(DU65+1)))","v":{"v":3640.893706784488,"d":"3640.9"}},{"$nulls":3},{"$f":"MAX(0,I65-Years)","v":2},{"$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",25,25,{"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},{"$f":"I66","v":25},{"$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":25},{"$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":436566.6666666667,"d":"$436,567"}},{"$f":"E66","v":512},{"$f":"F66","v":"Pool Bldg Shower Rooms - Remodel"},{"$f":"H66","v":25},{"$f":"I66","v":25},{"$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":3326.518340348767,"d":"$3,326.52"}},null,512,"Pool Bldg Shower Rooms - Remodel",{"$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":104688.8964827107,"d":"$104,689"}},{"$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":0,"d":"$0"}},{"$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,$H66-1),CQ66-1)))","v":24},{"$f":"IF(AND($H66>0,$I66-CS$28>=$H66),$H66,IF(CR66=999,999,IF(CR66-1<0,IF($H66=0,999,$H66-1),CR66-1)))","v":23},{"$f":"IF(AND($H66>0,$I66-CT$28>=$H66),$H66,IF(CS66=999,999,IF(CS66-1<0,IF($H66=0,999,$H66-1),CS66-1)))","v":22},{"$f":"IF(AND($H66>0,$I66-CU$28>=$H66),$H66,IF(CT66=999,999,IF(CT66-1<0,IF($H66=0,999,$H66-1),CT66-1)))","v":21},{"$f":"IF(AND($H66>0,$I66-CV$28>=$H66),$H66,IF(CU66=999,999,IF(CU66-1<0,IF($H66=0,999,$H66-1),CU66-1)))","v":20},{"$f":"IF(AND($H66>0,$I66-CW$28>=$H66),$H66,IF(CV66=999,999,IF(CV66-1<0,IF($H66=0,999,$H66-1),CV66-1)))","v":19},{"$f":"IF(AND($H66>0,$I66-CX$28>=$H66),$H66,IF(CW66=999,999,IF(CW66-1<0,IF($H66=0,999,$H66-1),CW66-1)))","v":18},{"$f":"IF(AND($H66>0,$I66-CY$28>=$H66),$H66,IF(CX66=999,999,IF(CX66-1<0,IF($H66=0,999,$H66-1),CX66-1)))","v":17},{"$f":"IF(AND($H66>0,$I66-CZ$28>=$H66),$H66,IF(CY66=999,999,IF(CY66-1<0,IF($H66=0,999,$H66-1),CY66-1)))","v":16},{"$f":"IF(AND($H66>0,$I66-DA$28>=$H66),$H66,IF(CZ66=999,999,IF(CZ66-1<0,IF($H66=0,999,$H66-1),CZ66-1)))","v":15},{"$f":"IF(AND($H66>0,$I66-DB$28>=$H66),$H66,IF(DA66=999,999,IF(DA66-1<0,IF($H66=0,999,$H66-1),DA66-1)))","v":14},{"$f":"IF(AND($H66>0,$I66-DC$28>=$H66),$H66,IF(DB66=999,999,IF(DB66-1<0,IF($H66=0,999,$H66-1),DB66-1)))","v":13},{"$f":"IF(AND($H66>0,$I66-DD$28>=$H66),$H66,IF(DC66=999,999,IF(DC66-1<0,IF($H66=0,999,$H66-1),DC66-1)))","v":12},{"$f":"IF(AND($H66>0,$I66-DE$28>=$H66),$H66,IF(DD66=999,999,IF(DD66-1<0,IF($H66=0,999,$H66-1),DD66-1)))","v":11},{"$f":"IF(AND($H66>0,$I66-DF$28>=$H66),$H66,IF(DE66=999,999,IF(DE66-1<0,IF($H66=0,999,$H66-1),DE66-1)))","v":10},{"$f":"IF(AND($H66>0,$I66-DG$28>=$H66),$H66,IF(DF66=999,999,IF(DF66-1<0,IF($H66=0,999,$H66-1),DF66-1)))","v":9},{"$f":"IF(AND($H66>0,$I66-DH$28>=$H66),$H66,IF(DG66=999,999,IF(DG66-1<0,IF($H66=0,999,$H66-1),DG66-1)))","v":8},{"$f":"IF(AND($H66>0,$I66-DI$28>=$H66),$H66,IF(DH66=999,999,IF(DH66-1<0,IF($H66=0,999,$H66-1),DH66-1)))","v":7},{"$f":"IF(AND($H66>0,$I66-DJ$28>=$H66),$H66,IF(DI66=999,999,IF(DI66-1<0,IF($H66=0,999,$H66-1),DI66-1)))","v":6},{"$f":"IF(AND($H66>0,$I66-DK$28>=$H66),$H66,IF(DJ66=999,999,IF(DJ66-1<0,IF($H66=0,999,$H66-1),DJ66-1)))","v":5},{"$f":"IF(AND($H66>0,$I66-DL$28>=$H66),$H66,IF(DK66=999,999,IF(DK66-1<0,IF($H66=0,999,$H66-1),DK66-1)))","v":4},{"$f":"IF(AND($H66>0,$I66-DM$28>=$H66),$H66,IF(DL66=999,999,IF(DL66-1<0,IF($H66=0,999,$H66-1),DL66-1)))","v":3},{"$f":"IF(AND($H66>0,$I66-DN$28>=$H66),$H66,IF(DM66=999,999,IF(DM66-1<0,IF($H66=0,999,$H66-1),DM66-1)))","v":2},{"$f":"IF(AND($H66>0,$I66-DO$28>=$H66),$H66,IF(DN66=999,999,IF(DN66-1<0,IF($H66=0,999,$H66-1),DN66-1)))","v":1},{"$f":"IF(AND($H66>0,$I66-DP$28>=$H66),$H66,IF(DO66=999,999,IF(DO66-1<0,IF($H66=0,999,$H66-1),DO66-1)))","v":0},{"$f":"IF(AND($H66>0,$I66-DQ$28>=$H66),$H66,IF(DP66=999,999,IF(DP66-1<0,IF($H66=0,999,$H66-1),DP66-1)))","v":24},{"$f":"IF(AND($H66>0,$I66-DR$28>=$H66),$H66,IF(DQ66=999,999,IF(DQ66-1<0,IF($H66=0,999,$H66-1),DQ66-1)))","v":23},{"$f":"IF(AND($H66>0,$I66-DS$28>=$H66),$H66,IF(DR66=999,999,IF(DR66-1<0,IF($H66=0,999,$H66-1),DR66-1)))","v":22},{"$f":"IF(AND($H66>0,$I66-DT$28>=$H66),$H66,IF(DS66=999,999,IF(DS66-1<0,IF($H66=0,999,$H66-1),DS66-1)))","v":21},{"$f":"IF(AND($H66>0,$I66-DU$28>=$H66),$H66,IF(DT66=999,999,IF(DT66-1<0,IF($H66=0,999,$H66-1),DT66-1)))","v":20},{"$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":2060,"d":"2060.0"}},{"$f":"IF(CS66=999,0,IF($H66>0,DX$28*$M66*($H66-CS66)/$H66,DX$28*$M66/(CS66+1)))","v":4243.6},{"$f":"IF(CT66=999,0,IF($H66>0,DY$28*$M66*($H66-CT66)/$H66,DY$28*$M66/(CT66+1)))","v":{"v":6556.361999999999,"d":"6556.4"}},{"$f":"IF(CU66=999,0,IF($H66>0,DZ$28*$M66*($H66-CU66)/$H66,DZ$28*$M66/(CU66+1)))","v":{"v":9004.07048,"d":"9004.1"}},{"$f":"IF(CV66=999,0,IF($H66>0,EA$28*$M66*($H66-CV66)/$H66,EA$28*$M66/(CV66+1)))","v":{"v":11592.740742999997,"d":"11592.7"}},{"$f":"IF(CW66=999,0,IF($H66>0,EB$28*$M66*($H66-CW66)/$H66,EB$28*$M66/(CW66+1)))","v":{"v":14328.627558347996,"d":"14328.6"}},{"$f":"IF(CX66=999,0,IF($H66>0,EC$28*$M66*($H66-CX66)/$H66,EC$28*$M66/(CX66+1)))","v":{"v":17218.23411594818,"d":"17218.2"}},{"$f":"IF(CY66=999,0,IF($H66>0,ED$28*$M66*($H66-CY66)/$H66,ED$28*$M66/(CY66+1)))","v":{"v":20268.321302201854,"d":"20268.3"}},{"$f":"IF(CZ66=999,0,IF($H66>0,EE$28*$M66*($H66-CZ66)/$H66,EE$28*$M66/(CZ66+1)))","v":{"v":23485.9173089264,"d":"23485.9"}},{"$f":"IF(DA66=999,0,IF($H66>0,EF$28*$M66*($H66-DA66)/$H66,EF$28*$M66/(DA66+1)))","v":{"v":26878.32758688243,"d":"26878.3"}},{"$f":"IF(DB66=999,0,IF($H66>0,EG$28*$M66*($H66-DB66)/$H66,EG$28*$M66/(DB66+1)))","v":{"v":30453.145155937804,"d":"30453.1"}},{"$f":"IF(DC66=999,0,IF($H66>0,EH$28*$M66*($H66-DC66)/$H66,EH$28*$M66/(DC66+1)))","v":{"v":34218.26128430828,"d":"34218.3"}},{"$f":"IF(DD66=999,0,IF($H66>0,EI$28*$M66*($H66-DD66)/$H66,EI$28*$M66/(DD66+1)))","v":{"v":38181.876549740664,"d":"38181.9"}},{"$f":"IF(DE66=999,0,IF($H66>0,EJ$28*$M66*($H66-DE66)/$H66,EJ$28*$M66/(DE66+1)))","v":{"v":42352.51229594311,"d":"42352.5"}},{"$f":"IF(DF66=999,0,IF($H66>0,EK$28*$M66*($H66-DF66)/$H66,EK$28*$M66/(DF66+1)))","v":{"v":46739.02249802293,"d":"46739.0"}},{"$f":"IF(DG66=999,0,IF($H66>0,EL$28*$M66*($H66-DG66)/$H66,EL$28*$M66/(DG66+1)))","v":{"v":51350.60605116119,"d":"51350.6"}},{"$f":"IF(DH66=999,0,IF($H66>0,EM$28*$M66*($H66-DH66)/$H66,EM$28*$M66/(DH66+1)))","v":{"v":56196.81949723952,"d":"56196.8"}},{"$f":"IF(DI66=999,0,IF($H66>0,EN$28*$M66*($H66-DI66)/$H66,EN$28*$M66/(DI66+1)))","v":{"v":61287.59020463652,"d":"61287.6"}},{"$f":"IF(DJ66=999,0,IF($H66>0,EO$28*$M66*($H66-DJ66)/$H66,EO$28*$M66/(DJ66+1)))","v":{"v":66633.23001692981,"d":"66633.2"}},{"$f":"IF(DK66=999,0,IF($H66>0,EP$28*$M66*($H66-DK66)/$H66,EP$28*$M66/(DK66+1)))","v":{"v":72244.44938677653,"d":"72244.4"}},{"$f":"IF(DL66=999,0,IF($H66>0,EQ$28*$M66*($H66-DL66)/$H66,EQ$28*$M66/(DL66+1)))","v":{"v":78132.37201179881,"d":"78132.4"}},{"$f":"IF(DM66=999,0,IF($H66>0,ER$28*$M66*($H66-DM66)/$H66,ER$28*$M66/(DM66+1)))","v":{"v":84308.54998987434,"d":"84308.5"}},{"$f":"IF(DN66=999,0,IF($H66>0,ES$28*$M66*($H66-DN66)/$H66,ES$28*$M66/(DN66+1)))","v":{"v":90784.97951182378,"d":"90785.0"}},{"$f":"IF(DO66=999,0,IF($H66>0,ET$28*$M66*($H66-DO66)/$H66,ET$28*$M66/(DO66+1)))","v":{"v":97574.11711009927,"d":"97574.1"}},{"$f":"IF(DP66=999,0,IF($H66>0,EU$28*$M66*($H66-DP66)/$H66,EU$28*$M66/(DP66+1)))","v":{"v":104688.89648271068,"d":"104688.9"}},{"$f":"IF(DQ66=999,0,IF($H66>0,EV$28*$M66*($H66-DQ66)/$H66,EV$28*$M66/(DQ66+1)))","v":{"v":4313.182535087681,"d":"4313.2"}},{"$f":"IF(DR66=999,0,IF($H66>0,EW$28*$M66*($H66-DR66)/$H66,EW$28*$M66/(DR66+1)))","v":{"v":8885.156022280622,"d":"8885.2"}},{"$f":"IF(DS66=999,0,IF($H66>0,EX$28*$M66*($H66-DS66)/$H66,EX$28*$M66/(DS66+1)))","v":{"v":13727.566054423562,"d":"13727.6"}},{"$f":"IF(DT66=999,0,IF($H66>0,EY$28*$M66*($H66-DT66)/$H66,EY$28*$M66/(DT66+1)))","v":{"v":18852.52404807502,"d":"18852.5"}},{"$f":"IF(DU66=999,0,IF($H66>0,EZ$28*$M66*($H66-DU66)/$H66,EZ$28*$M66/(DU66+1)))","v":{"v":24272.62471189659,"d":"24272.6"}},{"$nulls":3},{"$f":"MAX(0,I66-Years)","v":25},{"$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",25,25,{"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},{"$f":"I67","v":25},{"$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":25},{"$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":436566.6666666667,"d":"$436,567"}},{"$f":"E67","v":516},{"$f":"F67","v":"Pool Bldg Half Baths - Refurbish"},{"$f":"H67","v":25},{"$f":"I67","v":25},{"$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":532.2429344558028,"d":"$532.24"}},null,516,"Pool Bldg Half Baths - Refurbish",{"$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":16750.22343723371,"d":"$16,750"}},{"$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":0,"d":"$0"}},{"$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,$H67-1),CQ67-1)))","v":24},{"$f":"IF(AND($H67>0,$I67-CS$28>=$H67),$H67,IF(CR67=999,999,IF(CR67-1<0,IF($H67=0,999,$H67-1),CR67-1)))","v":23},{"$f":"IF(AND($H67>0,$I67-CT$28>=$H67),$H67,IF(CS67=999,999,IF(CS67-1<0,IF($H67=0,999,$H67-1),CS67-1)))","v":22},{"$f":"IF(AND($H67>0,$I67-CU$28>=$H67),$H67,IF(CT67=999,999,IF(CT67-1<0,IF($H67=0,999,$H67-1),CT67-1)))","v":21},{"$f":"IF(AND($H67>0,$I67-CV$28>=$H67),$H67,IF(CU67=999,999,IF(CU67-1<0,IF($H67=0,999,$H67-1),CU67-1)))","v":20},{"$f":"IF(AND($H67>0,$I67-CW$28>=$H67),$H67,IF(CV67=999,999,IF(CV67-1<0,IF($H67=0,999,$H67-1),CV67-1)))","v":19},{"$f":"IF(AND($H67>0,$I67-CX$28>=$H67),$H67,IF(CW67=999,999,IF(CW67-1<0,IF($H67=0,999,$H67-1),CW67-1)))","v":18},{"$f":"IF(AND($H67>0,$I67-CY$28>=$H67),$H67,IF(CX67=999,999,IF(CX67-1<0,IF($H67=0,999,$H67-1),CX67-1)))","v":17},{"$f":"IF(AND($H67>0,$I67-CZ$28>=$H67),$H67,IF(CY67=999,999,IF(CY67-1<0,IF($H67=0,999,$H67-1),CY67-1)))","v":16},{"$f":"IF(AND($H67>0,$I67-DA$28>=$H67),$H67,IF(CZ67=999,999,IF(CZ67-1<0,IF($H67=0,999,$H67-1),CZ67-1)))","v":15},{"$f":"IF(AND($H67>0,$I67-DB$28>=$H67),$H67,IF(DA67=999,999,IF(DA67-1<0,IF($H67=0,999,$H67-1),DA67-1)))","v":14},{"$f":"IF(AND($H67>0,$I67-DC$28>=$H67),$H67,IF(DB67=999,999,IF(DB67-1<0,IF($H67=0,999,$H67-1),DB67-1)))","v":13},{"$f":"IF(AND($H67>0,$I67-DD$28>=$H67),$H67,IF(DC67=999,999,IF(DC67-1<0,IF($H67=0,999,$H67-1),DC67-1)))","v":12},{"$f":"IF(AND($H67>0,$I67-DE$28>=$H67),$H67,IF(DD67=999,999,IF(DD67-1<0,IF($H67=0,999,$H67-1),DD67-1)))","v":11},{"$f":"IF(AND($H67>0,$I67-DF$28>=$H67),$H67,IF(DE67=999,999,IF(DE67-1<0,IF($H67=0,999,$H67-1),DE67-1)))","v":10},{"$f":"IF(AND($H67>0,$I67-DG$28>=$H67),$H67,IF(DF67=999,999,IF(DF67-1<0,IF($H67=0,999,$H67-1),DF67-1)))","v":9},{"$f":"IF(AND($H67>0,$I67-DH$28>=$H67),$H67,IF(DG67=999,999,IF(DG67-1<0,IF($H67=0,999,$H67-1),DG67-1)))","v":8},{"$f":"IF(AND($H67>0,$I67-DI$28>=$H67),$H67,IF(DH67=999,999,IF(DH67-1<0,IF($H67=0,999,$H67-1),DH67-1)))","v":7},{"$f":"IF(AND($H67>0,$I67-DJ$28>=$H67),$H67,IF(DI67=999,999,IF(DI67-1<0,IF($H67=0,999,$H67-1),DI67-1)))","v":6},{"$f":"IF(AND($H67>0,$I67-DK$28>=$H67),$H67,IF(DJ67=999,999,IF(DJ67-1<0,IF($H67=0,999,$H67-1),DJ67-1)))","v":5},{"$f":"IF(AND($H67>0,$I67-DL$28>=$H67),$H67,IF(DK67=999,999,IF(DK67-1<0,IF($H67=0,999,$H67-1),DK67-1)))","v":4},{"$f":"IF(AND($H67>0,$I67-DM$28>=$H67),$H67,IF(DL67=999,999,IF(DL67-1<0,IF($H67=0,999,$H67-1),DL67-1)))","v":3},{"$f":"IF(AND($H67>0,$I67-DN$28>=$H67),$H67,IF(DM67=999,999,IF(DM67-1<0,IF($H67=0,999,$H67-1),DM67-1)))","v":2},{"$f":"IF(AND($H67>0,$I67-DO$28>=$H67),$H67,IF(DN67=999,999,IF(DN67-1<0,IF($H67=0,999,$H67-1),DN67-1)))","v":1},{"$f":"IF(AND($H67>0,$I67-DP$28>=$H67),$H67,IF(DO67=999,999,IF(DO67-1<0,IF($H67=0,999,$H67-1),DO67-1)))","v":0},{"$f":"IF(AND($H67>0,$I67-DQ$28>=$H67),$H67,IF(DP67=999,999,IF(DP67-1<0,IF($H67=0,999,$H67-1),DP67-1)))","v":24},{"$f":"IF(AND($H67>0,$I67-DR$28>=$H67),$H67,IF(DQ67=999,999,IF(DQ67-1<0,IF($H67=0,999,$H67-1),DQ67-1)))","v":23},{"$f":"IF(AND($H67>0,$I67-DS$28>=$H67),$H67,IF(DR67=999,999,IF(DR67-1<0,IF($H67=0,999,$H67-1),DR67-1)))","v":22},{"$f":"IF(AND($H67>0,$I67-DT$28>=$H67),$H67,IF(DS67=999,999,IF(DS67-1<0,IF($H67=0,999,$H67-1),DS67-1)))","v":21},{"$f":"IF(AND($H67>0,$I67-DU$28>=$H67),$H67,IF(DT67=999,999,IF(DT67-1<0,IF($H67=0,999,$H67-1),DT67-1)))","v":20},{"$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":329.6},{"$f":"IF(CS67=999,0,IF($H67>0,DX$28*$M67*($H67-CS67)/$H67,DX$28*$M67/(CS67+1)))","v":{"v":678.9759999999999,"d":"679.0"}},{"$f":"IF(CT67=999,0,IF($H67>0,DY$28*$M67*($H67-CT67)/$H67,DY$28*$M67/(CT67+1)))","v":{"v":1049.0179200000002,"d":"1049.0"}},{"$f":"IF(CU67=999,0,IF($H67>0,DZ$28*$M67*($H67-CU67)/$H67,DZ$28*$M67/(CU67+1)))","v":{"v":1440.6512767999998,"d":"1440.7"}},{"$f":"IF(CV67=999,0,IF($H67>0,EA$28*$M67*($H67-CV67)/$H67,EA$28*$M67/(CV67+1)))","v":{"v":1854.8385188799998,"d":"1854.8"}},{"$f":"IF(CW67=999,0,IF($H67>0,EB$28*$M67*($H67-CW67)/$H67,EB$28*$M67/(CW67+1)))","v":{"v":2292.5804093356796,"d":"2292.6"}},{"$f":"IF(CX67=999,0,IF($H67>0,EC$28*$M67*($H67-CX67)/$H67,EC$28*$M67/(CX67+1)))","v":{"v":2754.917458551709,"d":"2754.9"}},{"$f":"IF(CY67=999,0,IF($H67>0,ED$28*$M67*($H67-CY67)/$H67,ED$28*$M67/(CY67+1)))","v":{"v":3242.931408352297,"d":"3242.9"}},{"$f":"IF(CZ67=999,0,IF($H67>0,EE$28*$M67*($H67-CZ67)/$H67,EE$28*$M67/(CZ67+1)))","v":{"v":3757.746769428224,"d":"3757.7"}},{"$f":"IF(DA67=999,0,IF($H67>0,EF$28*$M67*($H67-DA67)/$H67,EF$28*$M67/(DA67+1)))","v":{"v":4300.53241390119,"d":"4300.5"}},{"$f":"IF(DB67=999,0,IF($H67>0,EG$28*$M67*($H67-DB67)/$H67,EG$28*$M67/(DB67+1)))","v":{"v":4872.503224950048,"d":"4872.5"}},{"$f":"IF(DC67=999,0,IF($H67>0,EH$28*$M67*($H67-DC67)/$H67,EH$28*$M67/(DC67+1)))","v":{"v":5474.921805489326,"d":"5474.9"}},{"$f":"IF(DD67=999,0,IF($H67>0,EI$28*$M67*($H67-DD67)/$H67,EI$28*$M67/(DD67+1)))","v":{"v":6109.100247958506,"d":"6109.1"}},{"$f":"IF(DE67=999,0,IF($H67>0,EJ$28*$M67*($H67-DE67)/$H67,EJ$28*$M67/(DE67+1)))","v":{"v":6776.4019673508965,"d":"6776.4"}},{"$f":"IF(DF67=999,0,IF($H67>0,EK$28*$M67*($H67-DF67)/$H67,EK$28*$M67/(DF67+1)))","v":{"v":7478.243599683669,"d":"7478.2"}},{"$f":"IF(DG67=999,0,IF($H67>0,EL$28*$M67*($H67-DG67)/$H67,EL$28*$M67/(DG67+1)))","v":{"v":8216.09696818579,"d":"8216.1"}},{"$f":"IF(DH67=999,0,IF($H67>0,EM$28*$M67*($H67-DH67)/$H67,EM$28*$M67/(DH67+1)))","v":{"v":8991.491119558323,"d":"8991.5"}},{"$f":"IF(DI67=999,0,IF($H67>0,EN$28*$M67*($H67-DI67)/$H67,EN$28*$M67/(DI67+1)))","v":{"v":9806.014432741842,"d":"9806.0"}},{"$f":"IF(DJ67=999,0,IF($H67>0,EO$28*$M67*($H67-DJ67)/$H67,EO$28*$M67/(DJ67+1)))","v":{"v":10661.31680270877,"d":"10661.3"}},{"$f":"IF(DK67=999,0,IF($H67>0,EP$28*$M67*($H67-DK67)/$H67,EP$28*$M67/(DK67+1)))","v":{"v":11559.111901884244,"d":"11559.1"}},{"$f":"IF(DL67=999,0,IF($H67>0,EQ$28*$M67*($H67-DL67)/$H67,EQ$28*$M67/(DL67+1)))","v":{"v":12501.17952188781,"d":"12501.2"}},{"$f":"IF(DM67=999,0,IF($H67>0,ER$28*$M67*($H67-DM67)/$H67,ER$28*$M67/(DM67+1)))","v":{"v":13489.367998379896,"d":"13489.4"}},{"$f":"IF(DN67=999,0,IF($H67>0,ES$28*$M67*($H67-DN67)/$H67,ES$28*$M67/(DN67+1)))","v":{"v":14525.596721891805,"d":"14525.6"}},{"$f":"IF(DO67=999,0,IF($H67>0,ET$28*$M67*($H67-DO67)/$H67,ET$28*$M67/(DO67+1)))","v":{"v":15611.858737615885,"d":"15611.9"}},{"$f":"IF(DP67=999,0,IF($H67>0,EU$28*$M67*($H67-DP67)/$H67,EU$28*$M67/(DP67+1)))","v":{"v":16750.22343723371,"d":"16750.2"}},{"$f":"IF(DQ67=999,0,IF($H67>0,EV$28*$M67*($H67-DQ67)/$H67,EV$28*$M67/(DQ67+1)))","v":{"v":690.1092056140291,"d":"690.1"}},{"$f":"IF(DR67=999,0,IF($H67>0,EW$28*$M67*($H67-DR67)/$H67,EW$28*$M67/(DR67+1)))","v":{"v":1421.6249635648994,"d":"1421.6"}},{"$f":"IF(DS67=999,0,IF($H67>0,EX$28*$M67*($H67-DS67)/$H67,EX$28*$M67/(DS67+1)))","v":{"v":2196.41056870777,"d":"2196.4"}},{"$f":"IF(DT67=999,0,IF($H67>0,EY$28*$M67*($H67-DT67)/$H67,EY$28*$M67/(DT67+1)))","v":{"v":3016.4038476920036,"d":"3016.4"}},{"$f":"IF(DU67=999,0,IF($H67>0,EZ$28*$M67*($H67-DU67)/$H67,EZ$28*$M67/(DU67+1)))","v":{"v":3883.6199539034546,"d":"3883.6"}},{"$nulls":3},{"$f":"MAX(0,I67-Years)","v":25},{"$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.",25,25,{"v":5000,"d":"$5,000"},{"v":6000,"d":"$6,000"},null,{"v":5500,"d":"$5,500"},530,"Pool Bldg Elect./Lighting - Replc",25,25,{"v":5500,"d":"$5,500"},530,"Pool Bldg Elect./Lighting - Replc","Fixtures, panels, etc.",25,25,{"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":436566.6666666667,"d":"$436,567"}},530,"Pool Bldg Elect./Lighting - Replc",25,25,{"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":365.9170174383644,"d":"$365.92"}},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":11515.778613098177,"d":"$11,516"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},25,24,23,22,21,20,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,24,23,22,21,20,{"v":0,"d":"0.0"},226.6,{"v":466.796,"d":"466.8"},{"v":721.1998199999999,"d":"721.2"},{"v":990.4477527999999,"d":"990.4"},{"v":1275.2014817299998,"d":"1275.2"},{"v":1576.14903141828,"d":"1576.1"},{"v":1894.0057527543,"d":"1894.0"},{"v":2229.515343242204,"d":"2229.5"},{"v":2583.450903981904,"d":"2583.5"},{"v":2956.616034557068,"d":"2956.6"},{"v":3349.845967153158,"d":"3349.8"},{"v":3764.0087412739113,"d":"3764.0"},{"v":4200.006420471473,"d":"4200.0"},{"v":4658.776352553741,"d":"4658.8"},{"v":5141.292474782523,"d":"5141.3"},{"v":5648.566665627731,"d":"5648.6"},{"v":6181.6501446963475,"d":"6181.7"},{"v":6741.634922510017,"d":"6741.6"},{"v":7329.65530186228,"d":"7329.7"},{"v":7946.8894325454185,"d":"7946.9"},{"v":8594.560921297869,"d":"8594.6"},{"v":9273.940498886179,"d":"9273.9"},{"v":9986.347746300617,"d":"9986.3"},{"v":10733.152882110924,"d":"10733.2"},{"v":11515.778613098177,"d":"11515.8"},{"v":474.4500788596449,"d":"474.5"},{"v":977.3671624508685,"d":"977.4"},{"v":1510.0322659865917,"d":"1510.0"},{"v":2073.777645288252,"d":"2073.8"},{"v":2669.9887183086253,"d":"2670.0"},{"$nulls":3},{"$f":"MAX(0,I68-Years)","v":25},{"$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",10,9,{"v":4000,"d":"$4,000"},{"v":5000,"d":"$5,000"},null,{"v":4500,"d":"$4,500"},532,"Pool Bldg Water Heater - Replace",10,9,{"v":4500,"d":"$4,500"},532,"Pool Bldg Water Heater - Replace","(1) Bradford White 75 Gal",10,9,{"v":4000,"d":"$4,000"},{"v":5000,"d":"$5,000"},532,"Pool Bldg Water Heater - Replace",{"v":4500,"d":"$4,500"},"X",1,"/",10,"=",{"$f":"DV69+(1-Main!$D$61)*(DW69-DV69)","v":{"v":450,"d":"$450"}},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":437016.6666666667,"d":"$437,017"}},532,"Pool Bldg Water Heater - Replace",10,9,{"v":4500,"d":"$4,500"},{"$f":"DV69+(1-Main!$D$61)*(DW69-DV69)","v":{"v":450,"d":"$450"}},{"$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":450,"d":"$450"}},{"$f":"AO69*Main!RecommendContrib","v":{"v":748.4666265784726,"d":"$748.47"}},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":5871.4793272316,"d":"$5,871"},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":7890.777238846951,"d":"$7,891"},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":10604.5447770422,"d":"$10,605"},{"v":0,"d":"$0"},9,8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,8,7,6,5,4,3,2,1,0,9,{"v":450,"d":"450.0"},{"v":927,"d":"927.0"},{"v":1432.2150000000001,"d":"1432.2"},{"v":1966.9086,"d":"1966.9"},{"v":2532.3948225,"d":"2532.4"},{"v":3130.04000061,"d":"3130.0"},{"v":3761.26473406635,"d":"3761.3"},{"v":4427.545915529532,"d":"4427.5"},{"v":5130.4188296198445,"d":"5130.4"},{"v":5871.4793272316,"d":"5871.5"},{"v":604.7623707048548,"d":"604.8"},{"v":1245.810483652001,"d":"1245.8"},{"v":1924.7771972423411,"d":"1924.8"},{"v":2643.3606842128147,"d":"2643.4"},{"v":3403.326880924,"d":"3403.3"},{"v":4206.512024822065,"d":"4206.5"},{"v":5054.82528316118,"d":"5054.8"},{"v":5950.251476178302,"d":"5950.3"},{"v":6894.853898021608,"d":"6894.9"},{"v":7890.777238846951,"d":"7890.8"},{"v":812.750055601236,"d":"812.8"},{"v":1674.2651145385457,"d":"1674.3"},{"v":2586.7396019620537,"d":"2586.7"},{"v":3552.455720027887,"d":"3552.5"},{"v":4573.786739535904,"d":"4573.8"},{"v":5653.200410066378,"d":"5653.2"},{"v":6793.262492763097,"d":"6793.3"},{"v":7996.64042005256,"d":"7996.6"},{"v":9266.107086735903,"d":"9266.1"},{"v":10604.5447770422,"d":"10604.5"},{"v":1092.2681120353466,"d":"1092.3"},{"$nulls":3},{"$f":"MAX(0,I69-Years)","v":9},{"$f":"K69*(1+Inflation/100)^Years","v":{"v":5000,"d":"$5,000"}}]
[false,null,40,null,533,"Shore Armoring",{"$nulls":6},{"v":0,"d":"$0"},null,"Shore Armoring",{"$nulls":4},"Shore Armoring",{"$nulls":6},"Shore Armoring",{"$nulls":9},"Shore Armoring",{"$nulls":4},{"$f":"SUM(AV$31:AV70)","v":{"v":437016.6666666667,"d":"$437,017"}},null,"Shore Armoring",{"$nulls":8},"Shore Armoring",{"$nulls":6},"Shore Armoring",{"$nulls":6},"Shore Armoring",{"$nulls":6},"Shore Armoring",{"$nulls":6},"Shore Armoring",{"$nulls":6},"Shore Armoring",{"$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",30,4,{"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},{"$f":"I71","v":4},{"$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":4},{"$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":26},"/",{"$f":"H71","v":30},"=",{"$f":"DV71+(1-Main!$D$61)*(DW71-DV71)","v":{"v":17333.333333333332,"d":"$17,333"}},null,{"$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":454350,"d":"$454,350"}},{"$f":"E71","v":601},{"$f":"F71","v":"Clubhouse Siding/Trim - Repr/Replc"},{"$f":"H71","v":30},{"$f":"I71","v":4},{"$f":"M71","v":{"v":20000,"d":"$20,000"}},{"$f":"DV71+(1-Main!$D$61)*(DW71-DV71)","v":{"v":17333.333333333332,"d":"$17,333"}},{"$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":7106.333333333332,"d":"$7,106"}},{"$f":"AO71*Main!RecommendContrib","v":{"v":1108.8394467829223,"d":"$1,108.84"}},null,601,"Clubhouse Siding/Trim - Repr/Replc",{"$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":22510.176199999998,"d":"$22,510"}},601,"Clubhouse Siding/Trim - Repr/Replc",{"$f":"IF(CV71=0,$M71*BI$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CW71=0,$M71*BJ$3,0)","v":{"v":0,"d":"$0"}},{"$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":4},{"$f":"IF(AND($H71>0,$I71-CR$28>=$H71),$H71,IF(CQ71=999,999,IF(CQ71-1<0,IF($H71=0,999,$H71-1),CQ71-1)))","v":3},{"$f":"IF(AND($H71>0,$I71-CS$28>=$H71),$H71,IF(CR71=999,999,IF(CR71-1<0,IF($H71=0,999,$H71-1),CR71-1)))","v":2},{"$f":"IF(AND($H71>0,$I71-CT$28>=$H71),$H71,IF(CS71=999,999,IF(CS71-1<0,IF($H71=0,999,$H71-1),CS71-1)))","v":1},{"$f":"IF(AND($H71>0,$I71-CU$28>=$H71),$H71,IF(CT71=999,999,IF(CT71-1<0,IF($H71=0,999,$H71-1),CT71-1)))","v":0},{"$f":"IF(AND($H71>0,$I71-CV$28>=$H71),$H71,IF(CU71=999,999,IF(CU71-1<0,IF($H71=0,999,$H71-1),CU71-1)))","v":29},{"$f":"IF(AND($H71>0,$I71-CW$28>=$H71),$H71,IF(CV71=999,999,IF(CV71-1<0,IF($H71=0,999,$H71-1),CV71-1)))","v":28},{"$f":"IF(AND($H71>0,$I71-CX$28>=$H71),$H71,IF(CW71=999,999,IF(CW71-1<0,IF($H71=0,999,$H71-1),CW71-1)))","v":27},{"$f":"IF(AND($H71>0,$I71-CY$28>=$H71),$H71,IF(CX71=999,999,IF(CX71-1<0,IF($H71=0,999,$H71-1),CX71-1)))","v":26},{"$f":"IF(AND($H71>0,$I71-CZ$28>=$H71),$H71,IF(CY71=999,999,IF(CY71-1<0,IF($H71=0,999,$H71-1),CY71-1)))","v":25},{"$f":"IF(AND($H71>0,$I71-DA$28>=$H71),$H71,IF(CZ71=999,999,IF(CZ71-1<0,IF($H71=0,999,$H71-1),CZ71-1)))","v":24},{"$f":"IF(AND($H71>0,$I71-DB$28>=$H71),$H71,IF(DA71=999,999,IF(DA71-1<0,IF($H71=0,999,$H71-1),DA71-1)))","v":23},{"$f":"IF(AND($H71>0,$I71-DC$28>=$H71),$H71,IF(DB71=999,999,IF(DB71-1<0,IF($H71=0,999,$H71-1),DB71-1)))","v":22},{"$f":"IF(AND($H71>0,$I71-DD$28>=$H71),$H71,IF(DC71=999,999,IF(DC71-1<0,IF($H71=0,999,$H71-1),DC71-1)))","v":21},{"$f":"IF(AND($H71>0,$I71-DE$28>=$H71),$H71,IF(DD71=999,999,IF(DD71-1<0,IF($H71=0,999,$H71-1),DD71-1)))","v":20},{"$f":"IF(AND($H71>0,$I71-DF$28>=$H71),$H71,IF(DE71=999,999,IF(DE71-1<0,IF($H71=0,999,$H71-1),DE71-1)))","v":19},{"$f":"IF(AND($H71>0,$I71-DG$28>=$H71),$H71,IF(DF71=999,999,IF(DF71-1<0,IF($H71=0,999,$H71-1),DF71-1)))","v":18},{"$f":"IF(AND($H71>0,$I71-DH$28>=$H71),$H71,IF(DG71=999,999,IF(DG71-1<0,IF($H71=0,999,$H71-1),DG71-1)))","v":17},{"$f":"IF(AND($H71>0,$I71-DI$28>=$H71),$H71,IF(DH71=999,999,IF(DH71-1<0,IF($H71=0,999,$H71-1),DH71-1)))","v":16},{"$f":"IF(AND($H71>0,$I71-DJ$28>=$H71),$H71,IF(DI71=999,999,IF(DI71-1<0,IF($H71=0,999,$H71-1),DI71-1)))","v":15},{"$f":"IF(AND($H71>0,$I71-DK$28>=$H71),$H71,IF(DJ71=999,999,IF(DJ71-1<0,IF($H71=0,999,$H71-1),DJ71-1)))","v":14},{"$f":"IF(AND($H71>0,$I71-DL$28>=$H71),$H71,IF(DK71=999,999,IF(DK71-1<0,IF($H71=0,999,$H71-1),DK71-1)))","v":13},{"$f":"IF(AND($H71>0,$I71-DM$28>=$H71),$H71,IF(DL71=999,999,IF(DL71-1<0,IF($H71=0,999,$H71-1),DL71-1)))","v":12},{"$f":"IF(AND($H71>0,$I71-DN$28>=$H71),$H71,IF(DM71=999,999,IF(DM71-1<0,IF($H71=0,999,$H71-1),DM71-1)))","v":11},{"$f":"IF(AND($H71>0,$I71-DO$28>=$H71),$H71,IF(DN71=999,999,IF(DN71-1<0,IF($H71=0,999,$H71-1),DN71-1)))","v":10},{"$f":"IF(AND($H71>0,$I71-DP$28>=$H71),$H71,IF(DO71=999,999,IF(DO71-1<0,IF($H71=0,999,$H71-1),DO71-1)))","v":9},{"$f":"IF(AND($H71>0,$I71-DQ$28>=$H71),$H71,IF(DP71=999,999,IF(DP71-1<0,IF($H71=0,999,$H71-1),DP71-1)))","v":8},{"$f":"IF(AND($H71>0,$I71-DR$28>=$H71),$H71,IF(DQ71=999,999,IF(DQ71-1<0,IF($H71=0,999,$H71-1),DQ71-1)))","v":7},{"$f":"IF(AND($H71>0,$I71-DS$28>=$H71),$H71,IF(DR71=999,999,IF(DR71-1<0,IF($H71=0,999,$H71-1),DR71-1)))","v":6},{"$f":"IF(AND($H71>0,$I71-DT$28>=$H71),$H71,IF(DS71=999,999,IF(DS71-1<0,IF($H71=0,999,$H71-1),DS71-1)))","v":5},{"$f":"IF(AND($H71>0,$I71-DU$28>=$H71),$H71,IF(DT71=999,999,IF(DT71-1<0,IF($H71=0,999,$H71-1),DT71-1)))","v":4},{"$f":"IF($H71>0,$M71*($H71-CQ71)/$H71,$M71/(CQ71+1))","v":{"v":17333.333333333332,"d":"17333.3"}},{"$f":"IF(CR71=999,0,IF($H71>0,DW$28*$M71*($H71-CR71)/$H71,DW$28*$M71/(CR71+1)))","v":{"v":18540,"d":"18540.0"}},{"$f":"IF(CS71=999,0,IF($H71>0,DX$28*$M71*($H71-CS71)/$H71,DX$28*$M71/(CS71+1)))","v":{"v":19803.466666666667,"d":"19803.5"}},{"$f":"IF(CT71=999,0,IF($H71>0,DY$28*$M71*($H71-CT71)/$H71,DY$28*$M71/(CT71+1)))","v":{"v":21126.055333333334,"d":"21126.1"}},{"$f":"IF(CU71=999,0,IF($H71>0,DZ$28*$M71*($H71-CU71)/$H71,DZ$28*$M71/(CU71+1)))","v":{"v":22510.176199999998,"d":"22510.2"}},{"$f":"IF(CV71=999,0,IF($H71>0,EA$28*$M71*($H71-CV71)/$H71,EA$28*$M71/(CV71+1)))","v":{"v":772.8493828666666,"d":"772.8"}},{"$f":"IF(CW71=999,0,IF($H71>0,EB$28*$M71*($H71-CW71)/$H71,EB$28*$M71/(CW71+1)))","v":{"v":1592.0697287053333,"d":"1592.1"}},{"$f":"IF(CX71=999,0,IF($H71>0,EC$28*$M71*($H71-CX71)/$H71,EC$28*$M71/(CX71+1)))","v":{"v":2459.74773084974,"d":"2459.7"}},{"$f":"IF(CY71=999,0,IF($H71>0,ED$28*$M71*($H71-CY71)/$H71,ED$28*$M71/(CY71+1)))","v":{"v":3378.0535503669757,"d":"3378.1"}},{"$f":"IF(CZ71=999,0,IF($H71>0,EE$28*$M71*($H71-CZ71)/$H71,EE$28*$M71/(CZ71+1)))","v":{"v":4349.243946097481,"d":"4349.2"}},{"$f":"IF(DA71=999,0,IF($H71>0,EF$28*$M71*($H71-DA71)/$H71,EF$28*$M71/(DA71+1)))","v":{"v":5375.6655173764875,"d":"5375.7"}},{"$f":"IF(DB71=999,0,IF($H71>0,EG$28*$M71*($H71-DB71)/$H71,EG$28*$M71/(DB71+1)))","v":{"v":6459.758063380746,"d":"6459.8"}},{"$f":"IF(DC71=999,0,IF($H71>0,EH$28*$M71*($H71-DC71)/$H71,EH$28*$M71/(DC71+1)))","v":{"v":7604.058063179619,"d":"7604.1"}},{"$f":"IF(DD71=999,0,IF($H71>0,EI$28*$M71*($H71-DD71)/$H71,EI$28*$M71/(DD71+1)))","v":{"v":8811.202280709384,"d":"8811.2"}},{"$f":"IF(DE71=999,0,IF($H71>0,EJ$28*$M71*($H71-DE71)/$H71,EJ$28*$M71/(DE71+1)))","v":{"v":10083.931499034074,"d":"10083.9"}},{"$f":"IF(DF71=999,0,IF($H71>0,EK$28*$M71*($H71-DF71)/$H71,EK$28*$M71/(DF71+1)))","v":{"v":11425.094388405607,"d":"11425.1"}},{"$f":"IF(DG71=999,0,IF($H71>0,EL$28*$M71*($H71-DG71)/$H71,EL$28*$M71/(DG71+1)))","v":{"v":12837.651512790297,"d":"12837.7"}},{"$f":"IF(DH71=999,0,IF($H71>0,EM$28*$M71*($H71-DH71)/$H71,EM$28*$M71/(DH71+1)))","v":{"v":14324.679479688504,"d":"14324.7"}},{"$f":"IF(DI71=999,0,IF($H71>0,EN$28*$M71*($H71-DI71)/$H71,EN$28*$M71/(DI71+1)))","v":{"v":15889.375238239098,"d":"15889.4"}},{"$f":"IF(DJ71=999,0,IF($H71>0,EO$28*$M71*($H71-DJ71)/$H71,EO$28*$M71/(DJ71+1)))","v":{"v":17535.060530771003,"d":"17535.1"}},{"$f":"IF(DK71=999,0,IF($H71>0,EP$28*$M71*($H71-DK71)/$H71,EP$28*$M71/(DK71+1)))","v":{"v":19265.18650314041,"d":"19265.2"}},{"$f":"IF(DL71=999,0,IF($H71>0,EQ$28*$M71*($H71-DL71)/$H71,EQ$28*$M71/(DL71+1)))","v":{"v":21083.33847937428,"d":"21083.3"}},{"$f":"IF(DM71=999,0,IF($H71>0,ER$28*$M71*($H71-DM71)/$H71,ER$28*$M71/(DM71+1)))","v":{"v":22993.240906329367,"d":"22993.2"}},{"$f":"IF(DN71=999,0,IF($H71>0,ES$28*$M71*($H71-DN71)/$H71,ES$28*$M71/(DN71+1)))","v":{"v":24998.76247427032,"d":"24998.8"}},{"$f":"IF(DO71=999,0,IF($H71>0,ET$28*$M71*($H71-DO71)/$H71,ET$28*$M71/(DO71+1)))","v":{"v":27103.921419472026,"d":"27103.9"}},{"$f":"IF(DP71=999,0,IF($H71>0,EU$28*$M71*($H71-DP71)/$H71,EU$28*$M71/(DP71+1)))","v":{"v":29312.891015159,"d":"29312.9"}},{"$f":"IF(DQ71=999,0,IF($H71>0,EV$28*$M71*($H71-DQ71)/$H71,EV$28*$M71/(DQ71+1)))","v":{"v":31630.005257309662,"d":"31630.0"}},{"$f":"IF(DR71=999,0,IF($H71>0,EW$28*$M71*($H71-DR71)/$H71,EW$28*$M71/(DR71+1)))","v":{"v":34059.76475207572,"d":"34059.8"}},{"$f":"IF(DS71=999,0,IF($H71>0,EX$28*$M71*($H71-DS71)/$H71,EX$28*$M71/(DS71+1)))","v":{"v":36606.84281179616,"d":"36606.8"}},{"$f":"IF(DT71=999,0,IF($H71>0,EY$28*$M71*($H71-DT71)/$H71,EY$28*$M71/(DT71+1)))","v":{"v":39276.09176682296,"d":"39276.1"}},{"$f":"IF(DU71=999,0,IF($H71>0,EZ$28*$M71*($H71-DU71)/$H71,EZ$28*$M71/(DU71+1)))","v":{"v":42072.549500620764,"d":"42072.5"}},{"$nulls":3},{"$f":"MAX(0,I71-Years)","v":4},{"$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",8,0,{"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},{"$f":"I72","v":0},{"$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":0},{"$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":8},"/",{"$f":"H72","v":8},"=",{"$f":"DV72+(1-Main!$D$61)*(DW72-DV72)","v":{"v":2250,"d":"$2,250"}},null,{"$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":456600,"d":"$456,600"}},{"$f":"E72","v":602},{"$f":"F72","v":"Clubhouse Exterior - Caulk/Paint"},{"$f":"H72","v":8},{"$f":"I72","v":0},{"$f":"M72","v":{"v":2250,"d":"$2,250"}},{"$f":"DV72+(1-Main!$D$61)*(DW72-DV72)","v":{"v":2250,"d":"$2,250"}},{"$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":467.79164161154546,"d":"$467.79"}},null,602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(CQ72=0,$M72*BB$3,0)","v":{"v":2250,"d":"$2,250"}},{"$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":0,"d":"$0"}},{"$f":"IF(CX72=0,$M72*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY72=0,$M72*BL$3,0)","v":{"v":2850.2326831221358,"d":"$2,850"}},{"$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":0,"d":"$0"}},602,"Clubhouse Exterior - Caulk/Paint",{"$f":"IF(DF72=0,$M72*BW$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DG72=0,$M72*BX$3,0)","v":{"v":3610.589487972271,"d":"$3,611"}},{"$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":0,"d":"$0"}},{"$f":"IF(DN72=0,$M72*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO72=0,$M72*CH$3,0)","v":{"v":4573.786739535904,"d":"$4,574"}},602,"Clubhouse Exterior - Caulk/Paint",{"$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":0,"d":"$0"}},{"$f":"IF(H72=0,I72,IF($I72>$H72,$H72,$I72))","v":0},{"$f":"IF(AND($H72>0,$I72-CR$28>=$H72),$H72,IF(CQ72=999,999,IF(CQ72-1<0,IF($H72=0,999,$H72-1),CQ72-1)))","v":7},{"$f":"IF(AND($H72>0,$I72-CS$28>=$H72),$H72,IF(CR72=999,999,IF(CR72-1<0,IF($H72=0,999,$H72-1),CR72-1)))","v":6},{"$f":"IF(AND($H72>0,$I72-CT$28>=$H72),$H72,IF(CS72=999,999,IF(CS72-1<0,IF($H72=0,999,$H72-1),CS72-1)))","v":5},{"$f":"IF(AND($H72>0,$I72-CU$28>=$H72),$H72,IF(CT72=999,999,IF(CT72-1<0,IF($H72=0,999,$H72-1),CT72-1)))","v":4},{"$f":"IF(AND($H72>0,$I72-CV$28>=$H72),$H72,IF(CU72=999,999,IF(CU72-1<0,IF($H72=0,999,$H72-1),CU72-1)))","v":3},{"$f":"IF(AND($H72>0,$I72-CW$28>=$H72),$H72,IF(CV72=999,999,IF(CV72-1<0,IF($H72=0,999,$H72-1),CV72-1)))","v":2},{"$f":"IF(AND($H72>0,$I72-CX$28>=$H72),$H72,IF(CW72=999,999,IF(CW72-1<0,IF($H72=0,999,$H72-1),CW72-1)))","v":1},{"$f":"IF(AND($H72>0,$I72-CY$28>=$H72),$H72,IF(CX72=999,999,IF(CX72-1<0,IF($H72=0,999,$H72-1),CX72-1)))","v":0},{"$f":"IF(AND($H72>0,$I72-CZ$28>=$H72),$H72,IF(CY72=999,999,IF(CY72-1<0,IF($H72=0,999,$H72-1),CY72-1)))","v":7},{"$f":"IF(AND($H72>0,$I72-DA$28>=$H72),$H72,IF(CZ72=999,999,IF(CZ72-1<0,IF($H72=0,999,$H72-1),CZ72-1)))","v":6},{"$f":"IF(AND($H72>0,$I72-DB$28>=$H72),$H72,IF(DA72=999,999,IF(DA72-1<0,IF($H72=0,999,$H72-1),DA72-1)))","v":5},{"$f":"IF(AND($H72>0,$I72-DC$28>=$H72),$H72,IF(DB72=999,999,IF(DB72-1<0,IF($H72=0,999,$H72-1),DB72-1)))","v":4},{"$f":"IF(AND($H72>0,$I72-DD$28>=$H72),$H72,IF(DC72=999,999,IF(DC72-1<0,IF($H72=0,999,$H72-1),DC72-1)))","v":3},{"$f":"IF(AND($H72>0,$I72-DE$28>=$H72),$H72,IF(DD72=999,999,IF(DD72-1<0,IF($H72=0,999,$H72-1),DD72-1)))","v":2},{"$f":"IF(AND($H72>0,$I72-DF$28>=$H72),$H72,IF(DE72=999,999,IF(DE72-1<0,IF($H72=0,999,$H72-1),DE72-1)))","v":1},{"$f":"IF(AND($H72>0,$I72-DG$28>=$H72),$H72,IF(DF72=999,999,IF(DF72-1<0,IF($H72=0,999,$H72-1),DF72-1)))","v":0},{"$f":"IF(AND($H72>0,$I72-DH$28>=$H72),$H72,IF(DG72=999,999,IF(DG72-1<0,IF($H72=0,999,$H72-1),DG72-1)))","v":7},{"$f":"IF(AND($H72>0,$I72-DI$28>=$H72),$H72,IF(DH72=999,999,IF(DH72-1<0,IF($H72=0,999,$H72-1),DH72-1)))","v":6},{"$f":"IF(AND($H72>0,$I72-DJ$28>=$H72),$H72,IF(DI72=999,999,IF(DI72-1<0,IF($H72=0,999,$H72-1),DI72-1)))","v":5},{"$f":"IF(AND($H72>0,$I72-DK$28>=$H72),$H72,IF(DJ72=999,999,IF(DJ72-1<0,IF($H72=0,999,$H72-1),DJ72-1)))","v":4},{"$f":"IF(AND($H72>0,$I72-DL$28>=$H72),$H72,IF(DK72=999,999,IF(DK72-1<0,IF($H72=0,999,$H72-1),DK72-1)))","v":3},{"$f":"IF(AND($H72>0,$I72-DM$28>=$H72),$H72,IF(DL72=999,999,IF(DL72-1<0,IF($H72=0,999,$H72-1),DL72-1)))","v":2},{"$f":"IF(AND($H72>0,$I72-DN$28>=$H72),$H72,IF(DM72=999,999,IF(DM72-1<0,IF($H72=0,999,$H72-1),DM72-1)))","v":1},{"$f":"IF(AND($H72>0,$I72-DO$28>=$H72),$H72,IF(DN72=999,999,IF(DN72-1<0,IF($H72=0,999,$H72-1),DN72-1)))","v":0},{"$f":"IF(AND($H72>0,$I72-DP$28>=$H72),$H72,IF(DO72=999,999,IF(DO72-1<0,IF($H72=0,999,$H72-1),DO72-1)))","v":7},{"$f":"IF(AND($H72>0,$I72-DQ$28>=$H72),$H72,IF(DP72=999,999,IF(DP72-1<0,IF($H72=0,999,$H72-1),DP72-1)))","v":6},{"$f":"IF(AND($H72>0,$I72-DR$28>=$H72),$H72,IF(DQ72=999,999,IF(DQ72-1<0,IF($H72=0,999,$H72-1),DQ72-1)))","v":5},{"$f":"IF(AND($H72>0,$I72-DS$28>=$H72),$H72,IF(DR72=999,999,IF(DR72-1<0,IF($H72=0,999,$H72-1),DR72-1)))","v":4},{"$f":"IF(AND($H72>0,$I72-DT$28>=$H72),$H72,IF(DS72=999,999,IF(DS72-1<0,IF($H72=0,999,$H72-1),DS72-1)))","v":3},{"$f":"IF(AND($H72>0,$I72-DU$28>=$H72),$H72,IF(DT72=999,999,IF(DT72-1<0,IF($H72=0,999,$H72-1),DT72-1)))","v":2},{"$f":"IF($H72>0,$M72*($H72-CQ72)/$H72,$M72/(CQ72+1))","v":{"v":2250,"d":"2250.0"}},{"$f":"IF(CR72=999,0,IF($H72>0,DW$28*$M72*($H72-CR72)/$H72,DW$28*$M72/(CR72+1)))","v":{"v":289.6875,"d":"289.7"}},{"$f":"IF(CS72=999,0,IF($H72>0,DX$28*$M72*($H72-CS72)/$H72,DX$28*$M72/(CS72+1)))","v":{"v":596.75625,"d":"596.8"}},{"$f":"IF(CT72=999,0,IF($H72>0,DY$28*$M72*($H72-CT72)/$H72,DY$28*$M72/(CT72+1)))","v":{"v":921.98840625,"d":"922.0"}},{"$f":"IF(CU72=999,0,IF($H72>0,DZ$28*$M72*($H72-CU72)/$H72,DZ$28*$M72/(CU72+1)))","v":{"v":1266.19741125,"d":"1266.2"}},{"$f":"IF(CV72=999,0,IF($H72>0,EA$28*$M72*($H72-CV72)/$H72,EA$28*$M72/(CV72+1)))","v":{"v":1630.2291669843748,"d":"1630.2"}},{"$f":"IF(CW72=999,0,IF($H72>0,EB$28*$M72*($H72-CW72)/$H72,EB$28*$M72/(CW72+1)))","v":{"v":2014.9632503926873,"d":"2015.0"}},{"$f":"IF(CX72=999,0,IF($H72>0,EC$28*$M72*($H72-CX72)/$H72,EC$28*$M72/(CX72+1)))","v":{"v":2421.3141725552127,"d":"2421.3"}},{"$f":"IF(CY72=999,0,IF($H72>0,ED$28*$M72*($H72-CY72)/$H72,ED$28*$M72/(CY72+1)))","v":{"v":2850.2326831221358,"d":"2850.2"}},{"$f":"IF(CZ72=999,0,IF($H72>0,EE$28*$M72*($H72-CZ72)/$H72,EE$28*$M72/(CZ72+1)))","v":{"v":366.967457951975,"d":"367.0"}},{"$f":"IF(DA72=999,0,IF($H72>0,EF$28*$M72*($H72-DA72)/$H72,EF$28*$M72/(DA72+1)))","v":{"v":755.9529633810685,"d":"756.0"}},{"$f":"IF(DB72=999,0,IF($H72>0,EG$28*$M72*($H72-DB72)/$H72,EG$28*$M72/(DB72+1)))","v":{"v":1167.9473284237508,"d":"1167.9"}},{"$f":"IF(DC72=999,0,IF($H72>0,EH$28*$M72*($H72-DC72)/$H72,EH$28*$M72/(DC72+1)))","v":{"v":1603.9809977019509,"d":"1604.0"}},{"$f":"IF(DD72=999,0,IF($H72>0,EI$28*$M72*($H72-DD72)/$H72,EI$28*$M72/(DD72+1)))","v":{"v":2065.1255345412615,"d":"2065.1"}},{"$f":"IF(DE72=999,0,IF($H72>0,EJ$28*$M72*($H72-DE72)/$H72,EJ$28*$M72/(DE72+1)))","v":{"v":2552.495160693,"d":"2552.5"}},{"$f":"IF(DF72=999,0,IF($H72>0,EK$28*$M72*($H72-DF72)/$H72,EK$28*$M72/(DF72+1)))","v":{"v":3067.248351432755,"d":"3067.2"}},{"$f":"IF(DG72=999,0,IF($H72>0,EL$28*$M72*($H72-DG72)/$H72,EL$28*$M72/(DG72+1)))","v":{"v":3610.589487972271,"d":"3610.6"}},{"$f":"IF(DH72=999,0,IF($H72>0,EM$28*$M72*($H72-DH72)/$H72,EM$28*$M72/(DH72+1)))","v":{"v":464.86339657642986,"d":"464.9"}},{"$f":"IF(DI72=999,0,IF($H72>0,EN$28*$M72*($H72-DI72)/$H72,EN$28*$M72/(DI72+1)))","v":{"v":957.6185969474456,"d":"957.6"}},{"$f":"IF(DJ72=999,0,IF($H72>0,EO$28*$M72*($H72-DJ72)/$H72,EO$28*$M72/(DJ72+1)))","v":{"v":1479.5207322838032,"d":"1479.5"}},{"$f":"IF(DK72=999,0,IF($H72>0,EP$28*$M72*($H72-DK72)/$H72,EP$28*$M72/(DK72+1)))","v":{"v":2031.87513900309,"d":"2031.9"}},{"$f":"IF(DL72=999,0,IF($H72>0,EQ$28*$M72*($H72-DL72)/$H72,EQ$28*$M72/(DL72+1)))","v":{"v":2616.039241466478,"d":"2616.0"}},{"$f":"IF(DM72=999,0,IF($H72>0,ER$28*$M72*($H72-DM72)/$H72,ER$28*$M72/(DM72+1)))","v":{"v":3233.424502452567,"d":"3233.4"}},{"$f":"IF(DN72=999,0,IF($H72>0,ES$28*$M72*($H72-DN72)/$H72,ES$28*$M72/(DN72+1)))","v":{"v":3885.4984437805015,"d":"3885.5"}},{"$f":"IF(DO72=999,0,IF($H72>0,ET$28*$M72*($H72-DO72)/$H72,ET$28*$M72/(DO72+1)))","v":{"v":4573.786739535904,"d":"4573.8"}},{"$f":"IF(DP72=999,0,IF($H72>0,EU$28*$M72*($H72-DP72)/$H72,EU$28*$M72/(DP72+1)))","v":{"v":588.8750427152477,"d":"588.9"}},{"$f":"IF(DQ72=999,0,IF($H72>0,EV$28*$M72*($H72-DQ72)/$H72,EV$28*$M72/(DQ72+1)))","v":{"v":1213.0825879934102,"d":"1213.1"}},{"$f":"IF(DR72=999,0,IF($H72>0,EW$28*$M72*($H72-DR72)/$H72,EW$28*$M72/(DR72+1)))","v":{"v":1874.2125984498189,"d":"1874.2"}},{"$f":"IF(DS72=999,0,IF($H72>0,EX$28*$M72*($H72-DS72)/$H72,EX$28*$M72/(DS72+1)))","v":{"v":2573.9186352044176,"d":"2573.9"}},{"$f":"IF(DT72=999,0,IF($H72>0,EY$28*$M72*($H72-DT72)/$H72,EY$28*$M72/(DT72+1)))","v":{"v":3313.9202428256876,"d":"3313.9"}},{"$f":"IF(DU72=999,0,IF($H72>0,EZ$28*$M72*($H72-DU72)/$H72,EZ$28*$M72/(DU72+1)))","v":{"v":4096.005420132549,"d":"4096.0"}},{"$nulls":3},{"$f":"MAX(0,I72-Years)","v":0},{"$f":"K72*(1+Inflation/100)^Years","v":{"v":2700,"d":"$2,700"}}]
[false,null,43,null,605,"Clubhouse Windows - Replace","(13) plexiglass/glass",30,0,{"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},{"$f":"I73","v":0},{"$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":0},{"$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":30},"/",{"$f":"H73","v":30},"=",{"$f":"DV73+(1-Main!$D$61)*(DW73-DV73)","v":{"v":6500,"d":"$6,500"}},null,{"$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":463100,"d":"$463,100"}},{"$f":"E73","v":605},{"$f":"F73","v":"Clubhouse Windows - Replace"},{"$f":"H73","v":30},{"$f":"I73","v":0},{"$f":"M73","v":{"v":6500,"d":"$6,500"}},{"$f":"DV73+(1-Main!$D$61)*(DW73-DV73)","v":{"v":6500,"d":"$6,500"}},{"$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":360.3728202044498,"d":"$360.37"}},null,605,"Clubhouse Windows - Replace",{"$f":"IF(CQ73=0,$M73*BB$3,0)","v":{"v":6500,"d":"$6,500"}},{"$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":0,"d":"$0"}},{"$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":15777.206062732785,"d":"$15,777"}},{"$f":"IF(H73=0,I73,IF($I73>$H73,$H73,$I73))","v":0},{"$f":"IF(AND($H73>0,$I73-CR$28>=$H73),$H73,IF(CQ73=999,999,IF(CQ73-1<0,IF($H73=0,999,$H73-1),CQ73-1)))","v":29},{"$f":"IF(AND($H73>0,$I73-CS$28>=$H73),$H73,IF(CR73=999,999,IF(CR73-1<0,IF($H73=0,999,$H73-1),CR73-1)))","v":28},{"$f":"IF(AND($H73>0,$I73-CT$28>=$H73),$H73,IF(CS73=999,999,IF(CS73-1<0,IF($H73=0,999,$H73-1),CS73-1)))","v":27},{"$f":"IF(AND($H73>0,$I73-CU$28>=$H73),$H73,IF(CT73=999,999,IF(CT73-1<0,IF($H73=0,999,$H73-1),CT73-1)))","v":26},{"$f":"IF(AND($H73>0,$I73-CV$28>=$H73),$H73,IF(CU73=999,999,IF(CU73-1<0,IF($H73=0,999,$H73-1),CU73-1)))","v":25},{"$f":"IF(AND($H73>0,$I73-CW$28>=$H73),$H73,IF(CV73=999,999,IF(CV73-1<0,IF($H73=0,999,$H73-1),CV73-1)))","v":24},{"$f":"IF(AND($H73>0,$I73-CX$28>=$H73),$H73,IF(CW73=999,999,IF(CW73-1<0,IF($H73=0,999,$H73-1),CW73-1)))","v":23},{"$f":"IF(AND($H73>0,$I73-CY$28>=$H73),$H73,IF(CX73=999,999,IF(CX73-1<0,IF($H73=0,999,$H73-1),CX73-1)))","v":22},{"$f":"IF(AND($H73>0,$I73-CZ$28>=$H73),$H73,IF(CY73=999,999,IF(CY73-1<0,IF($H73=0,999,$H73-1),CY73-1)))","v":21},{"$f":"IF(AND($H73>0,$I73-DA$28>=$H73),$H73,IF(CZ73=999,999,IF(CZ73-1<0,IF($H73=0,999,$H73-1),CZ73-1)))","v":20},{"$f":"IF(AND($H73>0,$I73-DB$28>=$H73),$H73,IF(DA73=999,999,IF(DA73-1<0,IF($H73=0,999,$H73-1),DA73-1)))","v":19},{"$f":"IF(AND($H73>0,$I73-DC$28>=$H73),$H73,IF(DB73=999,999,IF(DB73-1<0,IF($H73=0,999,$H73-1),DB73-1)))","v":18},{"$f":"IF(AND($H73>0,$I73-DD$28>=$H73),$H73,IF(DC73=999,999,IF(DC73-1<0,IF($H73=0,999,$H73-1),DC73-1)))","v":17},{"$f":"IF(AND($H73>0,$I73-DE$28>=$H73),$H73,IF(DD73=999,999,IF(DD73-1<0,IF($H73=0,999,$H73-1),DD73-1)))","v":16},{"$f":"IF(AND($H73>0,$I73-DF$28>=$H73),$H73,IF(DE73=999,999,IF(DE73-1<0,IF($H73=0,999,$H73-1),DE73-1)))","v":15},{"$f":"IF(AND($H73>0,$I73-DG$28>=$H73),$H73,IF(DF73=999,999,IF(DF73-1<0,IF($H73=0,999,$H73-1),DF73-1)))","v":14},{"$f":"IF(AND($H73>0,$I73-DH$28>=$H73),$H73,IF(DG73=999,999,IF(DG73-1<0,IF($H73=0,999,$H73-1),DG73-1)))","v":13},{"$f":"IF(AND($H73>0,$I73-DI$28>=$H73),$H73,IF(DH73=999,999,IF(DH73-1<0,IF($H73=0,999,$H73-1),DH73-1)))","v":12},{"$f":"IF(AND($H73>0,$I73-DJ$28>=$H73),$H73,IF(DI73=999,999,IF(DI73-1<0,IF($H73=0,999,$H73-1),DI73-1)))","v":11},{"$f":"IF(AND($H73>0,$I73-DK$28>=$H73),$H73,IF(DJ73=999,999,IF(DJ73-1<0,IF($H73=0,999,$H73-1),DJ73-1)))","v":10},{"$f":"IF(AND($H73>0,$I73-DL$28>=$H73),$H73,IF(DK73=999,999,IF(DK73-1<0,IF($H73=0,999,$H73-1),DK73-1)))","v":9},{"$f":"IF(AND($H73>0,$I73-DM$28>=$H73),$H73,IF(DL73=999,999,IF(DL73-1<0,IF($H73=0,999,$H73-1),DL73-1)))","v":8},{"$f":"IF(AND($H73>0,$I73-DN$28>=$H73),$H73,IF(DM73=999,999,IF(DM73-1<0,IF($H73=0,999,$H73-1),DM73-1)))","v":7},{"$f":"IF(AND($H73>0,$I73-DO$28>=$H73),$H73,IF(DN73=999,999,IF(DN73-1<0,IF($H73=0,999,$H73-1),DN73-1)))","v":6},{"$f":"IF(AND($H73>0,$I73-DP$28>=$H73),$H73,IF(DO73=999,999,IF(DO73-1<0,IF($H73=0,999,$H73-1),DO73-1)))","v":5},{"$f":"IF(AND($H73>0,$I73-DQ$28>=$H73),$H73,IF(DP73=999,999,IF(DP73-1<0,IF($H73=0,999,$H73-1),DP73-1)))","v":4},{"$f":"IF(AND($H73>0,$I73-DR$28>=$H73),$H73,IF(DQ73=999,999,IF(DQ73-1<0,IF($H73=0,999,$H73-1),DQ73-1)))","v":3},{"$f":"IF(AND($H73>0,$I73-DS$28>=$H73),$H73,IF(DR73=999,999,IF(DR73-1<0,IF($H73=0,999,$H73-1),DR73-1)))","v":2},{"$f":"IF(AND($H73>0,$I73-DT$28>=$H73),$H73,IF(DS73=999,999,IF(DS73-1<0,IF($H73=0,999,$H73-1),DS73-1)))","v":1},{"$f":"IF(AND($H73>0,$I73-DU$28>=$H73),$H73,IF(DT73=999,999,IF(DT73-1<0,IF($H73=0,999,$H73-1),DT73-1)))","v":0},{"$f":"IF($H73>0,$M73*($H73-CQ73)/$H73,$M73/(CQ73+1))","v":{"v":6500,"d":"6500.0"}},{"$f":"IF(CR73=999,0,IF($H73>0,DW$28*$M73*($H73-CR73)/$H73,DW$28*$M73/(CR73+1)))","v":{"v":223.16666666666666,"d":"223.2"}},{"$f":"IF(CS73=999,0,IF($H73>0,DX$28*$M73*($H73-CS73)/$H73,DX$28*$M73/(CS73+1)))","v":{"v":459.7233333333333,"d":"459.7"}},{"$f":"IF(CT73=999,0,IF($H73>0,DY$28*$M73*($H73-CT73)/$H73,DY$28*$M73/(CT73+1)))","v":{"v":710.27255,"d":"710.3"}},{"$f":"IF(CU73=999,0,IF($H73>0,DZ$28*$M73*($H73-CU73)/$H73,DZ$28*$M73/(CU73+1)))","v":{"v":975.4409686666665,"d":"975.4"}},{"$f":"IF(CV73=999,0,IF($H73>0,EA$28*$M73*($H73-CV73)/$H73,EA$28*$M73/(CV73+1)))","v":{"v":1255.8802471583333,"d":"1255.9"}},{"$f":"IF(CW73=999,0,IF($H73>0,EB$28*$M73*($H73-CW73)/$H73,EB$28*$M73/(CW73+1)))","v":{"v":1552.2679854876997,"d":"1552.3"}},{"$f":"IF(CX73=999,0,IF($H73>0,EC$28*$M73*($H73-CX73)/$H73,EC$28*$M73/(CX73+1)))","v":{"v":1865.3086958943861,"d":"1865.3"}},{"$f":"IF(CY73=999,0,IF($H73>0,ED$28*$M73*($H73-CY73)/$H73,ED$28*$M73/(CY73+1)))","v":{"v":2195.734807738534,"d":"2195.7"}},{"$f":"IF(CZ73=999,0,IF($H73>0,EE$28*$M73*($H73-CZ73)/$H73,EE$28*$M73/(CZ73+1)))","v":{"v":2544.307708467027,"d":"2544.3"}},{"$f":"IF(DA73=999,0,IF($H73>0,EF$28*$M73*($H73-DA73)/$H73,EF$28*$M73/(DA73+1)))","v":{"v":2911.8188219122635,"d":"2911.8"}},{"$f":"IF(DB73=999,0,IF($H73>0,EG$28*$M73*($H73-DB73)/$H73,EG$28*$M73/(DB73+1)))","v":{"v":3299.0907252265956,"d":"3299.1"}},{"$f":"IF(DC73=999,0,IF($H73>0,EH$28*$M73*($H73-DC73)/$H73,EH$28*$M73/(DC73+1)))","v":{"v":3706.978305800064,"d":"3707.0"}},{"$f":"IF(DD73=999,0,IF($H73>0,EI$28*$M73*($H73-DD73)/$H73,EI$28*$M73/(DD73+1)))","v":{"v":4136.369959555238,"d":"4136.4"}},{"$f":"IF(DE73=999,0,IF($H73>0,EJ$28*$M73*($H73-DE73)/$H73,EJ$28*$M73/(DE73+1)))","v":{"v":4588.188832060504,"d":"4588.2"}},{"$f":"IF(DF73=999,0,IF($H73>0,EK$28*$M73*($H73-DF73)/$H73,EK$28*$M73/(DF73+1)))","v":{"v":5063.394103952484,"d":"5063.4"}},{"$f":"IF(DG73=999,0,IF($H73>0,EL$28*$M73*($H73-DG73)/$H73,EL$28*$M73/(DG73+1)))","v":{"v":5562.982322209128,"d":"5563.0"}},{"$f":"IF(DH73=999,0,IF($H73>0,EM$28*$M73*($H73-DH73)/$H73,EM$28*$M73/(DH73+1)))","v":{"v":6087.988778867615,"d":"6088.0"}},{"$f":"IF(DI73=999,0,IF($H73>0,EN$28*$M73*($H73-DI73)/$H73,EN$28*$M73/(DI73+1)))","v":{"v":6639.488938835622,"d":"6639.5"}},{"$f":"IF(DJ73=999,0,IF($H73>0,EO$28*$M73*($H73-DJ73)/$H73,EO$28*$M73/(DJ73+1)))","v":{"v":7218.5999185007295,"d":"7218.6"}},{"$f":"IF(DK73=999,0,IF($H73>0,EP$28*$M73*($H73-DK73)/$H73,EP$28*$M73/(DK73+1)))","v":{"v":7826.482016900791,"d":"7826.5"}},{"$f":"IF(DL73=999,0,IF($H73>0,EQ$28*$M73*($H73-DL73)/$H73,EQ$28*$M73/(DL73+1)))","v":{"v":8464.340301278204,"d":"8464.3"}},{"$f":"IF(DM73=999,0,IF($H73>0,ER$28*$M73*($H73-DM73)/$H73,ER$28*$M73/(DM73+1)))","v":{"v":9133.426248903053,"d":"9133.4"}},{"$f":"IF(DN73=999,0,IF($H73>0,ES$28*$M73*($H73-DN73)/$H73,ES$28*$M73/(DN73+1)))","v":{"v":9835.039447114244,"d":"9835.0"}},{"$f":"IF(DO73=999,0,IF($H73>0,ET$28*$M73*($H73-DO73)/$H73,ET$28*$M73/(DO73+1)))","v":{"v":10570.52935359409,"d":"10570.5"}},{"$f":"IF(DP73=999,0,IF($H73>0,EU$28*$M73*($H73-DP73)/$H73,EU$28*$M73/(DP73+1)))","v":{"v":11341.297118960325,"d":"11341.3"}},{"$f":"IF(DQ73=999,0,IF($H73>0,EV$28*$M73*($H73-DQ73)/$H73,EV$28*$M73/(DQ73+1)))","v":{"v":12148.797473830304,"d":"12148.8"}},{"$f":"IF(DR73=999,0,IF($H73>0,EW$28*$M73*($H73-DR73)/$H73,EW$28*$M73/(DR73+1)))","v":{"v":12994.540682585412,"d":"12994.5"}},{"$f":"IF(DS73=999,0,IF($H73>0,EX$28*$M73*($H73-DS73)/$H73,EX$28*$M73/(DS73+1)))","v":{"v":13880.09456613938,"d":"13880.1"}},{"$f":"IF(DT73=999,0,IF($H73>0,EY$28*$M73*($H73-DT73)/$H73,EY$28*$M73/(DT73+1)))","v":{"v":14807.086596092257,"d":"14807.1"}},{"$f":"IF(DU73=999,0,IF($H73>0,EZ$28*$M73*($H73-DU73)/$H73,EZ$28*$M73/(DU73+1)))","v":{"v":15777.206062732785,"d":"15777.2"}},{"$nulls":3},{"$f":"MAX(0,I73-Years)","v":0},{"$f":"K73*(1+Inflation/100)^Years","v":{"v":7800,"d":"$7,800"}}]
[false,null,44,null,606,"Clubhouse Roof - Replace","Approx 1,800 SF",20,4,{"v":7200,"d":"$7,200"},{"v":10800,"d":"$10,800"},null,{"v":9000,"d":"$9,000"},606,"Clubhouse Roof - Replace",20,4,{"v":9000,"d":"$9,000"},606,"Clubhouse Roof - Replace","Approx 1,800 SF",20,4,{"v":7200,"d":"$7,200"},{"v":10800,"d":"$10,800"},606,"Clubhouse Roof - Replace",{"v":9000,"d":"$9,000"},"X",16,"/",20,"=",{"$f":"DV74+(1-Main!$D$61)*(DW74-DV74)","v":{"v":7200,"d":"$7,200"}},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":470300,"d":"$470,300"}},606,"Clubhouse Roof - Replace",20,4,{"v":9000,"d":"$9,000"},{"$f":"DV74+(1-Main!$D$61)*(DW74-DV74)","v":{"v":7200,"d":"$7,200"}},{"$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":748.4666265784726,"d":"$748.47"}},null,606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":10129.57929,"d":"$10,130"},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"},606,"Clubhouse Roof - Replace",{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":18295.146958143618,"d":"$18,295"},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":0,"d":"$0"},4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,{"v":7200,"d":"7200.0"},7879.5,{"v":8593.29,"d":"8593.3"},{"v":9342.815849999999,"d":"9342.8"},{"v":10129.57929,"d":"10129.6"},{"v":521.6733334349999,"d":"521.7"},{"v":1074.6470668760999,"d":"1074.6"},{"v":1660.3297183235743,"d":"1660.3"},{"v":2280.1861464977087,"d":"2280.2"},{"v":2935.7396636158,"d":"2935.7"},{"v":3628.5742242291285,"d":"3628.6"},{"v":4360.336692782003,"d":"4360.3"},{"v":5132.739192646242,"d":"5132.7"},{"v":5947.561539478834,"d":"5947.6"},{"v":6806.653761848,"d":"6806.7"},{"v":7711.938712173784,"d":"7711.9"},{"v":8665.41477113345,"d":"8665.4"},{"v":9669.15864878974,"d":"9669.2"},{"v":10725.32828581139,"d":"10725.3"},{"v":11836.165858270428,"d":"11836.2"},{"v":13004.000889619776,"d":"13004.0"},{"v":14231.253473577639,"d":"14231.3"},{"v":15520.43761177232,"d":"15520.4"},{"v":16874.16467013246,"d":"16874.2"},{"v":18295.146958143618,"d":"18295.1"},{"v":942.2000683443963,"d":"942.2"},{"v":1940.9321407894563,"d":"1940.9"},{"v":2998.74015751971,"d":"2998.7"},{"v":4118.269816327068,"d":"4118.3"},{"v":5302.2723885211,"d":"5302.3"},{"v":6553.608672212079,"d":"6553.6"},{"$nulls":3},4,{"v":10800,"d":"$10,800"}]
[false,null,45,null,610,"Clubhouse Propane FP - Replace","(1) freestanding unit",20,9,{"v":1500,"d":"$1,500"},{"v":2500,"d":"$2,500"},null,{"v":2000,"d":"$2,000"},610,"Clubhouse Propane FP - Replace",20,9,{"v":2000,"d":"$2,000"},610,"Clubhouse Propane FP - Replace","(1) freestanding unit",20,9,{"v":1500,"d":"$1,500"},{"v":2500,"d":"$2,500"},610,"Clubhouse Propane FP - Replace",{"v":2000,"d":"$2,000"},"X",11,"/",20,"=",{"$f":"DV75+(1-Main!$D$61)*(DW75-DV75)","v":{"v":1100,"d":"$1,100"}},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":471400,"d":"$471,400"}},610,"Clubhouse Propane FP - Replace",20,9,{"v":2000,"d":"$2,000"},{"$f":"DV75+(1-Main!$D$61)*(DW75-DV75)","v":{"v":1100,"d":"$1,100"}},{"$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":166.32591701743837,"d":"$166.33"}},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":2609.546367658489,"d":"$2,610"},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":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":0,"d":"$0"},{"v":4713.131012018755,"d":"$4,713"},{"v":0,"d":"$0"},9,8,7,6,5,4,3,2,1,0,19,18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,19,{"v":1100,"d":"1100.0"},{"v":1236,"d":"1236.0"},{"v":1379.1699999999998,"d":"1379.2"},{"v":1529.8178000000003,"d":"1529.8"},{"v":1688.2632149999997,"d":"1688.3"},{"v":1854.8385188799998,"d":"1854.8"},{"v":2029.8889040993,"d":"2029.9"},{"v":2213.772957764766,"d":"2213.8"},{"v":2406.86315463647,"d":"2406.9"},{"v":2609.546367658489,"d":"2609.5"},{"v":134.3916379344122,"d":"134.4"},{"v":276.8467741448891,"d":"276.8"},{"v":427.72826605385364,"d":"427.7"},{"v":587.4134853806256,"d":"587.4"},{"v":756.2948624275555,"d":"756.3"},{"v":934.7804499604587,"d":"934.8"},{"v":1123.294507369151,"d":"1123.3"},{"v":1322.2781058174005,"d":"1322.3"},{"v":1532.189755115913,"d":"1532.2"},{"v":1753.5060530771002,"d":"1753.5"},{"v":1986.7223581363546,"d":"1986.7"},{"v":2232.3534860513946,"d":"2232.4"},{"v":2490.9344315190147,"d":"2490.9"},{"v":2763.021115577246,"d":"2763.0"},{"v":3049.1911596906025,"d":"3049.2"},{"v":3350.0446874467425,"d":"3350.0"},{"v":3666.205154824529,"d":"3666.2"},{"v":3998.32021002628,"d":"3998.3"},{"v":4347.062583900794,"d":"4347.1"},{"v":4713.131012018755,"d":"4713.1"},{"v":242.72624711896592,"d":"242.7"},{"$nulls":3},9,{"v":2500,"d":"$2,500"}]
[false,null,46,null,618,"Clubhouse - Periodic Refurbishing","Varying, miscellaneous",3,0,{"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},{"$f":"I76","v":0},{"$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":0},{"$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":3},"/",{"$f":"H76","v":3},"=",{"$f":"DV76+(1-Main!$D$61)*(DW76-DV76)","v":{"v":2000,"d":"$2,000"}},null,{"$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":473400,"d":"$473,400"}},{"$f":"E76","v":618},{"$f":"F76","v":"Clubhouse - Periodic Refurbishing"},{"$f":"H76","v":3},{"$f":"I76","v":0},{"$f":"M76","v":{"v":2000,"d":"$2,000"}},{"$f":"DV76+(1-Main!$D$61)*(DW76-DV76)","v":{"v":2000,"d":"$2,000"}},{"$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":1108.8394467829223,"d":"$1,108.84"}},null,618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(CQ76=0,$M76*BB$3,0)","v":{"v":2000,"d":"$2,000"}},{"$f":"IF(CR76=0,$M76*BC$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CS76=0,$M76*BD$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CT76=0,$M76*BE$3,0)","v":{"v":2185.454,"d":"$2,185"}},{"$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":0,"d":"$0"}},{"$f":"IF(CW76=0,$M76*BJ$3,0)","v":{"v":2388.104593058,"d":"$2,388"}},{"$f":"IF(CX76=0,$M76*BK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CY76=0,$M76*BL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(CZ76=0,$M76*BM$3,0)","v":{"v":2609.546367658489,"d":"$2,610"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(DA76=0,$M76*BP$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DB76=0,$M76*BQ$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DC76=0,$M76*BR$3,0)","v":{"v":2851.5217736923573,"d":"$2,852"}},{"$f":"IF(DD76=0,$M76*BS$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DE76=0,$M76*BT$3,0)","v":{"v":0,"d":"$0"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(DF76=0,$M76*BW$3,0)","v":{"v":3115.934833201529,"d":"$3,116"}},{"$f":"IF(DG76=0,$M76*BX$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DH76=0,$M76*BY$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DI76=0,$M76*BZ$3,0)","v":{"v":3404.8661224798066,"d":"$3,405"}},{"$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":0,"d":"$0"}},{"$f":"IF(DL76=0,$M76*CE$3,0)","v":{"v":3720.5891434189907,"d":"$3,721"}},{"$f":"IF(DM76=0,$M76*CF$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DN76=0,$M76*CG$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DO76=0,$M76*CH$3,0)","v":{"v":4065.5882129208035,"d":"$4,066"}},618,"Clubhouse - Periodic Refurbishing",{"$f":"IF(DP76=0,$M76*CK$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DQ76=0,$M76*CL$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DR76=0,$M76*CM$3,0)","v":{"v":4442.578011140311,"d":"$4,443"}},{"$f":"IF(DS76=0,$M76*CN$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DT76=0,$M76*CO$3,0)","v":{"v":0,"d":"$0"}},{"$f":"IF(DU76=0,$M76*CP$3,0)","v":{"v":4854.524942379318,"d":"$4,855"}},{"$f":"IF(H76=0,I76,IF($I76>$H76,$H76,$I76))","v":0},{"$f":"IF(AND($H76>0,$I76-CR$28>=$H76),$H76,IF(CQ76=999,999,IF(CQ76-1<0,IF($H76=0,999,$H76-1),CQ76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-CS$28>=$H76),$H76,IF(CR76=999,999,IF(CR76-1<0,IF($H76=0,999,$H76-1),CR76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-CT$28>=$H76),$H76,IF(CS76=999,999,IF(CS76-1<0,IF($H76=0,999,$H76-1),CS76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-CU$28>=$H76),$H76,IF(CT76=999,999,IF(CT76-1<0,IF($H76=0,999,$H76-1),CT76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-CV$28>=$H76),$H76,IF(CU76=999,999,IF(CU76-1<0,IF($H76=0,999,$H76-1),CU76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-CW$28>=$H76),$H76,IF(CV76=999,999,IF(CV76-1<0,IF($H76=0,999,$H76-1),CV76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-CX$28>=$H76),$H76,IF(CW76=999,999,IF(CW76-1<0,IF($H76=0,999,$H76-1),CW76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-CY$28>=$H76),$H76,IF(CX76=999,999,IF(CX76-1<0,IF($H76=0,999,$H76-1),CX76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-CZ$28>=$H76),$H76,IF(CY76=999,999,IF(CY76-1<0,IF($H76=0,999,$H76-1),CY76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DA$28>=$H76),$H76,IF(CZ76=999,999,IF(CZ76-1<0,IF($H76=0,999,$H76-1),CZ76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DB$28>=$H76),$H76,IF(DA76=999,999,IF(DA76-1<0,IF($H76=0,999,$H76-1),DA76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DC$28>=$H76),$H76,IF(DB76=999,999,IF(DB76-1<0,IF($H76=0,999,$H76-1),DB76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DD$28>=$H76),$H76,IF(DC76=999,999,IF(DC76-1<0,IF($H76=0,999,$H76-1),DC76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DE$28>=$H76),$H76,IF(DD76=999,999,IF(DD76-1<0,IF($H76=0,999,$H76-1),DD76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DF$28>=$H76),$H76,IF(DE76=999,999,IF(DE76-1<0,IF($H76=0,999,$H76-1),DE76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DG$28>=$H76),$H76,IF(DF76=999,999,IF(DF76-1<0,IF($H76=0,999,$H76-1),DF76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DH$28>=$H76),$H76,IF(DG76=999,999,IF(DG76-1<0,IF($H76=0,999,$H76-1),DG76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DI$28>=$H76),$H76,IF(DH76=999,999,IF(DH76-1<0,IF($H76=0,999,$H76-1),DH76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DJ$28>=$H76),$H76,IF(DI76=999,999,IF(DI76-1<0,IF($H76=0,999,$H76-1),DI76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DK$28>=$H76),$H76,IF(DJ76=999,999,IF(DJ76-1<0,IF($H76=0,999,$H76-1),DJ76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DL$28>=$H76),$H76,IF(DK76=999,999,IF(DK76-1<0,IF($H76=0,999,$H76-1),DK76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DM$28>=$H76),$H76,IF(DL76=999,999,IF(DL76-1<0,IF($H76=0,999,$H76-1),DL76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DN$28>=$H76),$H76,IF(DM76=999,999,IF(DM76-1<0,IF($H76=0,999,$H76-1),DM76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DO$28>=$H76),$H76,IF(DN76=999,999,IF(DN76-1<0,IF($H76=0,999,$H76-1),DN76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DP$28>=$H76),$H76,IF(DO76=999,999,IF(DO76-1<0,IF($H76=0,999,$H76-1),DO76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DQ$28>=$H76),$H76,IF(DP76=999,999,IF(DP76-1<0,IF($H76=0,999,$H76-1),DP76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DR$28>=$H76),$H76,IF(DQ76=999,999,IF(DQ76-1<0,IF($H76=0,999,$H76-1),DQ76-1)))","v":0},{"$f":"IF(AND($H76>0,$I76-DS$28>=$H76),$H76,IF(DR76=999,999,IF(DR76-1<0,IF($H76=0,999,$H76-1),DR76-1)))","v":2},{"$f":"IF(AND($H76>0,$I76-DT$28>=$H76),$H76,IF(DS76=999,999,IF(DS76-1<0,IF($H76=0,999,$H76-1),DS76-1)))","v":1},{"$f":"IF(AND($H76>0,$I76-DU$28>=$H76),$H76,IF(DT76=999,999,IF(DT76-1<0,IF($H76=0,999,$H76-1),DT76-1)))","v":0},{"$f":"IF($H76>0,$M76*($H76-CQ76)/$H76,$M76/(CQ76+1))","v":{"v":2000,"d":"2000.0"}},{"$f":"IF(CR76=999,0,IF($H76>0,DW$28*$M76*($H76-CR76)/$H76,DW$28*$M76/(CR76+1)))","v":{"v":686.6666666666666,"d":"686.7"}},{"$f":"IF(CS76=999,0,IF($H76>0,DX$28*$M76*($H76-CS76)/$H76,DX$28*$M76/(CS76+1)))","v":{"v":1414.533333333333,"d":"1414.5"}},{"$f":"IF(CT76=999,0,IF($H76>0,DY$28*$M76*($H76-CT76)/$H76,DY$28*$M76/(CT76+1)))","v":{"v":2185.454,"d":"2185.5"}},{"$f":"IF(CU76=999,0,IF($H76>0,DZ$28*$M76*($H76-CU76)/$H76,DZ$28*$M76/(CU76+1)))","v":{"v":750.3392066666665,"d":"750.3"}},{"$f":"IF(CV76=999,0,IF($H76>0,EA$28*$M76*($H76-CV76)/$H76,EA$28*$M76/(CV76+1)))","v":{"v":1545.6987657333332,"d":"1545.7"}},{"$f":"IF(CW76=999,0,IF($H76>0,EB$28*$M76*($H76-CW76)/$H76,EB$28*$M76/(CW76+1)))","v":{"v":2388.104593058,"d":"2388.1"}},{"$f":"IF(CX76=999,0,IF($H76>0,EC$28*$M76*($H76-CX76)/$H76,EC$28*$M76/(CX76+1)))","v":{"v":819.9159102832467,"d":"819.9"}},{"$f":"IF(CY76=999,0,IF($H76>0,ED$28*$M76*($H76-CY76)/$H76,ED$28*$M76/(CY76+1)))","v":{"v":1689.0267751834879,"d":"1689.0"}},{"$f":"IF(CZ76=999,0,IF($H76>0,EE$28*$M76*($H76-CZ76)/$H76,EE$28*$M76/(CZ76+1)))","v":{"v":2609.546367658489,"d":"2609.5"}},{"$f":"IF(DA76=999,0,IF($H76>0,EF$28*$M76*($H76-DA76)/$H76,EF$28*$M76/(DA76+1)))","v":{"v":895.9442528960813,"d":"895.9"}},{"$f":"IF(DB76=999,0,IF($H76>0,EG$28*$M76*($H76-DB76)/$H76,EG$28*$M76/(DB76+1)))","v":{"v":1845.6451609659273,"d":"1845.6"}},{"$f":"IF(DC76=999,0,IF($H76>0,EH$28*$M76*($H76-DC76)/$H76,EH$28*$M76/(DC76+1)))","v":{"v":2851.5217736923573,"d":"2851.5"}},{"$f":"IF(DD76=999,0,IF($H76>0,EI$28*$M76*($H76-DD76)/$H76,EI$28*$M76/(DD76+1)))","v":{"v":979.022475634376,"d":"979.0"}},{"$f":"IF(DE76=999,0,IF($H76>0,EJ$28*$M76*($H76-DE76)/$H76,EJ$28*$M76/(DE76+1)))","v":{"v":2016.7862998068147,"d":"2016.8"}},{"$f":"IF(DF76=999,0,IF($H76>0,EK$28*$M76*($H76-DF76)/$H76,EK$28*$M76/(DF76+1)))","v":{"v":3115.934833201529,"d":"3115.9"}},{"$f":"IF(DG76=999,0,IF($H76>0,EL$28*$M76*($H76-DG76)/$H76,EL$28*$M76/(DG76+1)))","v":{"v":1069.8042927325248,"d":"1069.8"}},{"$f":"IF(DH76=999,0,IF($H76>0,EM$28*$M76*($H76-DH76)/$H76,EM$28*$M76/(DH76+1)))","v":{"v":2203.7968430290007,"d":"2203.8"}},{"$f":"IF(DI76=999,0,IF($H76>0,EN$28*$M76*($H76-DI76)/$H76,EN$28*$M76/(DI76+1)))","v":{"v":3404.8661224798066,"d":"3404.9"}},{"$f":"IF(DJ76=999,0,IF($H76>0,EO$28*$M76*($H76-DJ76)/$H76,EO$28*$M76/(DJ76+1)))","v":{"v":1169.0040353847335,"d":"1169.0"}},{"$f":"IF(DK76=999,0,IF($H76>0,EP$28*$M76*($H76-DK76)/$H76,EP$28*$M76/(DK76+1)))","v":{"v":2408.148312892551,"d":"2408.1"}},{"$f":"IF(DL76=999,0,IF($H76>0,EQ$28*$M76*($H76-DL76)/$H76,EQ$28*$M76/(DL76+1)))","v":{"v":3720.5891434189907,"d":"3720.6"}},{"$f":"IF(DM76=999,0,IF($H76>0,ER$28*$M76*($H76-DM76)/$H76,ER$28*$M76/(DM76+1)))","v":{"v":1277.4022725738537,"d":"1277.4"}},{"$f":"IF(DN76=999,0,IF($H76>0,ES$28*$M76*($H76-DN76)/$H76,ES$28*$M76/(DN76+1)))","v":{"v":2631.4486815021387,"d":"2631.4"}},{"$f":"IF(DO76=999,0,IF($H76>0,ET$28*$M76*($H76-DO76)/$H76,ET$28*$M76/(DO76+1)))","v":{"v":4065.5882129208035,"d":"4065.6"}},{"$f":"IF(DP76=999,0,IF($H76>0,EU$28*$M76*($H76-DP76)/$H76,EU$28*$M76/(DP76+1)))","v":{"v":1395.8519531028094,"d":"1395.9"}},{"$f":"IF(DQ76=999,0,IF($H76>0,EV$28*$M76*($H76-DQ76)/$H76,EV$28*$M76/(DQ76+1)))","v":{"v":2875.4550233917876,"d":"2875.5"}},{"$f":"IF(DR76=999,0,IF($H76>0,EW$28*$M76*($H76-DR76)/$H76,EW$28*$M76/(DR76+1)))","v":{"v":4442.578011140311,"d":"4442.6"}},{"$f":"IF(DS76=999,0,IF($H76>0,EX$28*$M76*($H76-DS76)/$H76,EX$28*$M76/(DS76+1)))","v":{"v":1525.2851171581735,"d":"1525.3"}},{"$f":"IF(DT76=999,0,IF($H76>0,EY$28*$M76*($H76-DT76)/$H76,EY$28*$M76/(DT76+1)))","v":{"v":3142.087341345837,"d":"3142.1"}},{"$f":"IF(DU76=999,0,IF($H76>0,EZ$28*$M76*($H76-DU76)/$H76,EZ$28*$M76/(DU76+1)))","v":{"v":4854.524942379318,"d":"4854.5"}},{"$nulls":3},{"$f":"MAX(0,I76-Years)","v":0},{"$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":473400,"d":"$473,400"}},null,{"$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":444123,"d":"$444,123"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":59929.99999999999,"d":"$59,930.00"}},null,null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":61450,"d":"$61,450"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":12411.5,"d":"$12,412"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":164439.5,"d":"$164,440"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":32781.81,"d":"$32,782"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":35453.527514999994,"d":"$35,454"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":19128.022225949997,"d":"$19,128"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":19761.565507554948,"d":"$19,762"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":701028.1032921759,"d":"$701,028"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":36989.68637651839,"d":"$36,990"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":15004.891614036313,"d":"$15,005"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":22846.57844885007,"d":"$22,847"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":16680.01814222957,"d":"$16,680"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":69933.57149980507,"d":"$69,934"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":24965.073128676588,"d":"$24,965"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":11344.422936413332,"d":"$11,344"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":49932.8557020545,"d":"$49,933"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":32013.8934600208,"d":"$32,014"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":82642.38161358752,"d":"$82,642"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":327718.36428868136,"d":"$327,718"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":13151.295398078251,"d":"$13,151"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":54183.3370400824,"d":"$54,183"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":52181.26273645135,"d":"$52,181"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":4790.258522151951,"d":"$4,790"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":59799.671287136094,"d":"$59,800"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":38419.808612101595,"d":"$38,420"}},null,"Total Expenses",{"$f":"SUM(TopCell:CellAbove)","v":{"v":138189.34335717812,"d":"$138,189"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":31378.40294276288,"d":"$31,378"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":175592.89589032077,"d":"$175,593"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":33174.95129819027,"d":"$33,175"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":67162.11692126727,"d":"$67,162"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":128766.27409661139,"d":"$128,766"}},{"$nulls":31},{"$f":"SUM(TopCell:CellAbove)","v":{"v":473400,"d":"473400.0"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":471537.1880952382,"d":"471537.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":525018.1919999999,"d":"525018.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":430802.1561150001,"d":"430802.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":481466.4070457667,"d":"481466.4"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":554297.2380092589,"d":"554297.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":703702.7804364007,"d":"703702.8"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":1086989.169529585,"d":"1086989.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":443183.7355403954,"d":"443183.7"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":465393.02307413414,"d":"465393.0"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":512323.3224123015,"d":"512323.3"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":554037.2997010084,"d":"554037.3"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":604850.5410267543,"d":"604850.5"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":603878.1958646064,"d":"603878.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":650781.6451874124,"d":"650781.6"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":714756.5015510157,"d":"714756.5"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":742588.6027358912,"d":"742588.6"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":791446.805490951,"d":"791446.8"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":791410.0571785939,"d":"791410.1"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":540784.1892790662,"d":"540784.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":608539.0786679474,"d":"608539.1"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":638015.9277863471,"d":"638015.9"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":672450.104328328,"d":"672450.1"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":758801.2524871047,"d":"758801.3"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":793216.5882819133,"d":"793216.6"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":852882.9914952302,"d":"852883.0"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":813840.0352705776,"d":"813840.0"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":885972.2263166842,"d":"885972.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":814128.5577087607,"d":"814128.6"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":889293.1973935823,"d":"889293.2"}},{"$f":"SUM(TopCell:CellAbove)","v":{"v":934253.3251609,"d":"934253.3"}}]
[]
[{"$nulls":52},"Ending Reserve Balance:",{"$f":"BB28-BB77","v":{"v":447057.007356823,"d":"$447,057"}},{"$f":"BC28-BC77","v":{"v":501112.23987981793,"d":"$501,112"}},{"$f":"BD28-BD77","v":{"v":404780.0142246438,"d":"$404,780"}},{"$f":"BE28-BE77","v":{"v":441716.01570374786,"d":"$441,716"}},{"$f":"BF28-BF77","v":{"v":478312.419399576,"d":"$478,312"}},null,"Ending Reserve Balance:",{"$f":"BI28-BI77","v":{"v":659345.5662269171,"d":"$659,346"}},{"$f":"BJ28-BJ77","v":{"v":718027.4949036695,"d":"$718,027"}},{"$f":"BK28-BK77","v":{"v":94767.9835510652,"d":"$94,768"}},{"$f":"BL28-BL77","v":{"v":134843.3974103598,"d":"$134,843"}},{"$f":"BM28-BM77","v":{"v":199705.59716398237,"d":"$199,706"}},null,"Ending Reserve Balance:",{"$f":"BP28-BP77","v":{"v":259695.959439412,"d":"$259,696"}},{"$f":"BQ28-BQ77","v":{"v":328105.42664677266,"d":"$328,105"}},{"$f":"BR28-BR77","v":{"v":345332.37523743766,"d":"$345,332"}},{"$f":"BS28-BS77","v":{"v":409611.0725542642,"d":"$409,611"}},{"$f":"BT28-BT77","v":{"v":489942.5770817203,"d":"$489,943"}},null,"Ending Reserve Balance:",{"$f":"BW28-BW77","v":{"v":534051.1865221877,"d":"$534,051"}},{"$f":"BX28-BX77","v":{"v":598399.2848255042,"d":"$598,399"}},{"$f":"BY28-BY77","v":{"v":614334.1823399407,"d":"$614,334"}},{"$f":"BZ28-BZ77","v":{"v":385981.78455597215,"d":"$385,982"}},{"$f":"CA28-CA77","v":{"v":473379.310886652,"d":"$473,379"}},null,"Ending Reserve Balance:",{"$f":"CD28-CD77","v":{"v":522351.43101410446,"d":"$522,351"}},{"$f":"CE28-CE77","v":{"v":575801.0952079821,"d":"$575,801"}},{"$f":"CF28-CF77","v":{"v":679429.6711463993,"d":"$679,430"}},{"$f":"CG28-CG77","v":{"v":730866.7401470558,"d":"$730,867"}},{"$f":"CH28-CH77","v":{"v":806402.0290174874,"d":"$806,402"}},null,"Ending Reserve Balance:",{"$f":"CK28-CK77","v":{"v":784561.5836934377,"d":"$784,562"}},{"v":872028.018532372,"d":"$872,028"},{"v":817656.6737473765,"d":"$817,657"},{"v":908139.287530335,"d":"$908,139"},{"v":967685.2047259748,"d":"$967,685"},{"v":968274.1693517556,"d":"$968,274"}]

{"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,{"$f":"Main!StartDate","v":"2022-01-01"},{"$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,{"$f":"Data!BB23","v":2022},{"$f":"Data!BB24","v":{"v":444123,"d":"$444,123"}},{"$f":"Main!FullyFunded","v":{"v":473400,"d":"$473,400"}},{"$f":"Main!PercentFunded","v":{"v":0.9381558935361217,"d":"93.8%"}},null,{"$f":"IF(E14<D$55,E$55,IF(E14<D$56,E$56,IF(E14<D$57,E$57,E$58)))","v":"Low"},null,{"$f":"Data!BB25","v":{"v":59930,"d":"$59,930"}},{"$f":"Data!BB26","v":{"v":0,"d":"$0"}},{"$f":"Data!BB27","v":{"v":4454.00735682304,"d":"$4,454"}},{"$f":"Data!BB77","v":{"v":61450,"d":"$61,450"}}]
[null,{"$f":"Data!BC23","v":2023},{"$f":"Data!BC24","v":{"v":447057.007356823,"d":"$447,057"}},{"$f":"Data!DW77","v":{"v":471537.1880952382,"d":"$471,537"}},{"$f":"Data!BC18","v":{"v":0.9480843052118494,"d":"94.8%"}},null,"Low",null,{"$f":"Data!BC25","v":{"v":61727.9,"d":"$61,728"}},{"$f":"Data!BC26","v":{"v":0,"d":"$0"}},{"$f":"Data!BC27","v":{"v":4738.832522994917,"d":"$4,739"}},{"$f":"Data!BC77","v":{"v":12411.5,"d":"$12,412"}}]
[null,{"$f":"Data!BD23","v":2024},{"$f":"Data!BD24","v":{"v":501112.23987981793,"d":"$501,112"}},{"$f":"Data!DX77","v":{"v":525018.1919999999,"d":"$525,018"}},{"$f":"Data!BD18","v":{"v":0.9544664309076323,"d":"95.4%"}},null,"Low",null,{"$f":"Data!BD25","v":{"v":63579.737,"d":"$63,580"}},{"$f":"Data!BD26","v":{"v":0,"d":"$0"}},{"$f":"Data!BD27","v":{"v":4527.537344825948,"d":"$4,528"}},{"$f":"Data!BD77","v":{"v":164439.5,"d":"$164,440"}}]
[null,{"$f":"Data!BE23","v":2025},{"$f":"Data!BE24","v":{"v":404780.0142246438,"d":"$404,780"}},{"$f":"Data!DY77","v":{"v":430802.1561150001,"d":"$430,802"}},{"$f":"Data!BE18","v":{"v":0.9395960732299358,"d":"94.0%"}},null,"Low",null,{"$f":"Data!BE25","v":{"v":65487.12911,"d":"$65,487"}},{"$f":"Data!BE26","v":{"v":0,"d":"$0"}},{"$f":"Data!BE27","v":{"v":4230.682369104077,"d":"$4,231"}},{"$f":"Data!BE77","v":{"v":32781.81,"d":"$32,782"}}]
[null,{"$f":"Data!BF23","v":2026},{"$f":"Data!BF24","v":{"v":441716.01570374786,"d":"$441,716"}},{"$f":"Data!DZ77","v":{"v":481466.4070457667,"d":"$481,466"}},{"$f":"Data!BF18","v":{"v":0.9174389100458252,"d":"91.7%"}},null,"Low",null,{"$f":"Data!BF25","v":{"v":67451.7429833,"d":"$67,452"}},{"$f":"Data!BF26","v":{"v":0,"d":"$0"}},{"$f":"Data!BF27","v":{"v":4598.18822752815,"d":"$4,598"}},{"$f":"Data!BF77","v":{"v":35453.527514999994,"d":"$35,454"}}]
[null,{"$f":"Data!BI23","v":2027},{"$f":"Data!BI24","v":{"v":478312.419399576,"d":"$478,312"}},{"$f":"Data!EA77","v":{"v":554297.2380092589,"d":"$554,297"}},{"$f":"Data!BI18","v":{"v":0.8629168370338991,"d":"86.3%"}},null,"Low",null,{"$f":"Data!BI25","v":{"v":69475.295272799,"d":"$69,475"}},{"$f":"Data!BI26","v":{"v":125000,"d":"$125,000"}},{"$f":"Data!BI27","v":{"v":5685.873780492059,"d":"$5,686"}},{"$f":"Data!BI77","v":{"v":19128.022225949997,"d":"$19,128"}}]
[null,{"$f":"Data!BJ23","v":2028},{"$f":"Data!BJ24","v":{"v":659345.5662269171,"d":"$659,346"}},{"$f":"Data!EB77","v":{"v":703702.7804364007,"d":"$703,703"}},{"$f":"Data!BJ18","v":{"v":0.9369659813167492,"d":"93.7%"}},null,"Low",null,{"$f":"Data!BJ25","v":{"v":71559.55413098297,"d":"$71,560"}},{"$f":"Data!BJ26","v":{"v":0,"d":"$0"}},{"$f":"Data!BJ27","v":{"v":6883.940053324327,"d":"$6,884"}},{"$f":"Data!BJ77","v":{"v":19761.565507554948,"d":"$19,762"}}]
[null,{"$f":"Data!BK23","v":2029},{"$f":"Data!BK24","v":{"v":718027.4949036695,"d":"$718,027"}},{"$f":"Data!EC77","v":{"v":1086989.169529585,"d":"$1,086,989"}},{"$f":"Data!BK18","v":{"v":0.6605654545890365,"d":"66.1%"}},null,"Med",null,{"$f":"Data!BK25","v":{"v":73706.34075491247,"d":"$73,706"}},{"$f":"Data!BK26","v":{"v":0,"d":"$0"}},{"$f":"Data!BK27","v":{"v":4062.251184659247,"d":"$4,062"}},{"$f":"Data!BK77","v":{"v":701028.1032921759,"d":"$701,028"}}]
[null,{"$f":"Data!BL23","v":2030},{"$f":"Data!BL24","v":{"v":94767.9835510652,"d":"$94,768"}},{"$f":"Data!ED77","v":{"v":443183.7355403954,"d":"$443,184"}},{"$f":"Data!BL18","v":{"v":0.213834524941467,"d":"21.4%"}},null,"High",null,{"$f":"Data!BL25","v":{"v":75917.53097755984,"d":"$75,918"}},{"$f":"Data!BL26","v":{"v":0,"d":"$0"}},{"$f":"Data!BL27","v":{"v":1147.5692582531258,"d":"$1,148"}},{"$f":"Data!BL77","v":{"v":36989.68637651839,"d":"$36,990"}}]
[null,{"$f":"Data!BM23","v":2031},{"$f":"Data!BM24","v":{"v":134843.3974103598,"d":"$134,843"}},{"$f":"Data!EE77","v":{"v":465393.02307413414,"d":"$465,393"}},{"$f":"Data!BM18","v":{"v":0.2897409087047704,"d":"29.0%"}},null,"High",null,{"$f":"Data!BM25","v":{"v":78195.05690688665,"d":"$78,195"}},{"$f":"Data!BM26","v":{"v":0,"d":"$0"}},{"$f":"Data!BM27","v":{"v":1672.0344607722452,"d":"$1,672"}},{"$f":"Data!BM77","v":{"v":15004.891614036313,"d":"$15,005"}}]
[null,{"$f":"Data!BP23","v":2032},{"$f":"Data!BP24","v":{"v":199705.59716398237,"d":"$199,706"}},{"$f":"Data!EF77","v":{"v":512323.3224123015,"d":"$512,323"}},{"$f":"Data!BP18","v":{"v":0.3898038375915779,"d":"39.0%"}},null,"Med",null,{"$f":"Data!BP25","v":{"v":80540.90861409325,"d":"$80,541"}},{"$f":"Data!BP26","v":{"v":0,"d":"$0"}},{"$f":"Data!BP27","v":{"v":2296.032110186464,"d":"$2,296"}},{"$f":"Data!BP77","v":{"v":22846.57844885007,"d":"$22,847"}}]
[null,{"$f":"Data!BQ23","v":2033},{"$f":"Data!BQ24","v":{"v":259695.959439412,"d":"$259,696"}},{"$f":"Data!EG77","v":{"v":554037.2997010084,"d":"$554,037"}},{"$f":"Data!BQ18","v":{"v":0.4687337108522467,"d":"46.9%"}},null,"Med",null,{"$f":"Data!BQ25","v":{"v":82151.72678637512,"d":"$82,152"}},{"$f":"Data!BQ26","v":{"v":0,"d":"$0"}},{"$f":"Data!BQ27","v":{"v":2937.758563215149,"d":"$2,938"}},{"$f":"Data!BQ77","v":{"v":16680.01814222957,"d":"$16,680"}}]
[null,{"$f":"Data!BR23","v":2034},{"$f":"Data!BR24","v":{"v":328105.42664677266,"d":"$328,105"}},{"$f":"Data!EH77","v":{"v":604850.5410267543,"d":"$604,851"}},{"$f":"Data!BR18","v":{"v":0.5424570276316568,"d":"54.2%"}},null,"Med",null,{"$f":"Data!BR25","v":{"v":83794.76132210263,"d":"$83,795"}},{"$f":"Data!BR26","v":{"v":0,"d":"$0"}},{"$f":"Data!BR27","v":{"v":3365.7587683674656,"d":"$3,366"}},{"$f":"Data!BR77","v":{"v":69933.57149980507,"d":"$69,934"}}]
[null,{"$f":"Data!BS23","v":2035},{"$f":"Data!BS24","v":{"v":345332.37523743766,"d":"$345,332"}},{"$f":"Data!EI77","v":{"v":603878.1958646064,"d":"$603,878"}},{"$f":"Data!BS18","v":{"v":0.5718576653409482,"d":"57.2%"}},null,"Med",null,{"$f":"Data!BS25","v":{"v":85470.65654854468,"d":"$85,471"}},{"$f":"Data!BS26","v":{"v":0,"d":"$0"}},{"$f":"Data!BS27","v":{"v":3773.1138969584817,"d":"$3,773"}},{"$f":"Data!BS77","v":{"v":24965.073128676588,"d":"$24,965"}}]
[null,{"$f":"Data!BT23","v":2036},{"$f":"Data!BT24","v":{"v":409611.0725542642,"d":"$409,611"}},{"$f":"Data!EJ77","v":{"v":650781.6451874124,"d":"$650,782"}},{"$f":"Data!BT18","v":{"v":0.6294139909804989,"d":"62.9%"}},null,"Med",null,{"$f":"Data!BT25","v":{"v":87180.06967951557,"d":"$87,180"}},{"$f":"Data!BT26","v":{"v":0,"d":"$0"}},{"$f":"Data!BT27","v":{"v":4495.857784353845,"d":"$4,496"}},{"$f":"Data!BT77","v":{"v":11344.422936413332,"d":"$11,344"}}]
[null,{"$f":"Data!BW23","v":2037},{"$f":"Data!BW24","v":{"v":489942.5770817203,"d":"$489,943"}},{"$f":"Data!EK77","v":{"v":714756.5015510157,"d":"$714,757"}},{"$f":"Data!BW18","v":{"v":0.6854678145893727,"d":"68.5%"}},null,"Med",null,{"$f":"Data!BW25","v":{"v":88923.67107310588,"d":"$88,924"}},{"$f":"Data!BW26","v":{"v":0,"d":"$0"}},{"$f":"Data!BW27","v":{"v":5117.794069415845,"d":"$5,118"}},{"$f":"Data!BW77","v":{"v":49932.8557020545,"d":"$49,933"}}]
[null,{"$f":"Data!BX23","v":2038},{"$f":"Data!BX24","v":{"v":534051.1865221877,"d":"$534,051"}},{"$f":"Data!EL77","v":{"v":742588.6027358912,"d":"$742,589"}},{"$f":"Data!BX18","v":{"v":0.7191750379073999,"d":"71.9%"}},null,"Low",null,{"$f":"Data!BX25","v":{"v":90702.144494568,"d":"$90,702"}},{"$f":"Data!BX26","v":{"v":0,"d":"$0"}},{"$f":"Data!BX27","v":{"v":5659.847268769321,"d":"$5,660"}},{"$f":"Data!BX77","v":{"v":32013.8934600208,"d":"$32,014"}}]
[null,{"$f":"Data!BY23","v":2039},{"$f":"Data!BY24","v":{"v":598399.2848255042,"d":"$598,399"}},{"$f":"Data!EM77","v":{"v":791446.805490951,"d":"$791,447"}},{"$f":"Data!BY18","v":{"v":0.7560827596673468,"d":"75.6%"}},null,"Low",null,{"$f":"Data!BY25","v":{"v":92516.18738445936,"d":"$92,516"}},{"$f":"Data!BY26","v":{"v":0,"d":"$0"}},{"$f":"Data!BY27","v":{"v":6061.09174356474,"d":"$6,061"}},{"$f":"Data!BY77","v":{"v":82642.38161358752,"d":"$82,642"}}]
[null,{"$f":"Data!BZ23","v":2040},{"$f":"Data!BZ24","v":{"v":614334.1823399407,"d":"$614,334"}},{"$f":"Data!EN77","v":{"v":791410.0571785939,"d":"$791,410"}},{"$f":"Data!BZ18","v":{"v":0.7762526856558593,"d":"77.6%"}},null,"Low",null,{"$f":"Data!BZ25","v":{"v":94366.51113214856,"d":"$94,367"}},{"$f":"Data!BZ26","v":{"v":0,"d":"$0"}},{"$f":"Data!BZ27","v":{"v":4999.4553725642845,"d":"$4,999"}},{"$f":"Data!BZ77","v":{"v":327718.36428868136,"d":"$327,718"}}]
[null,{"$f":"Data!CA23","v":2041},{"$f":"Data!CA24","v":{"v":385981.78455597215,"d":"$385,982"}},{"$f":"Data!EO77","v":{"v":540784.1892790662,"d":"$540,784"}},{"$f":"Data!CA18","v":{"v":0.7137445809400137,"d":"71.4%"}},null,"Low",null,{"$f":"Data!CA25","v":{"v":96253.84135479153,"d":"$96,254"}},{"$f":"Data!CA26","v":{"v":0,"d":"$0"}},{"$f":"Data!CA27","v":{"v":4294.980373966588,"d":"$4,295"}},{"$f":"Data!CA77","v":{"v":13151.295398078251,"d":"$13,151"}}]
[null,{"$f":"Data!CD23","v":2042},{"$f":"Data!CD24","v":{"v":473379.310886652,"d":"$473,379"}},{"$f":"Data!EP77","v":{"v":608539.0786679474,"d":"$608,539"}},{"$f":"Data!CD18","v":{"v":0.7778946783875386,"d":"77.8%"}},null,"Low",null,{"$f":"Data!CD25","v":{"v":98178.91818188736,"d":"$98,179"}},{"$f":"Data!CD26","v":{"v":0,"d":"$0"}},{"$f":"Data!CD27","v":{"v":4976.538985647474,"d":"$4,977"}},{"$f":"Data!CD77","v":{"v":54183.3370400824,"d":"$54,183"}}]
[null,{"$f":"Data!CE23","v":2043},{"$f":"Data!CE24","v":{"v":522351.43101410446,"d":"$522,351"}},{"$f":"Data!EQ77","v":{"v":638015.9277863471,"d":"$638,016"}},{"$f":"Data!CE18","v":{"v":0.8187122111926721,"d":"81.9%"}},null,"Low",null,{"$f":"Data!CE25","v":{"v":100142.49654552511,"d":"$100,142"}},{"$f":"Data!CE26","v":{"v":0,"d":"$0"}},{"$f":"Data!CE27","v":{"v":5488.430384803933,"d":"$5,488"}},{"$f":"Data!CE77","v":{"v":52181.26273645135,"d":"$52,181"}}]
[null,{"$f":"Data!CF23","v":2044},{"$f":"Data!CF24","v":{"v":575801.0952079821,"d":"$575,801"}},{"$f":"Data!ER77","v":{"v":672450.104328328,"d":"$672,450"}},{"$f":"Data!CF18","v":{"v":0.8562733376078764,"d":"85.6%"}},null,"Low",null,{"$f":"Data!CF25","v":{"v":102145.34647643562,"d":"$102,145"}},{"$f":"Data!CF26","v":{"v":0,"d":"$0"}},{"$f":"Data!CF27","v":{"v":6273.487984133504,"d":"$6,273"}},{"$f":"Data!CF77","v":{"v":4790.258522151951,"d":"$4,790"}}]
[null,{"$f":"Data!CG23","v":2045},{"$f":"Data!CG24","v":{"v":679429.6711463993,"d":"$679,430"}},{"$f":"Data!ES77","v":{"v":758801.2524871047,"d":"$758,801"}},{"$f":"Data!CG18","v":{"v":0.8953987212322713,"d":"89.5%"}},null,"Low",null,{"$f":"Data!CG25","v":{"v":104188.25340596434,"d":"$104,188"}},{"$f":"Data!CG26","v":{"v":0,"d":"$0"}},{"$f":"Data!CG27","v":{"v":7048.486881828262,"d":"$7,048"}},{"$f":"Data!CG77","v":{"v":59799.671287136094,"d":"$59,800"}}]
[null,{"$f":"Data!CH23","v":2046},{"$f":"Data!CH24","v":{"v":730866.7401470558,"d":"$730,867"}},{"$f":"Data!ET77","v":{"v":793216.5882819133,"d":"$793,217"}},{"$f":"Data!CH18","v":{"v":0.9213961873012444,"d":"92.1%"}},null,"Low",null,{"$f":"Data!CH25","v":{"v":106272.01847408363,"d":"$106,272"}},{"$f":"Data!CH26","v":{"v":0,"d":"$0"}},{"$f":"Data!CH27","v":{"v":7683.079008449609,"d":"$7,683"}},{"$f":"Data!CH77","v":{"v":38419.808612101595,"d":"$38,420"}}]
[null,{"$f":"Data!CK23","v":2047},{"$f":"Data!CK24","v":{"v":806402.0290174874,"d":"$806,402"}},{"$f":"Data!EU77","v":{"v":852882.9914952302,"d":"$852,883"}},{"$f":"Data!CK18","v":{"v":0.9455013607479089,"d":"94.6%"}},null,"Low",null,{"$f":"Data!CK25","v":{"v":108397.4588435653,"d":"$108,397"}},{"$f":"Data!CK26","v":{"v":0,"d":"$0"}},{"$f":"Data!CK27","v":{"v":7951.439189563153,"d":"$7,951"}},{"$f":"Data!CK77","v":{"v":138189.34335717812,"d":"$138,189"}}]
[null,{"$f":"Data!CL23","v":2048},{"$f":"Data!CL24","v":{"v":784561.5836934377,"d":"$784,562"}},{"$f":"Data!EV77","v":{"v":813840.0352705776,"d":"$813,840"}},{"$f":"Data!CL18","v":{"v":0.9640243164402625,"d":"96.4%"}},null,"Low",null,{"$f":"Data!CL25","v":{"v":110565.4080204366,"d":"$110,565"}},{"$f":"Data!CL26","v":{"v":0,"d":"$0"}},{"$f":"Data!CL27","v":{"v":8279.429761260362,"d":"$8,279"}},{"$f":"Data!CL77","v":{"v":31378.40294276288,"d":"$31,378"}}]
[null,{"$f":"Data!CM23","v":2049},{"$f":"Data!CM24","v":{"v":872028.018532372,"d":"$872,028"}},{"$f":"Data!EW77","v":{"v":885972.2263166842,"d":"$885,972"}},{"$f":"Data!CM18","v":{"v":0.9842611231254015,"d":"98.4%"}},null,"Low",null,{"$f":"Data!CM25","v":{"v":112776.71618084534,"d":"$112,777"}},{"$f":"Data!CM26","v":{"v":0,"d":"$0"}},{"$f":"Data!CM27","v":{"v":8444.834924480036,"d":"$8,445"}},{"$f":"Data!CM77","v":{"v":175592.89589032077,"d":"$175,593"}}]
[null,{"$f":"Data!CN23","v":2050},{"$f":"Data!CN24","v":{"v":817656.6737473765,"d":"$817,657"}},{"$f":"Data!EX77","v":{"v":814128.5577087607,"d":"$814,129"}},{"$f":"Data!CN18","v":{"v":1.004333610466319,"d":"100.4%"}},null,"Low",null,{"$f":"Data!CN25","v":{"v":115032.25050446225,"d":"$115,032"}},{"$f":"Data!CN26","v":{"v":0,"d":"$0"}},{"$f":"Data!CN27","v":{"v":8625.314576686533,"d":"$8,625"}},{"$f":"Data!CN77","v":{"v":33174.95129819027,"d":"$33,175"}}]
[null,{"$f":"Data!CO23","v":2051},{"$f":"Data!CO24","v":{"v":908139.287530335,"d":"$908,139"}},{"$f":"Data!EY77","v":{"v":889293.1973935823,"d":"$889,293"}},{"$f":"Data!CO18","v":{"v":1.0211922121882733,"d":"102.1%"}},null,"Low",null,{"$f":"Data!CO25","v":{"v":117332.8955145515,"d":"$117,333"}},{"$f":"Data!CO26","v":{"v":0,"d":"$0"}},{"$f":"Data!CO27","v":{"v":9375.138602355542,"d":"$9,375"}},{"$f":"Data!CO77","v":{"v":67162.11692126727,"d":"$67,162"}}]
{"$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},{"$f":"Main!BaseYear","v":2022},null,"Estimated",null,{"$f":"Main!StartDate","v":"2022-01-01"},{"$f":"Main!StartDate","v":"2022-01-01"}]
[{"$nulls":4},"Useful Life",null,"Rem. Useful Life",null,"Replacement",{"$f":"Main!BaseYear","v":2022},"Current Fund","Fully Funded","Remaining Bal.",{"$f":"Main!BaseYear","v":2022}]
["Code",{"$nulls":3},"Min","Max","Min","Max",{"$f":" \"Cost in\" & \" \" & TEXT(Main!BaseYear,0)","v":"Cost in 2022"},"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]
[{"$f":"MIN(A11,C7)","v":0.9381558935361217},0.07,"Max Value"]
[null,0,1.59]
[0.3,0]
[0.7,0]
[1.3,0]
[{"$f":"Main!PercentFunded","v":0.9381558935361217}]
[{"$f":"\"Reserves % Funded: \" & TEXT($A$11,\"0%\")","v":"Reserves % Funded: 94%"}]

{"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":37010.25,"d":"$37,010.25"}},"InitialContribution",{"$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",45]
[9,null,"SA Rounder (per unit)",{"v":10,"d":"$10"},"RoundFactor",null,null,"Cycle2",14]
[10,null,"SA Change",{"v":0.1,"d":"10.00%"},"SAChangePct",null,null,"Cycle3",2]
[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":59930,"d":"$59,930"}},"Main!d30","Contrib Rate"]
[13,null,"Change in 2AI",{"v":0.005,"d":"0.50%"},"ChangeIn2AI",null,null,{"$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,{"$f":"Main!D34","v":{"v":0.019999999999999997,"d":"2.00%"}},"Main!d33","% of Secondary Increase"]
[15,null,"1AI Change Increment",5,"YearsIncrement",null,null,{"$f":"Main!SpecialAssessment","v":{"v":0,"d":"$0"}},"Main!d35","Special Assmt"]
[16,null,"1AI minimum yr limit",5,"YearsMinimum",null,null,{"$f":"D36","v":0.030322694503641966},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":0.9838625245936331,"d":"98.4%"}},null,"Avg Pct Funded, last 5 yrs"]
[19,null,"Surplus Threshold",{"v":2,"d":"200.00%"},"SurplusThreshold",null,null,{"$f":"D35","v":{"v":0.019959204977405776,"d":"2.00%"}},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":61450,"d":"$61,450"}},{"$f":"Data!BC77","v":{"v":12411.5,"d":"$12,412"}},{"$f":"Data!BD77","v":{"v":164439.5,"d":"$164,440"}},{"$f":"Data!BE77","v":{"v":32781.81,"d":"$32,782"}},{"$f":"Data!BF77","v":{"v":35453.527514999994,"d":"$35,454"}},{"$f":"Data!BI77","v":{"v":19128.022225949997,"d":"$19,128"}},{"$f":"Data!BJ77","v":{"v":19761.565507554948,"d":"$19,762"}},{"$f":"Data!BK77","v":{"v":701028.1032921759,"d":"$701,028"}},{"$f":"Data!BL77","v":{"v":36989.68637651839,"d":"$36,990"}},{"$f":"Data!BM77","v":{"v":15004.891614036313,"d":"$15,005"}},{"$f":"Data!BP77","v":{"v":22846.57844885007,"d":"$22,847"}},{"$f":"Data!BQ77","v":{"v":16680.01814222957,"d":"$16,680"}},{"$f":"Data!BR77","v":{"v":69933.57149980507,"d":"$69,934"}},{"$f":"Data!BS77","v":{"v":24965.073128676588,"d":"$24,965"}},{"$f":"Data!BT77","v":{"v":11344.422936413332,"d":"$11,344"}},{"$f":"Data!BW77","v":{"v":49932.8557020545,"d":"$49,933"}},{"$f":"Data!BX77","v":{"v":32013.8934600208,"d":"$32,014"}},{"$f":"Data!BY77","v":{"v":82642.38161358752,"d":"$82,642"}},{"$f":"Data!BZ77","v":{"v":327718.36428868136,"d":"$327,718"}},{"$f":"Data!CA77","v":{"v":13151.295398078251,"d":"$13,151"}},{"$f":"Data!CD77","v":{"v":54183.3370400824,"d":"$54,183"}},{"$f":"Data!CE77","v":{"v":52181.26273645135,"d":"$52,181"}},{"$f":"Data!CF77","v":{"v":4790.258522151951,"d":"$4,790"}},{"$f":"Data!CG77","v":{"v":59799.671287136094,"d":"$59,800"}},{"$f":"Data!CH77","v":{"v":38419.808612101595,"d":"$38,420"}},{"$f":"Data!CK77","v":{"v":138189.34335717812,"d":"$138,189"}},{"$f":"Data!CL77","v":{"v":31378.40294276288,"d":"$31,378"}},{"$f":"Data!CM77","v":{"v":175592.89589032077,"d":"$175,593"}},{"$f":"Data!CN77","v":{"v":33174.95129819027,"d":"$33,175"}},{"$f":"Data!CO77","v":{"v":67162.11692126727,"d":"$67,162"}},{"$f":"Data!CP77","v":{"v":128766.27409661139,"d":"$128,766"}}]
[26,null,"Ending Balance",{"$f":"Data!BB79","v":{"v":447057.007356823,"d":"$447,057"}},{"$f":"Data!BC79","v":{"v":501112.23987981793,"d":"$501,112"}},{"$f":"Data!BD79","v":{"v":404780.0142246438,"d":"$404,780"}},{"$f":"Data!BE79","v":{"v":441716.01570374786,"d":"$441,716"}},{"$f":"Data!BF79","v":{"v":478312.419399576,"d":"$478,312"}},{"$f":"Data!BI79","v":{"v":659345.5662269171,"d":"$659,346"}},{"$f":"Data!BJ79","v":{"v":718027.4949036695,"d":"$718,027"}},{"$f":"Data!BK79","v":{"v":94767.9835510652,"d":"$94,768"}},{"$f":"Data!BL79","v":{"v":134843.3974103598,"d":"$134,843"}},{"$f":"Data!BM79","v":{"v":199705.59716398237,"d":"$199,706"}},{"$f":"Data!BP79","v":{"v":259695.959439412,"d":"$259,696"}},{"$f":"Data!BQ79","v":{"v":328105.42664677266,"d":"$328,105"}},{"$f":"Data!BR79","v":{"v":345332.37523743766,"d":"$345,332"}},{"$f":"Data!BS79","v":{"v":409611.0725542642,"d":"$409,611"}},{"$f":"Data!BT79","v":{"v":489942.5770817203,"d":"$489,943"}},{"$f":"Data!BW79","v":{"v":534051.1865221877,"d":"$534,051"}},{"$f":"Data!BX79","v":{"v":598399.2848255042,"d":"$598,399"}},{"$f":"Data!BY79","v":{"v":614334.1823399407,"d":"$614,334"}},{"$f":"Data!BZ79","v":{"v":385981.78455597215,"d":"$385,982"}},{"$f":"Data!CA79","v":{"v":473379.310886652,"d":"$473,379"}},{"$f":"Data!CD79","v":{"v":522351.43101410446,"d":"$522,351"}},{"$f":"Data!CE79","v":{"v":575801.0952079821,"d":"$575,801"}},{"$f":"Data!CF79","v":{"v":679429.6711463993,"d":"$679,430"}},{"$f":"Data!CG79","v":{"v":730866.7401470558,"d":"$730,867"}},{"$f":"Data!CH79","v":{"v":806402.0290174874,"d":"$806,402"}},{"$f":"Data!CK79","v":{"v":784561.5836934377,"d":"$784,562"}},{"$f":"Data!CL79","v":{"v":872028.018532372,"d":"$872,028"}},{"$f":"Data!CM79","v":{"v":817656.6737473765,"d":"$817,657"}},{"$f":"Data!CN79","v":{"v":908139.287530335,"d":"$908,139"}},{"$f":"Data!CO79","v":{"v":967685.2047259748,"d":"$967,685"}},{"$f":"Data!CP79","v":{"v":968274.1693517556,"d":"$968,274"}}]
[27,null,"Early Ending Bal Minimum",{"$f":"MIN(OFFSET(D26,0,0,,MaxEarlyYears+1))","v":{"v":404780.0142246438,"d":"$404,780"}},"MinEndBalance"]
[28,null,"Ending Balance to expense ratio",{"$f":"IF(D25>0,D26/D25,1)","v":{"v":7.275134375212742,"d":"727.5%"}},{"$f":"IF(E25>0,E26/E25,1)","v":{"v":40.37483300808266,"d":"4037.5%"}},{"v":2.4615741000467883,"d":"246.2%"},{"v":13.474424252466472,"d":"1347.4%"},{"v":13.491250460118739,"d":"1349.1%"},{"v":34.47013802255087,"d":"3447.0%"},{"v":36.33454518717983,"d":"3633.5%"},{"v":0.13518428591666262,"d":"13.5%"},{"v":3.6454322980137626,"d":"364.5%"},{"v":13.309366192100178,"d":"1330.9%"},{"v":11.366951949537249,"d":"1136.7%"},{"v":19.67056773254299,"d":"1967.1%"},{"v":4.938005707865217,"d":"493.8%"},{"v":16.407365219521708,"d":"1640.7%"},{"v":43.18796820498489,"d":"4318.8%"},{"v":10.695386414685151,"d":"1069.5%"},{"v":18.69186219329398,"d":"1869.2%"},{"v":7.433645671205292,"d":"743.4%"},{"v":1.1777850331755213,"d":"117.8%"},{"v":35.99488085073544,"d":"3599.5%"},{"v":9.64044408390152,"d":"964.0%"},{"v":11.034633219133559,"d":"1103.5%"},{"v":141.8357000993708,"d":"14183.6%"},{"v":12.221919024231784,"d":"1222.2%"},{"v":20.9892255622399,"d":"2098.9%"},{"v":5.6774391181929325,"d":"567.7%"},{"v":27.79070751698332,"d":"2779.1%"},{"v":4.65654757615082,"d":"465.7%"},{"v":27.37424629105258,"d":"2737.4%"},{"v":14.408199876432898,"d":"1440.8%"},{"v":7.51962558631831,"d":"752.0%"}]
[29,null,"$ 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":0.13518428591666262,"d":"13.5%"}},"MinEndBalanceMargin"]
[31,null,"Early Min Ending Bal Margin",{"$f":"MIN(OFFSET(D28,0,0,,MaxEarlyYears+1))","v":{"v":2.4615741000467883,"d":"246.2%"}},"MinEndBalanceMarginEarly"]
[32,null,"Early Min Ending Bal Needs",{"$f":"MAX(OFFSET(D29,0,0,,MaxEarlyYears+1))","v":{"v":0,"d":"$0"}},"MinEndBalanceNeeds"]
[33,null,"Pct Funded",{"$f":"Data!BB18","v":{"v":0.9381558935361217,"d":"93.8%"}},{"$f":"Data!BC18","v":{"v":0.9480843052118494,"d":"94.8%"}},{"$f":"Data!BD18","v":{"v":0.9544664309076323,"d":"95.4%"}},{"$f":"Data!BE18","v":{"v":0.9395960732299358,"d":"94.0%"}},{"$f":"Data!BF18","v":{"v":0.9174389100458252,"d":"91.7%"}},{"$f":"Data!BI18","v":{"v":0.8629168370338991,"d":"86.3%"}},{"$f":"Data!BJ18","v":{"v":0.9369659813167492,"d":"93.7%"}},{"$f":"Data!BK18","v":{"v":0.6605654545890365,"d":"66.1%"}},{"$f":"Data!BL18","v":{"v":0.213834524941467,"d":"21.4%"}},{"$f":"Data!BM18","v":{"v":0.2897409087047704,"d":"29.0%"}},{"$f":"Data!BP18","v":{"v":0.3898038375915779,"d":"39.0%"}},{"$f":"Data!BQ18","v":{"v":0.4687337108522467,"d":"46.9%"}},{"$f":"Data!BR18","v":{"v":0.5424570276316568,"d":"54.2%"}},{"$f":"Data!BS18","v":{"v":0.5718576653409482,"d":"57.2%"}},{"$f":"Data!BT18","v":{"v":0.6294139909804989,"d":"62.9%"}},{"$f":"Data!BW18","v":{"v":0.6854678145893727,"d":"68.5%"}},{"$f":"Data!BX18","v":{"v":0.7191750379073999,"d":"71.9%"}},{"$f":"Data!BY18","v":{"v":0.7560827596673468,"d":"75.6%"}},{"$f":"Data!BZ18","v":{"v":0.7762526856558593,"d":"77.6%"}},{"$f":"Data!CA18","v":{"v":0.7137445809400137,"d":"71.4%"}},{"$f":"Data!CD18","v":{"v":0.7778946783875386,"d":"77.8%"}},{"$f":"Data!CE18","v":{"v":0.8187122111926721,"d":"81.9%"}},{"$f":"Data!CF18","v":{"v":0.8562733376078764,"d":"85.6%"}},{"$f":"Data!CG18","v":{"v":0.8953987212322713,"d":"89.5%"}},{"$f":"Data!CH18","v":{"v":0.9213961873012444,"d":"92.1%"}},{"$f":"Data!CK18","v":{"v":0.9455013607479089,"d":"94.6%"}},{"$f":"Data!CL18","v":{"v":0.9640243164402625,"d":"96.4%"}},{"$f":"Data!CM18","v":{"v":0.9842611231254015,"d":"98.4%"}},{"$f":"Data!CN18","v":{"v":1.004333610466319,"d":"100.4%"}},{"$f":"Data!CO18","v":{"v":1.0211922121882733,"d":"102.1%"}},{"$f":"Data!CP18","v":{"v":1.0357845978865712,"d":"103.6%"}}]
[34,null,"Pct Funded Change",null,{"$f":"(E33-D33)","v":{"v":0.009928411675727666,"d":"1.0%"}},{"$f":"(F33-E33)","v":{"v":6.382125695782892E-3,"d":"0.6%"}},{"$f":"(G33-F33)","v":{"v":-0.01487035767769651,"d":"-1.5%"}},{"$f":"(H33-G33)","v":{"v":-0.02215716318411054,"d":"-2.2%"}},{"$f":"(I33-H33)","v":{"v":-0.05452207301192613,"d":"-5.5%"}},{"$f":"(J33-I33)","v":{"v":0.07404914428285014,"d":"7.4%"}},{"v":-0.27640052672771276,"d":"-27.6%"},{"v":-0.44673092964756944,"d":"-44.7%"},{"v":0.07590638376330336,"d":"7.6%"},{"v":0.10006292888680751,"d":"10.0%"},{"v":0.0789298732606688,"d":"7.9%"},{"v":0.07372331677941013,"d":"7.4%"},{"v":0.029400637709291355,"d":"2.9%"},{"v":0.05755632563955071,"d":"5.8%"},{"v":0.05605382360887379,"d":"5.6%"},{"v":0.033707223318027224,"d":"3.4%"},{"v":0.03690772175994694,"d":"3.7%"},{"v":0.020169925988512416,"d":"2.0%"},{"v":-0.06250810471584556,"d":"-6.3%"},{"v":0.06415009744752487,"d":"6.4%"},{"v":0.04081753280513356,"d":"4.1%"},{"v":0.03756112641520426,"d":"3.8%"},{"v":0.03912538362439488,"d":"3.9%"},{"v":0.02599746606897313,"d":"2.6%"},{"v":0.02410517344666452,"d":"2.4%"},{"v":0.018522955692353626,"d":"1.9%"},{"v":0.02023680668513894,"d":"2.0%"},{"v":0.02007248734091749,"d":"2.0%"},{"v":0.016858601721954303,"d":"1.7%"},{"v":0.014592385698297905,"d":"1.5%"}]
[35,null,"Avg % Funded Change 25-29",{"$f":"AVERAGE(AC34:AG34)","v":{"v":0.019959204977405776,"d":"2.00%"}},"AvgPctFundedChange25_29",null,null,"ac-ag"]
[36,null,"Pct Funded Std Dev 25-29",{"$f":"STDEV(AC33:AG33)","v":0.030322694503641966},{"$nulls":3},"ac-ag"]
[37,null,"Avg Pct Funded 25-29",{"$f":"AVERAGE(AC33:AG33)","v":{"v":0.9838625245936331,"d":"98.4%"}},"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":94767.9835510652,"d":"$94,768"}},"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":17,"n_cols":8,"rows_kept":17}
["Cycle 2 #","Contrib","1AI Yrs","2AI %","Slope","% Funded","At the End of Branch","Last Operation"]
[null,{"v":57340.63,"d":"$57,341"},30,{"v":0.03,"d":"3.00%"},{"v":0.035190544721869374,"d":"3.52%"},{"v":1.020289663178266,"d":"102.03%"},"Cycle 2","Reset 2AI"]
[1,{"v":57340.63,"d":"$57,341"},25,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.03434074946020271,"d":"3.43%"},{"v":1.0188494077634478,"d":"101.88%"},"Cycle 2 High Yr","No Boost or Trim"]
[2,{"v":57340.63,"d":"$57,341"},20,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.031114504824015655,"d":"3.11%"},{"v":1.0051804835368496,"d":"100.52%"},"Cycle 2 High Yr","No Boost or Trim"]
[3,{"v":57340.63,"d":"$57,341"},15,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.028029268199049363,"d":"2.80%"},{"v":0.976204437530555,"d":"97.62%"},"Cycle 2 High Yr","No Boost or Trim"]
[4,{"v":57340.63,"d":"$57,341"},10,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.0252019859027121,"d":"2.52%"},{"v":0.9337461954596724,"d":"93.37%"},"Cycle 2 High Yr","No Boost or Trim"]
[5,{"v":59634.26,"d":"$59,634"},5,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.026428549907078835,"d":"2.64%"},{"v":0.997829259363694,"d":"99.78%"},"Cycle 2 High","Boost - High"]
[null,{"v":59634.26,"d":"$59,634"},5,{"v":0.03,"d":"3.00%"},{"v":0.03951301223835113,"d":"3.95%"},{"v":1.1443014166850385,"d":"114.43%"},"Cycle 2","Reset 2AI"]
[6,{"v":59634.26,"d":"$59,634"},25,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.038629225166510614,"d":"3.86%"},{"v":1.1428035510541243,"d":"114.28%"},"Cycle 2 High Yr","No Boost or Trim"]
[7,{"v":59634.26,"d":"$59,634"},20,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.03527393074598795,"d":"3.53%"},{"v":1.1285878698631726,"d":"112.86%"},"Cycle 2 High Yr","No Boost or Trim"]
[8,{"v":59634.26,"d":"$59,634"},15,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.03206528465708618,"d":"3.21%"},{"v":1.098452782026611,"d":"109.85%"},"Cycle 2 High Yr","No Boost or Trim"]
[9,{"v":59634.26,"d":"$59,634"},10,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.02912491106986965,"d":"2.91%"},{"v":1.0542962102875242,"d":"105.43%"},"Cycle 2 High Yr","No Boost or Trim"]
[10,{"v":59634.26,"d":"$59,634"},5,{"v":0.024999999999999998,"d":"2.50%"},{"v":0.026428549907078835,"d":"2.64%"},{"v":0.997829259363694,"d":"99.78%"},"Cycle 2 High","No Boost or Trim"]
[11,{"v":59634.26,"d":"$59,634"},25,{"v":0.019999999999999997,"d":"2.00%"},{"v":0.03775120249843526,"d":"3.78%"},{"v":1.1413129912059374,"d":"114.13%"},"Cycle 2 High Yr","No Boost or Trim"]
[12,{"v":59634.26,"d":"$59,634"},20,{"v":0.019999999999999997,"d":"2.00%"},{"v":0.031145296525238918,"d":"3.11%"},{"v":1.1131611638725891,"d":"111.32%"},"Cycle 2 High Yr","No Boost or Trim"]
[13,{"v":59634.26,"d":"$59,634"},15,{"v":0.019999999999999997,"d":"2.00%"},{"v":0.024987347308270725,"d":"2.50%"},{"v":1.054147797767277,"d":"105.41%"},"Cycle 2 High Yr","No Boost or Trim"]
[14,{"v":59634.26,"d":"$59,634"},10,{"v":0.019999999999999997,"d":"2.00%"},{"v":0.019501103757000714,"d":"1.95%"},{"v":0.9687428886138665,"d":"96.87%"},"Cycle 2 High","No Boost or Trim"]

{"sheet":"Output-B","index":15,"n_rows":44,"n_cols":9,"rows_kept":44}
["Loop #","Contrib","Special Assmt","Margin1","MinEndBalMargin","1AI Yrs","2AI %","Cycle #","Last Operation"]
[1,{"v":37380.35,"d":"$37,380"},{"v":0,"d":"$0.00"},false,{"v":-10.833231514079845,"d":"-1083.32%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[2,{"v":37754.16,"d":"$37,754"},{"v":0,"d":"$0.00"},false,{"v":-10.035714701888125,"d":"-1003.57%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[3,{"v":38131.7,"d":"$38,132"},{"v":0,"d":"$0.00"},false,{"v":-9.227205955100182,"d":"-922.72%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[4,{"v":38513.01,"d":"$38,513"},{"v":0,"d":"$0.00"},false,{"v":-8.407086363356855,"d":"-840.71%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[5,{"v":38898.14,"d":"$38,898"},{"v":0,"d":"$0.00"},false,{"v":-7.575571437941365,"d":"-757.56%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[6,{"v":39287.13,"d":"$39,287"},{"v":0,"d":"$0.00"},false,{"v":-6.734283784026579,"d":"-673.43%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[7,{"v":39680,"d":"$39,680"},{"v":0,"d":"$0.00"},false,{"v":-5.881641925676999,"d":"-588.16%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[8,{"v":40076.8,"d":"$40,077"},{"v":0,"d":"$0.00"},false,{"v":-5.015435079185182,"d":"-501.54%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[9,{"v":40477.57,"d":"$40,478"},{"v":0,"d":"$0.00"},false,{"v":-4.137714582761983,"d":"-413.77%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[10,{"v":40882.34,"d":"$40,882"},{"v":0,"d":"$0.00"},false,{"v":-3.251216881374517,"d":"-325.12%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[11,{"v":41291.16,"d":"$41,291"},{"v":0,"d":"$0.00"},false,{"v":-2.3558541587331727,"d":"-235.59%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[12,{"v":41704.08,"d":"$41,704"},{"v":0,"d":"$0.00"},false,{"v":-1.5642110629213877,"d":"-156.42%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[13,{"v":42121.12,"d":"$42,121"},{"v":0,"d":"$0.00"},false,{"v":-1.4457152802378024,"d":"-144.57%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[14,{"v":42542.33,"d":"$42,542"},{"v":0,"d":"$0.00"},false,{"v":-1.3260345156213953,"d":"-132.60%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[15,{"v":42967.75,"d":"$42,968"},{"v":0,"d":"$0.00"},false,{"v":-1.2051569456546325,"d":"-120.52%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[16,{"v":43397.43,"d":"$43,397"},{"v":0,"d":"$0.00"},false,{"v":-1.0830706034319086,"d":"-108.31%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[17,{"v":43831.4,"d":"$43,831"},{"v":0,"d":"$0.00"},false,{"v":-0.9597634072571695,"d":"-95.98%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[18,{"v":44269.72,"d":"$44,270"},{"v":0,"d":"$0.00"},false,{"v":-0.8352231319462868,"d":"-83.52%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[19,{"v":44712.41,"d":"$44,712"},{"v":0,"d":"$0.00"},false,{"v":-0.709437466222276,"d":"-70.94%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[20,{"v":45159.54,"d":"$45,160"},{"v":0,"d":"$0.00"},false,{"v":-0.5823939266224373,"d":"-58.24%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[21,{"v":45611.13,"d":"$45,611"},{"v":0,"d":"$0.00"},false,{"v":-0.4540799722888897,"d":"-45.41%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[22,{"v":46067.25,"d":"$46,067"},{"v":0,"d":"$0.00"},false,{"v":-0.3244828614804201,"d":"-32.45%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[23,{"v":46527.92,"d":"$46,528"},{"v":0,"d":"$0.00"},false,{"v":-0.19358979506058024,"d":"-19.36%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[24,{"v":46993.2,"d":"$46,993"},{"v":0,"d":"$0.00"},false,{"v":-0.061387773009611006,"d":"-6.14%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[25,{"v":47463.13,"d":"$47,463"},{"v":0,"d":"$0.00"},false,{"v":-0.029195530730749847,"d":"-2.92%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[26,{"v":47937.76,"d":"$47,938"},{"v":0,"d":"$0.00"},false,{"v":-0.02293735989246174,"d":"-2.29%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[27,{"v":48417.14,"d":"$48,417"},{"v":0,"d":"$0.00"},false,{"v":-0.01661660761213448,"d":"-1.66%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[28,{"v":48901.31,"d":"$48,901"},{"v":0,"d":"$0.00"},false,{"v":-0.0102326479821269,"d":"-1.02%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[29,{"v":49390.32,"d":"$49,390"},{"v":0,"d":"$0.00"},false,{"v":-3.7848484362080037E-3,"d":"-0.38%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[30,{"v":49884.23,"d":"$49,884"},{"v":0,"d":"$0.00"},false,{"v":0.002727428918730532,"d":"0.27%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low"]
[31,{"v":49385.38,"d":"$49,385"},{"v":0,"d":"$0.00"},true,{"v":-0.003849971403449385,"d":"-0.38%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-high"]
[32,{"v":49385.38,"d":"$49,385"},{"v":0,"d":"$0.00"},true,{"v":-0.003849971403449385,"d":"-0.38%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 1","Cycle1-low - Margin1 flag TRUE - Exiting Cycle 1"]
[1,{"v":49632.31,"d":"$49,632"},{"v":0,"d":"$0.00"},true,{"v":-0.000594158990392099,"d":"-0.06%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 2","Cycle2-Boost"]
[2,{"v":49880.47,"d":"$49,880"},{"v":0,"d":"$0.00"},true,{"v":0.002677932869017245,"d":"0.27%"},30,{"v":0.024999999999999998,"d":"2.50%"},"Cycle 2","Cycle2-Boost - Condition met. Exiting Cycle 2"]
[1,{"v":49880.47,"d":"$49,880"},{"v":0,"d":"$0.00"},true,{"v":0.002677932869017245,"d":"0.27%"},25,{"v":0.014999999999999998,"d":"1.50%"},"Cycle 3","Cycle3yrs"]
[2,{"v":49880.47,"d":"$49,880"},{"v":0,"d":"$0.00"},true,{"v":0.002677932869017245,"d":"0.27%"},20,{"v":0.014999999999999998,"d":"1.50%"},"Cycle 3","Cycle3yrs"]
[3,{"v":49880.47,"d":"$49,880"},{"v":0,"d":"$0.00"},true,{"v":0.002677932869017245,"d":"0.27%"},15,{"v":0.014999999999999998,"d":"1.50%"},"Cycle 3","Cycle3yrs"]
[4,{"v":49880.47,"d":"$49,880"},{"v":0,"d":"$0.00"},true,{"v":0.002677932869017245,"d":"0.27%"},10,{"v":0.014999999999999998,"d":"1.50%"},"Cycle 3","Cycle3yrs"]
[5,{"v":49880.47,"d":"$49,880"},{"v":0,"d":"$0.00"},true,{"v":-1.1210404712487217E-3,"d":"-0.11%"},5,{"v":0.014999999999999998,"d":"1.50%"},"Cycle 3","Cycle3yrs"]
[6,{"v":49880.47,"d":"$49,880"},{"v":0,"d":"$0.00"},true,{"v":0.002677932869017245,"d":"0.27%"},10,{"v":0.014999999999999998,"d":"1.50%"},"Cycle 3","Cycle3yrs - Post process increment"]
[7,{"v":49880.47,"d":"$49,880"},{"v":0,"d":"$0.00"},true,{"v":0.002677932869017245,"d":"0.27%"},10,{"v":0.009999999999999998,"d":"1.00%"},"Cycle 3","Cycle3AI"]
[8,{"v":49880.47,"d":"$49,880"},{"v":0,"d":"$0.00"},true,{"v":0.002677932869017245,"d":"0.27%"},10,{"v":0.005,"d":"0.50%"},"Cycle 3","Cycle3AI"]
[9,{"v":49890,"d":"$49,890"},{"v":0,"d":"$0.00"},true,{"v":2.8035673066645612E-3,"d":"0.28%"},10,{"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"]