{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Payback Estimator-4400B","Internal Rate of Return-4400B","O&M Cost Estimator 4400B","4400B Maint Item Description","MSRP-4 Yr Maint Schd  4400B","20yr Maintenance Schd- 4400B","Dropdown Menu","Payback Estimator-6500B","Internal Rate of Return-6500B","O&M Cost Estimator 6500B","6500B Maint. Item Description","MSRP-4 Yr Maintenance Scd 6500B","20yr Maintenance Schd- 6500B","release notes","Sheet1"],"not_rendered":{"charts":0,"images":12,"macros":1,"external_links":0,"defined_names":39,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Payback Estimator-4400B","index":0,"n_rows":51,"n_cols":9,"rows_kept":51,"cut":false,"hidden":false,"merged":[[50,3,50,4],[1,3,1,4],[2,3,2,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,0,49,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[43,3,43,4],[44,3,44,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[30,3,30,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[25,3,25,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[20,3,20,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[15,3,15,4],[16,3,16,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[13,3,13,4],[14,3,14,4]]}
[null,null,"$","Single Currency"]
[null,null,{"$f":"\"$ x \" & C3 & \" = \" & G12","v":"$ x 1 = $"},"CONFIDENTIAL"]
[null,"$ U.S. Dollars",1,"Payback Estimator"]
["POWER+ GENERATOR 4400B+ System Package",{"$f":"C4/$C$3","v":145000},145000,"4400B+ POWER+ GENERATOR High Temperature",null,null,"List fill range for currency selection - linked only to visible drop-down menu on main page.","List fill range for currency display"]
["    Liquid Loop Radiator (LLR)",{"$f":"C5*(1/$C$3)","v":45000},45000,"Liquid Loop Radiator size for location ambient and thermal duty",null,null,"$","Single Currency",5]
["    In-rush Reduction System",0,null,"In-rush Reduction System per local codes  (estimated costs)",null,null,"€","Dual Currency",5]
["    LLR interconnect plumbing",0,null,"Refrigerant plumbing, piping, valves, and assembly",null,null,"£",null,5]
["    Water plumbing",10000,10000,"Plumbing, piping, connections, valves and assembly (estimated costs)",null,null,"¥","Single Currency",5]
["    Hot water bypass assembly",{"$f":"C9*(1/$C$3)","v":0},null,"Plumbing, piping, connections, valves and assembly",null,null,"฿",null,5]
["    Electrical components and hookup",10000,10000,"Electrical conduit, wiring, and component installation (estimated costs)",null,null,"‎₱",null,5]
["    Sitework and footings for P+",5000,5000,"Site specific (estimated costs)",null,null,"₩",null,5]
["    R245fa refrigerant \"B+\" Models (High Temperature)",10000,10000,"250 kg (550 lbs. US) required. Honeywell Genetron R245fa recommended",null,null,"$",null,5]
["    POWER+ GENERATOR installation ",0,null,"Site specific (estimated costs)",null,null,0,null,5]
["    Exhaust gas heat exchanger (outside ET scope of supply)",0,null,"Exhaust gas heat exchanger, pump, and plumbing (estimated costs)"]
["    Dual Heat Stream option",{"$f":"C15*(1/$C$3)","v":0},null,"Dual Heat Stream upgrade included ",null,null,0]
["    Engine Radiator Replacement option",0,null,"Radiator with a Payback option upgrade"]
["    Heat exchanger (Estimate)",0,null,"Heat exchangers are specific to project & heat source (estimated costs)"]
["    Clean water heat exchanger (outside ET scope of supply)",0,null,"Clean water heat exchanger (estimated cost)"]
["    Sigma Thermal Heater ",0,null,"Sigma Thermal Heater (estimated cost)"]
["    Commissioning and startup of P+",{"$f":"C20/$C$3","v":6500},6500,"Technicians with travel expenses for two days"]
["    Shipping Liquid Loop Radiator",0,null,"Estimated shipping of LLR from factory to site"]
["    Shipping POWER+ GENERATOR",{"$f":"C22/$C$3","v":10000},10000,"Estimated shipping of POWER+ GENERATOR "]
["    Shipping refrigerant",0,null,"Estimated shipping of refrigerant from factory to site"]
["    Shipping LLR support structure",0,null,"Estimated shipping of support structure from factory to site"]
["    Engineering costs",0,null,"Engineering costs required for this project"]
["    Estimated Total Capital Expenditure (CapEx)",{"$f":"SUM(B5:B25,B4)","v":241500},{"$f":"SUM(C5:C25,C4)","v":241500},"Estimated Total CapEx for this Project"]
["    26% Investment Tax Credit ",{"$f":"C27*(1/$C$3)","v":-62790},{"$f":"-0.26*C26","v":-62790},"US Investment Tax Credit (if applicable)"]
["    Federal grants(deductive)",{"$f":"C28*(1/$C$3)","v":0},0,"(user editable)"]
["    Accelerated depreciation(deductive)",{"$f":"C29*(1/$C$3)","v":0},0,"(user editable)"]
["    State incentives(deductive)",{"$f":"C30*(1/$C$3)","v":0},0,"(user editable)"]
["    State grants(deductive)",{"$f":"C31*(1/$C$3)","v":0},0,"(user editable)"]
["    Total incentives(deductive)",{"$f":"SUM(B27:B31)","v":-62790},{"$f":"SUM(C27:C31)","v":-62790},"Total sum of all deductives"]
["    CapEx including Incentives",{"$f":"B26+B32","v":178710},{"$f":"C26+C32","v":178710},"CapEx including Incentives"]
["    Total value of power per kWh",{"$f":"C34*(1/$C$3)","v":0.1},0.1,"Average value of kWh produced"]
["    Percentage of uptime hours (100% max/8760hrs)",{"$f":"C35","v":0.97},0.97,{"$f":"CONCATENATE(TEXT(100*C35,\"0\"),\"% uptime is equal to \",TEXT(C35*8760,\"0\"),\" hrs.\")","v":"97% uptime is equal to 8497 hrs."}]
["    Estimated net power output in kWe",{"$f":"C36","v":55},55,"P+ net output in kWe"]
["    Fan radiator offset (estimate only)",{"$f":"C37","v":0},null,"Power savings from fan radiator"]
["    Average Total Net Power Output in kWe",{"$f":"C38","v":55},{"$f":"SUM(C36:C37)","v":55},"Average Total Net Power Output in kWe"]
["    Annual value of power produced by P+",{"$f":"$C$39*(1/$C$3)","v":46734.6},{"$f":"(C35*8760*C34*C38)","v":46734.6},{"$f":"CONCATENATE(\"1st year annual revenue from POWER+ GENERATOR [\",G12,ROUND(C39/12,0),\" Gross per month]\")","v":"1st year annual revenue from POWER+ GENERATOR [$3895 Gross per month]"}]
[{"$f":"CONCATENATE(\"    AVG annual P+ O&M expense based on \",G12,\" \",TEXT('O&M Cost Estimator 4400B'!G15/'O&M Cost Estimator 4400B'!F9/'O&M Cost Estimator 4400B'!F11,\"0.000\"),\" per kWh\")","v":"    AVG annual P+ O&M expense based on $ 0.011 per kWh"},{"$f":" (LOOKUP('O&M Cost Estimator 4400B'!F10,'O&M Cost Estimator 4400B'!E22:E61,'O&M Cost Estimator 4400B'!I22:I61)+LOOKUP('O&M Cost Estimator 4400B'!F10,'O&M Cost Estimator 4400B'!E22:E61,'O&M Cost Estimator 4400B'!K22:K61))/B42","v":5343.75},{"$f":" (LOOKUP('O&M Cost Estimator 4400B'!F10,'O&M Cost Estimator 4400B'!O22:O61,'O&M Cost Estimator 4400B'!S22:S61)+LOOKUP('O&M Cost Estimator 4400B'!F10,'O&M Cost Estimator 4400B'!O22:O61,'O&M Cost Estimator 4400B'!U22:U61))/C42","v":5343.75},"Operation and maintenance expenses based on projected lifetime"]
["    Simple Payback in Years",{"$f":"'Internal Rate of Return-4400B'!T5","v":3.8947686725128512},{"$f":"B41","v":3.8947686725128512},{"$f":"CONCATENATE(\"Years (this does account for \",TEXT(100*B43,\"0\"),\"% increase \",G12,\"/kWh for electricity)\")","v":"Years (this does account for 0% increase $/kWh for electricity)"}]
["    Projected lifetime",{"$f":"C42","v":20},20,"Years"]
[{"$f":"\"    Estimated % annual increase in \" & G12 & \"/kWh\"","v":"    Estimated % annual increase in $/kWh"},{"$f":"C43","v":0},0,"Estimated percentage per year in increased power costs"]
["    Projected Lifetime Net Revenue",{"$f":"$C$44*(1/$C$3)","v":649106.99999999988},{"$f":"LOOKUP(C42,'Internal Rate of Return-4400B'!A5:A25,'Internal Rate of Return-4400B'!N5:N25)","v":649106.99999999988},{"$f":"CONCATENATE(\"Based on \",TEXT(100*C43,\"0.00\"),\"% increase in power costs per year\")","v":"Based on 0.00% increase in power costs per year"}]
["    Total cost per kWh over lifetime",{"$f":"(B33/(8760*B35*B38*B42))+'O&M Cost Estimator 4400B'!F12","v":3.0553915086466994E-2},{"$f":"(C33/(8760*C35*C38*C42))+'O&M Cost Estimator 4400B'!G12","v":3.0553915086466994E-2},{"$f":"CONCATENATE(\"Total cost over lifetime including O&M costs of \",G12,TEXT('O&M Cost Estimator 4400B'!G12,\"0.000\"),\" per kWh\")","v":"Total cost over lifetime including O&M costs of $0.011 per kWh"}]
["    IRR for projected lifetime",{"$f":"'Internal Rate of Return-4400B'!F109","v":0.23606134182482696},{"$f":"'Internal Rate of Return-4400B'!M109","v":0.23606134182482696},{"$f":"CONCATENATE(\"Internal Rate of Return for \",TEXT(C42,\"0.0\"),\" years\")","v":"Internal Rate of Return for 20.0 years"}]
["    Estimated inflation (discount) rate",{"$f":"C47","v":0},0,{"$f":"CONCATENATE(\"Inflation rate of \",TEXT(C47,\"0.00%\"),)","v":"Inflation rate of 0.00%"}]
[]
[{"$f":"\"    Net Present Value of Investment over \" & C42 & \" Years\"","v":"    Net Present Value of Investment over 20 Years"},{"$f":"'Internal Rate of Return-4400B'!F108","v":649106.99999999988},{"$f":"'Internal Rate of Return-4400B'!M108","v":649106.99999999988},{"$f":"CONCATENATE(\"Based on inflation rate of \",TEXT(C47,\"0.00%\"),)","v":"Based on inflation rate of 0.00%"}]
["This document contains confidential and proprietary information and is supplied purely to enable you to evaluate details concerning ElectraTherm products and services.  No part of this document may be disclosed or transferred outside ElectraTherm or the current interested parties.  No part of this document may be reproduced or transmitted in any form or by any means, including photography and recording, without the written permission of ElectraTherm, an application for which should be addressed to the organization.  Such written permission must also be obtained before any part of this document is stored in a retrieval system of any nature."]
["Copyright © ElectraTherm, Inc. 2021. All Rights Reserved",null,null,"B Model Payback Estimator, Dual currency REV 01_20210714"]

{"sheet":"Internal Rate of Return-4400B","index":1,"n_rows":111,"n_cols":20,"rows_kept":111,"cut":false,"hidden":false,"merged":[[109,0,109,15],[106,1,106,3],[108,1,108,3],[110,0,110,2]]}
[null,null,null,null,null,null,"  Payback Estimator"]
["POWER+ 4400B IRR calculation(USD)",null,null,null,null,null,"  CONFIDENTIAL",null,"POWER+ 4400B IRR calculation(EUR)"]
[null,null,null,null,null,null,"  Copyright © 2020 ElectraTherm "]
["Year:","Capital Expenditure  [Capex] ($)","Annual maintenance costs  (estimated) ($)","Annual income from kwh produced ($)","Net cash flow ($)","Cumulative return ($)","IRR",null,"Year:","Capital Expenditure  [Capex] (€)","Annual maintenance costs  (estimated) (€)","Annual income from kwh produced (€)","Net cash flow (€)","Cumulative return (€)","IRR",null,null,null,"payback"]
[0,{"$f":"-'Payback Estimator-4400B'!B33","v":-178710},null,null,{"$f":"SUM(B5)","v":-178710},{"$f":"SUM(B5)","v":-178710},null,null,0,{"$f":"-'Payback Estimator-4400B'!C33","v":-178710},null,null,{"$f":"SUM(J5)","v":-178710},{"$f":"SUM(J5)","v":-178710},null,null,null,null,99999,{"$f":"MIN(S5:S105)","v":3.8947686725128512}]
[1,null,{"$f":"-LOOKUP(((A6*'O&M Cost Estimator 4400B'!F$7)-MOD((A6*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F21:F80,'O&M Cost Estimator 4400B'!I21:I80)-LOOKUP(((A6*'O&M Cost Estimator 4400B'!F$7)-MOD((A6*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F21:F80,'O&M Cost Estimator 4400B'!K21:K80)","v":-287},{"$f":"'Payback Estimator-4400B'!$B$39","v":46734.6},{"$f":"C6+D6","v":46447.6},{"$f":"SUM($E$5:E6)","v":-132262.39999999999},{"$f":"IRR($E$5:E6)","v":-0.74009512618208273},null,1,null,{"$f":"-LOOKUP(((A6*'O&M Cost Estimator 4400B'!F$7)-MOD((A6*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P21:P80,'O&M Cost Estimator 4400B'!S21:S80)-LOOKUP(((A6*'O&M Cost Estimator 4400B'!F$7)-MOD((A6*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P21:P80,'O&M Cost Estimator 4400B'!U21:U80)","v":-287},{"$f":"'Payback Estimator-4400B'!$C$39","v":46734.6},{"$f":"K6+L6","v":46447.6},{"$f":"SUM($M$5:M6)","v":-132262.39999999999},{"$f":"IRR($M$5:M6)","v":-0.74009512618208273},null,null,null,{"$f":"IF(S5=99999,IF(F6>=0,A6-F6/E6,99999),99998)","v":99999}]
[2,null,{"$f":"-LOOKUP(((A7*'O&M Cost Estimator 4400B'!F$7)-MOD((A7*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A7*'O&M Cost Estimator 4400B'!F$7)-MOD((A7*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A6*'O&M Cost Estimator 4400B'!F$7)-MOD((A6*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A6*'O&M Cost Estimator 4400B'!F$7)-MOD((A6*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-742},{"$f":"'Payback Estimator-4400B'!$B$43*('Payback Estimator-4400B'!$B$39) +D6","v":46734.6},45992.6,{"$f":"SUM($E$5:E7)","v":-86269.799999999988},{"$f":"IRR($E$5:E7)","v":-0.34636207981759803},null,2,null,{"$f":"-LOOKUP(((A7*'O&M Cost Estimator 4400B'!F$7)-MOD((A7*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A7*'O&M Cost Estimator 4400B'!F$7)-MOD((A7*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A6*'O&M Cost Estimator 4400B'!F$7)-MOD((A6*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A6*'O&M Cost Estimator 4400B'!F$7)-MOD((A6*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-742},{"$f":"'Payback Estimator-4400B'!$C$43*('Payback Estimator-4400B'!$C$39)+L6","v":46734.6},45992.6,{"$f":"SUM($M$5:M7)","v":-86269.799999999988},{"$f":"IRR($M$5:M7)","v":-0.34636207981759803},null,null,null,99999]
[3,null,{"$f":"-LOOKUP(((A8*'O&M Cost Estimator 4400B'!F$7)-MOD((A8*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A8*'O&M Cost Estimator 4400B'!F$7)-MOD((A8*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A7*'O&M Cost Estimator 4400B'!F$7)-MOD((A7*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A7*'O&M Cost Estimator 4400B'!F$7)-MOD((A7*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-1299},{"$f":"'Payback Estimator-4400B'!$B$43*(D7) +D7","v":46734.6},45435.6,{"$f":"SUM($E$5:E8)","v":-40834.19999999999},{"$f":"IRR($E$5:E8)","v":-0.11967922013522581},null,3,null,{"$f":"-LOOKUP(((A8*'O&M Cost Estimator 4400B'!F$7)-MOD((A8*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A8*'O&M Cost Estimator 4400B'!F$7)-MOD((A8*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A7*'O&M Cost Estimator 4400B'!F$7)-MOD((A7*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A7*'O&M Cost Estimator 4400B'!F$7)-MOD((A7*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-1299},{"$f":"'Payback Estimator-4400B'!$C$43*(L7)+L7","v":46734.6},45435.6,{"$f":"SUM($M$5:M8)","v":-40834.19999999999},{"$f":"IRR($M$5:M8)","v":-0.11967922013522581},null,null,null,99999]
[4,null,{"$f":"-LOOKUP(((A9*'O&M Cost Estimator 4400B'!F$7)-MOD((A9*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A9*'O&M Cost Estimator 4400B'!F$7)-MOD((A9*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A8*'O&M Cost Estimator 4400B'!F$7)-MOD((A8*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A8*'O&M Cost Estimator 4400B'!F$7)-MOD((A8*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-1098},{"$f":"'Payback Estimator-4400B'!$B$43*(D8) +D8","v":46734.6},45636.6,{"$f":"SUM($E$5:E9)","v":4802.4000000000087},{"$f":"IRR($E$5:E9)","v":1.0727590283664767E-2},null,4,null,{"$f":"-LOOKUP(((A9*'O&M Cost Estimator 4400B'!F$7)-MOD((A9*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A9*'O&M Cost Estimator 4400B'!F$7)-MOD((A9*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A8*'O&M Cost Estimator 4400B'!F$7)-MOD((A8*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A8*'O&M Cost Estimator 4400B'!F$7)-MOD((A8*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-1098},{"$f":"'Payback Estimator-4400B'!$C$43*(L8)+L8","v":46734.6},45636.6,{"$f":"SUM($M$5:M9)","v":4802.4000000000087},{"$f":"IRR($M$5:M9)","v":1.0727590283664767E-2},null,null,null,3.8947686725128512]
[5,null,{"$f":"-LOOKUP(((A10*'O&M Cost Estimator 4400B'!F$7)-MOD((A10*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A10*'O&M Cost Estimator 4400B'!F$7)-MOD((A10*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A9*'O&M Cost Estimator 4400B'!F$7)-MOD((A9*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A9*'O&M Cost Estimator 4400B'!F$7)-MOD((A9*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-22795},{"$f":"'Payback Estimator-4400B'!$B$43*(D9) +D9","v":46734.6},23939.599999999999,{"$f":"SUM($E$5:E10)","v":28742.000000000007},{"$f":"IRR($E$5:E10)","v":5.6070156560144024E-2},null,5,null,{"$f":"-LOOKUP(((A10*'O&M Cost Estimator 4400B'!F$7)-MOD((A10*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A10*'O&M Cost Estimator 4400B'!F$7)-MOD((A10*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A9*'O&M Cost Estimator 4400B'!F$7)-MOD((A9*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A9*'O&M Cost Estimator 4400B'!F$7)-MOD((A9*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-22795},{"$f":"'Payback Estimator-4400B'!$C$43*(L9)+L9","v":46734.6},23939.599999999999,{"$f":"SUM($M$5:M10)","v":28742.000000000007},{"$f":"IRR($M$5:M10)","v":5.6070156560144024E-2},null,null,null,99998]
[6,null,{"$f":"-LOOKUP(((A11*'O&M Cost Estimator 4400B'!F$7)-MOD((A11*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A11*'O&M Cost Estimator 4400B'!F$7)-MOD((A11*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A10*'O&M Cost Estimator 4400B'!F$7)-MOD((A10*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A10*'O&M Cost Estimator 4400B'!F$7)-MOD((A10*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-742},{"$f":"'Payback Estimator-4400B'!$B$43*(D10) +D10","v":46734.6},45992.6,{"$f":"SUM($E$5:E11)","v":74734.600000000006},{"$f":"IRR($E$5:E11)","v":0.11514736095448175},null,6,null,{"$f":"-LOOKUP(((A11*'O&M Cost Estimator 4400B'!F$7)-MOD((A11*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A11*'O&M Cost Estimator 4400B'!F$7)-MOD((A11*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A10*'O&M Cost Estimator 4400B'!F$7)-MOD((A10*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A10*'O&M Cost Estimator 4400B'!F$7)-MOD((A10*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-742},{"$f":"'Payback Estimator-4400B'!$C$43*(L10)+L10","v":46734.6},45992.6,{"$f":"SUM($M$5:M11)","v":74734.600000000006},{"$f":"IRR($M$5:M11)","v":0.11514736095448175},null,null,null,99998]
[7,null,{"$f":"-LOOKUP(((A12*'O&M Cost Estimator 4400B'!F$7)-MOD((A12*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A12*'O&M Cost Estimator 4400B'!F$7)-MOD((A12*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A11*'O&M Cost Estimator 4400B'!F$7)-MOD((A11*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A11*'O&M Cost Estimator 4400B'!F$7)-MOD((A11*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-1299},{"$f":"'Payback Estimator-4400B'!$B$43*(D11) +D11","v":46734.6},45435.6,{"$f":"SUM($E$5:E12)","v":120170.20000000001},{"$f":"IRR($E$5:E12)","v":0.15247906998873684},null,7,null,{"$f":"-LOOKUP(((A12*'O&M Cost Estimator 4400B'!F$7)-MOD((A12*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A12*'O&M Cost Estimator 4400B'!F$7)-MOD((A12*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A11*'O&M Cost Estimator 4400B'!F$7)-MOD((A11*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A11*'O&M Cost Estimator 4400B'!F$7)-MOD((A11*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-1299},{"$f":"'Payback Estimator-4400B'!$C$43*(L11)+L11","v":46734.6},45435.6,{"$f":"SUM($M$5:M12)","v":120170.20000000001},{"$f":"IRR($M$5:M12)","v":0.15247906998873684},null,null,null,99998]
[8,null,{"$f":"-LOOKUP(((A13*'O&M Cost Estimator 4400B'!F$7)-MOD((A13*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A13*'O&M Cost Estimator 4400B'!F$7)-MOD((A13*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A12*'O&M Cost Estimator 4400B'!F$7)-MOD((A12*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A12*'O&M Cost Estimator 4400B'!F$7)-MOD((A12*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-1098},{"$f":"'Payback Estimator-4400B'!$B$43*(D12) +D12","v":46734.6},45636.6,{"$f":"SUM($E$5:E13)","v":165806.80000000002},{"$f":"IRR($E$5:E13)","v":0.1777455767512226},null,8,null,{"$f":"-LOOKUP(((A13*'O&M Cost Estimator 4400B'!F$7)-MOD((A13*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A13*'O&M Cost Estimator 4400B'!F$7)-MOD((A13*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A12*'O&M Cost Estimator 4400B'!F$7)-MOD((A12*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A12*'O&M Cost Estimator 4400B'!F$7)-MOD((A12*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-1098},{"$f":"'Payback Estimator-4400B'!$C$43*(L12)+L12","v":46734.6},45636.6,{"$f":"SUM($M$5:M13)","v":165806.80000000002},{"$f":"IRR($M$5:M13)","v":0.1777455767512226},null,null,null,99998]
[9,null,{"$f":"-LOOKUP(((A14*'O&M Cost Estimator 4400B'!F$7)-MOD((A14*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A14*'O&M Cost Estimator 4400B'!F$7)-MOD((A14*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A13*'O&M Cost Estimator 4400B'!F$7)-MOD((A13*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A13*'O&M Cost Estimator 4400B'!F$7)-MOD((A13*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-22795},{"$f":"'Payback Estimator-4400B'!$B$43*(D13) +D13","v":46734.6},{"$f":"C14+D14","v":23939.599999999999},{"$f":"SUM($E$5:E14)","v":189746.40000000002},{"$f":"IRR($E$5:E14)","v":0.18736514683484207},null,9,null,{"$f":"-LOOKUP(((A14*'O&M Cost Estimator 4400B'!F$7)-MOD((A14*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A14*'O&M Cost Estimator 4400B'!F$7)-MOD((A14*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A13*'O&M Cost Estimator 4400B'!F$7)-MOD((A13*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A13*'O&M Cost Estimator 4400B'!F$7)-MOD((A13*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-22795},{"$f":"'Payback Estimator-4400B'!$C$43*(L13)+L13","v":46734.6},23939.599999999999,{"$f":"SUM($M$5:M14)","v":189746.40000000002},{"$f":"IRR($M$5:M14)","v":0.18736514683484207},null,null,null,99998]
[10,null,{"$f":"-LOOKUP(((A15*'O&M Cost Estimator 4400B'!F$7)-MOD((A15*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A15*'O&M Cost Estimator 4400B'!F$7)-MOD((A15*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A14*'O&M Cost Estimator 4400B'!F$7)-MOD((A14*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A14*'O&M Cost Estimator 4400B'!F$7)-MOD((A14*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-742},{"$f":"'Payback Estimator-4400B'!$B$43*(D14) +D14","v":46734.6},45992.6,{"$f":"SUM($E$5:E15)","v":235739.00000000003},{"$f":"IRR($E$5:E15)","v":0.20107154718829867},null,10,null,{"$f":"-LOOKUP(((A15*'O&M Cost Estimator 4400B'!F$7)-MOD((A15*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A15*'O&M Cost Estimator 4400B'!F$7)-MOD((A15*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A14*'O&M Cost Estimator 4400B'!F$7)-MOD((A14*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A14*'O&M Cost Estimator 4400B'!F$7)-MOD((A14*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-742},{"$f":"'Payback Estimator-4400B'!$C$43*(L14)+L14","v":46734.6},45992.6,{"$f":"SUM($M$5:M15)","v":235739.00000000003},{"$f":"IRR($M$5:M15)","v":0.20107154718829867},null,null,null,99998]
[11,null,{"$f":"-LOOKUP(((A16*'O&M Cost Estimator 4400B'!F$7)-MOD((A16*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A16*'O&M Cost Estimator 4400B'!F$7)-MOD((A16*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A15*'O&M Cost Estimator 4400B'!F$7)-MOD((A15*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A15*'O&M Cost Estimator 4400B'!F$7)-MOD((A15*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-1299},{"$f":"'Payback Estimator-4400B'!$B$43*(D15) +D15","v":46734.6},45435.6,{"$f":"SUM($E$5:E16)","v":281174.60000000003},{"$f":"IRR($E$5:E16)","v":0.2108847432655141},null,11,null,{"$f":"-LOOKUP(((A16*'O&M Cost Estimator 4400B'!F$7)-MOD((A16*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A16*'O&M Cost Estimator 4400B'!F$7)-MOD((A16*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A15*'O&M Cost Estimator 4400B'!F$7)-MOD((A15*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A15*'O&M Cost Estimator 4400B'!F$7)-MOD((A15*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-1299},{"$f":"'Payback Estimator-4400B'!$C$43*(L15)+L15","v":46734.6},45435.6,{"$f":"SUM($M$5:M16)","v":281174.60000000003},{"$f":"IRR($M$5:M16)","v":0.2108847432655141},null,null,null,99998]
[12,null,{"$f":"-LOOKUP(((A17*'O&M Cost Estimator 4400B'!F$7)-MOD((A17*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A17*'O&M Cost Estimator 4400B'!F$7)-MOD((A17*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A16*'O&M Cost Estimator 4400B'!F$7)-MOD((A16*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A16*'O&M Cost Estimator 4400B'!F$7)-MOD((A16*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-1098},{"$f":"'Payback Estimator-4400B'!$B$43*(D16) +D16","v":46734.6},45636.6,{"$f":"SUM($E$5:E17)","v":326811.2},{"$f":"IRR($E$5:E17)","v":0.21816612922331435},null,12,null,{"$f":"-LOOKUP(((A17*'O&M Cost Estimator 4400B'!F$7)-MOD((A17*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A17*'O&M Cost Estimator 4400B'!F$7)-MOD((A17*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A16*'O&M Cost Estimator 4400B'!F$7)-MOD((A16*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A16*'O&M Cost Estimator 4400B'!F$7)-MOD((A16*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-1098},{"$f":"'Payback Estimator-4400B'!$C$43*(L16)+L16","v":46734.6},45636.6,{"$f":"SUM($M$5:M17)","v":326811.2},{"$f":"IRR($M$5:M17)","v":0.21816612922331435},null,null,null,99998]
[13,null,{"$f":"-LOOKUP(((A18*'O&M Cost Estimator 4400B'!F$7)-MOD((A18*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A18*'O&M Cost Estimator 4400B'!F$7)-MOD((A18*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A17*'O&M Cost Estimator 4400B'!F$7)-MOD((A17*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A17*'O&M Cost Estimator 4400B'!F$7)-MOD((A17*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-22795},{"$f":"'Payback Estimator-4400B'!$B$43*(D17) +D17","v":46734.6},23939.599999999999,{"$f":"SUM($E$5:E18)","v":350750.8},{"$f":"IRR($E$5:E18)","v":0.22108430993766337},null,13,null,{"$f":"-LOOKUP(((A18*'O&M Cost Estimator 4400B'!F$7)-MOD((A18*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A18*'O&M Cost Estimator 4400B'!F$7)-MOD((A18*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A17*'O&M Cost Estimator 4400B'!F$7)-MOD((A17*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A17*'O&M Cost Estimator 4400B'!F$7)-MOD((A17*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-22795},{"$f":"'Payback Estimator-4400B'!$C$43*(L17)+L17","v":46734.6},23939.599999999999,{"$f":"SUM($M$5:M18)","v":350750.8},{"$f":"IRR($M$5:M18)","v":0.22108430993766337},null,null,null,99998]
[14,null,{"$f":"-LOOKUP(((A19*'O&M Cost Estimator 4400B'!F$7)-MOD((A19*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A19*'O&M Cost Estimator 4400B'!F$7)-MOD((A19*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A18*'O&M Cost Estimator 4400B'!F$7)-MOD((A18*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A18*'O&M Cost Estimator 4400B'!F$7)-MOD((A18*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-742},{"$f":"'Payback Estimator-4400B'!$B$43*(D18) +D18","v":46734.6},45992.6,{"$f":"SUM($E$5:E19)","v":396743.39999999997},{"$f":"IRR($E$5:E19)","v":0.22541612826554358},null,14,null,{"$f":"-LOOKUP(((A19*'O&M Cost Estimator 4400B'!F$7)-MOD((A19*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A19*'O&M Cost Estimator 4400B'!F$7)-MOD((A19*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A18*'O&M Cost Estimator 4400B'!F$7)-MOD((A18*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A18*'O&M Cost Estimator 4400B'!F$7)-MOD((A18*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-742},{"$f":"'Payback Estimator-4400B'!$C$43*(L18)+L18","v":46734.6},45992.6,{"$f":"SUM($M$5:M19)","v":396743.39999999997},{"$f":"IRR($M$5:M19)","v":0.22541612826554358},null,null,null,99998]
[15,null,{"$f":"-LOOKUP(((A20*'O&M Cost Estimator 4400B'!F$7)-MOD((A20*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A20*'O&M Cost Estimator 4400B'!F$7)-MOD((A20*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A19*'O&M Cost Estimator 4400B'!F$7)-MOD((A19*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A19*'O&M Cost Estimator 4400B'!F$7)-MOD((A19*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-1012},{"$f":"'Payback Estimator-4400B'!$B$43*(D19) +D19","v":46734.6},{"$f":"C20+D20","v":45722.6},{"$f":"SUM($E$5:E20)","v":442465.99999999994},{"$f":"IRR($E$5:E20)","v":0.22870856321889588},null,15,null,{"$f":"-LOOKUP(((A20*'O&M Cost Estimator 4400B'!F$7)-MOD((A20*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A20*'O&M Cost Estimator 4400B'!F$7)-MOD((A20*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A19*'O&M Cost Estimator 4400B'!F$7)-MOD((A19*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A19*'O&M Cost Estimator 4400B'!F$7)-MOD((A19*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-1012},{"$f":"'Payback Estimator-4400B'!$C$43*(L19)+L19","v":46734.6},45722.6,{"$f":"SUM($M$5:M20)","v":442465.99999999994},{"$f":"IRR($M$5:M20)","v":0.22870856321889588},null,null,null,99998]
[16,null,{"$f":"-LOOKUP(((A21*'O&M Cost Estimator 4400B'!F$7)-MOD((A21*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A21*'O&M Cost Estimator 4400B'!F$7)-MOD((A21*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A20*'O&M Cost Estimator 4400B'!F$7)-MOD((A20*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A20*'O&M Cost Estimator 4400B'!F$7)-MOD((A20*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-1098},{"$f":"'Payback Estimator-4400B'!$B$43*(D20) +D20","v":46734.6},45636.6,{"$f":"SUM($E$5:E21)","v":488102.59999999992},{"$f":"IRR($E$5:E21)","v":0.23124307566561142},null,16,null,{"$f":"-LOOKUP(((A21*'O&M Cost Estimator 4400B'!F$7)-MOD((A21*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A21*'O&M Cost Estimator 4400B'!F$7)-MOD((A21*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A20*'O&M Cost Estimator 4400B'!F$7)-MOD((A20*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A20*'O&M Cost Estimator 4400B'!F$7)-MOD((A20*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-1098},{"$f":"'Payback Estimator-4400B'!$C$43*(L20)+L20","v":46734.6},45636.6,{"$f":"SUM($M$5:M21)","v":488102.59999999992},{"$f":"IRR($M$5:M21)","v":0.23124307566561142},null,null,null,99998]
[17,null,{"$f":"-LOOKUP(((A22*'O&M Cost Estimator 4400B'!F$7)-MOD((A22*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A22*'O&M Cost Estimator 4400B'!F$7)-MOD((A22*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A21*'O&M Cost Estimator 4400B'!F$7)-MOD((A21*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A21*'O&M Cost Estimator 4400B'!F$7)-MOD((A21*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-22795},{"$f":"'Payback Estimator-4400B'!$B$43*(D21) +D21","v":46734.6},23939.599999999999,{"$f":"SUM($E$5:E22)","v":512042.1999999999},{"$f":"IRR($E$5:E22)","v":0.23228568898896063},null,17,null,{"$f":"-LOOKUP(((A22*'O&M Cost Estimator 4400B'!F$7)-MOD((A22*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A22*'O&M Cost Estimator 4400B'!F$7)-MOD((A22*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A21*'O&M Cost Estimator 4400B'!F$7)-MOD((A21*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A21*'O&M Cost Estimator 4400B'!F$7)-MOD((A21*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-22795},{"$f":"'Payback Estimator-4400B'!$C$43*(L21)+L21","v":46734.6},23939.599999999999,{"$f":"SUM($M$5:M22)","v":512042.1999999999},{"$f":"IRR($M$5:M22)","v":0.23228568898896063},null,null,null,99998]
[18,null,{"$f":"-LOOKUP(((A23*'O&M Cost Estimator 4400B'!F$7)-MOD((A23*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A23*'O&M Cost Estimator 4400B'!F$7)-MOD((A23*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A22*'O&M Cost Estimator 4400B'!F$7)-MOD((A22*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A22*'O&M Cost Estimator 4400B'!F$7)-MOD((A22*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-742},{"$f":"'Payback Estimator-4400B'!$B$43*(D22) +D22","v":46734.6},45992.6,{"$f":"SUM($E$5:E23)","v":558034.79999999993},{"$f":"IRR($E$5:E23)","v":0.23386574077304956},null,18,null,{"$f":"-LOOKUP(((A23*'O&M Cost Estimator 4400B'!F$7)-MOD((A23*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A23*'O&M Cost Estimator 4400B'!F$7)-MOD((A23*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A22*'O&M Cost Estimator 4400B'!F$7)-MOD((A22*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A22*'O&M Cost Estimator 4400B'!F$7)-MOD((A22*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-742},{"$f":"'Payback Estimator-4400B'!$C$43*(L22)+L22","v":46734.6},45992.6,{"$f":"SUM($M$5:M23)","v":558034.79999999993},{"$f":"IRR($M$5:M23)","v":0.23386574077304956},null,null,null,99998]
[19,null,{"$f":"-LOOKUP(((A24*'O&M Cost Estimator 4400B'!F$7)-MOD((A24*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A24*'O&M Cost Estimator 4400B'!F$7)-MOD((A24*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A23*'O&M Cost Estimator 4400B'!F$7)-MOD((A23*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A23*'O&M Cost Estimator 4400B'!F$7)-MOD((A23*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-1299},{"$f":"'Payback Estimator-4400B'!$B$43*(D23) +D23","v":46734.6},45435.6,{"$f":"SUM($E$5:E24)","v":603470.39999999991},{"$f":"IRR($E$5:E24)","v":0.2350910344209558},null,19,null,{"$f":"-LOOKUP(((A24*'O&M Cost Estimator 4400B'!F$7)-MOD((A24*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A24*'O&M Cost Estimator 4400B'!F$7)-MOD((A24*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A23*'O&M Cost Estimator 4400B'!F$7)-MOD((A23*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A23*'O&M Cost Estimator 4400B'!F$7)-MOD((A23*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-1299},{"$f":"'Payback Estimator-4400B'!$C$43*(L23)+L23","v":46734.6},45435.6,{"$f":"SUM($M$5:M24)","v":603470.39999999991},{"$f":"IRR($M$5:M24)","v":0.2350910344209558},null,null,null,{"$f":"IF(S23=99999,IF(F24>=0,A24-F24/E24,99999),99998)","v":99998}]
[20,null,{"$f":"-LOOKUP(((A25*'O&M Cost Estimator 4400B'!F$7)-MOD((A25*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)-LOOKUP(((A25*'O&M Cost Estimator 4400B'!F$7)-MOD((A25*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)+LOOKUP(((A24*'O&M Cost Estimator 4400B'!F$7)-MOD((A24*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!I$21:I$80)+LOOKUP(((A24*'O&M Cost Estimator 4400B'!F$7)-MOD((A24*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$21:F$80,'O&M Cost Estimator 4400B'!K$21:K$80)","v":-1098},{"$f":"'Payback Estimator-4400B'!$B$43*(D24) +D24","v":46734.6},45636.6,{"$f":"SUM($E$5:E25)","v":649106.99999999988},{"$f":"IRR($E$5:E25)","v":0.23606134182482696},null,20,null,{"$f":"-LOOKUP(((A25*'O&M Cost Estimator 4400B'!F$7)-MOD((A25*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)-LOOKUP(((A25*'O&M Cost Estimator 4400B'!F$7)-MOD((A25*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)+LOOKUP(((A24*'O&M Cost Estimator 4400B'!F$7)-MOD((A24*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!S$21:S$80)+LOOKUP(((A24*'O&M Cost Estimator 4400B'!F$7)-MOD((A24*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$21:P$80,'O&M Cost Estimator 4400B'!U$21:U$80)","v":-1098},{"$f":"'Payback Estimator-4400B'!$C$43*(L24)+L24","v":46734.6},45636.6,{"$f":"SUM($M$5:M25)","v":649106.99999999988},{"$f":"IRR($M$5:M25)","v":0.23606134182482696},null,null,null,99998]
[{"$f":"A25+1","v":21},null,{"$f":"-LOOKUP(((A26*'O&M Cost Estimator 4400B'!F$7)-MOD((A26*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A26*'O&M Cost Estimator 4400B'!F$7)-MOD((A26*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A25*'O&M Cost Estimator 4400B'!F$7)-MOD((A25*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A25*'O&M Cost Estimator 4400B'!F$7)-MOD((A25*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":-742},{"$f":"'Payback Estimator-4400B'!$B$43*(D25) +D25","v":46734.6},45992.6,{"$f":"SUM($E$5:E26)","v":695099.59999999986},{"$f":"IRR($E$5:E26)","v":0.23683494178485387},null,{"$f":"I25+1","v":21},null,{"$f":"-LOOKUP(((A26*'O&M Cost Estimator 4400B'!F$7)-MOD((A26*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A26*'O&M Cost Estimator 4400B'!F$7)-MOD((A26*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A25*'O&M Cost Estimator 4400B'!F$7)-MOD((A25*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A25*'O&M Cost Estimator 4400B'!F$7)-MOD((A25*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":-742},{"$f":"'Payback Estimator-4400B'!$C$43*(L25)+L25","v":46734.6},{"$f":"K26+L26","v":45992.6},{"$f":"SUM($M$5:M26)","v":695099.59999999986},{"$f":"IRR($M$5:M26)","v":0.23683494178485387},null,null,null,{"$f":"IF(S25=99999,IF(F26>=0,A26-F26/E26,99999),99998)","v":99998}]
[{"$f":"A26+1","v":22},null,{"$f":"-LOOKUP(((A27*'O&M Cost Estimator 4400B'!F$7)-MOD((A27*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A27*'O&M Cost Estimator 4400B'!F$7)-MOD((A27*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A26*'O&M Cost Estimator 4400B'!F$7)-MOD((A26*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A26*'O&M Cost Estimator 4400B'!F$7)-MOD((A26*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D26) +D26","v":46734.6},46734.6,{"$f":"SUM($E$5:E27)","v":741834.19999999984},{"$f":"IRR($E$5:E27)","v":0.23745855015022976},null,{"$f":"I26+1","v":22},null,{"$f":"-LOOKUP(((A27*'O&M Cost Estimator 4400B'!F$7)-MOD((A27*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A27*'O&M Cost Estimator 4400B'!F$7)-MOD((A27*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A26*'O&M Cost Estimator 4400B'!F$7)-MOD((A26*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A26*'O&M Cost Estimator 4400B'!F$7)-MOD((A26*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L26)+L26","v":46734.6},{"$f":"K27+L27","v":46734.6},{"$f":"SUM($M$5:M27)","v":741834.19999999984},{"$f":"IRR($M$5:M27)","v":0.23745855015022976},null,null,null,99998]
[23,null,{"$f":"-LOOKUP(((A28*'O&M Cost Estimator 4400B'!F$7)-MOD((A28*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A28*'O&M Cost Estimator 4400B'!F$7)-MOD((A28*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A27*'O&M Cost Estimator 4400B'!F$7)-MOD((A27*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A27*'O&M Cost Estimator 4400B'!F$7)-MOD((A27*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D27) +D27","v":46734.6},46734.6,{"$f":"SUM($E$5:E28)","v":788568.79999999981},{"$f":"IRR($E$5:E28)","v":0.23795447402127068},null,23,null,{"$f":"-LOOKUP(((A28*'O&M Cost Estimator 4400B'!F$7)-MOD((A28*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A28*'O&M Cost Estimator 4400B'!F$7)-MOD((A28*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A27*'O&M Cost Estimator 4400B'!F$7)-MOD((A27*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A27*'O&M Cost Estimator 4400B'!F$7)-MOD((A27*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L27)+L27","v":46734.6},46734.6,{"$f":"SUM($M$5:M28)","v":788568.79999999981},{"$f":"IRR($M$5:M28)","v":0.23795447402127068},null,null,null,99998]
[24,null,{"$f":"-LOOKUP(((A29*'O&M Cost Estimator 4400B'!F$7)-MOD((A29*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A29*'O&M Cost Estimator 4400B'!F$7)-MOD((A29*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A28*'O&M Cost Estimator 4400B'!F$7)-MOD((A28*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A28*'O&M Cost Estimator 4400B'!F$7)-MOD((A28*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D28) +D28","v":46734.6},46734.6,{"$f":"SUM($E$5:E29)","v":835303.39999999979},{"$f":"IRR($E$5:E29)","v":0.23834972556377454},null,24,null,{"$f":"-LOOKUP(((A29*'O&M Cost Estimator 4400B'!F$7)-MOD((A29*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A29*'O&M Cost Estimator 4400B'!F$7)-MOD((A29*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A28*'O&M Cost Estimator 4400B'!F$7)-MOD((A28*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A28*'O&M Cost Estimator 4400B'!F$7)-MOD((A28*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L28)+L28","v":46734.6},46734.6,{"$f":"SUM($M$5:M29)","v":835303.39999999979},{"$f":"IRR($M$5:M29)","v":0.23834972556377454},null,null,null,99998]
[25,null,{"$f":"-LOOKUP(((A30*'O&M Cost Estimator 4400B'!F$7)-MOD((A30*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A30*'O&M Cost Estimator 4400B'!F$7)-MOD((A30*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A29*'O&M Cost Estimator 4400B'!F$7)-MOD((A29*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A29*'O&M Cost Estimator 4400B'!F$7)-MOD((A29*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D29) +D29","v":46734.6},46734.6,{"$f":"SUM($E$5:E30)","v":882037.99999999977},{"$f":"IRR($E$5:E30)","v":0.23866532782192951},null,25,null,{"$f":"-LOOKUP(((A30*'O&M Cost Estimator 4400B'!F$7)-MOD((A30*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A30*'O&M Cost Estimator 4400B'!F$7)-MOD((A30*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A29*'O&M Cost Estimator 4400B'!F$7)-MOD((A29*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A29*'O&M Cost Estimator 4400B'!F$7)-MOD((A29*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L29)+L29","v":46734.6},46734.6,{"$f":"SUM($M$5:M30)","v":882037.99999999977},{"$f":"IRR($M$5:M30)","v":0.23866532782192951},null,null,null,99998]
[26,null,{"$f":"-LOOKUP(((A31*'O&M Cost Estimator 4400B'!F$7)-MOD((A31*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A31*'O&M Cost Estimator 4400B'!F$7)-MOD((A31*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A30*'O&M Cost Estimator 4400B'!F$7)-MOD((A30*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A30*'O&M Cost Estimator 4400B'!F$7)-MOD((A30*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D30) +D30","v":46734.6},46734.6,{"$f":"SUM($E$5:E31)","v":928772.59999999974},{"$f":"IRR($E$5:E31)","v":0.23891772818949275},null,26,null,{"$f":"-LOOKUP(((A31*'O&M Cost Estimator 4400B'!F$7)-MOD((A31*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A31*'O&M Cost Estimator 4400B'!F$7)-MOD((A31*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A30*'O&M Cost Estimator 4400B'!F$7)-MOD((A30*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A30*'O&M Cost Estimator 4400B'!F$7)-MOD((A30*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L30)+L30","v":46734.6},46734.6,{"$f":"SUM($M$5:M31)","v":928772.59999999974},{"$f":"IRR($M$5:M31)","v":0.23891772818949275},null,null,null,99998]
[27,null,{"$f":"-LOOKUP(((A32*'O&M Cost Estimator 4400B'!F$7)-MOD((A32*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A32*'O&M Cost Estimator 4400B'!F$7)-MOD((A32*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A31*'O&M Cost Estimator 4400B'!F$7)-MOD((A31*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A31*'O&M Cost Estimator 4400B'!F$7)-MOD((A31*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D31) +D31","v":46734.6},46734.6,{"$f":"SUM($E$5:E32)","v":975507.19999999972},{"$f":"IRR($E$5:E32)","v":0.23911985212136466},null,27,null,{"$f":"-LOOKUP(((A32*'O&M Cost Estimator 4400B'!F$7)-MOD((A32*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A32*'O&M Cost Estimator 4400B'!F$7)-MOD((A32*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A31*'O&M Cost Estimator 4400B'!F$7)-MOD((A31*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A31*'O&M Cost Estimator 4400B'!F$7)-MOD((A31*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L31)+L31","v":46734.6},46734.6,{"$f":"SUM($M$5:M32)","v":975507.19999999972},{"$f":"IRR($M$5:M32)","v":0.23911985212136466},null,null,null,99998]
[28,null,{"$f":"-LOOKUP(((A33*'O&M Cost Estimator 4400B'!F$7)-MOD((A33*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A33*'O&M Cost Estimator 4400B'!F$7)-MOD((A33*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A32*'O&M Cost Estimator 4400B'!F$7)-MOD((A32*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A32*'O&M Cost Estimator 4400B'!F$7)-MOD((A32*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D32) +D32","v":46734.6},46734.6,{"$f":"SUM($E$5:E33)","v":1022241.7999999997},{"$f":"IRR($E$5:E33)","v":0.23928189650231246},null,28,null,{"$f":"-LOOKUP(((A33*'O&M Cost Estimator 4400B'!F$7)-MOD((A33*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A33*'O&M Cost Estimator 4400B'!F$7)-MOD((A33*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A32*'O&M Cost Estimator 4400B'!F$7)-MOD((A32*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A32*'O&M Cost Estimator 4400B'!F$7)-MOD((A32*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L32)+L32","v":46734.6},46734.6,{"$f":"SUM($M$5:M33)","v":1022241.7999999997},{"$f":"IRR($M$5:M33)","v":0.23928189650231246},null,null,null,99998]
[29,null,{"$f":"-LOOKUP(((A34*'O&M Cost Estimator 4400B'!F$7)-MOD((A34*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A34*'O&M Cost Estimator 4400B'!F$7)-MOD((A34*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A33*'O&M Cost Estimator 4400B'!F$7)-MOD((A33*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A33*'O&M Cost Estimator 4400B'!F$7)-MOD((A33*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D33) +D33","v":46734.6},46734.6,{"$f":"SUM($E$5:E34)","v":1068976.3999999997},{"$f":"IRR($E$5:E34)","v":0.23941193228964242},null,29,null,{"$f":"-LOOKUP(((A34*'O&M Cost Estimator 4400B'!F$7)-MOD((A34*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A34*'O&M Cost Estimator 4400B'!F$7)-MOD((A34*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A33*'O&M Cost Estimator 4400B'!F$7)-MOD((A33*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A33*'O&M Cost Estimator 4400B'!F$7)-MOD((A33*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L33)+L33","v":46734.6},46734.6,{"$f":"SUM($M$5:M34)","v":1068976.3999999997},{"$f":"IRR($M$5:M34)","v":0.23941193228964242},null,null,null,99998]
[30,null,{"$f":"-LOOKUP(((A35*'O&M Cost Estimator 4400B'!F$7)-MOD((A35*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A35*'O&M Cost Estimator 4400B'!F$7)-MOD((A35*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A34*'O&M Cost Estimator 4400B'!F$7)-MOD((A34*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A34*'O&M Cost Estimator 4400B'!F$7)-MOD((A34*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D34) +D34","v":46734.6},46734.6,{"$f":"SUM($E$5:E35)","v":1115710.9999999998},{"$f":"IRR($E$5:E35)","v":0.23951636587434488},null,30,null,{"$f":"-LOOKUP(((A35*'O&M Cost Estimator 4400B'!F$7)-MOD((A35*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A35*'O&M Cost Estimator 4400B'!F$7)-MOD((A35*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A34*'O&M Cost Estimator 4400B'!F$7)-MOD((A34*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A34*'O&M Cost Estimator 4400B'!F$7)-MOD((A34*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L34)+L34","v":46734.6},46734.6,{"$f":"SUM($M$5:M35)","v":1115710.9999999998},{"$f":"IRR($M$5:M35)","v":0.23951636587434488},null,null,null,99998]
[{"$f":"A35+1","v":31},null,{"$f":"-LOOKUP(((A36*'O&M Cost Estimator 4400B'!F$7)-MOD((A36*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A36*'O&M Cost Estimator 4400B'!F$7)-MOD((A36*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A35*'O&M Cost Estimator 4400B'!F$7)-MOD((A35*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A35*'O&M Cost Estimator 4400B'!F$7)-MOD((A35*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D35) +D35","v":46734.6},{"$f":"C36+D36","v":46734.6},{"$f":"SUM($E$5:E36)","v":1162445.5999999999},{"$f":"IRR($E$5:E36)","v":0.23960029473502353},null,{"$f":"I35+1","v":31},null,{"$f":"-LOOKUP(((A36*'O&M Cost Estimator 4400B'!F$7)-MOD((A36*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A36*'O&M Cost Estimator 4400B'!F$7)-MOD((A36*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A35*'O&M Cost Estimator 4400B'!F$7)-MOD((A35*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A35*'O&M Cost Estimator 4400B'!F$7)-MOD((A35*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L35)+L35","v":46734.6},{"$f":"K36+L36","v":46734.6},{"$f":"SUM($M$5:M36)","v":1162445.5999999999},{"$f":"IRR($M$5:M36)","v":0.23960029473502353},null,null,null,{"$f":"IF(S35=99999,IF(F36>=0,A36-F36/E36,99999),99998)","v":99998}]
[{"$f":"A36+1","v":32},null,{"$f":"-LOOKUP(((A37*'O&M Cost Estimator 4400B'!F$7)-MOD((A37*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A37*'O&M Cost Estimator 4400B'!F$7)-MOD((A37*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A36*'O&M Cost Estimator 4400B'!F$7)-MOD((A36*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A36*'O&M Cost Estimator 4400B'!F$7)-MOD((A36*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D36) +D36","v":46734.6},46734.6,{"$f":"SUM($E$5:E37)","v":1209180.2},{"$f":"IRR($E$5:E37)","v":0.23966778328427574},null,{"$f":"I36+1","v":32},null,{"$f":"-LOOKUP(((A37*'O&M Cost Estimator 4400B'!F$7)-MOD((A37*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A37*'O&M Cost Estimator 4400B'!F$7)-MOD((A37*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A36*'O&M Cost Estimator 4400B'!F$7)-MOD((A36*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A36*'O&M Cost Estimator 4400B'!F$7)-MOD((A36*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L36)+L36","v":46734.6},46734.6,{"$f":"SUM($M$5:M37)","v":1209180.2},{"$f":"IRR($M$5:M37)","v":0.23966778328427574},null,null,null,99998]
[33,null,{"$f":"-LOOKUP(((A38*'O&M Cost Estimator 4400B'!F$7)-MOD((A38*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A38*'O&M Cost Estimator 4400B'!F$7)-MOD((A38*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A37*'O&M Cost Estimator 4400B'!F$7)-MOD((A37*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A37*'O&M Cost Estimator 4400B'!F$7)-MOD((A37*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D37) +D37","v":46734.6},46734.6,{"$f":"SUM($E$5:E38)","v":1255914.8},{"$f":"IRR($E$5:E38)","v":0.23972207796957901},null,33,null,{"$f":"-LOOKUP(((A38*'O&M Cost Estimator 4400B'!F$7)-MOD((A38*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A38*'O&M Cost Estimator 4400B'!F$7)-MOD((A38*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A37*'O&M Cost Estimator 4400B'!F$7)-MOD((A37*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A37*'O&M Cost Estimator 4400B'!F$7)-MOD((A37*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L37)+L37","v":46734.6},46734.6,{"$f":"SUM($M$5:M38)","v":1255914.8},{"$f":"IRR($M$5:M38)","v":0.23972207796957901},null,null,null,99998]
[34,null,{"$f":"-LOOKUP(((A39*'O&M Cost Estimator 4400B'!F$7)-MOD((A39*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A39*'O&M Cost Estimator 4400B'!F$7)-MOD((A39*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A38*'O&M Cost Estimator 4400B'!F$7)-MOD((A38*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A38*'O&M Cost Estimator 4400B'!F$7)-MOD((A38*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D38) +D38","v":46734.6},46734.6,{"$f":"SUM($E$5:E39)","v":1302649.4000000001},{"$f":"IRR($E$5:E39)","v":0.23976577579887426},null,34,null,{"$f":"-LOOKUP(((A39*'O&M Cost Estimator 4400B'!F$7)-MOD((A39*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A39*'O&M Cost Estimator 4400B'!F$7)-MOD((A39*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A38*'O&M Cost Estimator 4400B'!F$7)-MOD((A38*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A38*'O&M Cost Estimator 4400B'!F$7)-MOD((A38*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L38)+L38","v":46734.6},46734.6,{"$f":"SUM($M$5:M39)","v":1302649.4000000001},{"$f":"IRR($M$5:M39)","v":0.23976577579887426},null,null,null,99998]
[35,null,{"$f":"-LOOKUP(((A40*'O&M Cost Estimator 4400B'!F$7)-MOD((A40*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A40*'O&M Cost Estimator 4400B'!F$7)-MOD((A40*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A39*'O&M Cost Estimator 4400B'!F$7)-MOD((A39*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A39*'O&M Cost Estimator 4400B'!F$7)-MOD((A39*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D39) +D39","v":46734.6},46734.6,{"$f":"SUM($E$5:E40)","v":1349384.0000000002},{"$f":"IRR($E$5:E40)","v":0.23980095692139236},null,35,null,{"$f":"-LOOKUP(((A40*'O&M Cost Estimator 4400B'!F$7)-MOD((A40*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A40*'O&M Cost Estimator 4400B'!F$7)-MOD((A40*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A39*'O&M Cost Estimator 4400B'!F$7)-MOD((A39*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A39*'O&M Cost Estimator 4400B'!F$7)-MOD((A39*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L39)+L39","v":46734.6},46734.6,{"$f":"SUM($M$5:M40)","v":1349384.0000000002},{"$f":"IRR($M$5:M40)","v":0.23980095692139236},null,null,null,99998]
[36,null,{"$f":"-LOOKUP(((A41*'O&M Cost Estimator 4400B'!F$7)-MOD((A41*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A41*'O&M Cost Estimator 4400B'!F$7)-MOD((A41*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A40*'O&M Cost Estimator 4400B'!F$7)-MOD((A40*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A40*'O&M Cost Estimator 4400B'!F$7)-MOD((A40*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D40) +D40","v":46734.6},46734.6,{"$f":"SUM($E$5:E41)","v":1396118.6000000003},{"$f":"IRR($E$5:E41)","v":0.23982928930583958},null,36,null,{"$f":"-LOOKUP(((A41*'O&M Cost Estimator 4400B'!F$7)-MOD((A41*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A41*'O&M Cost Estimator 4400B'!F$7)-MOD((A41*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A40*'O&M Cost Estimator 4400B'!F$7)-MOD((A40*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A40*'O&M Cost Estimator 4400B'!F$7)-MOD((A40*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L40)+L40","v":46734.6},46734.6,{"$f":"SUM($M$5:M41)","v":1396118.6000000003},{"$f":"IRR($M$5:M41)","v":0.23982928930583958},null,null,null,99998]
[37,null,{"$f":"-LOOKUP(((A42*'O&M Cost Estimator 4400B'!F$7)-MOD((A42*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A42*'O&M Cost Estimator 4400B'!F$7)-MOD((A42*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A41*'O&M Cost Estimator 4400B'!F$7)-MOD((A41*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A41*'O&M Cost Estimator 4400B'!F$7)-MOD((A41*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D41) +D41","v":46734.6},46734.6,{"$f":"SUM($E$5:E42)","v":1442853.2000000004},{"$f":"IRR($E$5:E42)","v":0.23985211164649511},null,37,null,{"$f":"-LOOKUP(((A42*'O&M Cost Estimator 4400B'!F$7)-MOD((A42*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A42*'O&M Cost Estimator 4400B'!F$7)-MOD((A42*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A41*'O&M Cost Estimator 4400B'!F$7)-MOD((A41*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A41*'O&M Cost Estimator 4400B'!F$7)-MOD((A41*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L41)+L41","v":46734.6},46734.6,{"$f":"SUM($M$5:M42)","v":1442853.2000000004},{"$f":"IRR($M$5:M42)","v":0.23985211164649511},null,null,null,99998]
[38,null,{"$f":"-LOOKUP(((A43*'O&M Cost Estimator 4400B'!F$7)-MOD((A43*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A43*'O&M Cost Estimator 4400B'!F$7)-MOD((A43*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A42*'O&M Cost Estimator 4400B'!F$7)-MOD((A42*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A42*'O&M Cost Estimator 4400B'!F$7)-MOD((A42*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D42) +D42","v":46734.6},46734.6,{"$f":"SUM($E$5:E43)","v":1489587.8000000005},{"$f":"IRR($E$5:E43)","v":0.2398704992030718},null,38,null,{"$f":"-LOOKUP(((A43*'O&M Cost Estimator 4400B'!F$7)-MOD((A43*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A43*'O&M Cost Estimator 4400B'!F$7)-MOD((A43*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A42*'O&M Cost Estimator 4400B'!F$7)-MOD((A42*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A42*'O&M Cost Estimator 4400B'!F$7)-MOD((A42*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L42)+L42","v":46734.6},46734.6,{"$f":"SUM($M$5:M43)","v":1489587.8000000005},{"$f":"IRR($M$5:M43)","v":0.2398704992030718},null,null,null,99998]
[39,null,{"$f":"-LOOKUP(((A44*'O&M Cost Estimator 4400B'!F$7)-MOD((A44*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A44*'O&M Cost Estimator 4400B'!F$7)-MOD((A44*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A43*'O&M Cost Estimator 4400B'!F$7)-MOD((A43*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A43*'O&M Cost Estimator 4400B'!F$7)-MOD((A43*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D43) +D43","v":46734.6},46734.6,{"$f":"SUM($E$5:E44)","v":1536322.4000000006},{"$f":"IRR($E$5:E44)","v":0.23988531620925402},null,39,null,{"$f":"-LOOKUP(((A44*'O&M Cost Estimator 4400B'!F$7)-MOD((A44*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A44*'O&M Cost Estimator 4400B'!F$7)-MOD((A44*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A43*'O&M Cost Estimator 4400B'!F$7)-MOD((A43*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A43*'O&M Cost Estimator 4400B'!F$7)-MOD((A43*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L43)+L43","v":46734.6},46734.6,{"$f":"SUM($M$5:M44)","v":1536322.4000000006},{"$f":"IRR($M$5:M44)","v":0.23988531620925402},null,null,null,99998]
[40,null,{"$f":"-LOOKUP(((A45*'O&M Cost Estimator 4400B'!F$7)-MOD((A45*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A45*'O&M Cost Estimator 4400B'!F$7)-MOD((A45*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A44*'O&M Cost Estimator 4400B'!F$7)-MOD((A44*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A44*'O&M Cost Estimator 4400B'!F$7)-MOD((A44*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D44) +D44","v":46734.6},46734.6,{"$f":"SUM($E$5:E45)","v":1583057.0000000007},{"$f":"IRR($E$5:E45)","v":0.23989725767342573},null,40,null,{"$f":"-LOOKUP(((A45*'O&M Cost Estimator 4400B'!F$7)-MOD((A45*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A45*'O&M Cost Estimator 4400B'!F$7)-MOD((A45*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A44*'O&M Cost Estimator 4400B'!F$7)-MOD((A44*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A44*'O&M Cost Estimator 4400B'!F$7)-MOD((A44*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L44)+L44","v":46734.6},46734.6,{"$f":"SUM($M$5:M45)","v":1583057.0000000007},{"$f":"IRR($M$5:M45)","v":0.23989725767342573},null,null,null,99998]
[{"$f":"A45+1","v":41},null,{"$f":"-LOOKUP(((A46*'O&M Cost Estimator 4400B'!F$7)-MOD((A46*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A46*'O&M Cost Estimator 4400B'!F$7)-MOD((A46*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A45*'O&M Cost Estimator 4400B'!F$7)-MOD((A45*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A45*'O&M Cost Estimator 4400B'!F$7)-MOD((A45*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D45) +D45","v":46734.6},46734.6,{"$f":"SUM($E$5:E46)","v":1629791.6000000008},{"$f":"IRR($E$5:E46)","v":0.23990688277586592},null,{"$f":"I45+1","v":41},null,{"$f":"-LOOKUP(((A46*'O&M Cost Estimator 4400B'!F$7)-MOD((A46*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A46*'O&M Cost Estimator 4400B'!F$7)-MOD((A46*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A45*'O&M Cost Estimator 4400B'!F$7)-MOD((A45*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A45*'O&M Cost Estimator 4400B'!F$7)-MOD((A45*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L45)+L45","v":46734.6},46734.6,{"$f":"SUM($M$5:M46)","v":1629791.6000000008},{"$f":"IRR($M$5:M46)","v":0.23990688277586592},null,null,null,99998]
[{"$f":"A46+1","v":42},null,{"$f":"-LOOKUP(((A47*'O&M Cost Estimator 4400B'!F$7)-MOD((A47*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A47*'O&M Cost Estimator 4400B'!F$7)-MOD((A47*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A46*'O&M Cost Estimator 4400B'!F$7)-MOD((A46*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A46*'O&M Cost Estimator 4400B'!F$7)-MOD((A46*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D46) +D46","v":46734.6},46734.6,{"$f":"SUM($E$5:E47)","v":1676526.2000000009},{"$f":"IRR($E$5:E47)","v":0.23991464159094233},null,{"$f":"I46+1","v":42},null,{"$f":"-LOOKUP(((A47*'O&M Cost Estimator 4400B'!F$7)-MOD((A47*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A47*'O&M Cost Estimator 4400B'!F$7)-MOD((A47*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A46*'O&M Cost Estimator 4400B'!F$7)-MOD((A46*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A46*'O&M Cost Estimator 4400B'!F$7)-MOD((A46*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L46)+L46","v":46734.6},46734.6,{"$f":"SUM($M$5:M47)","v":1676526.2000000009},{"$f":"IRR($M$5:M47)","v":0.23991464159094233},null,null,null,99998]
[43,null,{"$f":"-LOOKUP(((A48*'O&M Cost Estimator 4400B'!F$7)-MOD((A48*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A48*'O&M Cost Estimator 4400B'!F$7)-MOD((A48*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A47*'O&M Cost Estimator 4400B'!F$7)-MOD((A47*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A47*'O&M Cost Estimator 4400B'!F$7)-MOD((A47*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D47) +D47","v":46734.6},46734.6,{"$f":"SUM($E$5:E48)","v":1723260.800000001},{"$f":"IRR($E$5:E48)","v":0.23992089649511184},null,43,null,{"$f":"-LOOKUP(((A48*'O&M Cost Estimator 4400B'!F$7)-MOD((A48*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A48*'O&M Cost Estimator 4400B'!F$7)-MOD((A48*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A47*'O&M Cost Estimator 4400B'!F$7)-MOD((A47*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A47*'O&M Cost Estimator 4400B'!F$7)-MOD((A47*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L47)+L47","v":46734.6},46734.6,{"$f":"SUM($M$5:M48)","v":1723260.800000001},{"$f":"IRR($M$5:M48)","v":0.23992089649511184},null,null,null,99998]
[44,null,{"$f":"-LOOKUP(((A49*'O&M Cost Estimator 4400B'!F$7)-MOD((A49*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A49*'O&M Cost Estimator 4400B'!F$7)-MOD((A49*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A48*'O&M Cost Estimator 4400B'!F$7)-MOD((A48*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A48*'O&M Cost Estimator 4400B'!F$7)-MOD((A48*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D48) +D48","v":46734.6},46734.6,{"$f":"SUM($E$5:E49)","v":1769995.4000000011},{"$f":"IRR($E$5:E49)","v":0.23992593933574979},null,44,null,{"$f":"-LOOKUP(((A49*'O&M Cost Estimator 4400B'!F$7)-MOD((A49*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A49*'O&M Cost Estimator 4400B'!F$7)-MOD((A49*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A48*'O&M Cost Estimator 4400B'!F$7)-MOD((A48*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A48*'O&M Cost Estimator 4400B'!F$7)-MOD((A48*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L48)+L48","v":46734.6},46734.6,{"$f":"SUM($M$5:M49)","v":1769995.4000000011},{"$f":"IRR($M$5:M49)","v":0.23992593933574979},null,null,null,99998]
[45,null,{"$f":"-LOOKUP(((A50*'O&M Cost Estimator 4400B'!F$7)-MOD((A50*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A50*'O&M Cost Estimator 4400B'!F$7)-MOD((A50*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A49*'O&M Cost Estimator 4400B'!F$7)-MOD((A49*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A49*'O&M Cost Estimator 4400B'!F$7)-MOD((A49*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D49) +D49","v":46734.6},46734.6,{"$f":"SUM($E$5:E50)","v":1816730.0000000012},{"$f":"IRR($E$5:E50)","v":0.23993000521262631},null,45,null,{"$f":"-LOOKUP(((A50*'O&M Cost Estimator 4400B'!F$7)-MOD((A50*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A50*'O&M Cost Estimator 4400B'!F$7)-MOD((A50*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A49*'O&M Cost Estimator 4400B'!F$7)-MOD((A49*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A49*'O&M Cost Estimator 4400B'!F$7)-MOD((A49*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L49)+L49","v":46734.6},46734.6,{"$f":"SUM($M$5:M50)","v":1816730.0000000012},{"$f":"IRR($M$5:M50)","v":0.23993000521262631},null,null,null,99998]
[46,null,{"$f":"-LOOKUP(((A51*'O&M Cost Estimator 4400B'!F$7)-MOD((A51*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A51*'O&M Cost Estimator 4400B'!F$7)-MOD((A51*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A50*'O&M Cost Estimator 4400B'!F$7)-MOD((A50*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A50*'O&M Cost Estimator 4400B'!F$7)-MOD((A50*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D50) +D50","v":46734.6},46734.6,{"$f":"SUM($E$5:E51)","v":1863464.6000000013},{"$f":"IRR($E$5:E51)","v":0.23993328354875976},null,46,null,{"$f":"-LOOKUP(((A51*'O&M Cost Estimator 4400B'!F$7)-MOD((A51*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A51*'O&M Cost Estimator 4400B'!F$7)-MOD((A51*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A50*'O&M Cost Estimator 4400B'!F$7)-MOD((A50*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A50*'O&M Cost Estimator 4400B'!F$7)-MOD((A50*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L50)+L50","v":46734.6},46734.6,{"$f":"SUM($M$5:M51)","v":1863464.6000000013},{"$f":"IRR($M$5:M51)","v":0.23993328354875976},null,null,null,99998]
[47,null,{"$f":"-LOOKUP(((A52*'O&M Cost Estimator 4400B'!F$7)-MOD((A52*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A52*'O&M Cost Estimator 4400B'!F$7)-MOD((A52*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A51*'O&M Cost Estimator 4400B'!F$7)-MOD((A51*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A51*'O&M Cost Estimator 4400B'!F$7)-MOD((A51*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D51) +D51","v":46734.6},46734.6,{"$f":"SUM($E$5:E52)","v":1910199.2000000014},{"$f":"IRR($E$5:E52)","v":0.23993592698950783},null,47,null,{"$f":"-LOOKUP(((A52*'O&M Cost Estimator 4400B'!F$7)-MOD((A52*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A52*'O&M Cost Estimator 4400B'!F$7)-MOD((A52*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A51*'O&M Cost Estimator 4400B'!F$7)-MOD((A51*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A51*'O&M Cost Estimator 4400B'!F$7)-MOD((A51*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L51)+L51","v":46734.6},46734.6,{"$f":"SUM($M$5:M52)","v":1910199.2000000014},{"$f":"IRR($M$5:M52)","v":0.23993592698950783},null,null,null,99998]
[48,null,{"$f":"-LOOKUP(((A53*'O&M Cost Estimator 4400B'!F$7)-MOD((A53*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A53*'O&M Cost Estimator 4400B'!F$7)-MOD((A53*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A52*'O&M Cost Estimator 4400B'!F$7)-MOD((A52*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A52*'O&M Cost Estimator 4400B'!F$7)-MOD((A52*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D52) +D52","v":46734.6},46734.6,{"$f":"SUM($E$5:E53)","v":1956933.8000000014},{"$f":"IRR($E$5:E53)","v":0.239938058559797},null,48,null,{"$f":"-LOOKUP(((A53*'O&M Cost Estimator 4400B'!F$7)-MOD((A53*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A53*'O&M Cost Estimator 4400B'!F$7)-MOD((A53*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A52*'O&M Cost Estimator 4400B'!F$7)-MOD((A52*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A52*'O&M Cost Estimator 4400B'!F$7)-MOD((A52*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L52)+L52","v":46734.6},46734.6,{"$f":"SUM($M$5:M53)","v":1956933.8000000014},{"$f":"IRR($M$5:M53)","v":0.239938058559797},null,null,null,99998]
[49,null,{"$f":"-LOOKUP(((A54*'O&M Cost Estimator 4400B'!F$7)-MOD((A54*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A54*'O&M Cost Estimator 4400B'!F$7)-MOD((A54*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A53*'O&M Cost Estimator 4400B'!F$7)-MOD((A53*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A53*'O&M Cost Estimator 4400B'!F$7)-MOD((A53*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D53) +D53","v":46734.6},46734.6,{"$f":"SUM($E$5:E54)","v":2003668.4000000015},{"$f":"IRR($E$5:E54)","v":0.23993977742305472},null,49,null,{"$f":"-LOOKUP(((A54*'O&M Cost Estimator 4400B'!F$7)-MOD((A54*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A54*'O&M Cost Estimator 4400B'!F$7)-MOD((A54*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A53*'O&M Cost Estimator 4400B'!F$7)-MOD((A53*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A53*'O&M Cost Estimator 4400B'!F$7)-MOD((A53*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L53)+L53","v":46734.6},46734.6,{"$f":"SUM($M$5:M54)","v":2003668.4000000015},{"$f":"IRR($M$5:M54)","v":0.23993977742305472},null,null,null,99998]
[50,null,{"$f":"-LOOKUP(((A55*'O&M Cost Estimator 4400B'!F$7)-MOD((A55*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A55*'O&M Cost Estimator 4400B'!F$7)-MOD((A55*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A54*'O&M Cost Estimator 4400B'!F$7)-MOD((A54*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A54*'O&M Cost Estimator 4400B'!F$7)-MOD((A54*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D54) +D54","v":46734.6},46734.6,{"$f":"SUM($E$5:E55)","v":2050403.0000000016},{"$f":"IRR($E$5:E55)","v":0.23994116351680495},null,50,null,{"$f":"-LOOKUP(((A55*'O&M Cost Estimator 4400B'!F$7)-MOD((A55*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A55*'O&M Cost Estimator 4400B'!F$7)-MOD((A55*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A54*'O&M Cost Estimator 4400B'!F$7)-MOD((A54*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A54*'O&M Cost Estimator 4400B'!F$7)-MOD((A54*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L54)+L54","v":46734.6},46734.6,{"$f":"SUM($M$5:M55)","v":2050403.0000000016},{"$f":"IRR($M$5:M55)","v":0.23994116351680495},null,null,null,99998]
[{"$f":"A55+1","v":51},null,{"$f":"-LOOKUP(((A56*'O&M Cost Estimator 4400B'!F$7)-MOD((A56*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A56*'O&M Cost Estimator 4400B'!F$7)-MOD((A56*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A55*'O&M Cost Estimator 4400B'!F$7)-MOD((A55*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A55*'O&M Cost Estimator 4400B'!F$7)-MOD((A55*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D55) +D55","v":46734.6},{"$f":"C56+D56","v":46734.6},{"$f":"SUM($E$5:E56)","v":2097137.6000000017},{"$f":"IRR($E$5:E56)","v":0.23994228128523343},null,{"$f":"I55+1","v":51},null,{"$f":"-LOOKUP(((A56*'O&M Cost Estimator 4400B'!F$7)-MOD((A56*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A56*'O&M Cost Estimator 4400B'!F$7)-MOD((A56*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A55*'O&M Cost Estimator 4400B'!F$7)-MOD((A55*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A55*'O&M Cost Estimator 4400B'!F$7)-MOD((A55*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L55)+L55","v":46734.6},{"$f":"K56+L56","v":46734.6},{"$f":"SUM($M$5:M56)","v":2097137.6000000017},{"$f":"IRR($M$5:M56)","v":0.23994228128523343},null,null,null,{"$f":"IF(S55=99999,IF(F56>=0,A56-F56/E56,99999),99998)","v":99998}]
[{"$f":"A56+1","v":52},null,{"$f":"-LOOKUP(((A57*'O&M Cost Estimator 4400B'!F$7)-MOD((A57*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A57*'O&M Cost Estimator 4400B'!F$7)-MOD((A57*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A56*'O&M Cost Estimator 4400B'!F$7)-MOD((A56*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A56*'O&M Cost Estimator 4400B'!F$7)-MOD((A56*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D56) +D56","v":46734.6},46734.6,{"$f":"SUM($E$5:E57)","v":2143872.2000000016},{"$f":"IRR($E$5:E57)","v":0.23994318268544745},null,{"$f":"I56+1","v":52},null,{"$f":"-LOOKUP(((A57*'O&M Cost Estimator 4400B'!F$7)-MOD((A57*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A57*'O&M Cost Estimator 4400B'!F$7)-MOD((A57*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A56*'O&M Cost Estimator 4400B'!F$7)-MOD((A56*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A56*'O&M Cost Estimator 4400B'!F$7)-MOD((A56*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L56)+L56","v":46734.6},46734.6,{"$f":"SUM($M$5:M57)","v":2143872.2000000016},{"$f":"IRR($M$5:M57)","v":0.23994318268544745},null,null,null,99998]
[53,null,{"$f":"-LOOKUP(((A58*'O&M Cost Estimator 4400B'!F$7)-MOD((A58*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A58*'O&M Cost Estimator 4400B'!F$7)-MOD((A58*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A57*'O&M Cost Estimator 4400B'!F$7)-MOD((A57*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A57*'O&M Cost Estimator 4400B'!F$7)-MOD((A57*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D57) +D57","v":46734.6},46734.6,{"$f":"SUM($E$5:E58)","v":2190606.8000000017},{"$f":"IRR($E$5:E58)","v":0.23994390960930301},null,53,null,{"$f":"-LOOKUP(((A58*'O&M Cost Estimator 4400B'!F$7)-MOD((A58*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A58*'O&M Cost Estimator 4400B'!F$7)-MOD((A58*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A57*'O&M Cost Estimator 4400B'!F$7)-MOD((A57*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A57*'O&M Cost Estimator 4400B'!F$7)-MOD((A57*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L57)+L57","v":46734.6},46734.6,{"$f":"SUM($M$5:M58)","v":2190606.8000000017},{"$f":"IRR($M$5:M58)","v":0.23994390960930301},null,null,null,99998]
[54,null,{"$f":"-LOOKUP(((A59*'O&M Cost Estimator 4400B'!F$7)-MOD((A59*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A59*'O&M Cost Estimator 4400B'!F$7)-MOD((A59*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A58*'O&M Cost Estimator 4400B'!F$7)-MOD((A58*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A58*'O&M Cost Estimator 4400B'!F$7)-MOD((A58*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D58) +D58","v":46734.6},46734.6,{"$f":"SUM($E$5:E59)","v":2237341.4000000018},{"$f":"IRR($E$5:E59)","v":0.23994449583477939},null,54,null,{"$f":"-LOOKUP(((A59*'O&M Cost Estimator 4400B'!F$7)-MOD((A59*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A59*'O&M Cost Estimator 4400B'!F$7)-MOD((A59*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A58*'O&M Cost Estimator 4400B'!F$7)-MOD((A58*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A58*'O&M Cost Estimator 4400B'!F$7)-MOD((A58*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L58)+L58","v":46734.6},46734.6,{"$f":"SUM($M$5:M59)","v":2237341.4000000018},{"$f":"IRR($M$5:M59)","v":0.23994449583477939},null,null,null,99998]
[55,null,{"$f":"-LOOKUP(((A60*'O&M Cost Estimator 4400B'!F$7)-MOD((A60*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A60*'O&M Cost Estimator 4400B'!F$7)-MOD((A60*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A59*'O&M Cost Estimator 4400B'!F$7)-MOD((A59*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A59*'O&M Cost Estimator 4400B'!F$7)-MOD((A59*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D59) +D59","v":46734.6},46734.6,{"$f":"SUM($E$5:E60)","v":2284076.0000000019},{"$f":"IRR($E$5:E60)","v":0.23994496859853576},null,55,null,{"$f":"-LOOKUP(((A60*'O&M Cost Estimator 4400B'!F$7)-MOD((A60*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A60*'O&M Cost Estimator 4400B'!F$7)-MOD((A60*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A59*'O&M Cost Estimator 4400B'!F$7)-MOD((A59*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A59*'O&M Cost Estimator 4400B'!F$7)-MOD((A59*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L59)+L59","v":46734.6},46734.6,{"$f":"SUM($M$5:M60)","v":2284076.0000000019},{"$f":"IRR($M$5:M60)","v":0.23994496859853576},null,null,null,99998]
[56,null,{"$f":"-LOOKUP(((A61*'O&M Cost Estimator 4400B'!F$7)-MOD((A61*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A61*'O&M Cost Estimator 4400B'!F$7)-MOD((A61*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A60*'O&M Cost Estimator 4400B'!F$7)-MOD((A60*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A60*'O&M Cost Estimator 4400B'!F$7)-MOD((A60*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D60) +D60","v":46734.6},46734.6,{"$f":"SUM($E$5:E61)","v":2330810.600000002},{"$f":"IRR($E$5:E61)","v":0.23994534986335436},null,56,null,{"$f":"-LOOKUP(((A61*'O&M Cost Estimator 4400B'!F$7)-MOD((A61*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A61*'O&M Cost Estimator 4400B'!F$7)-MOD((A61*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A60*'O&M Cost Estimator 4400B'!F$7)-MOD((A60*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A60*'O&M Cost Estimator 4400B'!F$7)-MOD((A60*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L60)+L60","v":46734.6},46734.6,{"$f":"SUM($M$5:M61)","v":2330810.600000002},{"$f":"IRR($M$5:M61)","v":0.23994534986335436},null,null,null,99998]
[57,null,{"$f":"-LOOKUP(((A62*'O&M Cost Estimator 4400B'!F$7)-MOD((A62*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A62*'O&M Cost Estimator 4400B'!F$7)-MOD((A62*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A61*'O&M Cost Estimator 4400B'!F$7)-MOD((A61*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A61*'O&M Cost Estimator 4400B'!F$7)-MOD((A61*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D61) +D61","v":46734.6},46734.6,{"$f":"SUM($E$5:E62)","v":2377545.200000002},{"$f":"IRR($E$5:E62)","v":0.23994565733978002},null,57,null,{"$f":"-LOOKUP(((A62*'O&M Cost Estimator 4400B'!F$7)-MOD((A62*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A62*'O&M Cost Estimator 4400B'!F$7)-MOD((A62*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A61*'O&M Cost Estimator 4400B'!F$7)-MOD((A61*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A61*'O&M Cost Estimator 4400B'!F$7)-MOD((A61*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L61)+L61","v":46734.6},46734.6,{"$f":"SUM($M$5:M62)","v":2377545.200000002},{"$f":"IRR($M$5:M62)","v":0.23994565733978002},null,null,null,99998]
[58,null,{"$f":"-LOOKUP(((A63*'O&M Cost Estimator 4400B'!F$7)-MOD((A63*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A63*'O&M Cost Estimator 4400B'!F$7)-MOD((A63*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A62*'O&M Cost Estimator 4400B'!F$7)-MOD((A62*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A62*'O&M Cost Estimator 4400B'!F$7)-MOD((A62*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D62) +D62","v":46734.6},46734.6,{"$f":"SUM($E$5:E63)","v":2424279.8000000021},{"$f":"IRR($E$5:E63)","v":0.23994590530970283},null,58,null,{"$f":"-LOOKUP(((A63*'O&M Cost Estimator 4400B'!F$7)-MOD((A63*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A63*'O&M Cost Estimator 4400B'!F$7)-MOD((A63*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A62*'O&M Cost Estimator 4400B'!F$7)-MOD((A62*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A62*'O&M Cost Estimator 4400B'!F$7)-MOD((A62*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L62)+L62","v":46734.6},46734.6,{"$f":"SUM($M$5:M63)","v":2424279.8000000021},{"$f":"IRR($M$5:M63)","v":0.23994590530970283},null,null,null,99998]
[59,null,{"$f":"-LOOKUP(((A64*'O&M Cost Estimator 4400B'!F$7)-MOD((A64*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A64*'O&M Cost Estimator 4400B'!F$7)-MOD((A64*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A63*'O&M Cost Estimator 4400B'!F$7)-MOD((A63*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A63*'O&M Cost Estimator 4400B'!F$7)-MOD((A63*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D63) +D63","v":46734.6},46734.6,{"$f":"SUM($E$5:E64)","v":2471014.4000000022},{"$f":"IRR($E$5:E64)","v":0.23994610529032423},null,59,null,{"$f":"-LOOKUP(((A64*'O&M Cost Estimator 4400B'!F$7)-MOD((A64*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A64*'O&M Cost Estimator 4400B'!F$7)-MOD((A64*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A63*'O&M Cost Estimator 4400B'!F$7)-MOD((A63*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A63*'O&M Cost Estimator 4400B'!F$7)-MOD((A63*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L63)+L63","v":46734.6},46734.6,{"$f":"SUM($M$5:M64)","v":2471014.4000000022},{"$f":"IRR($M$5:M64)","v":0.23994610529032423},null,null,null,99998]
[60,null,{"$f":"-LOOKUP(((A65*'O&M Cost Estimator 4400B'!F$7)-MOD((A65*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A65*'O&M Cost Estimator 4400B'!F$7)-MOD((A65*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A64*'O&M Cost Estimator 4400B'!F$7)-MOD((A64*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A64*'O&M Cost Estimator 4400B'!F$7)-MOD((A64*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D64) +D64","v":46734.6},46734.6,{"$f":"SUM($E$5:E65)","v":2517749.0000000023},{"$f":"IRR($E$5:E65)","v":0.23994626656947915},null,60,null,{"$f":"-LOOKUP(((A65*'O&M Cost Estimator 4400B'!F$7)-MOD((A65*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A65*'O&M Cost Estimator 4400B'!F$7)-MOD((A65*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A64*'O&M Cost Estimator 4400B'!F$7)-MOD((A64*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A64*'O&M Cost Estimator 4400B'!F$7)-MOD((A64*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L64)+L64","v":46734.6},46734.6,{"$f":"SUM($M$5:M65)","v":2517749.0000000023},{"$f":"IRR($M$5:M65)","v":0.23994626656947915},null,null,null,99998]
[{"$f":"A65+1","v":61},null,{"$f":"-LOOKUP(((A66*'O&M Cost Estimator 4400B'!F$7)-MOD((A66*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A66*'O&M Cost Estimator 4400B'!F$7)-MOD((A66*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A65*'O&M Cost Estimator 4400B'!F$7)-MOD((A65*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A65*'O&M Cost Estimator 4400B'!F$7)-MOD((A65*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D65) +D65","v":46734.6},46734.6,{"$f":"SUM($E$5:E66)","v":2564483.6000000024},{"$f":"IRR($E$5:E66)","v":0.23994639663726192},null,{"$f":"I65+1","v":61},null,{"$f":"-LOOKUP(((A66*'O&M Cost Estimator 4400B'!F$7)-MOD((A66*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A66*'O&M Cost Estimator 4400B'!F$7)-MOD((A66*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A65*'O&M Cost Estimator 4400B'!F$7)-MOD((A65*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A65*'O&M Cost Estimator 4400B'!F$7)-MOD((A65*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L65)+L65","v":46734.6},46734.6,{"$f":"SUM($M$5:M66)","v":2564483.6000000024},{"$f":"IRR($M$5:M66)","v":0.23994639663726192},null,null,null,99998]
[{"$f":"A66+1","v":62},null,{"$f":"-LOOKUP(((A67*'O&M Cost Estimator 4400B'!F$7)-MOD((A67*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A67*'O&M Cost Estimator 4400B'!F$7)-MOD((A67*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A66*'O&M Cost Estimator 4400B'!F$7)-MOD((A66*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A66*'O&M Cost Estimator 4400B'!F$7)-MOD((A66*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D66) +D66","v":46734.6},46734.6,{"$f":"SUM($E$5:E67)","v":2611218.2000000025},{"$f":"IRR($E$5:E67)","v":0.23994650153405139},null,{"$f":"I66+1","v":62},null,{"$f":"-LOOKUP(((A67*'O&M Cost Estimator 4400B'!F$7)-MOD((A67*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A67*'O&M Cost Estimator 4400B'!F$7)-MOD((A67*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A66*'O&M Cost Estimator 4400B'!F$7)-MOD((A66*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A66*'O&M Cost Estimator 4400B'!F$7)-MOD((A66*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L66)+L66","v":46734.6},46734.6,{"$f":"SUM($M$5:M67)","v":2611218.2000000025},{"$f":"IRR($M$5:M67)","v":0.23994650153405139},null,null,null,99998]
[63,null,{"$f":"-LOOKUP(((A68*'O&M Cost Estimator 4400B'!F$7)-MOD((A68*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A68*'O&M Cost Estimator 4400B'!F$7)-MOD((A68*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A67*'O&M Cost Estimator 4400B'!F$7)-MOD((A67*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A67*'O&M Cost Estimator 4400B'!F$7)-MOD((A67*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D67) +D67","v":46734.6},46734.6,{"$f":"SUM($E$5:E68)","v":2657952.8000000026},{"$f":"IRR($E$5:E68)","v":0.23994658613114606},null,63,null,{"$f":"-LOOKUP(((A68*'O&M Cost Estimator 4400B'!F$7)-MOD((A68*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A68*'O&M Cost Estimator 4400B'!F$7)-MOD((A68*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A67*'O&M Cost Estimator 4400B'!F$7)-MOD((A67*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A67*'O&M Cost Estimator 4400B'!F$7)-MOD((A67*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L67)+L67","v":46734.6},46734.6,{"$f":"SUM($M$5:M68)","v":2657952.8000000026},{"$f":"IRR($M$5:M68)","v":0.23994658613114606},null,null,null,99998]
[64,null,{"$f":"-LOOKUP(((A69*'O&M Cost Estimator 4400B'!F$7)-MOD((A69*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A69*'O&M Cost Estimator 4400B'!F$7)-MOD((A69*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A68*'O&M Cost Estimator 4400B'!F$7)-MOD((A68*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A68*'O&M Cost Estimator 4400B'!F$7)-MOD((A68*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D68) +D68","v":46734.6},46734.6,{"$f":"SUM($E$5:E69)","v":2704687.4000000027},{"$f":"IRR($E$5:E69)","v":0.23994665435705897},null,64,null,{"$f":"-LOOKUP(((A69*'O&M Cost Estimator 4400B'!F$7)-MOD((A69*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A69*'O&M Cost Estimator 4400B'!F$7)-MOD((A69*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A68*'O&M Cost Estimator 4400B'!F$7)-MOD((A68*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A68*'O&M Cost Estimator 4400B'!F$7)-MOD((A68*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L68)+L68","v":46734.6},46734.6,{"$f":"SUM($M$5:M69)","v":2704687.4000000027},{"$f":"IRR($M$5:M69)","v":0.23994665435705897},null,null,null,99998]
[65,null,{"$f":"-LOOKUP(((A70*'O&M Cost Estimator 4400B'!F$7)-MOD((A70*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A70*'O&M Cost Estimator 4400B'!F$7)-MOD((A70*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A69*'O&M Cost Estimator 4400B'!F$7)-MOD((A69*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A69*'O&M Cost Estimator 4400B'!F$7)-MOD((A69*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D69) +D69","v":46734.6},46734.6,{"$f":"SUM($E$5:E70)","v":2751422.0000000028},{"$f":"IRR($E$5:E70)","v":0.23994670937999918},null,65,null,{"$f":"-LOOKUP(((A70*'O&M Cost Estimator 4400B'!F$7)-MOD((A70*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A70*'O&M Cost Estimator 4400B'!F$7)-MOD((A70*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A69*'O&M Cost Estimator 4400B'!F$7)-MOD((A69*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A69*'O&M Cost Estimator 4400B'!F$7)-MOD((A69*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L69)+L69","v":46734.6},46734.6,{"$f":"SUM($M$5:M70)","v":2751422.0000000028},{"$f":"IRR($M$5:M70)","v":0.23994670937999918},null,null,null,99998]
[66,null,{"$f":"-LOOKUP(((A71*'O&M Cost Estimator 4400B'!F$7)-MOD((A71*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A71*'O&M Cost Estimator 4400B'!F$7)-MOD((A71*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A70*'O&M Cost Estimator 4400B'!F$7)-MOD((A70*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A70*'O&M Cost Estimator 4400B'!F$7)-MOD((A70*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D70) +D70","v":46734.6},46734.6,{"$f":"SUM($E$5:E71)","v":2798156.6000000029},{"$f":"IRR($E$5:E71)","v":0.23994675375503083},null,66,null,{"$f":"-LOOKUP(((A71*'O&M Cost Estimator 4400B'!F$7)-MOD((A71*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A71*'O&M Cost Estimator 4400B'!F$7)-MOD((A71*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A70*'O&M Cost Estimator 4400B'!F$7)-MOD((A70*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A70*'O&M Cost Estimator 4400B'!F$7)-MOD((A70*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L70)+L70","v":46734.6},46734.6,{"$f":"SUM($M$5:M71)","v":2798156.6000000029},{"$f":"IRR($M$5:M71)","v":0.23994675375503083},null,null,null,99998]
[67,null,{"$f":"-LOOKUP(((A72*'O&M Cost Estimator 4400B'!F$7)-MOD((A72*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A72*'O&M Cost Estimator 4400B'!F$7)-MOD((A72*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A71*'O&M Cost Estimator 4400B'!F$7)-MOD((A71*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A71*'O&M Cost Estimator 4400B'!F$7)-MOD((A71*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D71) +D71","v":46734.6},46734.6,{"$f":"SUM($E$5:E72)","v":2844891.200000003},{"$f":"IRR($E$5:E72)","v":0.23994678954274207},null,67,null,{"$f":"-LOOKUP(((A72*'O&M Cost Estimator 4400B'!F$7)-MOD((A72*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A72*'O&M Cost Estimator 4400B'!F$7)-MOD((A72*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A71*'O&M Cost Estimator 4400B'!F$7)-MOD((A71*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A71*'O&M Cost Estimator 4400B'!F$7)-MOD((A71*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L71)+L71","v":46734.6},46734.6,{"$f":"SUM($M$5:M72)","v":2844891.200000003},{"$f":"IRR($M$5:M72)","v":0.23994678954274207},null,null,null,99998]
[68,null,{"$f":"-LOOKUP(((A73*'O&M Cost Estimator 4400B'!F$7)-MOD((A73*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A73*'O&M Cost Estimator 4400B'!F$7)-MOD((A73*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A72*'O&M Cost Estimator 4400B'!F$7)-MOD((A72*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A72*'O&M Cost Estimator 4400B'!F$7)-MOD((A72*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D72) +D72","v":46734.6},46734.6,{"$f":"SUM($E$5:E73)","v":2891625.8000000031},{"$f":"IRR($E$5:E73)","v":0.23994681840494425},null,68,null,{"$f":"-LOOKUP(((A73*'O&M Cost Estimator 4400B'!F$7)-MOD((A73*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A73*'O&M Cost Estimator 4400B'!F$7)-MOD((A73*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A72*'O&M Cost Estimator 4400B'!F$7)-MOD((A72*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A72*'O&M Cost Estimator 4400B'!F$7)-MOD((A72*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L72)+L72","v":46734.6},46734.6,{"$f":"SUM($M$5:M73)","v":2891625.8000000031},{"$f":"IRR($M$5:M73)","v":0.23994681840494425},null,null,null,99998]
[69,null,{"$f":"-LOOKUP(((A74*'O&M Cost Estimator 4400B'!F$7)-MOD((A74*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A74*'O&M Cost Estimator 4400B'!F$7)-MOD((A74*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A73*'O&M Cost Estimator 4400B'!F$7)-MOD((A73*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A73*'O&M Cost Estimator 4400B'!F$7)-MOD((A73*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D73) +D73","v":46734.6},46734.6,{"$f":"SUM($E$5:E74)","v":2938360.4000000032},{"$f":"IRR($E$5:E74)","v":0.23994684168184999},null,69,null,{"$f":"-LOOKUP(((A74*'O&M Cost Estimator 4400B'!F$7)-MOD((A74*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A74*'O&M Cost Estimator 4400B'!F$7)-MOD((A74*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A73*'O&M Cost Estimator 4400B'!F$7)-MOD((A73*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A73*'O&M Cost Estimator 4400B'!F$7)-MOD((A73*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L73)+L73","v":46734.6},46734.6,{"$f":"SUM($M$5:M74)","v":2938360.4000000032},{"$f":"IRR($M$5:M74)","v":0.23994684168184999},null,null,null,99998]
[70,null,{"$f":"-LOOKUP(((A75*'O&M Cost Estimator 4400B'!F$7)-MOD((A75*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A75*'O&M Cost Estimator 4400B'!F$7)-MOD((A75*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A74*'O&M Cost Estimator 4400B'!F$7)-MOD((A74*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A74*'O&M Cost Estimator 4400B'!F$7)-MOD((A74*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D74) +D74","v":46734.6},46734.6,{"$f":"SUM($E$5:E75)","v":2985095.0000000033},{"$f":"IRR($E$5:E75)","v":0.23994686045431202},null,70,null,{"$f":"-LOOKUP(((A75*'O&M Cost Estimator 4400B'!F$7)-MOD((A75*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A75*'O&M Cost Estimator 4400B'!F$7)-MOD((A75*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A74*'O&M Cost Estimator 4400B'!F$7)-MOD((A74*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A74*'O&M Cost Estimator 4400B'!F$7)-MOD((A74*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L74)+L74","v":46734.6},46734.6,{"$f":"SUM($M$5:M75)","v":2985095.0000000033},{"$f":"IRR($M$5:M75)","v":0.23994686045431202},null,null,null,99998]
[{"$f":"A75+1","v":71},null,{"$f":"-LOOKUP(((A76*'O&M Cost Estimator 4400B'!F$7)-MOD((A76*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A76*'O&M Cost Estimator 4400B'!F$7)-MOD((A76*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A75*'O&M Cost Estimator 4400B'!F$7)-MOD((A75*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A75*'O&M Cost Estimator 4400B'!F$7)-MOD((A75*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D75) +D75","v":46734.6},46734.6,{"$f":"SUM($E$5:E76)","v":3031829.6000000034},{"$f":"IRR($E$5:E76)","v":0.23994687559401617},null,{"$f":"I75+1","v":71},null,{"$f":"-LOOKUP(((A76*'O&M Cost Estimator 4400B'!F$7)-MOD((A76*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A76*'O&M Cost Estimator 4400B'!F$7)-MOD((A76*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A75*'O&M Cost Estimator 4400B'!F$7)-MOD((A75*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A75*'O&M Cost Estimator 4400B'!F$7)-MOD((A75*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L75)+L75","v":46734.6},46734.6,{"$f":"SUM($M$5:M76)","v":3031829.6000000034},{"$f":"IRR($M$5:M76)","v":0.23994687559401617},null,null,null,99998]
[{"$f":"A76+1","v":72},null,{"$f":"-LOOKUP(((A77*'O&M Cost Estimator 4400B'!F$7)-MOD((A77*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A77*'O&M Cost Estimator 4400B'!F$7)-MOD((A77*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A76*'O&M Cost Estimator 4400B'!F$7)-MOD((A76*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A76*'O&M Cost Estimator 4400B'!F$7)-MOD((A76*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D76) +D76","v":46734.6},46734.6,{"$f":"SUM($E$5:E77)","v":3078564.2000000034},{"$f":"IRR($E$5:E77)","v":0.23994688780396034},null,{"$f":"I76+1","v":72},null,{"$f":"-LOOKUP(((A77*'O&M Cost Estimator 4400B'!F$7)-MOD((A77*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A77*'O&M Cost Estimator 4400B'!F$7)-MOD((A77*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A76*'O&M Cost Estimator 4400B'!F$7)-MOD((A76*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A76*'O&M Cost Estimator 4400B'!F$7)-MOD((A76*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L76)+L76","v":46734.6},46734.6,{"$f":"SUM($M$5:M77)","v":3078564.2000000034},{"$f":"IRR($M$5:M77)","v":0.23994688780396034},null,null,null,99998]
[73,null,{"$f":"-LOOKUP(((A78*'O&M Cost Estimator 4400B'!F$7)-MOD((A78*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A78*'O&M Cost Estimator 4400B'!F$7)-MOD((A78*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A77*'O&M Cost Estimator 4400B'!F$7)-MOD((A77*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A77*'O&M Cost Estimator 4400B'!F$7)-MOD((A77*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D77) +D77","v":46734.6},46734.6,{"$f":"SUM($E$5:E78)","v":3125298.8000000035},{"$f":"IRR($E$5:E78)","v":0.23994689765109944},null,73,null,{"$f":"-LOOKUP(((A78*'O&M Cost Estimator 4400B'!F$7)-MOD((A78*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A78*'O&M Cost Estimator 4400B'!F$7)-MOD((A78*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A77*'O&M Cost Estimator 4400B'!F$7)-MOD((A77*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A77*'O&M Cost Estimator 4400B'!F$7)-MOD((A77*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L77)+L77","v":46734.6},46734.6,{"$f":"SUM($M$5:M78)","v":3125298.8000000035},{"$f":"IRR($M$5:M78)","v":0.23994689765109944},null,null,null,99998]
[74,null,{"$f":"-LOOKUP(((A79*'O&M Cost Estimator 4400B'!F$7)-MOD((A79*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A79*'O&M Cost Estimator 4400B'!F$7)-MOD((A79*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A78*'O&M Cost Estimator 4400B'!F$7)-MOD((A78*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A78*'O&M Cost Estimator 4400B'!F$7)-MOD((A78*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D78) +D78","v":46734.6},46734.6,{"$f":"SUM($E$5:E79)","v":3172033.4000000036},{"$f":"IRR($E$5:E79)","v":0.23994690559267284},null,74,null,{"$f":"-LOOKUP(((A79*'O&M Cost Estimator 4400B'!F$7)-MOD((A79*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A79*'O&M Cost Estimator 4400B'!F$7)-MOD((A79*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A78*'O&M Cost Estimator 4400B'!F$7)-MOD((A78*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A78*'O&M Cost Estimator 4400B'!F$7)-MOD((A78*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L78)+L78","v":46734.6},46734.6,{"$f":"SUM($M$5:M79)","v":3172033.4000000036},{"$f":"IRR($M$5:M79)","v":0.23994690559267284},null,null,null,99998]
[75,null,{"$f":"-LOOKUP(((A80*'O&M Cost Estimator 4400B'!F$7)-MOD((A80*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A80*'O&M Cost Estimator 4400B'!F$7)-MOD((A80*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A79*'O&M Cost Estimator 4400B'!F$7)-MOD((A79*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A79*'O&M Cost Estimator 4400B'!F$7)-MOD((A79*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D79) +D79","v":46734.6},46734.6,{"$f":"SUM($E$5:E80)","v":3218768.0000000037},{"$f":"IRR($E$5:E80)","v":0.23994691199743667},null,75,null,{"$f":"-LOOKUP(((A80*'O&M Cost Estimator 4400B'!F$7)-MOD((A80*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A80*'O&M Cost Estimator 4400B'!F$7)-MOD((A80*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A79*'O&M Cost Estimator 4400B'!F$7)-MOD((A79*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A79*'O&M Cost Estimator 4400B'!F$7)-MOD((A79*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L79)+L79","v":46734.6},46734.6,{"$f":"SUM($M$5:M80)","v":3218768.0000000037},{"$f":"IRR($M$5:M80)","v":0.23994691199743667},null,null,null,99998]
[76,null,{"$f":"-LOOKUP(((A81*'O&M Cost Estimator 4400B'!F$7)-MOD((A81*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A81*'O&M Cost Estimator 4400B'!F$7)-MOD((A81*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A80*'O&M Cost Estimator 4400B'!F$7)-MOD((A80*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A80*'O&M Cost Estimator 4400B'!F$7)-MOD((A80*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D80) +D80","v":46734.6},46734.6,{"$f":"SUM($E$5:E81)","v":3265502.6000000038},{"$f":"IRR($E$5:E81)","v":0.2399469171627866},null,76,null,{"$f":"-LOOKUP(((A81*'O&M Cost Estimator 4400B'!F$7)-MOD((A81*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A81*'O&M Cost Estimator 4400B'!F$7)-MOD((A81*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A80*'O&M Cost Estimator 4400B'!F$7)-MOD((A80*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A80*'O&M Cost Estimator 4400B'!F$7)-MOD((A80*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L80)+L80","v":46734.6},46734.6,{"$f":"SUM($M$5:M81)","v":3265502.6000000038},{"$f":"IRR($M$5:M81)","v":0.2399469171627866},null,null,null,99998]
[77,null,{"$f":"-LOOKUP(((A82*'O&M Cost Estimator 4400B'!F$7)-MOD((A82*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A82*'O&M Cost Estimator 4400B'!F$7)-MOD((A82*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A81*'O&M Cost Estimator 4400B'!F$7)-MOD((A81*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A81*'O&M Cost Estimator 4400B'!F$7)-MOD((A81*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D81) +D81","v":46734.6},46734.6,{"$f":"SUM($E$5:E82)","v":3312237.2000000039},{"$f":"IRR($E$5:E82)","v":0.23994692132856743},null,77,null,{"$f":"-LOOKUP(((A82*'O&M Cost Estimator 4400B'!F$7)-MOD((A82*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A82*'O&M Cost Estimator 4400B'!F$7)-MOD((A82*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A81*'O&M Cost Estimator 4400B'!F$7)-MOD((A81*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A81*'O&M Cost Estimator 4400B'!F$7)-MOD((A81*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L81)+L81","v":46734.6},46734.6,{"$f":"SUM($M$5:M82)","v":3312237.2000000039},{"$f":"IRR($M$5:M82)","v":0.23994692132856743},null,null,null,99998]
[78,null,{"$f":"-LOOKUP(((A83*'O&M Cost Estimator 4400B'!F$7)-MOD((A83*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A83*'O&M Cost Estimator 4400B'!F$7)-MOD((A83*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A82*'O&M Cost Estimator 4400B'!F$7)-MOD((A82*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A82*'O&M Cost Estimator 4400B'!F$7)-MOD((A82*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D82) +D82","v":46734.6},46734.6,{"$f":"SUM($E$5:E83)","v":3358971.800000004},{"$f":"IRR($E$5:E83)","v":0.23994692468821066},null,78,null,{"$f":"-LOOKUP(((A83*'O&M Cost Estimator 4400B'!F$7)-MOD((A83*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A83*'O&M Cost Estimator 4400B'!F$7)-MOD((A83*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A82*'O&M Cost Estimator 4400B'!F$7)-MOD((A82*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A82*'O&M Cost Estimator 4400B'!F$7)-MOD((A82*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L82)+L82","v":46734.6},46734.6,{"$f":"SUM($M$5:M83)","v":3358971.800000004},{"$f":"IRR($M$5:M83)","v":0.23994692468821066},null,null,null,99998]
[79,null,{"$f":"-LOOKUP(((A84*'O&M Cost Estimator 4400B'!F$7)-MOD((A84*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A84*'O&M Cost Estimator 4400B'!F$7)-MOD((A84*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A83*'O&M Cost Estimator 4400B'!F$7)-MOD((A83*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A83*'O&M Cost Estimator 4400B'!F$7)-MOD((A83*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D83) +D83","v":46734.6},46734.6,{"$f":"SUM($E$5:E84)","v":3405706.4000000041},{"$f":"IRR($E$5:E84)","v":0.23994692739771506},null,79,null,{"$f":"-LOOKUP(((A84*'O&M Cost Estimator 4400B'!F$7)-MOD((A84*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A84*'O&M Cost Estimator 4400B'!F$7)-MOD((A84*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A83*'O&M Cost Estimator 4400B'!F$7)-MOD((A83*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A83*'O&M Cost Estimator 4400B'!F$7)-MOD((A83*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L83)+L83","v":46734.6},46734.6,{"$f":"SUM($M$5:M84)","v":3405706.4000000041},{"$f":"IRR($M$5:M84)","v":0.23994692739771506},null,null,null,99998]
[80,null,{"$f":"-LOOKUP(((A85*'O&M Cost Estimator 4400B'!F$7)-MOD((A85*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A85*'O&M Cost Estimator 4400B'!F$7)-MOD((A85*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A84*'O&M Cost Estimator 4400B'!F$7)-MOD((A84*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A84*'O&M Cost Estimator 4400B'!F$7)-MOD((A84*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D84) +D84","v":46734.6},46734.6,{"$f":"SUM($E$5:E85)","v":3452441.0000000042},{"$f":"IRR($E$5:E85)","v":0.23994692958289243},null,80,null,{"$f":"-LOOKUP(((A85*'O&M Cost Estimator 4400B'!F$7)-MOD((A85*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A85*'O&M Cost Estimator 4400B'!F$7)-MOD((A85*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A84*'O&M Cost Estimator 4400B'!F$7)-MOD((A84*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A84*'O&M Cost Estimator 4400B'!F$7)-MOD((A84*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L84)+L84","v":46734.6},46734.6,{"$f":"SUM($M$5:M85)","v":3452441.0000000042},{"$f":"IRR($M$5:M85)","v":0.23994692958289243},null,null,null,99998]
[{"$f":"A85+1","v":81},null,{"$f":"-LOOKUP(((A86*'O&M Cost Estimator 4400B'!F$7)-MOD((A86*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A86*'O&M Cost Estimator 4400B'!F$7)-MOD((A86*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A85*'O&M Cost Estimator 4400B'!F$7)-MOD((A85*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A85*'O&M Cost Estimator 4400B'!F$7)-MOD((A85*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D85) +D85","v":46734.6},46734.6,{"$f":"SUM($E$5:E86)","v":3499175.6000000043},{"$f":"IRR($E$5:E86)","v":0.23994693134520695},null,{"$f":"I85+1","v":81},null,{"$f":"-LOOKUP(((A86*'O&M Cost Estimator 4400B'!F$7)-MOD((A86*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A86*'O&M Cost Estimator 4400B'!F$7)-MOD((A86*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A85*'O&M Cost Estimator 4400B'!F$7)-MOD((A85*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A85*'O&M Cost Estimator 4400B'!F$7)-MOD((A85*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L85)+L85","v":46734.6},46734.6,{"$f":"SUM($M$5:M86)","v":3499175.6000000043},{"$f":"IRR($M$5:M86)","v":0.23994693134520695},null,null,null,99998]
[{"$f":"A86+1","v":82},null,{"$f":"-LOOKUP(((A87*'O&M Cost Estimator 4400B'!F$7)-MOD((A87*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A87*'O&M Cost Estimator 4400B'!F$7)-MOD((A87*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A86*'O&M Cost Estimator 4400B'!F$7)-MOD((A86*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A86*'O&M Cost Estimator 4400B'!F$7)-MOD((A86*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D86) +D86","v":46734.6},46734.6,{"$f":"SUM($E$5:E87)","v":3545910.2000000044},{"$f":"IRR($E$5:E87)","v":0.23994693276648915},null,{"$f":"I86+1","v":82},null,{"$f":"-LOOKUP(((A87*'O&M Cost Estimator 4400B'!F$7)-MOD((A87*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A87*'O&M Cost Estimator 4400B'!F$7)-MOD((A87*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A86*'O&M Cost Estimator 4400B'!F$7)-MOD((A86*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A86*'O&M Cost Estimator 4400B'!F$7)-MOD((A86*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L86)+L86","v":46734.6},46734.6,{"$f":"SUM($M$5:M87)","v":3545910.2000000044},{"$f":"IRR($M$5:M87)","v":0.23994693276648915},null,null,null,99998]
[83,null,{"$f":"-LOOKUP(((A88*'O&M Cost Estimator 4400B'!F$7)-MOD((A88*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A88*'O&M Cost Estimator 4400B'!F$7)-MOD((A88*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A87*'O&M Cost Estimator 4400B'!F$7)-MOD((A87*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A87*'O&M Cost Estimator 4400B'!F$7)-MOD((A87*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D87) +D87","v":46734.6},46734.6,{"$f":"SUM($E$5:E88)","v":3592644.8000000045},{"$f":"IRR($E$5:E88)","v":0.23994693391273314},null,83,null,{"$f":"-LOOKUP(((A88*'O&M Cost Estimator 4400B'!F$7)-MOD((A88*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A88*'O&M Cost Estimator 4400B'!F$7)-MOD((A88*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A87*'O&M Cost Estimator 4400B'!F$7)-MOD((A87*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A87*'O&M Cost Estimator 4400B'!F$7)-MOD((A87*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L87)+L87","v":46734.6},46734.6,{"$f":"SUM($M$5:M88)","v":3592644.8000000045},{"$f":"IRR($M$5:M88)","v":0.23994693391273314},null,null,null,99998]
[84,null,{"$f":"-LOOKUP(((A89*'O&M Cost Estimator 4400B'!F$7)-MOD((A89*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A89*'O&M Cost Estimator 4400B'!F$7)-MOD((A89*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A88*'O&M Cost Estimator 4400B'!F$7)-MOD((A88*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A88*'O&M Cost Estimator 4400B'!F$7)-MOD((A88*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D88) +D88","v":46734.6},46734.6,{"$f":"SUM($E$5:E89)","v":3639379.4000000046},{"$f":"IRR($E$5:E89)","v":0.23994693483716301},null,84,null,{"$f":"-LOOKUP(((A89*'O&M Cost Estimator 4400B'!F$7)-MOD((A89*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A89*'O&M Cost Estimator 4400B'!F$7)-MOD((A89*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A88*'O&M Cost Estimator 4400B'!F$7)-MOD((A88*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A88*'O&M Cost Estimator 4400B'!F$7)-MOD((A88*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L88)+L88","v":46734.6},46734.6,{"$f":"SUM($M$5:M89)","v":3639379.4000000046},{"$f":"IRR($M$5:M89)","v":0.23994693483716301},null,null,null,99998]
[85,null,{"$f":"-LOOKUP(((A90*'O&M Cost Estimator 4400B'!F$7)-MOD((A90*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A90*'O&M Cost Estimator 4400B'!F$7)-MOD((A90*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A89*'O&M Cost Estimator 4400B'!F$7)-MOD((A89*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A89*'O&M Cost Estimator 4400B'!F$7)-MOD((A89*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D89) +D89","v":46734.6},46734.6,{"$f":"SUM($E$5:E90)","v":3686114.0000000047},{"$f":"IRR($E$5:E90)","v":0.23994693558270264},null,85,null,{"$f":"-LOOKUP(((A90*'O&M Cost Estimator 4400B'!F$7)-MOD((A90*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A90*'O&M Cost Estimator 4400B'!F$7)-MOD((A90*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A89*'O&M Cost Estimator 4400B'!F$7)-MOD((A89*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A89*'O&M Cost Estimator 4400B'!F$7)-MOD((A89*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L89)+L89","v":46734.6},46734.6,{"$f":"SUM($M$5:M90)","v":3686114.0000000047},{"$f":"IRR($M$5:M90)","v":0.23994693558270264},null,null,null,99998]
[86,null,{"$f":"-LOOKUP(((A91*'O&M Cost Estimator 4400B'!F$7)-MOD((A91*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A91*'O&M Cost Estimator 4400B'!F$7)-MOD((A91*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A90*'O&M Cost Estimator 4400B'!F$7)-MOD((A90*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A90*'O&M Cost Estimator 4400B'!F$7)-MOD((A90*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D90) +D90","v":46734.6},46734.6,{"$f":"SUM($E$5:E91)","v":3732848.6000000047},{"$f":"IRR($E$5:E91)","v":0.23994693618397034},null,86,null,{"$f":"-LOOKUP(((A91*'O&M Cost Estimator 4400B'!F$7)-MOD((A91*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A91*'O&M Cost Estimator 4400B'!F$7)-MOD((A91*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A90*'O&M Cost Estimator 4400B'!F$7)-MOD((A90*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A90*'O&M Cost Estimator 4400B'!F$7)-MOD((A90*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L90)+L90","v":46734.6},46734.6,{"$f":"SUM($M$5:M91)","v":3732848.6000000047},{"$f":"IRR($M$5:M91)","v":0.23994693618397034},null,null,null,99998]
[87,null,{"$f":"-LOOKUP(((A92*'O&M Cost Estimator 4400B'!F$7)-MOD((A92*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A92*'O&M Cost Estimator 4400B'!F$7)-MOD((A92*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A91*'O&M Cost Estimator 4400B'!F$7)-MOD((A91*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A91*'O&M Cost Estimator 4400B'!F$7)-MOD((A91*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D91) +D91","v":46734.6},46734.6,{"$f":"SUM($E$5:E92)","v":3779583.2000000048},{"$f":"IRR($E$5:E92)","v":0.239946936668884},null,87,null,{"$f":"-LOOKUP(((A92*'O&M Cost Estimator 4400B'!F$7)-MOD((A92*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A92*'O&M Cost Estimator 4400B'!F$7)-MOD((A92*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A91*'O&M Cost Estimator 4400B'!F$7)-MOD((A91*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A91*'O&M Cost Estimator 4400B'!F$7)-MOD((A91*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L91)+L91","v":46734.6},46734.6,{"$f":"SUM($M$5:M92)","v":3779583.2000000048},{"$f":"IRR($M$5:M92)","v":0.239946936668884},null,null,null,99998]
[88,null,{"$f":"-LOOKUP(((A93*'O&M Cost Estimator 4400B'!F$7)-MOD((A93*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A93*'O&M Cost Estimator 4400B'!F$7)-MOD((A93*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A92*'O&M Cost Estimator 4400B'!F$7)-MOD((A92*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A92*'O&M Cost Estimator 4400B'!F$7)-MOD((A92*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D92) +D92","v":46734.6},46734.6,{"$f":"SUM($E$5:E93)","v":3826317.8000000049},{"$f":"IRR($E$5:E93)","v":0.23994693705996006},null,88,null,{"$f":"-LOOKUP(((A93*'O&M Cost Estimator 4400B'!F$7)-MOD((A93*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A93*'O&M Cost Estimator 4400B'!F$7)-MOD((A93*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A92*'O&M Cost Estimator 4400B'!F$7)-MOD((A92*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A92*'O&M Cost Estimator 4400B'!F$7)-MOD((A92*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L92)+L92","v":46734.6},46734.6,{"$f":"SUM($M$5:M93)","v":3826317.8000000049},{"$f":"IRR($M$5:M93)","v":0.23994693705996006},null,null,null,99998]
[89,null,{"$f":"-LOOKUP(((A94*'O&M Cost Estimator 4400B'!F$7)-MOD((A94*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A94*'O&M Cost Estimator 4400B'!F$7)-MOD((A94*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A93*'O&M Cost Estimator 4400B'!F$7)-MOD((A93*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A93*'O&M Cost Estimator 4400B'!F$7)-MOD((A93*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D93) +D93","v":46734.6},46734.6,{"$f":"SUM($E$5:E94)","v":3873052.400000005},{"$f":"IRR($E$5:E94)","v":0.23994693737535777},null,89,null,{"$f":"-LOOKUP(((A94*'O&M Cost Estimator 4400B'!F$7)-MOD((A94*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A94*'O&M Cost Estimator 4400B'!F$7)-MOD((A94*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A93*'O&M Cost Estimator 4400B'!F$7)-MOD((A93*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A93*'O&M Cost Estimator 4400B'!F$7)-MOD((A93*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L93)+L93","v":46734.6},46734.6,{"$f":"SUM($M$5:M94)","v":3873052.400000005},{"$f":"IRR($M$5:M94)","v":0.23994693737535777},null,null,null,99998]
[90,null,{"$f":"-LOOKUP(((A95*'O&M Cost Estimator 4400B'!F$7)-MOD((A95*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A95*'O&M Cost Estimator 4400B'!F$7)-MOD((A95*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A94*'O&M Cost Estimator 4400B'!F$7)-MOD((A94*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A94*'O&M Cost Estimator 4400B'!F$7)-MOD((A94*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D94) +D94","v":46734.6},46734.6,{"$f":"SUM($E$5:E95)","v":3919787.0000000051},{"$f":"IRR($E$5:E95)","v":0.23994693762972141},null,90,null,{"$f":"-LOOKUP(((A95*'O&M Cost Estimator 4400B'!F$7)-MOD((A95*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A95*'O&M Cost Estimator 4400B'!F$7)-MOD((A95*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A94*'O&M Cost Estimator 4400B'!F$7)-MOD((A94*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A94*'O&M Cost Estimator 4400B'!F$7)-MOD((A94*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L94)+L94","v":46734.6},46734.6,{"$f":"SUM($M$5:M95)","v":3919787.0000000051},{"$f":"IRR($M$5:M95)","v":0.23994693762972141},null,null,null,99998]
[{"$f":"A95+1","v":91},null,{"$f":"-LOOKUP(((A96*'O&M Cost Estimator 4400B'!F$7)-MOD((A96*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A96*'O&M Cost Estimator 4400B'!F$7)-MOD((A96*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A95*'O&M Cost Estimator 4400B'!F$7)-MOD((A95*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A95*'O&M Cost Estimator 4400B'!F$7)-MOD((A95*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D95) +D95","v":46734.6},{"$f":"C96+D96","v":46734.6},{"$f":"SUM($E$5:E96)","v":3966521.6000000052},{"$f":"IRR($E$5:E96)","v":0.23994693783486198},null,{"$f":"I95+1","v":91},null,{"$f":"-LOOKUP(((A96*'O&M Cost Estimator 4400B'!F$7)-MOD((A96*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A96*'O&M Cost Estimator 4400B'!F$7)-MOD((A96*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A95*'O&M Cost Estimator 4400B'!F$7)-MOD((A95*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A95*'O&M Cost Estimator 4400B'!F$7)-MOD((A95*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L95)+L95","v":46734.6},{"$f":"K96+L96","v":46734.6},{"$f":"SUM($M$5:M96)","v":3966521.6000000052},{"$f":"IRR($M$5:M96)","v":0.23994693783486198},null,null,null,{"$f":"IF(S95=99999,IF(F96>=0,A96-F96/E96,99999),99998)","v":99998}]
[{"$f":"A96+1","v":92},null,{"$f":"-LOOKUP(((A97*'O&M Cost Estimator 4400B'!F$7)-MOD((A97*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A97*'O&M Cost Estimator 4400B'!F$7)-MOD((A97*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A96*'O&M Cost Estimator 4400B'!F$7)-MOD((A96*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A96*'O&M Cost Estimator 4400B'!F$7)-MOD((A96*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D96) +D96","v":46734.6},46734.6,{"$f":"SUM($E$5:E97)","v":4013256.2000000053},{"$f":"IRR($E$5:E97)","v":0.23994693800030542},null,{"$f":"I96+1","v":92},null,{"$f":"-LOOKUP(((A97*'O&M Cost Estimator 4400B'!F$7)-MOD((A97*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A97*'O&M Cost Estimator 4400B'!F$7)-MOD((A97*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A96*'O&M Cost Estimator 4400B'!F$7)-MOD((A96*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A96*'O&M Cost Estimator 4400B'!F$7)-MOD((A96*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L96)+L96","v":46734.6},46734.6,{"$f":"SUM($M$5:M97)","v":4013256.2000000053},{"$f":"IRR($M$5:M97)","v":0.23994693800030542},null,null,null,99998]
[93,null,{"$f":"-LOOKUP(((A98*'O&M Cost Estimator 4400B'!F$7)-MOD((A98*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A98*'O&M Cost Estimator 4400B'!F$7)-MOD((A98*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A97*'O&M Cost Estimator 4400B'!F$7)-MOD((A97*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A97*'O&M Cost Estimator 4400B'!F$7)-MOD((A97*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D97) +D97","v":46734.6},46734.6,{"$f":"SUM($E$5:E98)","v":4059990.8000000054},{"$f":"IRR($E$5:E98)","v":0.23994693813373313},null,93,null,{"$f":"-LOOKUP(((A98*'O&M Cost Estimator 4400B'!F$7)-MOD((A98*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A98*'O&M Cost Estimator 4400B'!F$7)-MOD((A98*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A97*'O&M Cost Estimator 4400B'!F$7)-MOD((A97*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A97*'O&M Cost Estimator 4400B'!F$7)-MOD((A97*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L97)+L97","v":46734.6},46734.6,{"$f":"SUM($M$5:M98)","v":4059990.8000000054},{"$f":"IRR($M$5:M98)","v":0.23994693813373313},null,null,null,99998]
[94,null,{"$f":"-LOOKUP(((A99*'O&M Cost Estimator 4400B'!F$7)-MOD((A99*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A99*'O&M Cost Estimator 4400B'!F$7)-MOD((A99*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A98*'O&M Cost Estimator 4400B'!F$7)-MOD((A98*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A98*'O&M Cost Estimator 4400B'!F$7)-MOD((A98*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D98) +D98","v":46734.6},46734.6,{"$f":"SUM($E$5:E99)","v":4106725.4000000055},{"$f":"IRR($E$5:E99)","v":0.23994693824134061},null,94,null,{"$f":"-LOOKUP(((A99*'O&M Cost Estimator 4400B'!F$7)-MOD((A99*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A99*'O&M Cost Estimator 4400B'!F$7)-MOD((A99*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A98*'O&M Cost Estimator 4400B'!F$7)-MOD((A98*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A98*'O&M Cost Estimator 4400B'!F$7)-MOD((A98*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L98)+L98","v":46734.6},46734.6,{"$f":"SUM($M$5:M99)","v":4106725.4000000055},{"$f":"IRR($M$5:M99)","v":0.23994693824134061},null,null,null,99998]
[95,null,{"$f":"-LOOKUP(((A100*'O&M Cost Estimator 4400B'!F$7)-MOD((A100*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A100*'O&M Cost Estimator 4400B'!F$7)-MOD((A100*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A99*'O&M Cost Estimator 4400B'!F$7)-MOD((A99*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A99*'O&M Cost Estimator 4400B'!F$7)-MOD((A99*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D99) +D99","v":46734.6},46734.6,{"$f":"SUM($E$5:E100)","v":4153460.0000000056},{"$f":"IRR($E$5:E100)","v":0.23994693832812453},null,95,null,{"$f":"-LOOKUP(((A100*'O&M Cost Estimator 4400B'!F$7)-MOD((A100*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A100*'O&M Cost Estimator 4400B'!F$7)-MOD((A100*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A99*'O&M Cost Estimator 4400B'!F$7)-MOD((A99*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A99*'O&M Cost Estimator 4400B'!F$7)-MOD((A99*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L99)+L99","v":46734.6},46734.6,{"$f":"SUM($M$5:M100)","v":4153460.0000000056},{"$f":"IRR($M$5:M100)","v":0.23994693832812453},null,null,null,99998]
[96,null,{"$f":"-LOOKUP(((A101*'O&M Cost Estimator 4400B'!F$7)-MOD((A101*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A101*'O&M Cost Estimator 4400B'!F$7)-MOD((A101*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A100*'O&M Cost Estimator 4400B'!F$7)-MOD((A100*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A100*'O&M Cost Estimator 4400B'!F$7)-MOD((A100*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D100) +D100","v":46734.6},46734.6,{"$f":"SUM($E$5:E101)","v":4200194.6000000052},{"$f":"IRR($E$5:E101)","v":0.23994693839811454},null,96,null,{"$f":"-LOOKUP(((A101*'O&M Cost Estimator 4400B'!F$7)-MOD((A101*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A101*'O&M Cost Estimator 4400B'!F$7)-MOD((A101*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A100*'O&M Cost Estimator 4400B'!F$7)-MOD((A100*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A100*'O&M Cost Estimator 4400B'!F$7)-MOD((A100*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L100)+L100","v":46734.6},46734.6,{"$f":"SUM($M$5:M101)","v":4200194.6000000052},{"$f":"IRR($M$5:M101)","v":0.23994693839811454},null,null,null,99998]
[97,null,{"$f":"-LOOKUP(((A102*'O&M Cost Estimator 4400B'!F$7)-MOD((A102*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A102*'O&M Cost Estimator 4400B'!F$7)-MOD((A102*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A101*'O&M Cost Estimator 4400B'!F$7)-MOD((A101*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A101*'O&M Cost Estimator 4400B'!F$7)-MOD((A101*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D101) +D101","v":46734.6},46734.6,{"$f":"SUM($E$5:E102)","v":4246929.2000000048},{"$f":"IRR($E$5:E102)","v":0.23994693845456094},null,97,null,{"$f":"-LOOKUP(((A102*'O&M Cost Estimator 4400B'!F$7)-MOD((A102*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A102*'O&M Cost Estimator 4400B'!F$7)-MOD((A102*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A101*'O&M Cost Estimator 4400B'!F$7)-MOD((A101*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A101*'O&M Cost Estimator 4400B'!F$7)-MOD((A101*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L101)+L101","v":46734.6},46734.6,{"$f":"SUM($M$5:M102)","v":4246929.2000000048},{"$f":"IRR($M$5:M102)","v":0.23994693845456094},null,null,null,99998]
[98,null,{"$f":"-LOOKUP(((A103*'O&M Cost Estimator 4400B'!F$7)-MOD((A103*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A103*'O&M Cost Estimator 4400B'!F$7)-MOD((A103*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A102*'O&M Cost Estimator 4400B'!F$7)-MOD((A102*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A102*'O&M Cost Estimator 4400B'!F$7)-MOD((A102*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D102) +D102","v":46734.6},46734.6,{"$f":"SUM($E$5:E103)","v":4293663.8000000045},{"$f":"IRR($E$5:E103)","v":0.23994693850008364},null,98,null,{"$f":"-LOOKUP(((A103*'O&M Cost Estimator 4400B'!F$7)-MOD((A103*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A103*'O&M Cost Estimator 4400B'!F$7)-MOD((A103*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A102*'O&M Cost Estimator 4400B'!F$7)-MOD((A102*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A102*'O&M Cost Estimator 4400B'!F$7)-MOD((A102*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L102)+L102","v":46734.6},46734.6,{"$f":"SUM($M$5:M103)","v":4293663.8000000045},{"$f":"IRR($M$5:M103)","v":0.23994693850008364},null,null,null,99998]
[99,null,{"$f":"-LOOKUP(((A104*'O&M Cost Estimator 4400B'!F$7)-MOD((A104*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A104*'O&M Cost Estimator 4400B'!F$7)-MOD((A104*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A103*'O&M Cost Estimator 4400B'!F$7)-MOD((A103*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A103*'O&M Cost Estimator 4400B'!F$7)-MOD((A103*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D103) +D103","v":46734.6},46734.6,{"$f":"SUM($E$5:E104)","v":4340398.4000000041},{"$f":"IRR($E$5:E104)","v":0.23994693853679738},null,99,null,{"$f":"-LOOKUP(((A104*'O&M Cost Estimator 4400B'!F$7)-MOD((A104*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A104*'O&M Cost Estimator 4400B'!F$7)-MOD((A104*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A103*'O&M Cost Estimator 4400B'!F$7)-MOD((A103*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A103*'O&M Cost Estimator 4400B'!F$7)-MOD((A103*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L103)+L103","v":46734.6},46734.6,{"$f":"SUM($M$5:M104)","v":4340398.4000000041},{"$f":"IRR($M$5:M104)","v":0.23994693853679738},null,null,null,99998]
[100,null,{"$f":"-LOOKUP(((A105*'O&M Cost Estimator 4400B'!F$7)-MOD((A105*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)-LOOKUP(((A105*'O&M Cost Estimator 4400B'!F$7)-MOD((A105*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)+LOOKUP(((A104*'O&M Cost Estimator 4400B'!F$7)-MOD((A104*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!I$22:I$80)+LOOKUP(((A104*'O&M Cost Estimator 4400B'!F$7)-MOD((A104*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!F$22:F$80,'O&M Cost Estimator 4400B'!K$22:K$80)","v":0},{"$f":"'Payback Estimator-4400B'!$B$43*(D104) +D104","v":46734.6},46734.6,{"$f":"SUM($E$5:E105)","v":4387133.0000000037},{"$f":"IRR($E$5:E105)","v":0.23994693856640636},null,100,null,{"$f":"-LOOKUP(((A105*'O&M Cost Estimator 4400B'!F$7)-MOD((A105*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)-LOOKUP(((A105*'O&M Cost Estimator 4400B'!F$7)-MOD((A105*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)+LOOKUP(((A104*'O&M Cost Estimator 4400B'!F$7)-MOD((A104*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!S$22:S$80)+LOOKUP(((A104*'O&M Cost Estimator 4400B'!F$7)-MOD((A104*'O&M Cost Estimator 4400B'!F$7),4400)),'O&M Cost Estimator 4400B'!P$22:P$80,'O&M Cost Estimator 4400B'!U$22:U$80)","v":0},{"$f":"'Payback Estimator-4400B'!$C$43*(L104)+L104","v":46734.6},46734.6,{"$f":"SUM($M$5:M105)","v":4387133.0000000037},{"$f":"IRR($M$5:M105)","v":0.23994693856640636},null,null,null,99998]
[]
[null,"Projected lifetime(years):  ",null,null,null,{"$f":"'Payback Estimator-4400B'!B42","v":20},null,null,null,null,null,"Projected lifetime(years):  ",{"$f":"'Payback Estimator-4400B'!C42","v":20}]
[null,null,null,"NPV of investment after 20 years: ",null,{"$f":"NPV('Payback Estimator-4400B'!B47,E5:E25)","v":649106.99999999988},null,null,null,null,null,"NPV of investment after 20 years: ",{"$f":"NPV('Payback Estimator-4400B'!C47,M5:M25)","v":649106.99999999988}]
[null,"IRR for projected lifetime:  ",null,null,null,{"$f":"LOOKUP(F107,A6:A25,G6:G25)","v":0.23606134182482696},null,null,null,null,null,"IRR for projected lifetime:  ",{"$f":"LOOKUP(M107,A6:A25,O6:O25)","v":0.23606134182482696}]
["This document contains confidential and proprietary information and is supplied purely to enable you to evaluate details concerning ElectraTherm products and services.  No part of this document may be disclosed or transferred outside ElectraTherm or the current interested parties.  No part of this document may be reproduced or transmitted in any form or by any means, including photography and recording, without the written permission of ElectraTherm, an application for which should be addressed to the organization.  Such written permission must also be obtained before any part of this document is stored in a retrieval system of any nature."]
[{"$f":"'Payback Estimator-4400B'!A51","v":"Copyright © ElectraTherm, Inc. 2021. All Rights Reserved"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Payback Estimator-4400B'!D51","v":"B Model Payback Estimator, Dual currency REV 01_20210714"}]

{"sheet":"O&M Cost Estimator 4400B","index":2,"n_rows":65,"n_cols":21,"rows_kept":65,"cut":false,"hidden":false,"merged":[[29,2,30,2],[31,2,32,2],[33,2,34,2],[59,12,60,12],[39,2,40,2],[41,2,42,2],[43,2,44,2],[45,2,46,2],[47,2,48,2],[29,12,30,12],[31,12,32,12],[33,12,34,12],[35,12,36,12],[37,12,38,12],[35,2,36,2],[37,2,38,2],[63,2,63,20],[49,2,50,2],[51,2,52,2],[53,2,54,2],[55,2,56,2],[57,2,58,2],[59,2,60,2],[18,12,18,20],[21,2,22,2],[23,2,24,2],[25,2,26,2],[27,2,28,2],[25,12,26,12],[27,12,28,12],[18,2,18,10],[12,7,12,12],[1,4,2,12],[5,7,5,12],[6,5,6,6],[6,7,6,12],[7,5,7,6],[8,5,8,6],[8,7,8,12],[9,5,9,6],[9,7,9,12],[10,5,10,6],[10,7,10,12],[11,7,11,12],[64,2,64,6],[39,12,40,12],[13,7,13,12],[14,7,14,12],[15,7,15,12],[21,12,22,12],[23,12,24,12],[41,12,42,12],[43,12,44,12],[45,12,46,12],[47,12,48,12],[49,12,50,12],[51,12,52,12],[53,12,54,12],[55,12,56,12],[57,12,58,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Payback Estimator"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  CONFIDENTIAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Copyright © 2020 ElectraTherm "]
[]
[null,null,null,null,null,"USD","EU",null,null,null,null,null,null,null,null,{"$f":"'Payback Estimator-4400B'!C3","v":1},"conversion rate","<--- this is set by the conversion rate on S4000B payback estimator page)"]
[null,null,null,null,"USER INPUT=>",56,{"$f":"F6*$P$5","v":56},"estimated cost of labor per hour for maintenance"]
[null,null,null,null,null,{"$f":"'Payback Estimator-4400B'!B35*8760","v":8497.1999999999989},null,"Uptime hours per year(4400 min/ 8760 max)--from S4400B payback estimator"]
[null,null,null,null,null,{"$f":"'Payback Estimator-4400B'!C42","v":20},null,"P+ lifetime in years (from payback estimator)"]
[null,null,null,null,null,{"$f":"F8*F7","v":169943.99999999997},null,"Lifetime hours of operation(over number of years)"]
[null,null,null,null,null,{"$f":"ROUNDDOWN(F9/4400,0)","v":38},null,"Service interval index(based on 4400 hr service interval)"]
[null,null,null,null,null,{"$f":"'Payback Estimator-4400B'!B36","v":55},null,"kWe output from 4400 payback estimator"]
[null,null,null,null,null,{"$f":"(F16/F11)","v":1.1434247859187842E-2},{"$f":"(G16/F11)","v":1.1434247859187842E-2},"Calculated O&M cost /kWh"]
[null,null,null,null,null,{"$f":"LOOKUP(F10,E22:E61,I22:I61)","v":89263},{"$f":"LOOKUP(F10,O22:O61,S22:S61)","v":89263},{"$f":"\"Total lifetime maintenance parts cost (\"&F8&\" years)\"","v":"Total lifetime maintenance parts cost (20 years)"}]
[null,null,null,null,null,{"$f":"LOOKUP(F10,E22:E61,K22:K61)","v":17612},{"$f":"LOOKUP(F10,O22:O61,U22:U61)","v":17612},{"$f":"\"Total labor maintenance cost for \"&F8&\" years\"","v":"Total labor maintenance cost for 20 years"}]
[null,null,null,null,null,{"$f":"F13+F14","v":106875},{"$f":"G13+G14","v":106875},{"$f":"\"Total O&M cost for P+ for \"&F8&\" years\"","v":"Total O&M cost for P+ for 20 years"}]
[null,null,null,null,null,{"$f":"F15/F9","v":0.62888363225533128},{"$f":"G15/F9","v":0.62888363225533128},"O&M cost per hour of POWER+ operation"]
[]
[]
[null,null,"(USD)   Lifetime maintenance costs based on 20yr lifetime of 176,000 hrs.  4400 hour service interval",null,null,null,null,null,null,null,null,null,"(EUR) Lifetime maintenance costs based on 100yr lifetime of 176,000 hrs.  4400 hour service interval"]
[null,null,"Year","Service Interval","Service Interval Index","Total P+ Runtime hours","Estimated Parts Cost per Service ($)","Estimated Labor Hours per Service ","Cumulative Parts Cost ($)","Cumulative Maintenance Labor Hours","Cumulative Labor Costs ($)",null,"Year","Service Interval","Service Interval Index","Total P+ Runtime Hours","Estimated Parts Cost per Service (€)","Estimated Labor Hours per Service ","Cumulative Parts Cost (€)","Cumulative Maintenance Labor Hours","Cumulative Labor Costs (€)"]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,0,0,0,0,0,0,0]
[null,null,1,1,1,4400,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$E$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$D$25","v":4.5},{"$f":"G22","v":35},{"$f":"H22","v":4.5},{"$f":"$F$6*J22","v":252},null,1,1,1,4400,{"$f":"G22*$P$5","v":35},{"$f":"H22","v":4.5},{"$f":"Q22","v":35},{"$f":"R22","v":4.5},{"$f":"$G$6*T22","v":252}]
[null,null,null,2,2,8800,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$H$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$G$25","v":7.5},{"$f":"G23+I22","v":70},12,{"$f":"$F$6*J23","v":672},null,null,2,2,8800,{"$f":"G23*$P$5","v":35},{"$f":"H23","v":7.5},{"$f":"Q23+S22","v":70},{"$f":"R23+T22","v":12},{"$f":"$G$6*T23","v":672}]
[null,null,2,3,3,13200,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$K$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$J$25","v":4.5},105,{"$f":"H24+J23","v":16.5},924,null,2,3,3,13200,35,{"$f":"H24","v":4.5},105,{"$f":"R24+T23","v":16.5},924]
[null,null,null,4,4,17600,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$N$24","v":396},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$M$25","v":11},501,{"$f":"H25+J24","v":27.5},1540,null,null,4,4,17600,396,{"$f":"H25","v":11},501,27.5,{"$f":"$G$6*T25","v":1540}]
[null,null,3,5,5,22000,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Q$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$P$25","v":4.5},536,{"$f":"H26+J25","v":32},1792,null,3,5,5,22000,35,{"$f":"H26","v":4.5},{"$f":"Q26+S25","v":536},32,1792]
[null,null,null,6,6,26400,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$T$24","v":335},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$S$25","v":8.5},{"$f":"G27+I26","v":871},{"$f":"H27+J26","v":40.5},2268,null,null,6,6,26400,335,{"$f":"H27","v":8.5},871,40.5,{"$f":"$G$6*T27","v":2268}]
[null,null,4,7,7,30800,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$W$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$V$25","v":4.5},906,{"$f":"H28+J27","v":45},{"$f":"$F$6*J28","v":2520},null,4,7,7,30800,{"$f":"G28*$P$5","v":35},{"$f":"H28","v":4.5},906,45,2520]
[null,null,null,8,8,35200,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Z$24","v":21192},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Y$25","v":23.5},22098,68.5,{"$f":"$F$6*J29","v":3836},null,null,8,8,35200,21192,23.5,22098,68.5,3836]
[null,null,5,1,9,39600,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$E$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$D$25","v":4.5},22133,{"$f":"H30+J29","v":73},4088,null,5,1,9,39600,35,4.5,22133,73,4088]
[null,null,null,2,10,44000,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$H$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$G$25","v":7.5},22168,80.5,4508,null,null,2,10,44000,35,7.5,22168,80.5,4508]
[null,null,6,3,11,48400,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$K$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$J$25","v":4.5},22203,85,4760,null,6,3,11,48400,35,4.5,22203,85,4760]
[null,null,null,4,12,52800,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$N$24","v":396},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$M$25","v":11},22599,96,5376,null,null,4,12,52800,396,11,22599,96,5376]
[null,null,7,5,13,57200,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Q$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$P$25","v":4.5},22634,100.5,5628,null,7,5,13,57200,35,4.5,22634,100.5,5628]
[null,null,null,6,14,61600,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$T$24","v":335},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$S$25","v":8.5},22969,109,6104,null,null,6,14,61600,335,8.5,22969,{"$f":"R35+T34","v":109},6104]
[null,null,8,7,15,66000,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$W$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$V$25","v":4.5},23004,113.5,6356,null,8,7,15,66000,35,4.5,23004,113.5,6356]
[null,null,null,8,16,70400,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Z$24","v":21192},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Y$25","v":23.5},44196,137,7672,null,null,8,16,70400,21192,23.5,44196,137,7672]
[null,null,9,1,17,74800,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$E$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$D$25","v":4.5},44231,141.5,7924,null,9,1,17,74800,35,4.5,44231,141.5,7924]
[null,null,null,2,18,79200,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$H$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$G$25","v":7.5},{"$f":"G39+I38","v":44266},149,8344,null,null,2,18,79200,35,7.5,{"$f":"Q39+S38","v":44266},149,8344]
[null,null,10,3,19,83600,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$K$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$J$25","v":4.5},44301,153.5,8596,null,10,3,19,83600,35,4.5,44301,153.5,8596]
[null,null,null,4,20,88000,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$N$24","v":396},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$M$25","v":11},44697,164.5,9212,null,null,4,20,88000,396,11,44697,164.5,9212]
[null,null,11,5,21,92400,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Q$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$P$25","v":4.5},44732,169,9464,null,11,5,21,92400,35,4.5,44732,169,9464]
[null,null,null,6,22,96800,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$T$24","v":335},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$S$25","v":8.5},45067,177.5,9940,null,null,6,22,96800,{"$f":"G43*$P$5","v":335},8.5,45067,177.5,9940]
[null,null,12,7,23,101200,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$W$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$V$25","v":4.5},45102,182,10192,null,12,7,23,101200,35,4.5,45102,182,10192]
[null,null,null,8,24,105600,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Z$24","v":21192},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Y$25","v":23.5},66294,205.5,11508,null,null,8,24,105600,21192,23.5,66294,205.5,11508]
[null,null,13,1,25,110000,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$E$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$D$25","v":4.5},66329,210,11760,null,13,1,25,110000,35,4.5,66329,210,11760]
[null,null,null,2,26,114400,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$H$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$G$25","v":7.5},66364,217.5,12180,null,null,2,26,114400,35,7.5,66364,217.5,12180]
[null,null,14,3,27,118800,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$K$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$J$25","v":4.5},66399,222,12432,null,14,3,27,118800,35,4.5,66399,222,12432]
[null,null,null,4,28,123200,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$N$24","v":396},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$M$25","v":11},66795,233,13048,null,null,4,28,123200,396,11,66795,233,13048]
[null,null,15,5,29,127600,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Q$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$P$25","v":4.5},66830,237.5,13300,null,15,5,29,127600,35,4.5,66830,237.5,13300]
[null,null,null,6,30,132000,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$T$24","v":335},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$S$25","v":8.5},67165,246,13776,null,null,6,30,132000,335,8.5,67165,246,13776]
[null,null,16,7,31,136400,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$W$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$V$25","v":4.5},67200,250.5,14028,null,16,7,31,136400,35,4.5,67200,250.5,14028]
[null,null,null,8,32,140800,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Z$24","v":21192},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Y$25","v":23.5},88392,274,15344,null,null,8,32,140800,21192,23.5,88392,274,15344]
[null,null,17,1,33,145200,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$E$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$D$25","v":4.5},88427,278.5,15596,null,17,1,33,145200,35,4.5,88427,278.5,15596]
[null,null,null,2,34,149600,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$H$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$G$25","v":7.5},{"$f":"G55+I54","v":88462},{"$f":"H55+J54","v":286},16016,null,null,2,34,149600,35,7.5,{"$f":"Q55+S54","v":88462},{"$f":"R55+T54","v":286},16016]
[null,null,18,3,35,154000,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$K$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$J$25","v":4.5},88497,290.5,16268,null,18,3,35,154000,35,4.5,88497,290.5,16268]
[null,null,null,4,36,158400,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$N$24","v":396},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$M$25","v":11},88893,301.5,16884,null,null,4,36,158400,396,11,88893,301.5,16884]
[null,null,19,5,37,162800,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$Q$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$P$25","v":4.5},88928,306,17136,null,19,5,37,162800,35,{"$f":"H58","v":4.5},88928,306,17136]
[null,null,null,6,38,167200,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$T$24","v":335},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$S$25","v":8.5},89263,314.5,17612,null,null,6,38,167200,335,8.5,89263,314.5,17612]
[null,null,20,7,39,171600,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$W$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$V$25","v":4.5},89298,319,17864,null,20,7,39,171600,35,4.5,89298,{"$f":"R60+T59","v":319},17864]
[null,null,null,8,40,176000,{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$H$24","v":35},{"$f":"'MSRP-4 Yr Maint Schd  4400B'!$G$25","v":7.5},89333,326.5,18284,null,null,8,40,176000,35,7.5,89333,326.5,18284]
[]
[]
[null,null,"This document contains confidential and proprietary information and is supplied purely to enable you to evaluate details concerning ElectraTherm products and services.  No part of this document may be disclosed or transferred outside ElectraTherm or the current interested parties.  No part of this document may be reproduced or transmitted in any form or by any means, including photography and recording, without the written permission of ElectraTherm, an application for which should be addressed to the organization. "]
[null,null,{"$f":"'Payback Estimator-4400B'!A51","v":"Copyright © ElectraTherm, Inc. 2021. All Rights Reserved"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Payback Estimator-4400B'!D51","v":"B Model Payback Estimator, Dual currency REV 01_20210714"}]

{"sheet":"4400B Maint Item Description","index":3,"n_rows":36,"n_cols":9,"rows_kept":36,"cut":false,"hidden":false,"merged":[[33,1,33,8],[29,1,30,8],[28,1,28,4],[31,1,31,6]]}
[]
[]
[]
[]
[]
[null,"POWER+ 4400B End User Maintenance Item Descriptions:"]
[]
[]
[null,"Service Item Description","ElectraTherm Part #","Miscellaneous Maintenance Item Requirements/Notes","Estimated Part Costs from ElectraTherm (USD)","*Estimated Maintenance Material Cost (USD)","Total Estimated Maintenance costs (USD)","Estimated Labor Hours Required for Service  (hours)","Required Service Maintenance Interval (hours)"]
[null,"Inspect all plumbing, flanges, and valves for leaks",null,"*use liquid leak detector",null,10,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":10},1,4400]
[null,"Inspect hardware for wear/damage",null,"manually actuate valves",null,null,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},0.5,4400]
[null,"Grease pump motor bearings",null,"*grease bearings on working fluid feed pump",null,25,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":25},1,4400]
[null,"Clean cabinet heat exchanger",null,"visual inspection and cleaning",null,null,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},1,4400]
[null,"Inspect for electrical wear/damage",null,"visual inspection",null,null,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},0.5,4400]
[null,"Check for NCGs in working fluid",null,"machine shutdown for 5 minute test",null,null,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},0.5,4400]
[null,"Check HX water-side pressure drop",null,"measure and record pressure drop",null,null,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},0.5,8800]
[null,"Clean Skid / Clean LLR",null,null,null,null,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},2,8800]
[null,"Verify operability of safety equipment",null,"*visual inspection of buttons, lights, and labels",null,null,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},0.5,8800]
[null,"Replace High/Low Sides PRVs","ET11397 x2\nET11405 x2","replace per local code requirement",346,null,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":346},3,17600]
[null,"Replace PLC  battery","ET11214 x1",null,15,null,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":15},0.5,17600]
[null,"Bitzer Expander Replacement",null,"expander is replaced at site (requires gas transfer)",21157,null,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":21157},16,35200]
[null,"Replace VFD internal cooling fan",null,"from VFD manufacturer ",null,300,{"$f":"Table12432[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table12432[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":300},1,30800]
[]
[]
[]
[]
[null,"Current maintenance intervals are conservative, and may be extended based on field experience."]
[null,"Estimated hours are based on time to perform service at site, and do not include any mobilization or transportation time to and from the site."]
[null,"*Maintenance items that are not supplied by ElectraTherm.  Cleaning supplies, leak detector solution--these items should be available locally."]
[null,"**The cost for the expander exchange listed here is a NET amount of the following transactions: Owner will issue payment for the amount of a new expander (greater than the amount listed here) and receive a refund when the owner has returned the expander being removed from service, and that used expander is in condition to be rebuilt and or refurbished. "]
[]
[null,"***PRVs should be replaced immediately if they discharge or show signs of water ingress. PRVs should be replaced at the interval required by local code or every 5 years, whichever is less."]
[null," Detailed instructions and part number details are provided in Operation and Maintenance Manual, available from ElectraTherm Service Department."]
[null,"This document contains confidential and proprietary information and is supplied purely to enable you to evaluate details concerning ElectraTherm products and services.  No part of this document may be disclosed or transferred outside ElectraTherm or the current interested parties.  No part of this document may be reproduced or transmitted in any form or by any means, including photography and recording, without the written permission of ElectraTherm, an application for which should be addressed to the organization. "]
[]
[null,{"$f":"'Payback Estimator-4400B'!A51","v":"Copyright © ElectraTherm, Inc. 2021. All Rights Reserved"},null,null,null,null,null,null,{"$f":"'Payback Estimator-4400B'!D51","v":"B Model Payback Estimator, Dual currency REV 01_20210714"}]

{"sheet":"MSRP-4 Yr Maint Schd  4400B","index":4,"n_rows":31,"n_cols":26,"rows_kept":31,"cut":false,"hidden":false,"merged":[[6,20,6,25],[8,2,8,4],[8,5,8,7],[8,8,8,10],[8,11,8,13],[8,14,8,16],[8,17,8,19],[8,20,8,22],[8,23,8,25],[6,2,6,7],[6,8,6,13],[6,14,6,19],[7,2,7,4],[7,5,7,7],[27,13,27,16],[27,17,27,19],[29,1,29,19],[7,23,7,25],[7,20,7,22],[7,8,7,10],[7,11,7,13],[7,14,7,16],[7,17,7,19],[26,13,26,16],[26,17,26,19]]}
[]
[]
[]
[null,"POWER+ 4400B: 4 Year End User Routine Maintenance Schedule"]
[]
[null,null,"CUMULATIVE RUN TIME HOURS"]
[null,null,"1 YEAR(8760 HOURS PER YEAR)",null,null,null,null,null,"2 YEARS(8760 HOURS PER YEAR)",null,null,null,null,null,"3 YEARS(8760 HOURS PER YEAR)",null,null,null,null,null,"4 YEARS(8760 HOURS PER YEAR)"]
[null,null,"4400HR SERVICE ITEMS",null,null,"8800HR SERVICE ITEMS",null,null,"13200HR SERVICE ITEMS",null,null,"17600HR SERVICE ITEMS",null,null,"22000HR SERVICE ITEMS",null,null,"26400HR SERVICE ITEMS",null,null,"30800 SERVICE ITEMS",null,null,"35200 SERVICE ITEMS"]
[null,null,"SERVICE INTERVAL 1",null,null,"SERVICE INTERVAL 2",null,null,"SERVICE INTERVAL 3",null,null,"SERVICE INTERVAL 4",null,null,"SERVICE INTERVAL 5",null,null,"SERVICE INTERVAL 6",null,null,"SERVICE INTERVAL 7",null,null,"SERVICE INTERVAL 8"]
[null,"REQUIRED SERVICE ITEMS","ITEM","HRS","COST","ITEM","HRS","COST","ITEM","HRS","COST","ITEM","HRS","COST","ITEM","HRS","COST","ITEM","HRS","COST","ITEM","HRS","COST","ITEM","HRS","COST"]
[null,{"$f":"'4400B Maint Item Description'!B10","v":"Inspect all plumbing, flanges, and valves for leaks"},"♦",{"$f":"'4400B Maint Item Description'!H10","v":1},{"$f":"'4400B Maint Item Description'!G10","v":10},"♦",{"$f":"'4400B Maint Item Description'!H10","v":1},{"$f":"'4400B Maint Item Description'!G10","v":10},"♦",{"$f":"'4400B Maint Item Description'!H10","v":1},{"$f":"'4400B Maint Item Description'!G10","v":10},"♦",{"$f":"'4400B Maint Item Description'!H10","v":1},{"$f":"'4400B Maint Item Description'!G10","v":10},"♦",{"$f":"'4400B Maint Item Description'!H10","v":1},{"$f":"'4400B Maint Item Description'!G10","v":10},"♦",{"$f":"'4400B Maint Item Description'!H10","v":1},{"$f":"'4400B Maint Item Description'!G10","v":10},"♦",{"$f":"'4400B Maint Item Description'!H10","v":1},{"$f":"'4400B Maint Item Description'!G10","v":10},"♦",{"$f":"'4400B Maint Item Description'!H10","v":1},{"$f":"'4400B Maint Item Description'!G10","v":10}]
[null,{"$f":"'4400B Maint Item Description'!B11","v":"Inspect hardware for wear/damage"},"♦",{"$f":"'4400B Maint Item Description'!H11","v":0.5},{"$f":"'4400B Maint Item Description'!G11","v":0},"♦",{"$f":"'4400B Maint Item Description'!H11","v":0.5},{"$f":"'4400B Maint Item Description'!G11","v":0},"♦",{"$f":"'4400B Maint Item Description'!H11","v":0.5},{"$f":"'4400B Maint Item Description'!G11","v":0},"♦",{"$f":"'4400B Maint Item Description'!H11","v":0.5},{"$f":"'4400B Maint Item Description'!G11","v":0},"♦",{"$f":"'4400B Maint Item Description'!H11","v":0.5},{"$f":"'4400B Maint Item Description'!G11","v":0},"♦",{"$f":"'4400B Maint Item Description'!H11","v":0.5},{"$f":"'4400B Maint Item Description'!G11","v":0},"♦",{"$f":"'4400B Maint Item Description'!H11","v":0.5},{"$f":"'4400B Maint Item Description'!G11","v":0},"♦",{"$f":"'4400B Maint Item Description'!H11","v":0.5},{"$f":"'4400B Maint Item Description'!G11","v":0}]
[null,{"$f":"'4400B Maint Item Description'!B12","v":"Grease pump motor bearings"},"♦",{"$f":"'4400B Maint Item Description'!H12","v":1},{"$f":"'4400B Maint Item Description'!G12","v":25},"♦",{"$f":"'4400B Maint Item Description'!H12","v":1},{"$f":"'4400B Maint Item Description'!G12","v":25},"♦",{"$f":"'4400B Maint Item Description'!H12","v":1},{"$f":"'4400B Maint Item Description'!G12","v":25},"♦",{"$f":"'4400B Maint Item Description'!H12","v":1},{"$f":"'4400B Maint Item Description'!G12","v":25},"♦",{"$f":"'4400B Maint Item Description'!H12","v":1},{"$f":"'4400B Maint Item Description'!G12","v":25},"♦",{"$f":"'4400B Maint Item Description'!H12","v":1},{"$f":"'4400B Maint Item Description'!G12","v":25},"♦",{"$f":"'4400B Maint Item Description'!H12","v":1},{"$f":"'4400B Maint Item Description'!G12","v":25},"♦",{"$f":"'4400B Maint Item Description'!H12","v":1},{"$f":"'4400B Maint Item Description'!G12","v":25}]
[null,{"$f":"'4400B Maint Item Description'!B13","v":"Clean cabinet heat exchanger"},"♦",{"$f":"'4400B Maint Item Description'!H13","v":1},{"$f":"'4400B Maint Item Description'!G13","v":0},"♦",{"$f":"'4400B Maint Item Description'!H13","v":1},{"$f":"'4400B Maint Item Description'!G13","v":0},"♦",{"$f":"'4400B Maint Item Description'!H13","v":1},{"$f":"'4400B Maint Item Description'!G13","v":0},"♦",{"$f":"'4400B Maint Item Description'!H13","v":1},{"$f":"'4400B Maint Item Description'!G13","v":0},"♦",{"$f":"'4400B Maint Item Description'!H13","v":1},{"$f":"'4400B Maint Item Description'!G13","v":0},"♦",{"$f":"'4400B Maint Item Description'!H13","v":1},{"$f":"'4400B Maint Item Description'!G13","v":0},"♦",{"$f":"'4400B Maint Item Description'!H13","v":1},{"$f":"'4400B Maint Item Description'!G13","v":0},"♦",{"$f":"'4400B Maint Item Description'!H13","v":1},{"$f":"'4400B Maint Item Description'!G13","v":0}]
[null,{"$f":"'4400B Maint Item Description'!B14","v":"Inspect for electrical wear/damage"},"♦",{"$f":"'4400B Maint Item Description'!H14","v":0.5},{"$f":"'4400B Maint Item Description'!G14","v":0},"♦",{"$f":"'4400B Maint Item Description'!H14","v":0.5},{"$f":"'4400B Maint Item Description'!G14","v":0},"♦",{"$f":"'4400B Maint Item Description'!H14","v":0.5},{"$f":"'4400B Maint Item Description'!G14","v":0},"♦",{"$f":"'4400B Maint Item Description'!H14","v":0.5},{"$f":"'4400B Maint Item Description'!G14","v":0},"♦",{"$f":"'4400B Maint Item Description'!H14","v":0.5},{"$f":"'4400B Maint Item Description'!G14","v":0},"♦",{"$f":"'4400B Maint Item Description'!H14","v":0.5},{"$f":"'4400B Maint Item Description'!G14","v":0},"♦",{"$f":"'4400B Maint Item Description'!H14","v":0.5},{"$f":"'4400B Maint Item Description'!G14","v":0},"♦",{"$f":"'4400B Maint Item Description'!H14","v":0.5},{"$f":"'4400B Maint Item Description'!G14","v":0}]
[null,{"$f":"'4400B Maint Item Description'!B15","v":"Check for NCGs in working fluid"},"♦",{"$f":"'4400B Maint Item Description'!H15","v":0.5},{"$f":"'4400B Maint Item Description'!G15","v":0},"♦",{"$f":"'4400B Maint Item Description'!H15","v":0.5},{"$f":"'4400B Maint Item Description'!G15","v":0},"♦",{"$f":"'4400B Maint Item Description'!H15","v":0.5},{"$f":"'4400B Maint Item Description'!G15","v":0},"♦",{"$f":"'4400B Maint Item Description'!H15","v":0.5},{"$f":"'4400B Maint Item Description'!G15","v":0},"♦",{"$f":"'4400B Maint Item Description'!H15","v":0.5},{"$f":"'4400B Maint Item Description'!G15","v":0},"♦",{"$f":"'4400B Maint Item Description'!H15","v":0.5},{"$f":"'4400B Maint Item Description'!G15","v":0},"♦",{"$f":"'4400B Maint Item Description'!H15","v":0.5},{"$f":"'4400B Maint Item Description'!G15","v":0},"♦",{"$f":"'4400B Maint Item Description'!H15","v":0.5},{"$f":"'4400B Maint Item Description'!G15","v":0}]
[null,{"$f":"'4400B Maint Item Description'!B16","v":"Check HX water-side pressure drop"},null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H16","v":0.5},{"$f":"'4400B Maint Item Description'!G16","v":0},null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H16","v":0.5},{"$f":"'4400B Maint Item Description'!G16","v":0},null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H16","v":0.5},{"$f":"'4400B Maint Item Description'!G16","v":0},null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H16","v":0.5},{"$f":"'4400B Maint Item Description'!G16","v":0}]
[null,{"$f":"'4400B Maint Item Description'!B17","v":"Clean Skid / Clean LLR"},null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H17","v":2},{"$f":"'4400B Maint Item Description'!G17","v":0},null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H17","v":2},{"$f":"'4400B Maint Item Description'!G17","v":0},null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H17","v":2},{"$f":"'4400B Maint Item Description'!G17","v":0},null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H17","v":2},{"$f":"'4400B Maint Item Description'!G17","v":0}]
[null,{"$f":"'4400B Maint Item Description'!B18","v":"Verify operability of safety equipment"},null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H18","v":0.5},{"$f":"'4400B Maint Item Description'!G18","v":0},null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H18","v":0.5},{"$f":"'4400B Maint Item Description'!G18","v":0},null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H18","v":0.5},{"$f":"'4400B Maint Item Description'!G18","v":0},null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H18","v":0.5},{"$f":"'4400B Maint Item Description'!G18","v":0}]
[null,{"$f":"'4400B Maint Item Description'!B19","v":"Replace High/Low Sides PRVs"},null,null,null,null,null,null,null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H19","v":3},{"$f":"'4400B Maint Item Description'!G19","v":346}]
[null,{"$f":"'4400B Maint Item Description'!B20","v":"Replace PLC  battery"},null,null,null,null,null,null,null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H20","v":0.5},{"$f":"'4400B Maint Item Description'!G20","v":15}]
[null,{"$f":"'4400B Maint Item Description'!B21","v":"Bitzer Expander Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H21","v":16},{"$f":"'4400B Maint Item Description'!G21","v":21157}]
[null,{"$f":"'4400B Maint Item Description'!B22","v":"Replace VFD internal cooling fan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"♦",{"$f":"'4400B Maint Item Description'!H22","v":1},{"$f":"'4400B Maint Item Description'!G22","v":300}]
[null,"Service Interval Parts Total (USD)",null,null,{"$f":"SUM(E11:E23)","v":35},null,null,{"$f":"SUM(H11:H23)","v":35},null,null,{"$f":"SUM(K11:K23)","v":35},null,null,{"$f":"SUM(N11:N23)","v":396},null,null,{"$f":"SUM(Q11:Q23)","v":35},null,null,{"$f":"SUM(T11:T23)","v":335},null,null,{"$f":"SUM(W11:W23)","v":35},null,null,{"$f":"SUM(Z11:Z23)","v":21192}]
[null,"Service Interval Labor Hours Total",null,{"$f":"SUM(D11:D23)","v":4.5},null,null,{"$f":"SUM(G11:G23)","v":7.5},null,null,{"$f":"SUM(J11:J23)","v":4.5},null,null,{"$f":"SUM(M11:M23)","v":11},null,null,{"$f":"SUM(P11:P23)","v":4.5},null,null,{"$f":"SUM(S11:S23)","v":8.5},null,null,{"$f":"SUM(V11:V23)","v":4.5},null,null,{"$f":"SUM(Y11:Y23)","v":23.5}]
[null,"Current maintenance intervals are conservative, and may be extended based on field experience."]
[null,"Estimated hours are based on time to perform service at site, and do not include any mobilization or transportation time to and from the site.",null,null,null,null,null,null,null,null,null,null,null,"4 Year Part Total (USD):",null,null,null,{"$f":"SUM(C24:Z24)","v":22098}]
[null,"Costs shown are in USD.  ",null,null,null,null,null,null,null,null,null,null,null,"4 Year Labor Hours Total:",null,null,null,{"$f":"SUM(C25:Z25)","v":68.5}]
[]
[null,"This document contains confidential and proprietary information and is supplied purely to enable you to evaluate details concerning ElectraTherm products and services.  No part of this document may be disclosed or transferred outside ElectraTherm or the current interested parties.  No part of this document may be reproduced or transmitted in any form or by any means, including photography and recording, without the written permission of ElectraTherm, an application for which should be addressed to the organization. "]
[null,{"$f":"'Payback Estimator-4400B'!A51","v":"Copyright © ElectraTherm, Inc. 2021. All Rights Reserved"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Payback Estimator-4400B'!D51","v":"B Model Payback Estimator, Dual currency REV 01_20210714"}]

{"sheet":"20yr Maintenance Schd- 4400B","index":5,"n_rows":45,"n_cols":27,"rows_kept":45,"cut":false,"hidden":false,"merged":[[21,20,21,21],[21,22,21,23],[40,1,43,23],[18,4,18,27],[21,2,21,3],[21,4,21,5],[21,6,21,7],[21,8,21,9],[21,10,21,11],[21,12,21,13],[21,14,21,15],[21,16,21,17],[21,18,21,19],[1,3,1,55],[3,2,3,3],[3,4,3,5],[3,6,3,7],[3,8,3,9],[3,10,3,11],[3,12,3,13],[3,14,3,15],[3,16,3,17],[3,18,3,19]]}
[null,"POWER+ 4400B: 20 Year End User Maintenance Schedule"]
[null,null,null,"                       CUMULATIVE RUN TIME HOURS ON POWER+ GENERATOR"]
[null,null,4400,{"$f":"4400+C3","v":8800},{"$f":"4400+D3","v":13200},17600,22000,26400,30800,35200,39600,44000,48400,52800,57200,61600,66000,70400,74800,79200]
[null,"REQUIRED SERVICE WORK","1 year",null,"2 years",null,"3 years",null,"4 years",null,"5 years",null,"6 years",null,"7 years",null,"8 years",null,"9 years"]
[null,{"$f":"'4400B Maint Item Description'!B10","v":"Inspect all plumbing, flanges, and valves for leaks"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B11","v":"Inspect hardware for wear/damage"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B12","v":"Grease pump motor bearings"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B13","v":"Clean cabinet heat exchanger"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B14","v":"Inspect for electrical wear/damage"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B15","v":"Check for NCGs in working fluid"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B16","v":"Check HX water-side pressure drop"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B17","v":"Clean Skid / Clean LLR"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B18","v":"Verify operability of safety equipment"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B19","v":"Replace High/Low Sides PRVs"},null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦"]
[null,{"$f":"'4400B Maint Item Description'!B20","v":"Replace PLC  battery"},null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,null,null,null,"continued on chart below"]
[null,{"$f":"'4400B Maint Item Description'!B21","v":"Bitzer Expander Replacement"},null,null,null,null,null,null,null,"♦",null,null,null,null,null,null,null,"♦"]
[null,{"$f":"'4400B Maint Item Description'!B22","v":"Replace VFD internal cooling fan"},null,null,null,"♦",null,null,null,"♦",null,null,null,"♦",null,null,null,"♦"]
[]
[null,null,null,null,"                      CUMULATIVE RUN TIME HOURS ON POWER+ GENERATOR"]
[]
[null,null,{"$f":"T3+4400","v":83600},{"$f":"C21+4400","v":88000},{"$f":"D21+4400","v":92400},96800,101200,105600,110000,114400,118800,123200,127600,132000,136400,140800,145200,149600,154000,158400,162800,167200,171600,176000]
[null,"REQUIRED SERVICE WORK","10 years",null,"11 years",null,"12 years",null,"13 years",null,"14 years",null,"15 years",null,"16 years",null,"17 years",null,"18 years",null,"19 years",null,"20 years"]
[null,{"$f":"'4400B Maint Item Description'!B10","v":"Inspect all plumbing, flanges, and valves for leaks"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B11","v":"Inspect hardware for wear/damage"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B12","v":"Grease pump motor bearings"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B13","v":"Clean cabinet heat exchanger"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B14","v":"Inspect for electrical wear/damage"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B15","v":"Check for NCGs in working fluid"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B16","v":"Check HX water-side pressure drop"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B17","v":"Clean Skid / Clean LLR"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B18","v":"Verify operability of safety equipment"},"♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,{"$f":"'4400B Maint Item Description'!B19","v":"Replace High/Low Sides PRVs"},null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦"]
[null,{"$f":"'4400B Maint Item Description'!B20","v":"Replace PLC  battery"},null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦"]
[null,{"$f":"'4400B Maint Item Description'!B21","v":"Bitzer Expander Replacement"},null,null,null,null,null,"♦",null,null,null,null,null,null,null,"♦",null,null,null,null,null,null,null,"♦"]
[null,{"$f":"'4400B Maint Item Description'!B22","v":"Replace VFD internal cooling fan"},null,"♦",null,null,null,"♦",null,null,null,"♦",null,null,null,"♦",null,null,null,"♦",null,null,null,"♦"]
[]
[null,"* PRVs should be replaced immediately if they discharge or show signs of water ingress. PRVs should be replaced at the interval required by local code or every 5 years, whichever is lower."]
[null,"** Generator bearings are rated for 100,000 hours of operation."]
[]
[null,"Current maintenance intervals are conservative, and may be extended based on field experience."]
[null,"This document contains confidential and proprietary information and is supplied purely to enable you to evaluate details concerning ElectraTherm products and services.  No part of this document may be disclosed or transferred outside ElectraTherm or the current interested parties.  No part of this document may be reproduced or transmitted in any form or by any means, including photography and recording, without the written permission of ElectraTherm, an application for which should be addressed to the organization. "]
[]
[]
[]
[null,{"$f":"'Payback Estimator-4400B'!A51","v":"Copyright © ElectraTherm, Inc. 2021. All Rights Reserved"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Payback Estimator-4400B'!D51","v":"B Model Payback Estimator, Dual currency REV 01_20210714"}]

{"sheet":"Dropdown Menu","index":6,"n_rows":50,"n_cols":5,"rows_kept":50,"cut":false,"hidden":true,"merged":[[37,1,40,1],[37,2,40,2],[26,2,28,2],[31,2,33,2],[26,1,28,1],[4,4,8,4],[10,4,13,4],[31,1,33,1]]}
[]
[]
[null,"4400B","6500B"]
[null,"Line #","Line #"]
[null,"4 / column  A",null,"Active Cooler (AC800)","4400B"]
[null,null,null,"POWER+ GENERATOR 4400B Power+"]
[null,null,null,"POWER+ GENERATOR 4400B System Package"]
[null,null,null,"POWER+ GENERATOR 4400B+ Power+"]
[null,null,null,"POWER+ GENERATOR 4400B+ System Package"]
[]
[null,null,"4 / column  A","POWER+ GENERATOR 6500B Power+","6500B"]
[null,null,null,"POWER+ GENERATOR 6500B System Package"]
[null,null,null,"POWER+ GENERATOR 6500B+ Power+"]
[null,null,null,"POWER+ GENERATOR 6500B+ System Package"]
[]
[]
[null,"4 / column  D",null,"ACTIVE COOLER (AC800)"]
[null,null,null,"4400B POWER+ GENERATOR Standard Temperature"]
[null,null,null,"4400B+ POWER+ GENERATOR High Temperature"]
[]
[null,null,"4 / column  D","6500B POWER+ GENERATOR Standard Temperature"]
[null,null,null,"6500B+ POWER+ GENERATOR  High Temperature"]
[]
[null,null,null,"in cell menu"]
[]
[]
[null,"12 / column A","12 / column A","    R245fa refrigerant (AC800)","4400B only"]
[null,null,null,"    R245fa refrigerant \"B\" Models (Standard Temperature)","4400B & 6500B"]
[null,null,null,"    R245fa refrigerant \"B+\" Models (High Temperature)","4400B & 6500B"]
[]
[]
[null,"12 / column D","12 / column D","100 kg (200 lbs. US) required. Honeywell Genetron R245fa recommended","4400B only"]
[null,null,null,"200 kg (400 lbs. US) required. Honeywell Genetron R245fa recommended","4400B & 6500B"]
[null,null,null,"250 kg (550 lbs. US) required. Honeywell Genetron R245fa recommended","4400B & 6500B"]
[]
[]
[]
[null,"17 / column A","17 / column A","    Geothermal to hot water heat exchanger (Estimate)"]
[null,null,null,"    Engine exhaust gas heat exchanger (Estimate)"]
[null,null,null,"    Process heat exchanger (Estimate)"]
[null,null,null,"    Heat exchanger (Estimate)"]
[]
[]
[]
[]
[]
[null,null,null,"POWER+ GENERATOR 6500B Power+"]
[null,null,null,"POWER+ GENERATOR 6500B System Package"]
[null,null,null,"POWER+ GENERATOR 6500B+ Power+"]
[null,null,null,"POWER+ GENERATOR 6500B+ System Package"]

{"sheet":"Payback Estimator-6500B","index":7,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[3,3,3,4],[4,3,4,4],[5,3,5,4],[6,3,6,4],[7,3,7,4],[8,3,8,4],[9,3,9,4],[10,3,10,4],[11,3,11,4],[12,3,12,4],[16,3,16,4],[13,3,13,4],[20,3,20,4],[14,3,14,4],[15,3,15,4],[17,3,17,4],[18,3,18,4],[19,3,19,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[48,0,48,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[43,3,43,4],[44,3,44,4],[1,3,1,4],[2,3,2,4],[40,3,40,4],[41,3,41,4],[42,3,42,4],[35,3,35,4],[36,3,36,4],[37,3,37,4],[38,3,38,4],[39,3,39,4],[31,3,31,4],[32,3,32,4],[33,3,33,4],[34,3,34,4],[26,3,26,4],[27,3,27,4]]}
[null,null,"$","Single Currency"]
[null,null,{"$f":" \"$ x \" & ROUND(C3,2) & \" = \" & G12","v":"$ x 1 = $"},"CONFIDENTIAL"]
[null,"$ U.S. Dollars",1,"Payback Estimator"]
["POWER+ GENERATOR 6500B+ System Package",{"$f":"C4/$C$3","v":178000},178000,"6500B+ POWER+ GENERATOR  High Temperature",null,null,"List fill range for currency selection - linked only to visible drop-down menu on main page.","List fill range for currency display"]
["    Liquid Loop Radiator (LLR)",{"$f":"C5*(1/$C$3)","v":55000},55000,"Liquid Loop Radiator size for location ambient and thermal duty",null,null,"$","Single Currency",5]
["    In-rush Reduction System",{"$f":"C6*(1/$C$3)","v":0},null,"In-rush Reduction System per local codes  (estimated costs)",null,null,"€","Dual Currency",5]
["    LLR interconnect plumbing",0,null,"Refrigerant plumbing, piping, valves, and assembly",null,null,"£",null,5]
["    Water plumbing & Pump",10000,10000,"Plumbing, piping, connections, valves and assembly (estimated costs)",null,null,"¥","Single Currency",5]
["    Hot water bypass assembly",0,null,"Plumbing, piping, connections, valves and assembly",null,null,"฿",null,5]
["    Electrical components and hookup",10000,10000,"Electrical conduit, wiring, and component install (estimated costs)",null,null,"‎₱",null,5]
["    Sitework and footings for P+",5000,5000,"Site specific (estimated costs)",null,null,"₩",null,5]
["    R245fa refrigerant \"B+\" Models (High Temperature)",10000,10000,"250 kg (550 lbs. US) required. Honeywell Genetron R245fa recommended",null,null,"$",null,5]
["    POWER+ GENERATOR installation ",0,null,"Site specific (estimated costs)",null,null,0,null,5]
["    Dual Heat Stream option",{"$f":"C14*(1/$C$3)","v":0},null,"Dual Heat Stream upgrade included at no additional cost",null,null,0]
["    Engine Radiator Replacement option",0,null,"Radiator with a Payback option upgrade",null,null,0]
["    Cleanable Heat Exchanger for cooling loop/condensing",0,null,"Cleanable heat exchanger, cooling pump, and associated piping"]
["    Heat exchanger (Estimate only)",0,0,"Heat exchangers are specific to project & heat source (estimated costs)"]
["    Heat exchanger (outside ET scope of supply)",0,null,"steam to clean water heat exchanger (estimated cost)"]
["    Commissioning and startup of P+",6500,6500,"Technicians with travel expenses for two days"]
["    Misc. expenses",{"$f":"C20/$C$3","v":0},0,"Misc. balance of plant"]
["    Shipping POWER+ GENERATOR",10000,10000,"Estimated shipping of P+ (estimated cost)"]
["    Shipping refrigerant",{"$f":"C22/$C$3","v":0},0,"Estimated shipping of refrigerant from factory to site"]
["    Shipping LLR support structure",0,null,"Estimated shipping of support structure from factory to site"]
["    Engineering costs",0,null,"Estimated engineering cost required for this project"]
["    Estimated Total Capital Expenditure (CapEx)",{"$f":"SUM(B5:B24,B4)","v":284500},{"$f":"SUM(C5:C24,C4)","v":284500},"Estimated Total CapEx for this Project"]
["    Federal incentives (deductive)",{"$f":"C26*(1/$C$3)","v":0},0,"(user editable)"]
["    26% Investment Tax Credit ",{"$f":"C27*(1/$C$3)","v":-73970},{"$f":"-0.26*C25","v":-73970},"US Investment Tax Credit (if applicable)"]
["    Accelerated depreciation(deductive)",{"$f":"C28*(1/$C$3)","v":0},null,"(user editable)"]
["    State incentives(deductive)",{"$f":"C29*(1/$C$3)","v":0},0,"(user editable)"]
["    State grants(deductive)",{"$f":"C30*(1/$C$3)","v":0},0,"(user editable)"]
["    Total incentives(deductive)",{"$f":"SUM(B26:B30)","v":-73970},{"$f":"SUM(C26:C30)","v":-73970},"Total sum of all deductives"]
["    CapEx including Incentives",{"$f":"B25+B31","v":210530},{"$f":"C25+C31","v":210530},"CapEx including Incentives"]
["    Total value of power per kWh",{"$f":"C33*(1/$C$3)","v":0.1},0.1,"Average value of kWh produced"]
["    Percentage of uptime hours (100% max/8760hrs)",{"$f":"C34","v":0.97},0.97,{"$f":"CONCATENATE(TEXT(100*C34,\"0\"),\"% uptime is equal to \",TEXT(C34*8760,\"0\"),\" hrs.\")","v":"97% uptime is equal to 8497 hrs."}]
["    Estimated net power output in kWe",{"$f":"C35","v":100},100,"P+ net output in kWe"]
["    Fan radiator offset",{"$f":"C36","v":0},null,"Power savings from fan radiator"]
["    Average Total Net Power Output in kWe",{"$f":"B35+B36","v":100},{"$f":"C35+C36","v":100},"Average Total Net Annual Power Output in kWe"]
["    Annual value of power produced by POWER+",{"$f":"$C$38*(1/$C$3)","v":84971.999999999985},{"$f":"(C34*8760*C33*C37)","v":84971.999999999985},{"$f":"CONCATENATE(\"1st year annual revenue from POWER+ GENERATOR [\" & G12 & ROUND(C38/12,0),\" Gross per month]\")","v":"1st year annual revenue from POWER+ GENERATOR [$7081 Gross per month]"}]
[{"$f":"CONCATENATE(\"    AVG annual P+ O&M expense based on \" & G12 & TEXT('O&M Cost Estimator 6500B'!G16/B35,\"0.000\"),\" per kWh\")","v":"    AVG annual P+ O&M expense based on $0.009 per kWh"},{"$f":"'O&M Cost Estimator 6500B'!F15/'O&M Cost Estimator 6500B'!F8","v":7261.5824999999995},{"$f":"'O&M Cost Estimator 6500B'!G15/'O&M Cost Estimator 6500B'!F8","v":7261.5824999999995},"Operation and maintenance expenses based on projected lifetime"]
["    Simple Payback in Years",{"$f":"C40","v":2.5050625237743085},{"$f":"'Internal Rate of Return-6500B'!T5","v":2.5050625237743085},{"$f":"CONCATENATE(\"Years (this does account for \",TEXT(100*B42,\"0\"),\"% increase \" & G12 &\"/kWh for electricity\")","v":"Years (this does account for 0% increase $/kWh for electricity"}]
["    Projected lifetime",{"$f":"C41","v":20},20,"Years"]
[{"$f":"\"    Estimated % annual increase in \" & G12 & \"/kWh\"","v":"    Estimated % annual increase in $/kWh"},{"$f":"C42","v":0},0,"Estimated percentage per year in increased power costs"]
["    Projected Lifetime Net Revenue",{"$f":"$C$43*(1/$C$3)","v":1343678.3499999999},{"$f":"LOOKUP(C41,'Internal Rate of Return-6500B'!I5:I25,'Internal Rate of Return-6500B'!N5:N25)","v":1343678.3499999999},{"$f":"CONCATENATE(\"Based on \",TEXT(100*C42,\"0.00\"),\"% increase in power costs per year\")","v":"Based on 0.00% increase in power costs per year"}]
["    Total cost per kWh over lifetime",{"$f":"(B32/(8760*B34*B37*B41))+'O&M Cost Estimator 6500B'!F12","v":2.0934051805300571E-2},{"$f":"(C32/(8760*C34*C37*C41))+'O&M Cost Estimator 6500B'!G12","v":2.0934051805300571E-2},{"$f":"CONCATENATE(\"Total cost over lifetime including O&M costs of \" & G12 & TEXT('O&M Cost Estimator 6500B'!G12,\"0.000\"),\" per kWh\")","v":"Total cost over lifetime including O&M costs of $0.009 per kWh"}]
["    IRR for projected lifetime",{"$f":"C45","v":0.3833348917458943},{"$f":"LOOKUP(C41,'Internal Rate of Return-6500B'!I5:I25,'Internal Rate of Return-6500B'!O5:O25)","v":0.3833348917458943},{"$f":"CONCATENATE(\"Internal Rate of Return for \",TEXT(C41,\"0.0\"),\" years\")","v":"Internal Rate of Return for 20.0 years"}]
["    Estimated inflation (discount) rate",{"$f":"C46","v":0},0,{"$f":"CONCATENATE(\"Inflation rate of \",TEXT(C46,\"0.00%\"),)","v":"Inflation rate of 0.00%"}]
[]
[{"$f":"\"    Net Present Value of Investment over \" & C41 & \" Years\"","v":"    Net Present Value of Investment over 20 Years"},{"$f":"'Internal Rate of Return-6500B'!F108","v":1343678.3499999999},{"$f":"'Internal Rate of Return-6500B'!M108","v":1343678.3499999999},{"$f":"CONCATENATE(\"Based on inflation rate of \",TEXT(C46,\"0.00%\"),)","v":"Based on inflation rate of 0.00%"}]
["This document contains confidential and proprietary information and is supplied purely to enable you to evaluate details concerning ElectraTherm products and services.  No part of this document may be disclosed or transferred outside ElectraTherm or the current interested parties.  No part of this document may be reproduced or transmitted in any form or by any means, including photography and recording, without the written permission of ElectraTherm, an application for which should be addressed to the organization.  Such written permission must also be obtained before any part of this document is stored in a retrieval system of any nature."]
[{"$f":"'Payback Estimator-4400B'!A51","v":"Copyright © ElectraTherm, Inc. 2021. All Rights Reserved"},null,null,null,{"$f":"'Payback Estimator-4400B'!D51","v":"B Model Payback Estimator, Dual currency REV 01_20210714"}]

{"sheet":"Internal Rate of Return-6500B","index":8,"n_rows":111,"n_cols":20,"rows_kept":111,"cut":false,"hidden":false,"merged":[[106,1,106,3],[108,1,108,3],[109,0,109,15]]}
[null,null,null,null,null,null,"  Payback Estimator"]
["POWER+ 6500B IRR calculation(USD)",null,null,null,null,null,"  CONFIDENTIAL",null,"POWER+ 6500B IRR calculation(EUR)"]
[null,null,null,null,null,null,"  Copyright © 2020 ElectraTherm "]
["Year:","Capital Expenditure  [Capex] ($)","Annual maintenance costs  (estimated) ($)","Annual income from kwh produced ($)","Net cash flow ($)","Cumulative return ($)","IRR",null,"Year:","Capital Expenditure  [Capex] ($)","Annual maintenance costs  (estimated) ($)","Annual income from kwh produced ($)","Net cash flow ($)","Cumulative return ($)","IRR",null,null,null,"payback"]
[0,{"$f":"-'Payback Estimator-6500B'!B32","v":-210530},null,null,{"$f":"SUM(B5)","v":-210530},{"$f":"SUM(B5)","v":-210530},null,null,0,{"$f":"-'Payback Estimator-6500B'!C32","v":-210530},null,null,{"$f":"SUM(J5)","v":-210530},{"$f":"SUM(J5)","v":-210530},null,null,null,null,99999,{"$f":"MIN(S5:S105)","v":2.5050625237743085}]
[1,null,{"$f":"-LOOKUP(((A6*'O&M Cost Estimator 6500B'!F$7)-MOD((A6*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F21:F221,'O&M Cost Estimator 6500B'!I21:I221)-LOOKUP(((A6*'O&M Cost Estimator 6500B'!F$7)-MOD((A6*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F21:F221,'O&M Cost Estimator 6500B'!K21:K221)","v":-282.5},{"$f":"'Payback Estimator-6500B'!$B$38","v":84971.999999999985},{"$f":"C6+D6","v":84689.499999999985},{"$f":"SUM($E$5:E6)","v":-125840.50000000001},{"$f":"IRR($E$5:E6)","v":-0.597731914691493},null,1,null,{"$f":"-LOOKUP(((A6*'O&M Cost Estimator 6500B'!F$7)-MOD((A6*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q21:Q221,'O&M Cost Estimator 6500B'!T21:T221)-LOOKUP(((A6*'O&M Cost Estimator 6500B'!F$7)-MOD((A6*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q21:Q221,'O&M Cost Estimator 6500B'!V21:V221)","v":-282.5},{"$f":"'Payback Estimator-6500B'!$C$38","v":84971.999999999985},{"$f":"K6+L6","v":84689.499999999985},{"$f":"SUM($M$5:M6)","v":-125840.50000000001},{"$f":"IRR($M$5:M6)","v":-0.597731914691493},null,null,null,{"$f":"IF(S5=99999,IF(F6>=0,A6-F6/E6,99999),99998)","v":99999}]
[2,null,{"$f":"-LOOKUP(((A7*'O&M Cost Estimator 6500B'!F$7)-MOD((A7*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A7*'O&M Cost Estimator 6500B'!F$7)-MOD((A7*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A6*'O&M Cost Estimator 6500B'!F$7)-MOD((A6*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A6*'O&M Cost Estimator 6500B'!F$7)-MOD((A6*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*('Payback Estimator-6500B'!$B$38) +D6","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E7)","v":-41598.500000000029},{"$f":"IRR($E$5:E7)","v":-0.13509084435885776},null,2,null,{"$f":"-LOOKUP(((A7*'O&M Cost Estimator 6500B'!F$7)-MOD((A7*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A7*'O&M Cost Estimator 6500B'!F$7)-MOD((A7*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A6*'O&M Cost Estimator 6500B'!F$7)-MOD((A6*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A6*'O&M Cost Estimator 6500B'!F$7)-MOD((A6*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*('Payback Estimator-6500B'!$C$38)+L6","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M7)","v":-41598.500000000029},{"$f":"IRR($M$5:M7)","v":-0.13509084435885776},null,null,null,99999]
[3,null,{"$f":"-LOOKUP(((A8*'O&M Cost Estimator 6500B'!F$7)-MOD((A8*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A8*'O&M Cost Estimator 6500B'!F$7)-MOD((A8*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A7*'O&M Cost Estimator 6500B'!F$7)-MOD((A7*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A7*'O&M Cost Estimator 6500B'!F$7)-MOD((A7*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-2608.9300000000003},{"$f":"'Payback Estimator-6500B'!$B$42*(D7) +D7","v":84971.999999999985},82363.069999999978,{"$f":"SUM($E$5:E8)","v":40764.569999999949},{"$f":"IRR($E$5:E8)","v":9.4468935969208578E-2},null,3,null,{"$f":"-LOOKUP(((A8*'O&M Cost Estimator 6500B'!F$7)-MOD((A8*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A8*'O&M Cost Estimator 6500B'!F$7)-MOD((A8*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A7*'O&M Cost Estimator 6500B'!F$7)-MOD((A7*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A7*'O&M Cost Estimator 6500B'!F$7)-MOD((A7*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.9300000000003},{"$f":"'Payback Estimator-6500B'!$C$42*(L7)+L7","v":84971.999999999985},82363.069999999978,{"$f":"SUM($M$5:M8)","v":40764.569999999949},{"$f":"IRR($M$5:M8)","v":9.4468935969208578E-2},null,null,null,2.5050625237743085]
[4,null,{"$f":"-LOOKUP(((A9*'O&M Cost Estimator 6500B'!F$7)-MOD((A9*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A9*'O&M Cost Estimator 6500B'!F$7)-MOD((A9*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A8*'O&M Cost Estimator 6500B'!F$7)-MOD((A8*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A8*'O&M Cost Estimator 6500B'!F$7)-MOD((A8*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D8) +D8","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E9)","v":124651.56999999993},{"$f":"IRR($E$5:E9)","v":0.21667265953957493},null,4,null,{"$f":"-LOOKUP(((A9*'O&M Cost Estimator 6500B'!F$7)-MOD((A9*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A9*'O&M Cost Estimator 6500B'!F$7)-MOD((A9*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A8*'O&M Cost Estimator 6500B'!F$7)-MOD((A8*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A8*'O&M Cost Estimator 6500B'!F$7)-MOD((A8*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L8)+L8","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M9)","v":124651.56999999993},{"$f":"IRR($M$5:M9)","v":0.21667265953957493},null,null,null,99998]
[5,null,{"$f":"-LOOKUP(((A10*'O&M Cost Estimator 6500B'!F$7)-MOD((A10*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A10*'O&M Cost Estimator 6500B'!F$7)-MOD((A10*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A9*'O&M Cost Estimator 6500B'!F$7)-MOD((A9*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A9*'O&M Cost Estimator 6500B'!F$7)-MOD((A9*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-30778},{"$f":"'Payback Estimator-6500B'!$B$42*(D9) +D9","v":84971.999999999985},54193.999999999985,{"$f":"SUM($E$5:E10)","v":178845.56999999992},{"$f":"IRR($E$5:E10)","v":0.26311398980448475},null,5,null,{"$f":"-LOOKUP(((A10*'O&M Cost Estimator 6500B'!F$7)-MOD((A10*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A10*'O&M Cost Estimator 6500B'!F$7)-MOD((A10*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A9*'O&M Cost Estimator 6500B'!F$7)-MOD((A9*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A9*'O&M Cost Estimator 6500B'!F$7)-MOD((A9*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-30778},{"$f":"'Payback Estimator-6500B'!$C$42*(L9)+L9","v":84971.999999999985},54193.999999999985,{"$f":"SUM($M$5:M10)","v":178845.56999999992},{"$f":"IRR($M$5:M10)","v":0.26311398980448475},null,null,null,99998]
[6,null,{"$f":"-LOOKUP(((A11*'O&M Cost Estimator 6500B'!F$7)-MOD((A11*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A11*'O&M Cost Estimator 6500B'!F$7)-MOD((A11*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A10*'O&M Cost Estimator 6500B'!F$7)-MOD((A10*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A10*'O&M Cost Estimator 6500B'!F$7)-MOD((A10*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D10) +D10","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E11)","v":263087.56999999989},{"$f":"IRR($E$5:E11)","v":0.30776283117584402},null,6,null,{"$f":"-LOOKUP(((A11*'O&M Cost Estimator 6500B'!F$7)-MOD((A11*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A11*'O&M Cost Estimator 6500B'!F$7)-MOD((A11*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A10*'O&M Cost Estimator 6500B'!F$7)-MOD((A10*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A10*'O&M Cost Estimator 6500B'!F$7)-MOD((A10*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L10)+L10","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M11)","v":263087.56999999989},{"$f":"IRR($M$5:M11)","v":0.30776283117584402},null,null,null,99998]
[7,null,{"$f":"-LOOKUP(((A12*'O&M Cost Estimator 6500B'!F$7)-MOD((A12*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A12*'O&M Cost Estimator 6500B'!F$7)-MOD((A12*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A11*'O&M Cost Estimator 6500B'!F$7)-MOD((A11*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A11*'O&M Cost Estimator 6500B'!F$7)-MOD((A11*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-2608.9300000000003},{"$f":"'Payback Estimator-6500B'!$B$42*(D11) +D11","v":84971.999999999985},82363.069999999978,{"$f":"SUM($E$5:E12)","v":345450.6399999999},{"$f":"IRR($E$5:E12)","v":0.33447020645719161},null,7,null,{"$f":"-LOOKUP(((A12*'O&M Cost Estimator 6500B'!F$7)-MOD((A12*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A12*'O&M Cost Estimator 6500B'!F$7)-MOD((A12*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A11*'O&M Cost Estimator 6500B'!F$7)-MOD((A11*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A11*'O&M Cost Estimator 6500B'!F$7)-MOD((A11*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.9300000000003},{"$f":"'Payback Estimator-6500B'!$C$42*(L11)+L11","v":84971.999999999985},{"$f":"K12+L12","v":82363.069999999978},{"$f":"SUM($M$5:M12)","v":345450.6399999999},{"$f":"IRR($M$5:M12)","v":0.33447020645719161},null,null,null,99998]
[8,null,{"$f":"-LOOKUP(((A13*'O&M Cost Estimator 6500B'!F$7)-MOD((A13*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A13*'O&M Cost Estimator 6500B'!F$7)-MOD((A13*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A12*'O&M Cost Estimator 6500B'!F$7)-MOD((A12*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A12*'O&M Cost Estimator 6500B'!F$7)-MOD((A12*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D12) +D12","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E13)","v":429337.6399999999},{"$f":"IRR($E$5:E13)","v":0.35180597882893117},null,8,null,{"$f":"-LOOKUP(((A13*'O&M Cost Estimator 6500B'!F$7)-MOD((A13*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A13*'O&M Cost Estimator 6500B'!F$7)-MOD((A13*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A12*'O&M Cost Estimator 6500B'!F$7)-MOD((A12*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A12*'O&M Cost Estimator 6500B'!F$7)-MOD((A12*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L12)+L12","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M13)","v":429337.6399999999},{"$f":"IRR($M$5:M13)","v":0.35180597882893117},null,null,null,99998]
[9,null,{"$f":"-LOOKUP(((A14*'O&M Cost Estimator 6500B'!F$7)-MOD((A14*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A14*'O&M Cost Estimator 6500B'!F$7)-MOD((A14*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A13*'O&M Cost Estimator 6500B'!F$7)-MOD((A13*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A13*'O&M Cost Estimator 6500B'!F$7)-MOD((A13*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-30778},{"$f":"'Payback Estimator-6500B'!$B$42*(D13) +D13","v":84971.999999999985},54193.999999999985,{"$f":"SUM($E$5:E14)","v":483531.6399999999},{"$f":"IRR($E$5:E14)","v":0.35927541319594503},null,9,null,{"$f":"-LOOKUP(((A14*'O&M Cost Estimator 6500B'!F$7)-MOD((A14*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A14*'O&M Cost Estimator 6500B'!F$7)-MOD((A14*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A13*'O&M Cost Estimator 6500B'!F$7)-MOD((A13*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A13*'O&M Cost Estimator 6500B'!F$7)-MOD((A13*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-30778},{"$f":"'Payback Estimator-6500B'!$C$42*(L13)+L13","v":84971.999999999985},54193.999999999985,{"$f":"SUM($M$5:M14)","v":483531.6399999999},{"$f":"IRR($M$5:M14)","v":0.35927541319594503},null,null,null,99998]
[10,null,{"$f":"-LOOKUP(((A15*'O&M Cost Estimator 6500B'!F$7)-MOD((A15*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A15*'O&M Cost Estimator 6500B'!F$7)-MOD((A15*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A14*'O&M Cost Estimator 6500B'!F$7)-MOD((A14*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A14*'O&M Cost Estimator 6500B'!F$7)-MOD((A14*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D14) +D14","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E15)","v":567773.6399999999},{"$f":"IRR($E$5:E15)","v":0.36718906914526617},null,10,null,{"$f":"-LOOKUP(((A15*'O&M Cost Estimator 6500B'!F$7)-MOD((A15*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A15*'O&M Cost Estimator 6500B'!F$7)-MOD((A15*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A14*'O&M Cost Estimator 6500B'!F$7)-MOD((A14*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A14*'O&M Cost Estimator 6500B'!F$7)-MOD((A14*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L14)+L14","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M15)","v":567773.6399999999},{"$f":"IRR($M$5:M15)","v":0.36718906914526617},null,null,null,99998]
[11,null,{"$f":"-LOOKUP(((A16*'O&M Cost Estimator 6500B'!F$7)-MOD((A16*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A16*'O&M Cost Estimator 6500B'!F$7)-MOD((A16*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A15*'O&M Cost Estimator 6500B'!F$7)-MOD((A15*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A15*'O&M Cost Estimator 6500B'!F$7)-MOD((A15*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-2608.9300000000076},{"$f":"'Payback Estimator-6500B'!$B$42*(D15) +D15","v":84971.999999999985},82363.069999999978,{"$f":"SUM($E$5:E16)","v":650136.70999999985},{"$f":"IRR($E$5:E16)","v":0.37245341984189628},null,11,null,{"$f":"-LOOKUP(((A16*'O&M Cost Estimator 6500B'!F$7)-MOD((A16*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A16*'O&M Cost Estimator 6500B'!F$7)-MOD((A16*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A15*'O&M Cost Estimator 6500B'!F$7)-MOD((A15*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A15*'O&M Cost Estimator 6500B'!F$7)-MOD((A15*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.9300000000076},{"$f":"'Payback Estimator-6500B'!$C$42*(L15)+L15","v":84971.999999999985},82363.069999999978,{"$f":"SUM($M$5:M16)","v":650136.70999999985},{"$f":"IRR($M$5:M16)","v":0.37245341984189628},null,null,null,99998]
[12,null,{"$f":"-LOOKUP(((A17*'O&M Cost Estimator 6500B'!F$7)-MOD((A17*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A17*'O&M Cost Estimator 6500B'!F$7)-MOD((A17*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A16*'O&M Cost Estimator 6500B'!F$7)-MOD((A16*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A16*'O&M Cost Estimator 6500B'!F$7)-MOD((A16*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-1085.0000000000073},{"$f":"'Payback Estimator-6500B'!$B$42*(D16) +D16","v":84971.999999999985},83886.999999999971,{"$f":"SUM($E$5:E17)","v":734023.70999999985},{"$f":"IRR($E$5:E17)","v":0.37615156809899752},null,12,null,{"$f":"-LOOKUP(((A17*'O&M Cost Estimator 6500B'!F$7)-MOD((A17*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A17*'O&M Cost Estimator 6500B'!F$7)-MOD((A17*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A16*'O&M Cost Estimator 6500B'!F$7)-MOD((A16*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A16*'O&M Cost Estimator 6500B'!F$7)-MOD((A16*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085.0000000000073},{"$f":"'Payback Estimator-6500B'!$C$42*(L16)+L16","v":84971.999999999985},83886.999999999971,{"$f":"SUM($M$5:M17)","v":734023.70999999985},{"$f":"IRR($M$5:M17)","v":0.37615156809899752},null,null,null,99998]
[13,null,{"$f":"-LOOKUP(((A18*'O&M Cost Estimator 6500B'!F$7)-MOD((A18*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A18*'O&M Cost Estimator 6500B'!F$7)-MOD((A18*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A17*'O&M Cost Estimator 6500B'!F$7)-MOD((A17*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A17*'O&M Cost Estimator 6500B'!F$7)-MOD((A17*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-30778.000000000007},{"$f":"'Payback Estimator-6500B'!$B$42*(D17) +D17","v":84971.999999999985},54193.999999999978,{"$f":"SUM($E$5:E18)","v":788217.70999999985},{"$f":"IRR($E$5:E18)","v":0.37782640324665229},null,13,null,{"$f":"-LOOKUP(((A18*'O&M Cost Estimator 6500B'!F$7)-MOD((A18*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A18*'O&M Cost Estimator 6500B'!F$7)-MOD((A18*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A17*'O&M Cost Estimator 6500B'!F$7)-MOD((A17*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A17*'O&M Cost Estimator 6500B'!F$7)-MOD((A17*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-30778.000000000007},{"$f":"'Payback Estimator-6500B'!$C$42*(L17)+L17","v":84971.999999999985},54193.999999999978,{"$f":"SUM($M$5:M18)","v":788217.70999999985},{"$f":"IRR($M$5:M18)","v":0.37782640324665229},null,null,null,99998]
[14,null,{"$f":"-LOOKUP(((A19*'O&M Cost Estimator 6500B'!F$7)-MOD((A19*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A19*'O&M Cost Estimator 6500B'!F$7)-MOD((A19*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A18*'O&M Cost Estimator 6500B'!F$7)-MOD((A18*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A18*'O&M Cost Estimator 6500B'!F$7)-MOD((A18*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D18) +D18","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E19)","v":872459.70999999985},{"$f":"IRR($E$5:E19)","v":0.3796666747030375},null,14,null,{"$f":"-LOOKUP(((A19*'O&M Cost Estimator 6500B'!F$7)-MOD((A19*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A19*'O&M Cost Estimator 6500B'!F$7)-MOD((A19*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A18*'O&M Cost Estimator 6500B'!F$7)-MOD((A18*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A18*'O&M Cost Estimator 6500B'!F$7)-MOD((A18*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L18)+L18","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M19)","v":872459.70999999985},{"$f":"IRR($M$5:M19)","v":0.3796666747030375},null,null,null,99998]
[15,null,{"$f":"-LOOKUP(((A20*'O&M Cost Estimator 6500B'!F$7)-MOD((A20*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A20*'O&M Cost Estimator 6500B'!F$7)-MOD((A20*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A19*'O&M Cost Estimator 6500B'!F$7)-MOD((A19*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A19*'O&M Cost Estimator 6500B'!F$7)-MOD((A19*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-2326.429999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D19) +D19","v":84971.999999999985},82645.569999999992,{"$f":"SUM($E$5:E20)","v":955105.2799999998},{"$f":"IRR($E$5:E20)","v":0.38094265032984764},null,15,null,{"$f":"-LOOKUP(((A20*'O&M Cost Estimator 6500B'!F$7)-MOD((A20*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A20*'O&M Cost Estimator 6500B'!F$7)-MOD((A20*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A19*'O&M Cost Estimator 6500B'!F$7)-MOD((A19*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A19*'O&M Cost Estimator 6500B'!F$7)-MOD((A19*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2326.429999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L19)+L19","v":84971.999999999985},82645.569999999992,{"$f":"SUM($M$5:M20)","v":955105.2799999998},{"$f":"IRR($M$5:M20)","v":0.38094265032984764},null,null,null,99998]
[16,null,{"$f":"-LOOKUP(((A21*'O&M Cost Estimator 6500B'!F$7)-MOD((A21*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A21*'O&M Cost Estimator 6500B'!F$7)-MOD((A21*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A20*'O&M Cost Estimator 6500B'!F$7)-MOD((A20*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A20*'O&M Cost Estimator 6500B'!F$7)-MOD((A20*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D20) +D20","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E21)","v":1038992.2799999998},{"$f":"IRR($E$5:E21)","v":0.38186261877277916},null,16,null,{"$f":"-LOOKUP(((A21*'O&M Cost Estimator 6500B'!F$7)-MOD((A21*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A21*'O&M Cost Estimator 6500B'!F$7)-MOD((A21*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A20*'O&M Cost Estimator 6500B'!F$7)-MOD((A20*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A20*'O&M Cost Estimator 6500B'!F$7)-MOD((A20*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L20)+L20","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M21)","v":1038992.2799999998},{"$f":"IRR($M$5:M21)","v":0.38186261877277916},null,null,null,99998]
[17,null,{"$f":"-LOOKUP(((A22*'O&M Cost Estimator 6500B'!F$7)-MOD((A22*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A22*'O&M Cost Estimator 6500B'!F$7)-MOD((A22*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A21*'O&M Cost Estimator 6500B'!F$7)-MOD((A21*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A21*'O&M Cost Estimator 6500B'!F$7)-MOD((A21*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-30778},{"$f":"'Payback Estimator-6500B'!$B$42*(D21) +D21","v":84971.999999999985},54193.999999999985,{"$f":"SUM($E$5:E22)","v":1093186.2799999998},{"$f":"IRR($E$5:E22)","v":0.38228732211080274},null,17,null,{"$f":"-LOOKUP(((A22*'O&M Cost Estimator 6500B'!F$7)-MOD((A22*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A22*'O&M Cost Estimator 6500B'!F$7)-MOD((A22*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A21*'O&M Cost Estimator 6500B'!F$7)-MOD((A21*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A21*'O&M Cost Estimator 6500B'!F$7)-MOD((A21*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-30778},{"$f":"'Payback Estimator-6500B'!$C$42*(L21)+L21","v":84971.999999999985},54193.999999999985,{"$f":"SUM($M$5:M22)","v":1093186.2799999998},{"$f":"IRR($M$5:M22)","v":0.38228732211080274},null,null,null,99998]
[18,null,{"$f":"-LOOKUP(((A23*'O&M Cost Estimator 6500B'!F$7)-MOD((A23*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A23*'O&M Cost Estimator 6500B'!F$7)-MOD((A23*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A22*'O&M Cost Estimator 6500B'!F$7)-MOD((A22*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A22*'O&M Cost Estimator 6500B'!F$7)-MOD((A22*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D22) +D22","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E23)","v":1177428.2799999998},{"$f":"IRR($E$5:E23)","v":0.38276055357257133},null,18,null,{"$f":"-LOOKUP(((A23*'O&M Cost Estimator 6500B'!F$7)-MOD((A23*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A23*'O&M Cost Estimator 6500B'!F$7)-MOD((A23*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A22*'O&M Cost Estimator 6500B'!F$7)-MOD((A22*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A22*'O&M Cost Estimator 6500B'!F$7)-MOD((A22*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L22)+L22","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M23)","v":1177428.2799999998},{"$f":"IRR($M$5:M23)","v":0.38276055357257133},null,null,null,99998]
[19,null,{"$f":"-LOOKUP(((A24*'O&M Cost Estimator 6500B'!F$7)-MOD((A24*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A24*'O&M Cost Estimator 6500B'!F$7)-MOD((A24*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A23*'O&M Cost Estimator 6500B'!F$7)-MOD((A23*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A23*'O&M Cost Estimator 6500B'!F$7)-MOD((A23*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D23) +D23","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E24)","v":1259791.3499999999},{"$f":"IRR($E$5:E24)","v":0.383092248578214},null,19,null,{"$f":"-LOOKUP(((A24*'O&M Cost Estimator 6500B'!F$7)-MOD((A24*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A24*'O&M Cost Estimator 6500B'!F$7)-MOD((A24*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A23*'O&M Cost Estimator 6500B'!F$7)-MOD((A23*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A23*'O&M Cost Estimator 6500B'!F$7)-MOD((A23*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L23)+L23","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M24)","v":1259791.3499999999},{"$f":"IRR($M$5:M24)","v":0.383092248578214},null,null,null,99998]
[20,null,{"$f":"-LOOKUP(((A25*'O&M Cost Estimator 6500B'!F$7)-MOD((A25*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)-LOOKUP(((A25*'O&M Cost Estimator 6500B'!F$7)-MOD((A25*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)+LOOKUP(((A24*'O&M Cost Estimator 6500B'!F$7)-MOD((A24*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!I$21:I$221)+LOOKUP(((A24*'O&M Cost Estimator 6500B'!F$7)-MOD((A24*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$21:F$221,'O&M Cost Estimator 6500B'!K$21:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D24) +D24","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E25)","v":1343678.3499999999},{"$f":"IRR($E$5:E25)","v":0.3833348917458943},null,20,null,{"$f":"-LOOKUP(((A25*'O&M Cost Estimator 6500B'!F$7)-MOD((A25*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A25*'O&M Cost Estimator 6500B'!F$7)-MOD((A25*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A24*'O&M Cost Estimator 6500B'!F$7)-MOD((A24*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A24*'O&M Cost Estimator 6500B'!F$7)-MOD((A24*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L24)+L24","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M25)","v":1343678.3499999999},{"$f":"IRR($M$5:M25)","v":0.3833348917458943},null,null,null,99998]
[21,null,{"$f":"-LOOKUP(((A26*'O&M Cost Estimator 6500B'!F$7)-MOD((A26*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A26*'O&M Cost Estimator 6500B'!F$7)-MOD((A26*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A25*'O&M Cost Estimator 6500B'!F$7)-MOD((A25*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A25*'O&M Cost Estimator 6500B'!F$7)-MOD((A25*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D25) +D25","v":84971.999999999985},{"$f":"C26+D26","v":84241.999999999985},{"$f":"SUM($E$5:E26)","v":1427920.3499999999},{"$f":"IRR($E$5:E26)","v":0.38351013872637263},null,{"$f":"A26","v":21},null,{"$f":"-LOOKUP(((A26*'O&M Cost Estimator 6500B'!F$7)-MOD((A26*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A26*'O&M Cost Estimator 6500B'!F$7)-MOD((A26*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A25*'O&M Cost Estimator 6500B'!F$7)-MOD((A25*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A25*'O&M Cost Estimator 6500B'!F$7)-MOD((A25*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L25)+L25","v":84971.999999999985},{"$f":"K26+L26","v":84241.999999999985},{"$f":"SUM($M$5:M26)","v":1427920.3499999999},{"$f":"IRR($M$5:M26)","v":0.38351013872637263},null,null,null,{"$f":"IF(S25=99999,IF(F26>=0,A26-F26/E26,99999),99998)","v":99998}]
[22,null,{"$f":"-LOOKUP(((A27*'O&M Cost Estimator 6500B'!F$7)-MOD((A27*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A27*'O&M Cost Estimator 6500B'!F$7)-MOD((A27*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A26*'O&M Cost Estimator 6500B'!F$7)-MOD((A26*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A26*'O&M Cost Estimator 6500B'!F$7)-MOD((A26*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D26) +D26","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E27)","v":1511807.3499999999},{"$f":"IRR($E$5:E27)","v":0.38363578234503226},null,{"$f":"A27","v":22},null,{"$f":"-LOOKUP(((A27*'O&M Cost Estimator 6500B'!F$7)-MOD((A27*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A27*'O&M Cost Estimator 6500B'!F$7)-MOD((A27*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A26*'O&M Cost Estimator 6500B'!F$7)-MOD((A26*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A26*'O&M Cost Estimator 6500B'!F$7)-MOD((A26*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L26)+L26","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M27)","v":1511807.3499999999},{"$f":"IRR($M$5:M27)","v":0.38363578234503226},null,null,null,99998]
[23,null,{"$f":"-LOOKUP(((A28*'O&M Cost Estimator 6500B'!F$7)-MOD((A28*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A28*'O&M Cost Estimator 6500B'!F$7)-MOD((A28*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A27*'O&M Cost Estimator 6500B'!F$7)-MOD((A27*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A27*'O&M Cost Estimator 6500B'!F$7)-MOD((A27*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D27) +D27","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E28)","v":1596049.3499999999},{"$f":"IRR($E$5:E28)","v":0.38372670384665897},null,23,null,{"$f":"-LOOKUP(((A28*'O&M Cost Estimator 6500B'!F$7)-MOD((A28*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A28*'O&M Cost Estimator 6500B'!F$7)-MOD((A28*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A27*'O&M Cost Estimator 6500B'!F$7)-MOD((A27*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A27*'O&M Cost Estimator 6500B'!F$7)-MOD((A27*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L27)+L27","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M28)","v":1596049.3499999999},{"$f":"IRR($M$5:M28)","v":0.38372670384665897},null,null,null,99998]
[24,null,{"$f":"-LOOKUP(((A29*'O&M Cost Estimator 6500B'!F$7)-MOD((A29*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A29*'O&M Cost Estimator 6500B'!F$7)-MOD((A29*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A28*'O&M Cost Estimator 6500B'!F$7)-MOD((A28*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A28*'O&M Cost Estimator 6500B'!F$7)-MOD((A28*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D28) +D28","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E29)","v":1678412.42},{"$f":"IRR($E$5:E29)","v":0.38379080293735979},null,24,null,{"$f":"-LOOKUP(((A29*'O&M Cost Estimator 6500B'!F$7)-MOD((A29*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A29*'O&M Cost Estimator 6500B'!F$7)-MOD((A29*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A28*'O&M Cost Estimator 6500B'!F$7)-MOD((A28*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A28*'O&M Cost Estimator 6500B'!F$7)-MOD((A28*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L28)+L28","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M29)","v":1678412.42},{"$f":"IRR($M$5:M29)","v":0.38379080293735979},null,null,null,99998]
[25,null,{"$f":"-LOOKUP(((A30*'O&M Cost Estimator 6500B'!F$7)-MOD((A30*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A30*'O&M Cost Estimator 6500B'!F$7)-MOD((A30*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A29*'O&M Cost Estimator 6500B'!F$7)-MOD((A29*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A29*'O&M Cost Estimator 6500B'!F$7)-MOD((A29*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D29) +D29","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E30)","v":1762299.42},{"$f":"IRR($E$5:E30)","v":0.38383790220269498},null,25,null,{"$f":"-LOOKUP(((A30*'O&M Cost Estimator 6500B'!F$7)-MOD((A30*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A30*'O&M Cost Estimator 6500B'!F$7)-MOD((A30*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A29*'O&M Cost Estimator 6500B'!F$7)-MOD((A29*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A29*'O&M Cost Estimator 6500B'!F$7)-MOD((A29*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L29)+L29","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M30)","v":1762299.42},{"$f":"IRR($M$5:M30)","v":0.38383790220269498},null,null,null,99998]
[26,null,{"$f":"-LOOKUP(((A31*'O&M Cost Estimator 6500B'!F$7)-MOD((A31*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A31*'O&M Cost Estimator 6500B'!F$7)-MOD((A31*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A30*'O&M Cost Estimator 6500B'!F$7)-MOD((A30*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A30*'O&M Cost Estimator 6500B'!F$7)-MOD((A30*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D30) +D30","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E31)","v":1846541.42},{"$f":"IRR($E$5:E31)","v":0.38387203759088417},null,26,null,{"$f":"-LOOKUP(((A31*'O&M Cost Estimator 6500B'!F$7)-MOD((A31*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A31*'O&M Cost Estimator 6500B'!F$7)-MOD((A31*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A30*'O&M Cost Estimator 6500B'!F$7)-MOD((A30*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A30*'O&M Cost Estimator 6500B'!F$7)-MOD((A30*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L30)+L30","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M31)","v":1846541.42},{"$f":"IRR($M$5:M31)","v":0.38387203759088417},null,null,null,99998]
[27,null,{"$f":"-LOOKUP(((A32*'O&M Cost Estimator 6500B'!F$7)-MOD((A32*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A32*'O&M Cost Estimator 6500B'!F$7)-MOD((A32*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A31*'O&M Cost Estimator 6500B'!F$7)-MOD((A31*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A31*'O&M Cost Estimator 6500B'!F$7)-MOD((A31*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D31) +D31","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E32)","v":1928904.49},{"$f":"IRR($E$5:E32)","v":0.38389613080350271},null,27,null,{"$f":"-LOOKUP(((A32*'O&M Cost Estimator 6500B'!F$7)-MOD((A32*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A32*'O&M Cost Estimator 6500B'!F$7)-MOD((A32*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A31*'O&M Cost Estimator 6500B'!F$7)-MOD((A31*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A31*'O&M Cost Estimator 6500B'!F$7)-MOD((A31*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L31)+L31","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M32)","v":1928904.49},{"$f":"IRR($M$5:M32)","v":0.38389613080350271},null,null,null,99998]
[28,null,{"$f":"-LOOKUP(((A33*'O&M Cost Estimator 6500B'!F$7)-MOD((A33*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A33*'O&M Cost Estimator 6500B'!F$7)-MOD((A33*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A32*'O&M Cost Estimator 6500B'!F$7)-MOD((A32*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A32*'O&M Cost Estimator 6500B'!F$7)-MOD((A32*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D32) +D32","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E33)","v":2012791.49},{"$f":"IRR($E$5:E33)","v":0.38391384983485688},null,28,null,{"$f":"-LOOKUP(((A33*'O&M Cost Estimator 6500B'!F$7)-MOD((A33*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A33*'O&M Cost Estimator 6500B'!F$7)-MOD((A33*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A32*'O&M Cost Estimator 6500B'!F$7)-MOD((A32*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A32*'O&M Cost Estimator 6500B'!F$7)-MOD((A32*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L32)+L32","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M33)","v":2012791.49},{"$f":"IRR($M$5:M33)","v":0.38391384983485688},null,null,null,99998]
[29,null,{"$f":"-LOOKUP(((A34*'O&M Cost Estimator 6500B'!F$7)-MOD((A34*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A34*'O&M Cost Estimator 6500B'!F$7)-MOD((A34*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A33*'O&M Cost Estimator 6500B'!F$7)-MOD((A33*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A33*'O&M Cost Estimator 6500B'!F$7)-MOD((A33*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D33) +D33","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E34)","v":2097033.49},{"$f":"IRR($E$5:E34)","v":0.38392670052016542},null,29,null,{"$f":"-LOOKUP(((A34*'O&M Cost Estimator 6500B'!F$7)-MOD((A34*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A34*'O&M Cost Estimator 6500B'!F$7)-MOD((A34*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A33*'O&M Cost Estimator 6500B'!F$7)-MOD((A33*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A33*'O&M Cost Estimator 6500B'!F$7)-MOD((A33*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L33)+L33","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M34)","v":2097033.49},{"$f":"IRR($M$5:M34)","v":0.38392670052016542},null,null,null,99998]
[30,null,{"$f":"-LOOKUP(((A35*'O&M Cost Estimator 6500B'!F$7)-MOD((A35*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A35*'O&M Cost Estimator 6500B'!F$7)-MOD((A35*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A34*'O&M Cost Estimator 6500B'!F$7)-MOD((A34*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A34*'O&M Cost Estimator 6500B'!F$7)-MOD((A34*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-282.5},{"$f":"'Payback Estimator-6500B'!$B$42*(D34) +D34","v":84971.999999999985},84689.499999999985,{"$f":"SUM($E$5:E35)","v":2181722.9899999998},{"$f":"IRR($E$5:E35)","v":0.38393603164501999},null,30,null,{"$f":"-LOOKUP(((A35*'O&M Cost Estimator 6500B'!F$7)-MOD((A35*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A35*'O&M Cost Estimator 6500B'!F$7)-MOD((A35*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A34*'O&M Cost Estimator 6500B'!F$7)-MOD((A34*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A34*'O&M Cost Estimator 6500B'!F$7)-MOD((A34*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-282.5},{"$f":"'Payback Estimator-6500B'!$C$42*(L34)+L34","v":84971.999999999985},84689.499999999985,{"$f":"SUM($M$5:M35)","v":2181722.9899999998},{"$f":"IRR($M$5:M35)","v":0.38393603164501999},null,null,null,99998]
[31,null,{"$f":"-LOOKUP(((A36*'O&M Cost Estimator 6500B'!F$7)-MOD((A36*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A36*'O&M Cost Estimator 6500B'!F$7)-MOD((A36*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A35*'O&M Cost Estimator 6500B'!F$7)-MOD((A35*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A35*'O&M Cost Estimator 6500B'!F$7)-MOD((A35*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D35) +D35","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E36)","v":2264086.0599999996},{"$f":"IRR($E$5:E36)","v":0.38394258686127447},null,31,null,{"$f":"-LOOKUP(((A36*'O&M Cost Estimator 6500B'!F$7)-MOD((A36*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A36*'O&M Cost Estimator 6500B'!F$7)-MOD((A36*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A35*'O&M Cost Estimator 6500B'!F$7)-MOD((A35*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A35*'O&M Cost Estimator 6500B'!F$7)-MOD((A35*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L35)+L35","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M36)","v":2264086.0599999996},{"$f":"IRR($M$5:M36)","v":0.38394258686127447},null,null,null,99998]
[32,null,{"$f":"-LOOKUP(((A37*'O&M Cost Estimator 6500B'!F$7)-MOD((A37*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A37*'O&M Cost Estimator 6500B'!F$7)-MOD((A37*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A36*'O&M Cost Estimator 6500B'!F$7)-MOD((A36*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A36*'O&M Cost Estimator 6500B'!F$7)-MOD((A36*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D36) +D36","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E37)","v":2347973.0599999996},{"$f":"IRR($E$5:E37)","v":0.383947410020131},null,32,null,{"$f":"-LOOKUP(((A37*'O&M Cost Estimator 6500B'!F$7)-MOD((A37*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A37*'O&M Cost Estimator 6500B'!F$7)-MOD((A37*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A36*'O&M Cost Estimator 6500B'!F$7)-MOD((A36*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A36*'O&M Cost Estimator 6500B'!F$7)-MOD((A36*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L36)+L36","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M37)","v":2347973.0599999996},{"$f":"IRR($M$5:M37)","v":0.383947410020131},null,null,null,99998]
[33,null,{"$f":"-LOOKUP(((A38*'O&M Cost Estimator 6500B'!F$7)-MOD((A38*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A38*'O&M Cost Estimator 6500B'!F$7)-MOD((A38*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A37*'O&M Cost Estimator 6500B'!F$7)-MOD((A37*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A37*'O&M Cost Estimator 6500B'!F$7)-MOD((A37*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D37) +D37","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E38)","v":2432215.0599999996},{"$f":"IRR($E$5:E38)","v":0.38395090923486519},null,33,null,{"$f":"-LOOKUP(((A38*'O&M Cost Estimator 6500B'!F$7)-MOD((A38*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A38*'O&M Cost Estimator 6500B'!F$7)-MOD((A38*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A37*'O&M Cost Estimator 6500B'!F$7)-MOD((A37*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A37*'O&M Cost Estimator 6500B'!F$7)-MOD((A37*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L37)+L37","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M38)","v":2432215.0599999996},{"$f":"IRR($M$5:M38)","v":0.38395090923486519},null,null,null,99998]
[34,null,{"$f":"-LOOKUP(((A39*'O&M Cost Estimator 6500B'!F$7)-MOD((A39*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A39*'O&M Cost Estimator 6500B'!F$7)-MOD((A39*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A38*'O&M Cost Estimator 6500B'!F$7)-MOD((A38*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A38*'O&M Cost Estimator 6500B'!F$7)-MOD((A38*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D38) +D38","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E39)","v":2514578.1299999994},{"$f":"IRR($E$5:E39)","v":0.38395338094659071},null,34,null,{"$f":"-LOOKUP(((A39*'O&M Cost Estimator 6500B'!F$7)-MOD((A39*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A39*'O&M Cost Estimator 6500B'!F$7)-MOD((A39*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A38*'O&M Cost Estimator 6500B'!F$7)-MOD((A38*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A38*'O&M Cost Estimator 6500B'!F$7)-MOD((A38*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L38)+L38","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M39)","v":2514578.1299999994},{"$f":"IRR($M$5:M39)","v":0.38395338094659071},null,null,null,99998]
[35,null,{"$f":"-LOOKUP(((A40*'O&M Cost Estimator 6500B'!F$7)-MOD((A40*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A40*'O&M Cost Estimator 6500B'!F$7)-MOD((A40*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A39*'O&M Cost Estimator 6500B'!F$7)-MOD((A39*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A39*'O&M Cost Estimator 6500B'!F$7)-MOD((A39*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D39) +D39","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E40)","v":2598465.1299999994},{"$f":"IRR($E$5:E40)","v":0.38395519979679049},null,35,null,{"$f":"-LOOKUP(((A40*'O&M Cost Estimator 6500B'!F$7)-MOD((A40*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A40*'O&M Cost Estimator 6500B'!F$7)-MOD((A40*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A39*'O&M Cost Estimator 6500B'!F$7)-MOD((A39*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A39*'O&M Cost Estimator 6500B'!F$7)-MOD((A39*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L39)+L39","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M40)","v":2598465.1299999994},{"$f":"IRR($M$5:M40)","v":0.38395519979679049},null,null,null,99998]
[36,null,{"$f":"-LOOKUP(((A41*'O&M Cost Estimator 6500B'!F$7)-MOD((A41*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A41*'O&M Cost Estimator 6500B'!F$7)-MOD((A41*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A40*'O&M Cost Estimator 6500B'!F$7)-MOD((A40*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A40*'O&M Cost Estimator 6500B'!F$7)-MOD((A40*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D40) +D40","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E41)","v":2682707.1299999994},{"$f":"IRR($E$5:E41)","v":0.38395651950379772},null,36,null,{"$f":"-LOOKUP(((A41*'O&M Cost Estimator 6500B'!F$7)-MOD((A41*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A41*'O&M Cost Estimator 6500B'!F$7)-MOD((A41*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A40*'O&M Cost Estimator 6500B'!F$7)-MOD((A40*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A40*'O&M Cost Estimator 6500B'!F$7)-MOD((A40*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L40)+L40","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M41)","v":2682707.1299999994},{"$f":"IRR($M$5:M41)","v":0.38395651950379772},null,null,null,99998]
[37,null,{"$f":"-LOOKUP(((A42*'O&M Cost Estimator 6500B'!F$7)-MOD((A42*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A42*'O&M Cost Estimator 6500B'!F$7)-MOD((A42*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A41*'O&M Cost Estimator 6500B'!F$7)-MOD((A41*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A41*'O&M Cost Estimator 6500B'!F$7)-MOD((A41*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D41) +D41","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E42)","v":2765070.1999999993},{"$f":"IRR($E$5:E42)","v":0.38395745176092921},null,37,null,{"$f":"-LOOKUP(((A42*'O&M Cost Estimator 6500B'!F$7)-MOD((A42*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A42*'O&M Cost Estimator 6500B'!F$7)-MOD((A42*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A41*'O&M Cost Estimator 6500B'!F$7)-MOD((A41*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A41*'O&M Cost Estimator 6500B'!F$7)-MOD((A41*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L41)+L41","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M42)","v":2765070.1999999993},{"$f":"IRR($M$5:M42)","v":0.38395745176092921},null,null,null,99998]
[38,null,{"$f":"-LOOKUP(((A43*'O&M Cost Estimator 6500B'!F$7)-MOD((A43*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A43*'O&M Cost Estimator 6500B'!F$7)-MOD((A43*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A42*'O&M Cost Estimator 6500B'!F$7)-MOD((A42*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A42*'O&M Cost Estimator 6500B'!F$7)-MOD((A42*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D42) +D42","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E43)","v":2848957.1999999993},{"$f":"IRR($E$5:E43)","v":0.3839581378143182},null,38,null,{"$f":"-LOOKUP(((A43*'O&M Cost Estimator 6500B'!F$7)-MOD((A43*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A43*'O&M Cost Estimator 6500B'!F$7)-MOD((A43*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A42*'O&M Cost Estimator 6500B'!F$7)-MOD((A42*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A42*'O&M Cost Estimator 6500B'!F$7)-MOD((A42*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L42)+L42","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M43)","v":2848957.1999999993},{"$f":"IRR($M$5:M43)","v":0.3839581378143182},null,null,null,99998]
[39,null,{"$f":"-LOOKUP(((A44*'O&M Cost Estimator 6500B'!F$7)-MOD((A44*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A44*'O&M Cost Estimator 6500B'!F$7)-MOD((A44*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A43*'O&M Cost Estimator 6500B'!F$7)-MOD((A43*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A43*'O&M Cost Estimator 6500B'!F$7)-MOD((A43*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D43) +D43","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E44)","v":2933199.1999999993},{"$f":"IRR($E$5:E44)","v":0.38395863561560417},null,39,null,{"$f":"-LOOKUP(((A44*'O&M Cost Estimator 6500B'!F$7)-MOD((A44*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A44*'O&M Cost Estimator 6500B'!F$7)-MOD((A44*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A43*'O&M Cost Estimator 6500B'!F$7)-MOD((A43*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A43*'O&M Cost Estimator 6500B'!F$7)-MOD((A43*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L43)+L43","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M44)","v":2933199.1999999993},{"$f":"IRR($M$5:M44)","v":0.38395863561560417},null,null,null,99998]
[40,null,{"$f":"-LOOKUP(((A45*'O&M Cost Estimator 6500B'!F$7)-MOD((A45*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A45*'O&M Cost Estimator 6500B'!F$7)-MOD((A45*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A44*'O&M Cost Estimator 6500B'!F$7)-MOD((A44*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A44*'O&M Cost Estimator 6500B'!F$7)-MOD((A44*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D44) +D44","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E45)","v":3015562.2699999991},{"$f":"IRR($E$5:E45)","v":0.38395898727903099},null,40,null,{"$f":"-LOOKUP(((A45*'O&M Cost Estimator 6500B'!F$7)-MOD((A45*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A45*'O&M Cost Estimator 6500B'!F$7)-MOD((A45*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A44*'O&M Cost Estimator 6500B'!F$7)-MOD((A44*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A44*'O&M Cost Estimator 6500B'!F$7)-MOD((A44*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L44)+L44","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M45)","v":3015562.2699999991},{"$f":"IRR($M$5:M45)","v":0.38395898727903099},null,null,null,99998]
[41,null,{"$f":"-LOOKUP(((A46*'O&M Cost Estimator 6500B'!F$7)-MOD((A46*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A46*'O&M Cost Estimator 6500B'!F$7)-MOD((A46*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A45*'O&M Cost Estimator 6500B'!F$7)-MOD((A45*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A45*'O&M Cost Estimator 6500B'!F$7)-MOD((A45*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D45) +D45","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E46)","v":3099449.2699999991},{"$f":"IRR($E$5:E46)","v":0.38395924607592358},null,41,null,{"$f":"-LOOKUP(((A46*'O&M Cost Estimator 6500B'!F$7)-MOD((A46*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A46*'O&M Cost Estimator 6500B'!F$7)-MOD((A46*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A45*'O&M Cost Estimator 6500B'!F$7)-MOD((A45*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A45*'O&M Cost Estimator 6500B'!F$7)-MOD((A45*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L45)+L45","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M46)","v":3099449.2699999991},{"$f":"IRR($M$5:M46)","v":0.38395924607592358},null,null,null,99998]
[42,null,{"$f":"-LOOKUP(((A47*'O&M Cost Estimator 6500B'!F$7)-MOD((A47*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A47*'O&M Cost Estimator 6500B'!F$7)-MOD((A47*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A46*'O&M Cost Estimator 6500B'!F$7)-MOD((A46*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A46*'O&M Cost Estimator 6500B'!F$7)-MOD((A46*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D46) +D46","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E47)","v":3183691.2699999991},{"$f":"IRR($E$5:E47)","v":0.38395943386246167},null,42,null,{"$f":"-LOOKUP(((A47*'O&M Cost Estimator 6500B'!F$7)-MOD((A47*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A47*'O&M Cost Estimator 6500B'!F$7)-MOD((A47*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A46*'O&M Cost Estimator 6500B'!F$7)-MOD((A46*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A46*'O&M Cost Estimator 6500B'!F$7)-MOD((A46*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L46)+L46","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M47)","v":3183691.2699999991},{"$f":"IRR($M$5:M47)","v":0.38395943386246167},null,null,null,99998]
[43,null,{"$f":"-LOOKUP(((A48*'O&M Cost Estimator 6500B'!F$7)-MOD((A48*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A48*'O&M Cost Estimator 6500B'!F$7)-MOD((A48*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A47*'O&M Cost Estimator 6500B'!F$7)-MOD((A47*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A47*'O&M Cost Estimator 6500B'!F$7)-MOD((A47*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D47) +D47","v":84971.999999999985},{"$f":"C48+D48","v":82363.069999999992},{"$f":"SUM($E$5:E48)","v":3266054.3399999989},{"$f":"IRR($E$5:E48)","v":0.38395956652278329},null,43,null,{"$f":"-LOOKUP(((A48*'O&M Cost Estimator 6500B'!F$7)-MOD((A48*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A48*'O&M Cost Estimator 6500B'!F$7)-MOD((A48*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A47*'O&M Cost Estimator 6500B'!F$7)-MOD((A47*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A47*'O&M Cost Estimator 6500B'!F$7)-MOD((A47*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L47)+L47","v":84971.999999999985},{"$f":"K48+L48","v":82363.069999999992},{"$f":"SUM($M$5:M48)","v":3266054.3399999989},{"$f":"IRR($M$5:M48)","v":0.38395956652278329},null,null,null,{"$f":"IF(S47=99999,IF(F48>=0,A48-F48/E48,99999),99998)","v":99998}]
[44,null,{"$f":"-LOOKUP(((A49*'O&M Cost Estimator 6500B'!F$7)-MOD((A49*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A49*'O&M Cost Estimator 6500B'!F$7)-MOD((A49*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A48*'O&M Cost Estimator 6500B'!F$7)-MOD((A48*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A48*'O&M Cost Estimator 6500B'!F$7)-MOD((A48*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-802.5},{"$f":"'Payback Estimator-6500B'!$B$42*(D48) +D48","v":84971.999999999985},84169.499999999985,{"$f":"SUM($E$5:E49)","v":3350223.8399999989},{"$f":"IRR($E$5:E49)","v":0.38395966448012242},null,44,null,{"$f":"-LOOKUP(((A49*'O&M Cost Estimator 6500B'!F$7)-MOD((A49*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A49*'O&M Cost Estimator 6500B'!F$7)-MOD((A49*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A48*'O&M Cost Estimator 6500B'!F$7)-MOD((A48*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A48*'O&M Cost Estimator 6500B'!F$7)-MOD((A48*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-802.5},{"$f":"'Payback Estimator-6500B'!$C$42*(L48)+L48","v":84971.999999999985},84169.499999999985,{"$f":"SUM($M$5:M49)","v":3350223.8399999989},{"$f":"IRR($M$5:M49)","v":0.38395966448012242},null,null,null,99998]
[45,null,{"$f":"-LOOKUP(((A50*'O&M Cost Estimator 6500B'!F$7)-MOD((A50*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A50*'O&M Cost Estimator 6500B'!F$7)-MOD((A50*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A49*'O&M Cost Estimator 6500B'!F$7)-MOD((A49*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A49*'O&M Cost Estimator 6500B'!F$7)-MOD((A49*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D49) +D49","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E50)","v":3434465.8399999989},{"$f":"IRR($E$5:E50)","v":0.38395973532122363},null,45,null,{"$f":"-LOOKUP(((A50*'O&M Cost Estimator 6500B'!F$7)-MOD((A50*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A50*'O&M Cost Estimator 6500B'!F$7)-MOD((A50*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A49*'O&M Cost Estimator 6500B'!F$7)-MOD((A49*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A49*'O&M Cost Estimator 6500B'!F$7)-MOD((A49*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L49)+L49","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M50)","v":3434465.8399999989},{"$f":"IRR($M$5:M50)","v":0.38395973532122363},null,null,null,99998]
[46,null,{"$f":"-LOOKUP(((A51*'O&M Cost Estimator 6500B'!F$7)-MOD((A51*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A51*'O&M Cost Estimator 6500B'!F$7)-MOD((A51*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A50*'O&M Cost Estimator 6500B'!F$7)-MOD((A50*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A50*'O&M Cost Estimator 6500B'!F$7)-MOD((A50*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D50) +D50","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E51)","v":3516828.9099999988},{"$f":"IRR($E$5:E51)","v":0.3839597853666179},null,46,null,{"$f":"-LOOKUP(((A51*'O&M Cost Estimator 6500B'!F$7)-MOD((A51*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A51*'O&M Cost Estimator 6500B'!F$7)-MOD((A51*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A50*'O&M Cost Estimator 6500B'!F$7)-MOD((A50*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A50*'O&M Cost Estimator 6500B'!F$7)-MOD((A50*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L50)+L50","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M51)","v":3516828.9099999988},{"$f":"IRR($M$5:M51)","v":0.3839597853666179},null,null,null,99998]
[47,null,{"$f":"-LOOKUP(((A52*'O&M Cost Estimator 6500B'!F$7)-MOD((A52*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A52*'O&M Cost Estimator 6500B'!F$7)-MOD((A52*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A51*'O&M Cost Estimator 6500B'!F$7)-MOD((A51*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A51*'O&M Cost Estimator 6500B'!F$7)-MOD((A51*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D51) +D51","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E52)","v":3600715.9099999988},{"$f":"IRR($E$5:E52)","v":0.3839598221966094},null,47,null,{"$f":"-LOOKUP(((A52*'O&M Cost Estimator 6500B'!F$7)-MOD((A52*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A52*'O&M Cost Estimator 6500B'!F$7)-MOD((A52*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A51*'O&M Cost Estimator 6500B'!F$7)-MOD((A51*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A51*'O&M Cost Estimator 6500B'!F$7)-MOD((A51*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L51)+L51","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M52)","v":3600715.9099999988},{"$f":"IRR($M$5:M52)","v":0.3839598221966094},null,null,null,99998]
[48,null,{"$f":"-LOOKUP(((A53*'O&M Cost Estimator 6500B'!F$7)-MOD((A53*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A53*'O&M Cost Estimator 6500B'!F$7)-MOD((A53*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A52*'O&M Cost Estimator 6500B'!F$7)-MOD((A52*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A52*'O&M Cost Estimator 6500B'!F$7)-MOD((A52*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D52) +D52","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E53)","v":3684957.9099999988},{"$f":"IRR($E$5:E53)","v":0.38395984892121238},null,48,null,{"$f":"-LOOKUP(((A53*'O&M Cost Estimator 6500B'!F$7)-MOD((A53*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A53*'O&M Cost Estimator 6500B'!F$7)-MOD((A53*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A52*'O&M Cost Estimator 6500B'!F$7)-MOD((A52*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A52*'O&M Cost Estimator 6500B'!F$7)-MOD((A52*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L52)+L52","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M53)","v":3684957.9099999988},{"$f":"IRR($M$5:M53)","v":0.38395984892121238},null,null,null,99998]
[49,null,{"$f":"-LOOKUP(((A54*'O&M Cost Estimator 6500B'!F$7)-MOD((A54*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A54*'O&M Cost Estimator 6500B'!F$7)-MOD((A54*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A53*'O&M Cost Estimator 6500B'!F$7)-MOD((A53*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A53*'O&M Cost Estimator 6500B'!F$7)-MOD((A53*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D53) +D53","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E54)","v":3767320.9799999986},{"$f":"IRR($E$5:E54)","v":0.38395986780073432},null,49,null,{"$f":"-LOOKUP(((A54*'O&M Cost Estimator 6500B'!F$7)-MOD((A54*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A54*'O&M Cost Estimator 6500B'!F$7)-MOD((A54*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A53*'O&M Cost Estimator 6500B'!F$7)-MOD((A53*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A53*'O&M Cost Estimator 6500B'!F$7)-MOD((A53*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L53)+L53","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M54)","v":3767320.9799999986},{"$f":"IRR($M$5:M54)","v":0.38395986780073432},null,null,null,99998]
[50,null,{"$f":"-LOOKUP(((A55*'O&M Cost Estimator 6500B'!F$7)-MOD((A55*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A55*'O&M Cost Estimator 6500B'!F$7)-MOD((A55*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A54*'O&M Cost Estimator 6500B'!F$7)-MOD((A54*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A54*'O&M Cost Estimator 6500B'!F$7)-MOD((A54*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D54) +D54","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E55)","v":3851207.9799999986},{"$f":"IRR($E$5:E55)","v":0.38395988169479356},null,50,null,{"$f":"-LOOKUP(((A55*'O&M Cost Estimator 6500B'!F$7)-MOD((A55*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A55*'O&M Cost Estimator 6500B'!F$7)-MOD((A55*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A54*'O&M Cost Estimator 6500B'!F$7)-MOD((A54*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A54*'O&M Cost Estimator 6500B'!F$7)-MOD((A54*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L54)+L54","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M55)","v":3851207.9799999986},{"$f":"IRR($M$5:M55)","v":0.38395988169479356},null,null,null,99998]
[51,null,{"$f":"-LOOKUP(((A56*'O&M Cost Estimator 6500B'!F$7)-MOD((A56*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A56*'O&M Cost Estimator 6500B'!F$7)-MOD((A56*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A55*'O&M Cost Estimator 6500B'!F$7)-MOD((A55*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A55*'O&M Cost Estimator 6500B'!F$7)-MOD((A55*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D55) +D55","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E56)","v":3935449.9799999986},{"$f":"IRR($E$5:E56)","v":0.38395989177662249},null,51,null,{"$f":"-LOOKUP(((A56*'O&M Cost Estimator 6500B'!F$7)-MOD((A56*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A56*'O&M Cost Estimator 6500B'!F$7)-MOD((A56*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A55*'O&M Cost Estimator 6500B'!F$7)-MOD((A55*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A55*'O&M Cost Estimator 6500B'!F$7)-MOD((A55*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L55)+L55","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M56)","v":3935449.9799999986},{"$f":"IRR($M$5:M56)","v":0.38395989177662249},null,null,null,99998]
[52,null,{"$f":"-LOOKUP(((A57*'O&M Cost Estimator 6500B'!F$7)-MOD((A57*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A57*'O&M Cost Estimator 6500B'!F$7)-MOD((A57*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A56*'O&M Cost Estimator 6500B'!F$7)-MOD((A56*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A56*'O&M Cost Estimator 6500B'!F$7)-MOD((A56*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D56) +D56","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E57)","v":4017813.0499999984},{"$f":"IRR($E$5:E57)","v":0.38395989889890836},null,52,null,{"$f":"-LOOKUP(((A57*'O&M Cost Estimator 6500B'!F$7)-MOD((A57*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A57*'O&M Cost Estimator 6500B'!F$7)-MOD((A57*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A56*'O&M Cost Estimator 6500B'!F$7)-MOD((A56*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A56*'O&M Cost Estimator 6500B'!F$7)-MOD((A56*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L56)+L56","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M57)","v":4017813.0499999984},{"$f":"IRR($M$5:M57)","v":0.38395989889890836},null,null,null,99998]
[53,null,{"$f":"-LOOKUP(((A58*'O&M Cost Estimator 6500B'!F$7)-MOD((A58*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A58*'O&M Cost Estimator 6500B'!F$7)-MOD((A58*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A57*'O&M Cost Estimator 6500B'!F$7)-MOD((A57*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A57*'O&M Cost Estimator 6500B'!F$7)-MOD((A57*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D57) +D57","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E58)","v":4101700.0499999984},{"$f":"IRR($E$5:E58)","v":0.38395990414043535},null,53,null,{"$f":"-LOOKUP(((A58*'O&M Cost Estimator 6500B'!F$7)-MOD((A58*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A58*'O&M Cost Estimator 6500B'!F$7)-MOD((A58*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A57*'O&M Cost Estimator 6500B'!F$7)-MOD((A57*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A57*'O&M Cost Estimator 6500B'!F$7)-MOD((A57*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L57)+L57","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M58)","v":4101700.0499999984},{"$f":"IRR($M$5:M58)","v":0.38395990414043535},null,null,null,99998]
[54,null,{"$f":"-LOOKUP(((A59*'O&M Cost Estimator 6500B'!F$7)-MOD((A59*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A59*'O&M Cost Estimator 6500B'!F$7)-MOD((A59*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A58*'O&M Cost Estimator 6500B'!F$7)-MOD((A58*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A58*'O&M Cost Estimator 6500B'!F$7)-MOD((A58*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D58) +D58","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E59)","v":4185942.0499999984},{"$f":"IRR($E$5:E59)","v":0.38395990794380208},null,54,null,{"$f":"-LOOKUP(((A59*'O&M Cost Estimator 6500B'!F$7)-MOD((A59*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A59*'O&M Cost Estimator 6500B'!F$7)-MOD((A59*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A58*'O&M Cost Estimator 6500B'!F$7)-MOD((A58*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A58*'O&M Cost Estimator 6500B'!F$7)-MOD((A58*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L58)+L58","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M59)","v":4185942.0499999984},{"$f":"IRR($M$5:M59)","v":0.38395990794380208},null,null,null,99998]
[55,null,{"$f":"-LOOKUP(((A60*'O&M Cost Estimator 6500B'!F$7)-MOD((A60*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A60*'O&M Cost Estimator 6500B'!F$7)-MOD((A60*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A59*'O&M Cost Estimator 6500B'!F$7)-MOD((A59*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A59*'O&M Cost Estimator 6500B'!F$7)-MOD((A59*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D59) +D59","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E60)","v":4268305.1199999982},{"$f":"IRR($E$5:E60)","v":0.38395991063068347},null,55,null,{"$f":"-LOOKUP(((A60*'O&M Cost Estimator 6500B'!F$7)-MOD((A60*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A60*'O&M Cost Estimator 6500B'!F$7)-MOD((A60*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A59*'O&M Cost Estimator 6500B'!F$7)-MOD((A59*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A59*'O&M Cost Estimator 6500B'!F$7)-MOD((A59*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L59)+L59","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M60)","v":4268305.1199999982},{"$f":"IRR($M$5:M60)","v":0.38395991063068347},null,null,null,99998]
[56,null,{"$f":"-LOOKUP(((A61*'O&M Cost Estimator 6500B'!F$7)-MOD((A61*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A61*'O&M Cost Estimator 6500B'!F$7)-MOD((A61*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A60*'O&M Cost Estimator 6500B'!F$7)-MOD((A60*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A60*'O&M Cost Estimator 6500B'!F$7)-MOD((A60*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D60) +D60","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E61)","v":4352192.1199999982},{"$f":"IRR($E$5:E61)","v":0.38395991260804907},null,56,null,{"$f":"-LOOKUP(((A61*'O&M Cost Estimator 6500B'!F$7)-MOD((A61*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A61*'O&M Cost Estimator 6500B'!F$7)-MOD((A61*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A60*'O&M Cost Estimator 6500B'!F$7)-MOD((A60*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A60*'O&M Cost Estimator 6500B'!F$7)-MOD((A60*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L60)+L60","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M61)","v":4352192.1199999982},{"$f":"IRR($M$5:M61)","v":0.38395991260804907},null,null,null,99998]
[57,null,{"$f":"-LOOKUP(((A62*'O&M Cost Estimator 6500B'!F$7)-MOD((A62*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A62*'O&M Cost Estimator 6500B'!F$7)-MOD((A62*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A61*'O&M Cost Estimator 6500B'!F$7)-MOD((A61*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A61*'O&M Cost Estimator 6500B'!F$7)-MOD((A61*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D61) +D61","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E62)","v":4436434.1199999982},{"$f":"IRR($E$5:E62)","v":0.38395991404286911},null,57,null,{"$f":"-LOOKUP(((A62*'O&M Cost Estimator 6500B'!F$7)-MOD((A62*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A62*'O&M Cost Estimator 6500B'!F$7)-MOD((A62*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A61*'O&M Cost Estimator 6500B'!F$7)-MOD((A61*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A61*'O&M Cost Estimator 6500B'!F$7)-MOD((A61*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L61)+L61","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M62)","v":4436434.1199999982},{"$f":"IRR($M$5:M62)","v":0.38395991404286911},null,null,null,99998]
[58,null,{"$f":"-LOOKUP(((A63*'O&M Cost Estimator 6500B'!F$7)-MOD((A63*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A63*'O&M Cost Estimator 6500B'!F$7)-MOD((A63*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A62*'O&M Cost Estimator 6500B'!F$7)-MOD((A62*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A62*'O&M Cost Estimator 6500B'!F$7)-MOD((A62*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D62) +D62","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E63)","v":4518797.1899999985},{"$f":"IRR($E$5:E63)","v":0.38395991505649518},null,58,null,{"$f":"-LOOKUP(((A63*'O&M Cost Estimator 6500B'!F$7)-MOD((A63*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A63*'O&M Cost Estimator 6500B'!F$7)-MOD((A63*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A62*'O&M Cost Estimator 6500B'!F$7)-MOD((A62*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A62*'O&M Cost Estimator 6500B'!F$7)-MOD((A62*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L62)+L62","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M63)","v":4518797.1899999985},{"$f":"IRR($M$5:M63)","v":0.38395991505649518},null,null,null,99998]
[59,null,{"$f":"-LOOKUP(((A64*'O&M Cost Estimator 6500B'!F$7)-MOD((A64*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A64*'O&M Cost Estimator 6500B'!F$7)-MOD((A64*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A63*'O&M Cost Estimator 6500B'!F$7)-MOD((A63*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A63*'O&M Cost Estimator 6500B'!F$7)-MOD((A63*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-282.5},{"$f":"'Payback Estimator-6500B'!$B$42*(D63) +D63","v":84971.999999999985},84689.499999999985,{"$f":"SUM($E$5:E64)","v":4603486.6899999985},{"$f":"IRR($E$5:E64)","v":0.38395991580959254},null,59,null,{"$f":"-LOOKUP(((A64*'O&M Cost Estimator 6500B'!F$7)-MOD((A64*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A64*'O&M Cost Estimator 6500B'!F$7)-MOD((A64*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A63*'O&M Cost Estimator 6500B'!F$7)-MOD((A63*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A63*'O&M Cost Estimator 6500B'!F$7)-MOD((A63*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-282.5},{"$f":"'Payback Estimator-6500B'!$C$42*(L63)+L63","v":84971.999999999985},84689.499999999985,{"$f":"SUM($M$5:M64)","v":4603486.6899999985},{"$f":"IRR($M$5:M64)","v":0.38395991580959254},null,null,null,99998]
[60,null,{"$f":"-LOOKUP(((A65*'O&M Cost Estimator 6500B'!F$7)-MOD((A65*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A65*'O&M Cost Estimator 6500B'!F$7)-MOD((A65*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A64*'O&M Cost Estimator 6500B'!F$7)-MOD((A64*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A64*'O&M Cost Estimator 6500B'!F$7)-MOD((A64*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D64) +D64","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E65)","v":4687373.6899999985},{"$f":"IRR($E$5:E65)","v":0.38395991634859739},null,60,null,{"$f":"-LOOKUP(((A65*'O&M Cost Estimator 6500B'!F$7)-MOD((A65*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A65*'O&M Cost Estimator 6500B'!F$7)-MOD((A65*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A64*'O&M Cost Estimator 6500B'!F$7)-MOD((A64*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A64*'O&M Cost Estimator 6500B'!F$7)-MOD((A64*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L64)+L64","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M65)","v":4687373.6899999985},{"$f":"IRR($M$5:M65)","v":0.38395991634859739},null,null,null,99998]
[61,null,{"$f":"-LOOKUP(((A66*'O&M Cost Estimator 6500B'!F$7)-MOD((A66*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A66*'O&M Cost Estimator 6500B'!F$7)-MOD((A66*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A65*'O&M Cost Estimator 6500B'!F$7)-MOD((A65*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A65*'O&M Cost Estimator 6500B'!F$7)-MOD((A65*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D65) +D65","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E66)","v":4771615.6899999985},{"$f":"IRR($E$5:E66)","v":0.38395991673971142},null,61,null,{"$f":"-LOOKUP(((A66*'O&M Cost Estimator 6500B'!F$7)-MOD((A66*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A66*'O&M Cost Estimator 6500B'!F$7)-MOD((A66*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A65*'O&M Cost Estimator 6500B'!F$7)-MOD((A65*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A65*'O&M Cost Estimator 6500B'!F$7)-MOD((A65*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L65)+L65","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M66)","v":4771615.6899999985},{"$f":"IRR($M$5:M66)","v":0.38395991673971142},null,null,null,99998]
[62,null,{"$f":"-LOOKUP(((A67*'O&M Cost Estimator 6500B'!F$7)-MOD((A67*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A67*'O&M Cost Estimator 6500B'!F$7)-MOD((A67*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A66*'O&M Cost Estimator 6500B'!F$7)-MOD((A66*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A66*'O&M Cost Estimator 6500B'!F$7)-MOD((A66*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D66) +D66","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E67)","v":4853978.7599999988},{"$f":"IRR($E$5:E67)","v":0.38395991701601329},null,62,null,{"$f":"-LOOKUP(((A67*'O&M Cost Estimator 6500B'!F$7)-MOD((A67*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A67*'O&M Cost Estimator 6500B'!F$7)-MOD((A67*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A66*'O&M Cost Estimator 6500B'!F$7)-MOD((A66*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A66*'O&M Cost Estimator 6500B'!F$7)-MOD((A66*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L66)+L66","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M67)","v":4853978.7599999988},{"$f":"IRR($M$5:M67)","v":0.38395991701601329},null,null,null,99998]
[63,null,{"$f":"-LOOKUP(((A68*'O&M Cost Estimator 6500B'!F$7)-MOD((A68*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A68*'O&M Cost Estimator 6500B'!F$7)-MOD((A68*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A67*'O&M Cost Estimator 6500B'!F$7)-MOD((A67*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A67*'O&M Cost Estimator 6500B'!F$7)-MOD((A67*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D67) +D67","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E68)","v":4937865.7599999988},{"$f":"IRR($E$5:E68)","v":0.38395991721935263},null,63,null,{"$f":"-LOOKUP(((A68*'O&M Cost Estimator 6500B'!F$7)-MOD((A68*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A68*'O&M Cost Estimator 6500B'!F$7)-MOD((A68*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A67*'O&M Cost Estimator 6500B'!F$7)-MOD((A67*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A67*'O&M Cost Estimator 6500B'!F$7)-MOD((A67*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L67)+L67","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M68)","v":4937865.7599999988},{"$f":"IRR($M$5:M68)","v":0.38395991721935263},null,null,null,99998]
[64,null,{"$f":"-LOOKUP(((A69*'O&M Cost Estimator 6500B'!F$7)-MOD((A69*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A69*'O&M Cost Estimator 6500B'!F$7)-MOD((A69*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A68*'O&M Cost Estimator 6500B'!F$7)-MOD((A68*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A68*'O&M Cost Estimator 6500B'!F$7)-MOD((A68*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D68) +D68","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E69)","v":5022107.7599999988},{"$f":"IRR($E$5:E69)","v":0.3839599173669006},null,64,null,{"$f":"-LOOKUP(((A69*'O&M Cost Estimator 6500B'!F$7)-MOD((A69*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A69*'O&M Cost Estimator 6500B'!F$7)-MOD((A69*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A68*'O&M Cost Estimator 6500B'!F$7)-MOD((A68*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A68*'O&M Cost Estimator 6500B'!F$7)-MOD((A68*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L68)+L68","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M69)","v":5022107.7599999988},{"$f":"IRR($M$5:M69)","v":0.3839599173669006},null,null,null,99998]
[65,null,{"$f":"-LOOKUP(((A70*'O&M Cost Estimator 6500B'!F$7)-MOD((A70*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A70*'O&M Cost Estimator 6500B'!F$7)-MOD((A70*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A69*'O&M Cost Estimator 6500B'!F$7)-MOD((A69*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A69*'O&M Cost Estimator 6500B'!F$7)-MOD((A69*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D69) +D69","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E70)","v":5104470.8299999991},{"$f":"IRR($E$5:E70)","v":0.38395991747113567},null,65,null,{"$f":"-LOOKUP(((A70*'O&M Cost Estimator 6500B'!F$7)-MOD((A70*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A70*'O&M Cost Estimator 6500B'!F$7)-MOD((A70*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A69*'O&M Cost Estimator 6500B'!F$7)-MOD((A69*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A69*'O&M Cost Estimator 6500B'!F$7)-MOD((A69*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L69)+L69","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M70)","v":5104470.8299999991},{"$f":"IRR($M$5:M70)","v":0.38395991747113567},null,null,null,99998]
[66,null,{"$f":"-LOOKUP(((A71*'O&M Cost Estimator 6500B'!F$7)-MOD((A71*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A71*'O&M Cost Estimator 6500B'!F$7)-MOD((A71*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A70*'O&M Cost Estimator 6500B'!F$7)-MOD((A70*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A70*'O&M Cost Estimator 6500B'!F$7)-MOD((A70*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D70) +D70","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E71)","v":5188357.8299999991},{"$f":"IRR($E$5:E71)","v":0.38395991754784564},null,66,null,{"$f":"-LOOKUP(((A71*'O&M Cost Estimator 6500B'!F$7)-MOD((A71*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A71*'O&M Cost Estimator 6500B'!F$7)-MOD((A71*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A70*'O&M Cost Estimator 6500B'!F$7)-MOD((A70*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A70*'O&M Cost Estimator 6500B'!F$7)-MOD((A70*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L70)+L70","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M71)","v":5188357.8299999991},{"$f":"IRR($M$5:M71)","v":0.38395991754784564},null,null,null,99998]
[67,null,{"$f":"-LOOKUP(((A72*'O&M Cost Estimator 6500B'!F$7)-MOD((A72*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A72*'O&M Cost Estimator 6500B'!F$7)-MOD((A72*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A71*'O&M Cost Estimator 6500B'!F$7)-MOD((A71*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A71*'O&M Cost Estimator 6500B'!F$7)-MOD((A71*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D71) +D71","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E72)","v":5272599.8299999991},{"$f":"IRR($E$5:E72)","v":0.38395991760350801},null,67,null,{"$f":"-LOOKUP(((A72*'O&M Cost Estimator 6500B'!F$7)-MOD((A72*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A72*'O&M Cost Estimator 6500B'!F$7)-MOD((A72*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A71*'O&M Cost Estimator 6500B'!F$7)-MOD((A71*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A71*'O&M Cost Estimator 6500B'!F$7)-MOD((A71*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L71)+L71","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M72)","v":5272599.8299999991},{"$f":"IRR($M$5:M72)","v":0.38395991760350801},null,null,null,99998]
[68,null,{"$f":"-LOOKUP(((A73*'O&M Cost Estimator 6500B'!F$7)-MOD((A73*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A73*'O&M Cost Estimator 6500B'!F$7)-MOD((A73*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A72*'O&M Cost Estimator 6500B'!F$7)-MOD((A72*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A72*'O&M Cost Estimator 6500B'!F$7)-MOD((A72*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D72) +D72","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E73)","v":5354962.8999999994},{"$f":"IRR($E$5:E73)","v":0.38395991764283033},null,68,null,{"$f":"-LOOKUP(((A73*'O&M Cost Estimator 6500B'!F$7)-MOD((A73*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A73*'O&M Cost Estimator 6500B'!F$7)-MOD((A73*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A72*'O&M Cost Estimator 6500B'!F$7)-MOD((A72*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A72*'O&M Cost Estimator 6500B'!F$7)-MOD((A72*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L72)+L72","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M73)","v":5354962.8999999994},{"$f":"IRR($M$5:M73)","v":0.38395991764283033},null,null,null,99998]
[69,null,{"$f":"-LOOKUP(((A74*'O&M Cost Estimator 6500B'!F$7)-MOD((A74*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A74*'O&M Cost Estimator 6500B'!F$7)-MOD((A74*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A73*'O&M Cost Estimator 6500B'!F$7)-MOD((A73*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A73*'O&M Cost Estimator 6500B'!F$7)-MOD((A73*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D73) +D73","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E74)","v":5438849.8999999994},{"$f":"IRR($E$5:E74)","v":0.3839599176717694},null,69,null,{"$f":"-LOOKUP(((A74*'O&M Cost Estimator 6500B'!F$7)-MOD((A74*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A74*'O&M Cost Estimator 6500B'!F$7)-MOD((A74*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A73*'O&M Cost Estimator 6500B'!F$7)-MOD((A73*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A73*'O&M Cost Estimator 6500B'!F$7)-MOD((A73*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L73)+L73","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M74)","v":5438849.8999999994},{"$f":"IRR($M$5:M74)","v":0.3839599176717694},null,null,null,99998]
[70,null,{"$f":"-LOOKUP(((A75*'O&M Cost Estimator 6500B'!F$7)-MOD((A75*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A75*'O&M Cost Estimator 6500B'!F$7)-MOD((A75*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A74*'O&M Cost Estimator 6500B'!F$7)-MOD((A74*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A74*'O&M Cost Estimator 6500B'!F$7)-MOD((A74*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D74) +D74","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E75)","v":5523091.8999999994},{"$f":"IRR($E$5:E75)","v":0.38395991769276794},null,70,null,{"$f":"-LOOKUP(((A75*'O&M Cost Estimator 6500B'!F$7)-MOD((A75*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A75*'O&M Cost Estimator 6500B'!F$7)-MOD((A75*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A74*'O&M Cost Estimator 6500B'!F$7)-MOD((A74*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A74*'O&M Cost Estimator 6500B'!F$7)-MOD((A74*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L74)+L74","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M75)","v":5523091.8999999994},{"$f":"IRR($M$5:M75)","v":0.38395991769276794},null,null,null,99998]
[71,null,{"$f":"-LOOKUP(((A76*'O&M Cost Estimator 6500B'!F$7)-MOD((A76*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A76*'O&M Cost Estimator 6500B'!F$7)-MOD((A76*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A75*'O&M Cost Estimator 6500B'!F$7)-MOD((A75*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A75*'O&M Cost Estimator 6500B'!F$7)-MOD((A75*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D75) +D75","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E76)","v":5605454.9699999997},{"$f":"IRR($E$5:E76)","v":0.38395991770760229},null,71,null,{"$f":"-LOOKUP(((A76*'O&M Cost Estimator 6500B'!F$7)-MOD((A76*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A76*'O&M Cost Estimator 6500B'!F$7)-MOD((A76*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A75*'O&M Cost Estimator 6500B'!F$7)-MOD((A75*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A75*'O&M Cost Estimator 6500B'!F$7)-MOD((A75*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L75)+L75","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M76)","v":5605454.9699999997},{"$f":"IRR($M$5:M76)","v":0.38395991770760229},null,null,null,99998]
[72,null,{"$f":"-LOOKUP(((A77*'O&M Cost Estimator 6500B'!F$7)-MOD((A77*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A77*'O&M Cost Estimator 6500B'!F$7)-MOD((A77*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A76*'O&M Cost Estimator 6500B'!F$7)-MOD((A76*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A76*'O&M Cost Estimator 6500B'!F$7)-MOD((A76*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D76) +D76","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E77)","v":5689341.9699999997},{"$f":"IRR($E$5:E77)","v":0.38395991771851956},null,72,null,{"$f":"-LOOKUP(((A77*'O&M Cost Estimator 6500B'!F$7)-MOD((A77*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A77*'O&M Cost Estimator 6500B'!F$7)-MOD((A77*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A76*'O&M Cost Estimator 6500B'!F$7)-MOD((A76*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A76*'O&M Cost Estimator 6500B'!F$7)-MOD((A76*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L76)+L76","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M77)","v":5689341.9699999997},{"$f":"IRR($M$5:M77)","v":0.38395991771851956},null,null,null,99998]
[73,null,{"$f":"-LOOKUP(((A78*'O&M Cost Estimator 6500B'!F$7)-MOD((A78*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A78*'O&M Cost Estimator 6500B'!F$7)-MOD((A78*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A77*'O&M Cost Estimator 6500B'!F$7)-MOD((A77*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A77*'O&M Cost Estimator 6500B'!F$7)-MOD((A77*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-447.5},{"$f":"'Payback Estimator-6500B'!$B$42*(D77) +D77","v":84971.999999999985},84524.499999999985,{"$f":"SUM($E$5:E78)","v":5773866.4699999997},{"$f":"IRR($E$5:E78)","v":0.38395991772646809},null,73,null,{"$f":"-LOOKUP(((A78*'O&M Cost Estimator 6500B'!F$7)-MOD((A78*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A78*'O&M Cost Estimator 6500B'!F$7)-MOD((A78*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A77*'O&M Cost Estimator 6500B'!F$7)-MOD((A77*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A77*'O&M Cost Estimator 6500B'!F$7)-MOD((A77*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-447.5},{"$f":"'Payback Estimator-6500B'!$C$42*(L77)+L77","v":84971.999999999985},84524.499999999985,{"$f":"SUM($M$5:M78)","v":5773866.4699999997},{"$f":"IRR($M$5:M78)","v":0.38395991772646809},null,null,null,99998]
[74,null,{"$f":"-LOOKUP(((A79*'O&M Cost Estimator 6500B'!F$7)-MOD((A79*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A79*'O&M Cost Estimator 6500B'!F$7)-MOD((A79*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A78*'O&M Cost Estimator 6500B'!F$7)-MOD((A78*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A78*'O&M Cost Estimator 6500B'!F$7)-MOD((A78*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D78) +D78","v":84971.999999999985},{"$f":"C79+D79","v":82363.069999999992},{"$f":"SUM($E$5:E79)","v":5856229.54},{"$f":"IRR($E$5:E79)","v":0.38395991773206428},null,74,null,{"$f":"-LOOKUP(((A79*'O&M Cost Estimator 6500B'!F$7)-MOD((A79*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A79*'O&M Cost Estimator 6500B'!F$7)-MOD((A79*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A78*'O&M Cost Estimator 6500B'!F$7)-MOD((A78*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A78*'O&M Cost Estimator 6500B'!F$7)-MOD((A78*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L78)+L78","v":84971.999999999985},{"$f":"K79+L79","v":82363.069999999992},{"$f":"SUM($M$5:M79)","v":5856229.54},{"$f":"IRR($M$5:M79)","v":0.38395991773206428},null,null,null,{"$f":"IF(S78=99999,IF(F79>=0,A79-F79/E79,99999),99998)","v":99998}]
[75,null,{"$f":"-LOOKUP(((A80*'O&M Cost Estimator 6500B'!F$7)-MOD((A80*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A80*'O&M Cost Estimator 6500B'!F$7)-MOD((A80*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A79*'O&M Cost Estimator 6500B'!F$7)-MOD((A79*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A79*'O&M Cost Estimator 6500B'!F$7)-MOD((A79*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D79) +D79","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E80)","v":5940116.54},{"$f":"IRR($E$5:E80)","v":0.38395991773618299},null,75,null,{"$f":"-LOOKUP(((A80*'O&M Cost Estimator 6500B'!F$7)-MOD((A80*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A80*'O&M Cost Estimator 6500B'!F$7)-MOD((A80*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A79*'O&M Cost Estimator 6500B'!F$7)-MOD((A79*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A79*'O&M Cost Estimator 6500B'!F$7)-MOD((A79*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L79)+L79","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M80)","v":5940116.54},{"$f":"IRR($M$5:M80)","v":0.38395991773618299},null,null,null,99998]
[76,null,{"$f":"-LOOKUP(((A81*'O&M Cost Estimator 6500B'!F$7)-MOD((A81*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A81*'O&M Cost Estimator 6500B'!F$7)-MOD((A81*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A80*'O&M Cost Estimator 6500B'!F$7)-MOD((A80*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A80*'O&M Cost Estimator 6500B'!F$7)-MOD((A80*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D80) +D80","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E81)","v":6024358.54},{"$f":"IRR($E$5:E81)","v":0.38395991773917149},null,76,null,{"$f":"-LOOKUP(((A81*'O&M Cost Estimator 6500B'!F$7)-MOD((A81*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A81*'O&M Cost Estimator 6500B'!F$7)-MOD((A81*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A80*'O&M Cost Estimator 6500B'!F$7)-MOD((A80*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A80*'O&M Cost Estimator 6500B'!F$7)-MOD((A80*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L80)+L80","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M81)","v":6024358.54},{"$f":"IRR($M$5:M81)","v":0.38395991773917149},null,null,null,99998]
[77,null,{"$f":"-LOOKUP(((A82*'O&M Cost Estimator 6500B'!F$7)-MOD((A82*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A82*'O&M Cost Estimator 6500B'!F$7)-MOD((A82*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A81*'O&M Cost Estimator 6500B'!F$7)-MOD((A81*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A81*'O&M Cost Estimator 6500B'!F$7)-MOD((A81*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D81) +D81","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E82)","v":6106721.6100000003},{"$f":"IRR($E$5:E82)","v":0.38395991774128224},null,77,null,{"$f":"-LOOKUP(((A82*'O&M Cost Estimator 6500B'!F$7)-MOD((A82*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A82*'O&M Cost Estimator 6500B'!F$7)-MOD((A82*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A81*'O&M Cost Estimator 6500B'!F$7)-MOD((A81*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A81*'O&M Cost Estimator 6500B'!F$7)-MOD((A81*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L81)+L81","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M82)","v":6106721.6100000003},{"$f":"IRR($M$5:M82)","v":0.38395991774128224},null,null,null,99998]
[78,null,{"$f":"-LOOKUP(((A83*'O&M Cost Estimator 6500B'!F$7)-MOD((A83*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A83*'O&M Cost Estimator 6500B'!F$7)-MOD((A83*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A82*'O&M Cost Estimator 6500B'!F$7)-MOD((A82*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A82*'O&M Cost Estimator 6500B'!F$7)-MOD((A82*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D82) +D82","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E83)","v":6190608.6100000003},{"$f":"IRR($E$5:E83)","v":0.38395991774283611},null,78,null,{"$f":"-LOOKUP(((A83*'O&M Cost Estimator 6500B'!F$7)-MOD((A83*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A83*'O&M Cost Estimator 6500B'!F$7)-MOD((A83*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A82*'O&M Cost Estimator 6500B'!F$7)-MOD((A82*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A82*'O&M Cost Estimator 6500B'!F$7)-MOD((A82*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L82)+L82","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M83)","v":6190608.6100000003},{"$f":"IRR($M$5:M83)","v":0.38395991774283611},null,null,null,99998]
[79,null,{"$f":"-LOOKUP(((A84*'O&M Cost Estimator 6500B'!F$7)-MOD((A84*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A84*'O&M Cost Estimator 6500B'!F$7)-MOD((A84*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A83*'O&M Cost Estimator 6500B'!F$7)-MOD((A83*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A83*'O&M Cost Estimator 6500B'!F$7)-MOD((A83*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D83) +D83","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E84)","v":6274850.6100000003},{"$f":"IRR($E$5:E84)","v":0.38395991774396365},null,79,null,{"$f":"-LOOKUP(((A84*'O&M Cost Estimator 6500B'!F$7)-MOD((A84*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A84*'O&M Cost Estimator 6500B'!F$7)-MOD((A84*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A83*'O&M Cost Estimator 6500B'!F$7)-MOD((A83*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A83*'O&M Cost Estimator 6500B'!F$7)-MOD((A83*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L83)+L83","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M84)","v":6274850.6100000003},{"$f":"IRR($M$5:M84)","v":0.38395991774396365},null,null,null,99998]
[80,null,{"$f":"-LOOKUP(((A85*'O&M Cost Estimator 6500B'!F$7)-MOD((A85*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A85*'O&M Cost Estimator 6500B'!F$7)-MOD((A85*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A84*'O&M Cost Estimator 6500B'!F$7)-MOD((A84*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A84*'O&M Cost Estimator 6500B'!F$7)-MOD((A84*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D84) +D84","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E85)","v":6357213.6800000006},{"$f":"IRR($E$5:E85)","v":0.3839599177447599},null,80,null,{"$f":"-LOOKUP(((A85*'O&M Cost Estimator 6500B'!F$7)-MOD((A85*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A85*'O&M Cost Estimator 6500B'!F$7)-MOD((A85*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A84*'O&M Cost Estimator 6500B'!F$7)-MOD((A84*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A84*'O&M Cost Estimator 6500B'!F$7)-MOD((A84*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L84)+L84","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M85)","v":6357213.6800000006},{"$f":"IRR($M$5:M85)","v":0.3839599177447599},null,null,null,99998]
[81,null,{"$f":"-LOOKUP(((A86*'O&M Cost Estimator 6500B'!F$7)-MOD((A86*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A86*'O&M Cost Estimator 6500B'!F$7)-MOD((A86*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A85*'O&M Cost Estimator 6500B'!F$7)-MOD((A85*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A85*'O&M Cost Estimator 6500B'!F$7)-MOD((A85*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D85) +D85","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E86)","v":6441100.6800000006},{"$f":"IRR($E$5:E86)","v":0.38395991774534632},null,81,null,{"$f":"-LOOKUP(((A86*'O&M Cost Estimator 6500B'!F$7)-MOD((A86*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A86*'O&M Cost Estimator 6500B'!F$7)-MOD((A86*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A85*'O&M Cost Estimator 6500B'!F$7)-MOD((A85*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A85*'O&M Cost Estimator 6500B'!F$7)-MOD((A85*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L85)+L85","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M86)","v":6441100.6800000006},{"$f":"IRR($M$5:M86)","v":0.38395991774534632},null,null,null,99998]
[82,null,{"$f":"-LOOKUP(((A87*'O&M Cost Estimator 6500B'!F$7)-MOD((A87*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A87*'O&M Cost Estimator 6500B'!F$7)-MOD((A87*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A86*'O&M Cost Estimator 6500B'!F$7)-MOD((A86*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A86*'O&M Cost Estimator 6500B'!F$7)-MOD((A86*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D86) +D86","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E87)","v":6525342.6800000006},{"$f":"IRR($E$5:E87)","v":0.38395991774577154},null,82,null,{"$f":"-LOOKUP(((A87*'O&M Cost Estimator 6500B'!F$7)-MOD((A87*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A87*'O&M Cost Estimator 6500B'!F$7)-MOD((A87*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A86*'O&M Cost Estimator 6500B'!F$7)-MOD((A86*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A86*'O&M Cost Estimator 6500B'!F$7)-MOD((A86*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L86)+L86","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M87)","v":6525342.6800000006},{"$f":"IRR($M$5:M87)","v":0.38395991774577154},null,null,null,99998]
[83,null,{"$f":"-LOOKUP(((A88*'O&M Cost Estimator 6500B'!F$7)-MOD((A88*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A88*'O&M Cost Estimator 6500B'!F$7)-MOD((A88*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A87*'O&M Cost Estimator 6500B'!F$7)-MOD((A87*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A87*'O&M Cost Estimator 6500B'!F$7)-MOD((A87*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D87) +D87","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E88)","v":6607705.7500000009},{"$f":"IRR($E$5:E88)","v":0.38395991774607197},null,83,null,{"$f":"-LOOKUP(((A88*'O&M Cost Estimator 6500B'!F$7)-MOD((A88*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A88*'O&M Cost Estimator 6500B'!F$7)-MOD((A88*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A87*'O&M Cost Estimator 6500B'!F$7)-MOD((A87*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A87*'O&M Cost Estimator 6500B'!F$7)-MOD((A87*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L87)+L87","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M88)","v":6607705.7500000009},{"$f":"IRR($M$5:M88)","v":0.38395991774607197},null,null,null,99998]
[84,null,{"$f":"-LOOKUP(((A89*'O&M Cost Estimator 6500B'!F$7)-MOD((A89*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A89*'O&M Cost Estimator 6500B'!F$7)-MOD((A89*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A88*'O&M Cost Estimator 6500B'!F$7)-MOD((A88*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A88*'O&M Cost Estimator 6500B'!F$7)-MOD((A88*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D88) +D88","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E89)","v":6691592.7500000009},{"$f":"IRR($E$5:E89)","v":0.3839599177462929},null,84,null,{"$f":"-LOOKUP(((A89*'O&M Cost Estimator 6500B'!F$7)-MOD((A89*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A89*'O&M Cost Estimator 6500B'!F$7)-MOD((A89*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A88*'O&M Cost Estimator 6500B'!F$7)-MOD((A88*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A88*'O&M Cost Estimator 6500B'!F$7)-MOD((A88*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L88)+L88","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M89)","v":6691592.7500000009},{"$f":"IRR($M$5:M89)","v":0.3839599177462929},null,null,null,99998]
[85,null,{"$f":"-LOOKUP(((A90*'O&M Cost Estimator 6500B'!F$7)-MOD((A90*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A90*'O&M Cost Estimator 6500B'!F$7)-MOD((A90*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A89*'O&M Cost Estimator 6500B'!F$7)-MOD((A89*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A89*'O&M Cost Estimator 6500B'!F$7)-MOD((A89*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D89) +D89","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E90)","v":6775834.7500000009},{"$f":"IRR($E$5:E90)","v":0.38395991774645366},null,85,null,{"$f":"-LOOKUP(((A90*'O&M Cost Estimator 6500B'!F$7)-MOD((A90*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A90*'O&M Cost Estimator 6500B'!F$7)-MOD((A90*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A89*'O&M Cost Estimator 6500B'!F$7)-MOD((A89*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A89*'O&M Cost Estimator 6500B'!F$7)-MOD((A89*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L89)+L89","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M90)","v":6775834.7500000009},{"$f":"IRR($M$5:M90)","v":0.38395991774645366},null,null,null,99998]
[86,null,{"$f":"-LOOKUP(((A91*'O&M Cost Estimator 6500B'!F$7)-MOD((A91*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A91*'O&M Cost Estimator 6500B'!F$7)-MOD((A91*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A90*'O&M Cost Estimator 6500B'!F$7)-MOD((A90*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A90*'O&M Cost Estimator 6500B'!F$7)-MOD((A90*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D90) +D90","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E91)","v":6858197.8200000012},{"$f":"IRR($E$5:E91)","v":0.3839599177465669},null,{"$f":"A91","v":86},null,{"$f":"-LOOKUP(((A91*'O&M Cost Estimator 6500B'!F$7)-MOD((A91*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A91*'O&M Cost Estimator 6500B'!F$7)-MOD((A91*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A90*'O&M Cost Estimator 6500B'!F$7)-MOD((A90*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A90*'O&M Cost Estimator 6500B'!F$7)-MOD((A90*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L90)+L90","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M91)","v":6858197.8200000012},{"$f":"IRR($M$5:M91)","v":0.3839599177465669},null,null,null,99998]
[87,null,{"$f":"-LOOKUP(((A92*'O&M Cost Estimator 6500B'!F$7)-MOD((A92*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A92*'O&M Cost Estimator 6500B'!F$7)-MOD((A92*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A91*'O&M Cost Estimator 6500B'!F$7)-MOD((A91*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A91*'O&M Cost Estimator 6500B'!F$7)-MOD((A91*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D91) +D91","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E92)","v":6942084.8200000012},{"$f":"IRR($E$5:E92)","v":0.38395991774665039},null,87,null,{"$f":"-LOOKUP(((A92*'O&M Cost Estimator 6500B'!F$7)-MOD((A92*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A92*'O&M Cost Estimator 6500B'!F$7)-MOD((A92*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A91*'O&M Cost Estimator 6500B'!F$7)-MOD((A91*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A91*'O&M Cost Estimator 6500B'!F$7)-MOD((A91*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L91)+L91","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M92)","v":6942084.8200000012},{"$f":"IRR($M$5:M92)","v":0.38395991774665039},null,null,null,99998]
[88,null,{"$f":"-LOOKUP(((A93*'O&M Cost Estimator 6500B'!F$7)-MOD((A93*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A93*'O&M Cost Estimator 6500B'!F$7)-MOD((A93*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A92*'O&M Cost Estimator 6500B'!F$7)-MOD((A92*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A92*'O&M Cost Estimator 6500B'!F$7)-MOD((A92*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-282.5},{"$f":"'Payback Estimator-6500B'!$B$42*(D92) +D92","v":84971.999999999985},84689.499999999985,{"$f":"SUM($E$5:E93)","v":7026774.3200000012},{"$f":"IRR($E$5:E93)","v":0.38395991774671123},null,88,null,{"$f":"-LOOKUP(((A93*'O&M Cost Estimator 6500B'!F$7)-MOD((A93*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A93*'O&M Cost Estimator 6500B'!F$7)-MOD((A93*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A92*'O&M Cost Estimator 6500B'!F$7)-MOD((A92*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A92*'O&M Cost Estimator 6500B'!F$7)-MOD((A92*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-282.5},{"$f":"'Payback Estimator-6500B'!$C$42*(L92)+L92","v":84971.999999999985},84689.499999999985,{"$f":"SUM($M$5:M93)","v":7026774.3200000012},{"$f":"IRR($M$5:M93)","v":0.38395991774671123},null,null,null,99998]
[89,null,{"$f":"-LOOKUP(((A94*'O&M Cost Estimator 6500B'!F$7)-MOD((A94*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A94*'O&M Cost Estimator 6500B'!F$7)-MOD((A94*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A93*'O&M Cost Estimator 6500B'!F$7)-MOD((A93*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A93*'O&M Cost Estimator 6500B'!F$7)-MOD((A93*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D93) +D93","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E94)","v":7111016.3200000012},{"$f":"IRR($E$5:E94)","v":0.38395991774675475},null,89,null,{"$f":"-LOOKUP(((A94*'O&M Cost Estimator 6500B'!F$7)-MOD((A94*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A94*'O&M Cost Estimator 6500B'!F$7)-MOD((A94*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A93*'O&M Cost Estimator 6500B'!F$7)-MOD((A93*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A93*'O&M Cost Estimator 6500B'!F$7)-MOD((A93*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L93)+L93","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M94)","v":7111016.3200000012},{"$f":"IRR($M$5:M94)","v":0.38395991774675475},null,null,null,99998]
[90,null,{"$f":"-LOOKUP(((A95*'O&M Cost Estimator 6500B'!F$7)-MOD((A95*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A95*'O&M Cost Estimator 6500B'!F$7)-MOD((A95*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A94*'O&M Cost Estimator 6500B'!F$7)-MOD((A94*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A94*'O&M Cost Estimator 6500B'!F$7)-MOD((A94*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D94) +D94","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E95)","v":7193379.3900000015},{"$f":"IRR($E$5:E95)","v":0.38395991774678584},null,90,null,{"$f":"-LOOKUP(((A95*'O&M Cost Estimator 6500B'!F$7)-MOD((A95*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A95*'O&M Cost Estimator 6500B'!F$7)-MOD((A95*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A94*'O&M Cost Estimator 6500B'!F$7)-MOD((A94*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A94*'O&M Cost Estimator 6500B'!F$7)-MOD((A94*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L94)+L94","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M95)","v":7193379.3900000015},{"$f":"IRR($M$5:M95)","v":0.38395991774678584},null,null,null,99998]
[91,null,{"$f":"-LOOKUP(((A96*'O&M Cost Estimator 6500B'!F$7)-MOD((A96*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A96*'O&M Cost Estimator 6500B'!F$7)-MOD((A96*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A95*'O&M Cost Estimator 6500B'!F$7)-MOD((A95*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A95*'O&M Cost Estimator 6500B'!F$7)-MOD((A95*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D95) +D95","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E96)","v":7277266.3900000015},{"$f":"IRR($E$5:E96)","v":0.38395991774680827},null,91,null,{"$f":"-LOOKUP(((A96*'O&M Cost Estimator 6500B'!F$7)-MOD((A96*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A96*'O&M Cost Estimator 6500B'!F$7)-MOD((A96*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A95*'O&M Cost Estimator 6500B'!F$7)-MOD((A95*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A95*'O&M Cost Estimator 6500B'!F$7)-MOD((A95*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L95)+L95","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M96)","v":7277266.3900000015},{"$f":"IRR($M$5:M96)","v":0.38395991774680827},null,null,null,99998]
[92,null,{"$f":"-LOOKUP(((A97*'O&M Cost Estimator 6500B'!F$7)-MOD((A97*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A97*'O&M Cost Estimator 6500B'!F$7)-MOD((A97*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A96*'O&M Cost Estimator 6500B'!F$7)-MOD((A96*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A96*'O&M Cost Estimator 6500B'!F$7)-MOD((A96*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D96) +D96","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E97)","v":7361508.3900000015},{"$f":"IRR($E$5:E97)","v":0.38395991774682492},null,92,null,{"$f":"-LOOKUP(((A97*'O&M Cost Estimator 6500B'!F$7)-MOD((A97*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A97*'O&M Cost Estimator 6500B'!F$7)-MOD((A97*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A96*'O&M Cost Estimator 6500B'!F$7)-MOD((A96*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A96*'O&M Cost Estimator 6500B'!F$7)-MOD((A96*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L96)+L96","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M97)","v":7361508.3900000015},{"$f":"IRR($M$5:M97)","v":0.38395991774682492},null,null,null,99998]
[93,null,{"$f":"-LOOKUP(((A98*'O&M Cost Estimator 6500B'!F$7)-MOD((A98*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A98*'O&M Cost Estimator 6500B'!F$7)-MOD((A98*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A97*'O&M Cost Estimator 6500B'!F$7)-MOD((A97*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A97*'O&M Cost Estimator 6500B'!F$7)-MOD((A97*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D97) +D97","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E98)","v":7443871.4600000018},{"$f":"IRR($E$5:E98)","v":0.38395991774683691},null,93,null,{"$f":"-LOOKUP(((A98*'O&M Cost Estimator 6500B'!F$7)-MOD((A98*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A98*'O&M Cost Estimator 6500B'!F$7)-MOD((A98*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A97*'O&M Cost Estimator 6500B'!F$7)-MOD((A97*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A97*'O&M Cost Estimator 6500B'!F$7)-MOD((A97*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L97)+L97","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M98)","v":7443871.4600000018},{"$f":"IRR($M$5:M98)","v":0.38395991774683691},null,null,null,99998]
[94,null,{"$f":"-LOOKUP(((A99*'O&M Cost Estimator 6500B'!F$7)-MOD((A99*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A99*'O&M Cost Estimator 6500B'!F$7)-MOD((A99*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A98*'O&M Cost Estimator 6500B'!F$7)-MOD((A98*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A98*'O&M Cost Estimator 6500B'!F$7)-MOD((A98*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D98) +D98","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E99)","v":7527758.4600000018},{"$f":"IRR($E$5:E99)","v":0.38395991774684535},null,94,null,{"$f":"-LOOKUP(((A99*'O&M Cost Estimator 6500B'!F$7)-MOD((A99*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A99*'O&M Cost Estimator 6500B'!F$7)-MOD((A99*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A98*'O&M Cost Estimator 6500B'!F$7)-MOD((A98*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A98*'O&M Cost Estimator 6500B'!F$7)-MOD((A98*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L98)+L98","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M99)","v":7527758.4600000018},{"$f":"IRR($M$5:M99)","v":0.38395991774684535},null,null,null,99998]
[95,null,{"$f":"-LOOKUP(((A100*'O&M Cost Estimator 6500B'!F$7)-MOD((A100*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A100*'O&M Cost Estimator 6500B'!F$7)-MOD((A100*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A99*'O&M Cost Estimator 6500B'!F$7)-MOD((A99*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A99*'O&M Cost Estimator 6500B'!F$7)-MOD((A99*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D99) +D99","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E100)","v":7612000.4600000018},{"$f":"IRR($E$5:E100)","v":0.38395991774685156},null,95,null,{"$f":"-LOOKUP(((A100*'O&M Cost Estimator 6500B'!F$7)-MOD((A100*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A100*'O&M Cost Estimator 6500B'!F$7)-MOD((A100*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A99*'O&M Cost Estimator 6500B'!F$7)-MOD((A99*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A99*'O&M Cost Estimator 6500B'!F$7)-MOD((A99*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L99)+L99","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M100)","v":7612000.4600000018},{"$f":"IRR($M$5:M100)","v":0.38395991774685156},null,null,null,99998]
[96,null,{"$f":"-LOOKUP(((A101*'O&M Cost Estimator 6500B'!F$7)-MOD((A101*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A101*'O&M Cost Estimator 6500B'!F$7)-MOD((A101*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A100*'O&M Cost Estimator 6500B'!F$7)-MOD((A100*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A100*'O&M Cost Estimator 6500B'!F$7)-MOD((A100*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D100) +D100","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E101)","v":7694363.5300000021},{"$f":"IRR($E$5:E101)","v":0.38395991774685578},null,96,null,{"$f":"-LOOKUP(((A101*'O&M Cost Estimator 6500B'!F$7)-MOD((A101*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A101*'O&M Cost Estimator 6500B'!F$7)-MOD((A101*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A100*'O&M Cost Estimator 6500B'!F$7)-MOD((A100*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A100*'O&M Cost Estimator 6500B'!F$7)-MOD((A100*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L100)+L100","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M101)","v":7694363.5300000021},{"$f":"IRR($M$5:M101)","v":0.38395991774685578},null,null,null,99998]
[97,null,{"$f":"-LOOKUP(((A102*'O&M Cost Estimator 6500B'!F$7)-MOD((A102*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A102*'O&M Cost Estimator 6500B'!F$7)-MOD((A102*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A101*'O&M Cost Estimator 6500B'!F$7)-MOD((A101*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A101*'O&M Cost Estimator 6500B'!F$7)-MOD((A101*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D101) +D101","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E102)","v":7778250.5300000021},{"$f":"IRR($E$5:E102)","v":0.38395991774685911},null,97,null,{"$f":"-LOOKUP(((A102*'O&M Cost Estimator 6500B'!F$7)-MOD((A102*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A102*'O&M Cost Estimator 6500B'!F$7)-MOD((A102*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A101*'O&M Cost Estimator 6500B'!F$7)-MOD((A101*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A101*'O&M Cost Estimator 6500B'!F$7)-MOD((A101*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L101)+L101","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M102)","v":7778250.5300000021},{"$f":"IRR($M$5:M102)","v":0.38395991774685911},null,null,null,99998]
[98,null,{"$f":"-LOOKUP(((A103*'O&M Cost Estimator 6500B'!F$7)-MOD((A103*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A103*'O&M Cost Estimator 6500B'!F$7)-MOD((A103*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A102*'O&M Cost Estimator 6500B'!F$7)-MOD((A102*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A102*'O&M Cost Estimator 6500B'!F$7)-MOD((A102*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$B$42*(D102) +D102","v":84971.999999999985},84241.999999999985,{"$f":"SUM($E$5:E103)","v":7862492.5300000021},{"$f":"IRR($E$5:E103)","v":0.38395991774686156},null,98,null,{"$f":"-LOOKUP(((A103*'O&M Cost Estimator 6500B'!F$7)-MOD((A103*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A103*'O&M Cost Estimator 6500B'!F$7)-MOD((A103*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A102*'O&M Cost Estimator 6500B'!F$7)-MOD((A102*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A102*'O&M Cost Estimator 6500B'!F$7)-MOD((A102*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-730},{"$f":"'Payback Estimator-6500B'!$C$42*(L102)+L102","v":84971.999999999985},84241.999999999985,{"$f":"SUM($M$5:M103)","v":7862492.5300000021},{"$f":"IRR($M$5:M103)","v":0.38395991774686156},null,null,null,99998]
[99,null,{"$f":"-LOOKUP(((A104*'O&M Cost Estimator 6500B'!F$7)-MOD((A104*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A104*'O&M Cost Estimator 6500B'!F$7)-MOD((A104*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A103*'O&M Cost Estimator 6500B'!F$7)-MOD((A103*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A103*'O&M Cost Estimator 6500B'!F$7)-MOD((A103*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$B$42*(D103) +D103","v":84971.999999999985},82363.069999999992,{"$f":"SUM($E$5:E104)","v":7944855.6000000024},{"$f":"IRR($E$5:E104)","v":0.38395991774686333},null,99,null,{"$f":"-LOOKUP(((A104*'O&M Cost Estimator 6500B'!F$7)-MOD((A104*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A104*'O&M Cost Estimator 6500B'!F$7)-MOD((A104*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A103*'O&M Cost Estimator 6500B'!F$7)-MOD((A103*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A103*'O&M Cost Estimator 6500B'!F$7)-MOD((A103*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-2608.929999999993},{"$f":"'Payback Estimator-6500B'!$C$42*(L103)+L103","v":84971.999999999985},82363.069999999992,{"$f":"SUM($M$5:M104)","v":7944855.6000000024},{"$f":"IRR($M$5:M104)","v":0.38395991774686333},null,null,null,99998]
[100,null,{"$f":"-LOOKUP(((A105*'O&M Cost Estimator 6500B'!F$7)-MOD((A105*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)-LOOKUP(((A105*'O&M Cost Estimator 6500B'!F$7)-MOD((A105*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)+LOOKUP(((A104*'O&M Cost Estimator 6500B'!F$7)-MOD((A104*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!I$22:I$221)+LOOKUP(((A104*'O&M Cost Estimator 6500B'!F$7)-MOD((A104*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!F$22:F$221,'O&M Cost Estimator 6500B'!K$22:K$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$B$42*(D104) +D104","v":84971.999999999985},83886.999999999985,{"$f":"SUM($E$5:E105)","v":8028742.6000000024},{"$f":"IRR($E$5:E105)","v":0.38395991774686422},null,100,null,{"$f":"-LOOKUP(((A105*'O&M Cost Estimator 6500B'!F$7)-MOD((A105*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)-LOOKUP(((A105*'O&M Cost Estimator 6500B'!F$7)-MOD((A105*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)+LOOKUP(((A104*'O&M Cost Estimator 6500B'!F$7)-MOD((A104*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!T$21:T$221)+LOOKUP(((A104*'O&M Cost Estimator 6500B'!F$7)-MOD((A104*'O&M Cost Estimator 6500B'!F$7),4400)),'O&M Cost Estimator 6500B'!Q$21:Q$221,'O&M Cost Estimator 6500B'!V$21:V$221)","v":-1085},{"$f":"'Payback Estimator-6500B'!$C$42*(L104)+L104","v":84971.999999999985},83886.999999999985,{"$f":"SUM($M$5:M105)","v":8028742.6000000024},{"$f":"IRR($M$5:M105)","v":0.38395991774686422},null,null,null,99998]
[]
[null,"Projected lifetime(years):  ",null,null,null,{"$f":"'Payback Estimator-4400B'!B42","v":20},null,null,null,null,null,"Projected lifetime(years):  ",{"$f":"'Payback Estimator-4400B'!C42","v":20}]
[null,null,null,"NPV of investment after 20 years: ",null,{"$f":"NPV('Payback Estimator-6500B'!B46,E5:E25)","v":1343678.3499999999},null,null,null,null,null,"NPV of investment after 20 years: ",{"$f":"NPV('Payback Estimator-6500B'!C46,M5:M25)","v":1343678.3499999999}]
[null,"IRR for projected lifetime:  ",null,null,null,{"$f":"LOOKUP(F107,A6:A25,G6:G25)","v":0.3833348917458943},null,null,null,null,null,"IRR for projected lifetime:  ",{"$f":"LOOKUP(M107,A6:A25,O6:O25)","v":0.3833348917458943}]
["This document contains confidential and proprietary information and is supplied purely to enable you to evaluate details concerning ElectraTherm products and services.  No part of this document may be disclosed or transferred outside ElectraTherm or the current interested parties.  No part of this document may be reproduced or transmitted in any form or by any means, including photography and recording, without the written permission of ElectraTherm, an application for which should be addressed to the organization.  Such written permission must also be obtained before any part of this document is stored in a retrieval system of any nature."]
["Copyright © ElectraTherm, Inc. 2019. All Rights Reserved",{"$f":"'Payback Estimator-4400B'!A51","v":"Copyright © ElectraTherm, Inc. 2021. All Rights Reserved"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Payback Estimator-6500B'!E50","v":"B Model Payback Estimator, Dual currency REV 01_20210714"}]

{"sheet":"O&M Cost Estimator 6500B","index":9,"n_rows":224,"n_cols":22,"rows_kept":224,"cut":false,"hidden":false,"merged":[[45,13,46,13],[47,13,48,13],[59,13,60,13],[49,13,50,13],[51,13,52,13],[53,13,54,13],[55,13,56,13],[57,13,58,13],[55,2,56,2],[57,2,58,2],[59,2,60,2],[222,2,222,21],[21,13,22,13],[23,13,24,13],[25,13,26,13],[27,13,28,13],[29,13,30,13],[31,13,32,13],[33,13,34,13],[35,13,36,13],[37,13,38,13],[39,13,40,13],[41,13,42,13],[43,13,44,13],[45,2,46,2],[47,2,48,2],[49,2,50,2],[51,2,52,2],[53,2,54,2],[35,2,36,2],[37,2,38,2],[39,2,40,2],[41,2,42,2],[43,2,44,2],[25,2,26,2],[27,2,28,2],[29,2,30,2],[31,2,32,2],[33,2,34,2],[10,5,10,6],[18,13,18,21],[21,2,22,2],[23,2,24,2],[15,7,15,12],[18,2,18,10],[223,2,223,7],[261,4,261,21],[1,4,2,12],[5,7,5,12],[8,7,8,12],[10,7,10,12],[12,7,12,12],[14,7,14,12],[6,7,6,12],[9,7,9,12],[11,7,11,12],[13,7,13,12],[7,5,7,6],[6,5,6,6],[8,5,8,6],[9,5,9,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Payback Estimator"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  CONFIDENTIAL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  Copyright © 2020 ElectraTherm "]
[]
[null,null,null,null,null,"USD","EU",null,null,null,null,null,null,null,null,null,{"$f":"'Payback Estimator-6500B'!C3","v":1},"conversion rate","<--- this is set by the conversion rate on S6000 payback estimator page)"]
[null,null,null,null,"USER INPUT=>",55,{"$f":"F6*$Q$5","v":55},"estimated cost of labor per hour for maintenance"]
[null,null,null,null,null,{"$f":"'Payback Estimator-6500B'!B34*8760","v":8497.1999999999989},null,"uptime hours per year(4400 min/ 8760 max)--from S6000 payback estimator"]
[null,null,null,null,null,{"$f":"'Payback Estimator-6500B'!C41","v":20},null,"P+ lifetime in years (from payback estimator)"]
[null,null,null,null,null,{"$f":"F8*F7","v":169943.99999999997},null,"lifetime hours of operation(over number of years)"]
[null,null,null,null,null,{"$f":"ROUNDDOWN(F9/4400,0)","v":38},null,"service interval index(based on 4400 hr service interval"]
[null,null,null,null,null,{"$f":"'Payback Estimator-6500B'!B35","v":100},null,"kWe output from 6500 payback estimator"]
[null,null,null,null,null,{"$f":"(F16/F11)","v":8.545853339923741E-3},{"$f":"(G16/F11)","v":8.545853339923741E-3},"calculated O&M cost /kwh"]
[null,null,null,null,null,{"$f":"LOOKUP(F10,E22:E61,I22:I61)","v":127934.15},{"$f":"LOOKUP(F10,P22:P61,T22:T61)","v":127934.15},{"$f":"\"total lifetime maintenance parts cost (\"&F8&\" years)\"","v":"total lifetime maintenance parts cost (20 years)"}]
[null,null,null,null,null,{"$f":"LOOKUP(F10,E22:E61,K22:K61)","v":17297.5},{"$f":"LOOKUP(F10,P22:P61,V22:V61)","v":17297.5},{"$f":"\"total labor maintenance cost for \"&F8&\" years\"","v":"total labor maintenance cost for 20 years"}]
[null,null,null,null,null,{"$f":"F13+F14","v":145231.65},{"$f":"G13+G14","v":145231.65},{"$f":"\"total O&M cost for P+ for \"&F8&\" years\"","v":"total O&M cost for P+ for 20 years"}]
[null,null,null,null,null,{"$f":"F15/F9","v":0.85458533399237402},{"$f":"G15/F9","v":0.85458533399237402},"O&M cost per hour of P+ operation (€)"]
[]
[]
[null,null,"(USD)   Lifetime maintenance costs based on 20yr lifetime of 176000 hrs.  4400 hour service interval",null,null,null,null,null,null,null,null,null,null,"(EUR) Lifetime maintenance costs based on 20yr lifetime of 176000 hrs.  4400 hour service interval"]
[null,null,"Year","Service Interval","Service Interval Index","Total P+ Runtime hours","Estimated Parts Cost per Service ($)","Estimated Labor Hours per Service ","Cumulative Parts Cost ($)","Cumulative Maintenance Labor Hours","Cumulative Labor Costs ($)",null,null,"Year","Service Interval","Service Interval Index","Total P+ Runtime hours","Estimated Parts Cost per Service ($)","Estimated Labor Hours per Service ","Cumulative Parts Cost ($)","Cumulative Maintenance Labor Hours","Cumulative Labor Costs ($)"]
[null,null,null,null,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0]
[null,null,1,1,1,4400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!E25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!D26","v":4.5},{"$f":"G22","v":35},{"$f":"H22","v":4.5},{"$f":"$F$6*J22","v":247.5},null,null,1,1,1,4400,{"$f":"G22*$Q$5","v":35},{"$f":"H22","v":4.5},{"$f":"R22","v":35},{"$f":"S22","v":4.5},{"$f":"$G$6*U22","v":247.5}]
[null,null,null,2,2,8800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!H25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!G26","v":7.5},{"$f":"G23+I22","v":70},{"$f":"H23+J22","v":12},{"$f":"$F$6*J23","v":660},null,null,null,2,2,8800,35,7.5,{"$f":"R23+T22","v":70},{"$f":"S23+U22","v":12},{"$f":"$G$6*U23","v":660}]
[null,null,2,3,3,13200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!K25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!J26","v":4.5},105,16.5,907.5,null,null,2,3,3,13200,35,4.5,105,16.5,907.5]
[null,null,null,4,4,17600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!N25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!M26","v":11},1826.43,27.5,1512.5,null,null,null,4,4,17600,1721.43,11,1826.43,27.5,1512.5]
[null,null,3,5,5,22000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Q25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!P26","v":4.5},1861.43,32,1760,null,null,3,5,5,22000,35,4.5,1861.43,32,1760]
[null,null,null,6,6,26400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!T25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!S26","v":8.5},2196.4300000000003,40.5,2227.5,null,null,null,6,6,26400,335,8.5,2196.4300000000003,40.5,2227.5]
[null,null,4,7,7,30800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!W25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!V26","v":4.5},2231.4300000000003,45,2475,null,null,4,7,7,30800,35,4.5,2231.4300000000003,45,2475]
[null,null,null,8,8,35200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Z25","v":29203},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Y26","v":23.5},31434.43,68.5,3767.5,null,null,null,8,8,35200,29203,23.5,31434.43,68.5,3767.5]
[null,null,5,1,9,39600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!E25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!D26","v":4.5},31469.43,73,4015,null,null,5,1,9,39600,35,4.5,31469.43,73,{"$f":"$G$6*U30","v":4015}]
[null,5,null,2,10,44000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!H25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!G26","v":7.5},31504.43,80.5,4427.5,null,null,null,2,10,44000,35,7.5,31504.43,80.5,4427.5]
[null,null,6,3,11,48400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!K25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!J26","v":4.5},31539.43,85,4675,null,null,6,3,11,48400,35,4.5,31539.43,85,4675]
[null,null,null,4,12,52800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!N25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!M26","v":11},33260.86,96,5280,null,null,null,4,12,52800,1721.43,11,33260.86,96,5280]
[null,null,7,5,13,57200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Q25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!P26","v":4.5},33295.86,100.5,5527.5,null,null,7,5,13,57200,35,4.5,33295.86,100.5,5527.5]
[null,null,null,6,14,61600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!T25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!S26","v":8.5},33630.86,109,5995,null,null,null,6,14,61600,335,8.5,33630.86,109,5995]
[null,null,8,7,15,66000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!W25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!V26","v":4.5},33665.86,113.5,6242.5,null,null,8,7,15,66000,35,4.5,33665.86,113.5,6242.5]
[null,null,null,8,16,70400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Z25","v":29203},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Y26","v":23.5},62868.86,137,7535,null,null,null,8,16,70400,29203,23.5,62868.86,137,7535]
[null,null,9,1,17,74800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!E25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!D26","v":4.5},62903.86,141.5,7782.5,null,null,9,1,17,74800,35,4.5,62903.86,141.5,7782.5]
[null,null,null,2,18,79200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!H25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!G26","v":7.5},62938.86,149,8195,null,null,null,2,18,79200,35,7.5,62938.86,149,8195]
[null,null,10,3,19,83600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!K25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!J26","v":4.5},62973.86,153.5,8442.5,null,null,10,3,19,83600,35,4.5,62973.86,153.5,8442.5]
[null,10,null,4,20,88000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!N25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!M26","v":11},64695.29,164.5,9047.5,null,null,null,4,20,88000,1721.43,11,64695.29,164.5,9047.5]
[null,null,11,5,21,92400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Q25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!P26","v":4.5},64730.29,169,9295,null,null,11,5,21,92400,35,4.5,64730.29,169,9295]
[null,null,null,6,22,96800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!T25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!S26","v":8.5},65065.29,177.5,9762.5,null,null,null,6,22,96800,335,8.5,65065.29,177.5,9762.5]
[null,null,12,7,23,101200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!W25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!V26","v":4.5},65100.29,182,10010,null,null,12,7,23,101200,35,4.5,65100.29,182,10010]
[null,null,null,8,24,105600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Z25","v":29203},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Y26","v":23.5},94303.290000000008,205.5,11302.5,null,null,null,8,24,105600,29203,23.5,94303.290000000008,205.5,11302.5]
[null,null,13,1,25,110000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!E25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!D26","v":4.5},94338.290000000008,210,11550,null,null,13,1,25,110000,35,4.5,94338.290000000008,210,11550]
[null,null,null,2,26,114400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!H25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!G26","v":7.5},94373.290000000008,217.5,11962.5,null,null,null,2,26,114400,35,7.5,94373.290000000008,217.5,11962.5]
[null,null,14,3,27,118800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!K25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!J26","v":4.5},94408.290000000008,222,12210,null,null,14,3,27,118800,35,4.5,94408.290000000008,222,12210]
[null,null,null,4,28,123200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!N25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!M26","v":11},96129.72,233,12815,null,null,null,4,28,123200,1721.43,11,96129.72,233,12815]
[null,null,15,5,29,127600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Q25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!P26","v":4.5},{"$f":"G50+I49","v":96164.72},{"$f":"H50+J49","v":237.5},13062.5,null,null,15,5,29,127600,35,4.5,96164.72,237.5,13062.5]
[null,15,null,6,30,132000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!T25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!S26","v":8.5},96499.72,246,13530,null,null,null,6,30,132000,335,8.5,96499.72,246,13530]
[null,null,16,7,31,136400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!W25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!V26","v":4.5},96534.720000000001,250.5,13777.5,null,null,16,7,31,136400,35,4.5,96534.720000000001,250.5,13777.5]
[null,null,null,8,32,{"$f":"F52+4400","v":140800},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Z25","v":29203},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Y26","v":23.5},125737.72,274,15070,null,null,null,8,32,140800,29203,23.5,125737.72,274,15070]
[null,null,17,1,33,{"$f":"F53+4400","v":145200},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!E25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!D26","v":4.5},125772.72,278.5,15317.5,null,null,17,1,33,145200,35,4.5,125772.72,278.5,15317.5]
[null,null,null,2,34,{"$f":"F54+4400","v":149600},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!H25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!G26","v":7.5},125807.72,286,15730,null,null,null,2,34,149600,35,7.5,125807.72,286,15730]
[null,null,18,3,35,154000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!K25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!J26","v":4.5},125842.72,290.5,15977.5,null,null,18,3,35,154000,35,4.5,125842.72,290.5,15977.5]
[null,null,null,4,36,158400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!N25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!M26","v":11},127564.15,301.5,16582.5,null,null,null,4,36,158400,1721.43,11,127564.15,301.5,16582.5]
[null,null,19,5,37,162800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!Q25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!P26","v":4.5},127599.15,306,16830,null,null,19,5,37,162800,35,4.5,127599.15,306,16830]
[null,null,null,6,38,167200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!T25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!S26","v":8.5},127934.15,314.5,17297.5,null,null,null,6,38,167200,335,8.5,127934.15,314.5,17297.5]
[null,null,20,7,39,171600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!W25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!V26","v":4.5},127969.15,319,17545,null,null,20,7,39,171600,35,4.5,127969.15,319,17545]
[null,20,null,8,40,176000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!H25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!G26","v":7.5},128004.15,326.5,17957.5,null,null,null,8,40,176000,35,7.5,128004.15,326.5,17957.5]
[null,null,null,null,41,180400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},{"$f":"G62+I61","v":128039.15},{"$f":"H62+J61","v":331},18205,null,null,null,null,{"$f":"E62","v":41},{"$f":"F62","v":180400},{"$f":"G62*$Q$5","v":35},{"$f":"H62","v":4.5},{"$f":"R62+T61","v":128039.15},{"$f":"S62+U61","v":331},{"$f":"$G$6*U62","v":18205}]
[null,null,null,null,42,184800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},128374.15,339.5,18672.5,null,null,null,null,{"$f":"E63","v":42},{"$f":"F63","v":184800},335,8.5,128374.15,339.5,18672.5]
[null,null,null,null,43,189200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},128409.15,344,18920,null,null,null,null,{"$f":"E64","v":43},{"$f":"F64","v":189200},35,4.5,128409.15,344,18920]
[null,"22*",null,null,44,193600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25+'6500B Maint. Item Description'!G25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26+'6500B Maint. Item Description'!H25","v":7.5},128444.15,351.5,19332.5,null,"*",null,null,44,193600,35,7.5,128444.15,351.5,19332.5]
[null,null,null,null,45,198000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},128479.15,356,19580,null,null,null,null,45,198000,35,4.5,128479.15,356,19580]
[null,null,null,null,46,202400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},130200.57999999999,367,20185,null,null,null,null,46,202400,1721.43,11,130200.57999999999,367,20185]
[null,null,null,null,47,206800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},130235.57999999999,371.5,20432.5,null,null,null,null,47,206800,35,4.5,130235.57999999999,371.5,20432.5]
[null,null,null,null,48,211200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},130570.57999999999,380,20900,null,null,null,null,48,211200,335,8.5,130570.57999999999,380,20900]
[null,null,null,null,49,215600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},130605.57999999999,384.5,21147.5,null,null,null,null,49,215600,35,4.5,130605.57999999999,384.5,21147.5]
[null,25,null,null,50,220000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25+'6500B Maint. Item Description'!G24","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26+'6500B Maint. Item Description'!H24","v":7.5},130640.57999999999,392,21560,null,null,null,null,50,220000,35,7.5,130640.57999999999,392,21560]
[null,null,null,null,51,224400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},130675.57999999999,396.5,21807.5,null,null,null,null,51,224400,35,4.5,130675.57999999999,396.5,21807.5]
[null,null,null,null,52,228800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},132397.00999999998,407.5,22412.5,null,null,null,null,52,228800,1721.43,11,132397.00999999998,407.5,22412.5]
[null,null,null,null,53,233200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},132432.00999999998,412,22660,null,null,null,null,53,233200,35,4.5,132432.00999999998,412,22660]
[null,null,null,null,54,237600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},132767.00999999998,420.5,23127.5,null,null,null,null,54,237600,335,8.5,132767.00999999998,420.5,23127.5]
[null,null,null,null,55,242000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},132802.00999999998,425,23375,null,null,null,null,55,242000,35,4.5,132802.00999999998,425,23375]
[null,null,null,null,56,246400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},132837.00999999998,432.5,23787.5,null,null,null,null,56,246400,35,7.5,132837.00999999998,432.5,23787.5]
[null,null,null,null,57,250800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},132872.00999999998,437,24035,null,null,null,null,57,250800,35,4.5,132872.00999999998,437,24035]
[null,null,null,null,58,255200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},134593.43999999997,448,24640,null,null,null,null,58,255200,1721.43,11,134593.43999999997,448,24640]
[null,null,null,null,59,259600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},134628.43999999997,452.5,24887.5,null,null,null,null,59,259600,35,4.5,134628.43999999997,452.5,24887.5]
[null,30,null,null,60,264000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25+'6500B Maint. Item Description'!G24","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26+'6500B Maint. Item Description'!H24","v":8.5},134963.43999999997,461,25355,null,null,null,null,60,264000,335,8.5,134963.43999999997,461,25355]
[null,null,null,null,61,268400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},{"$f":"G82+I81","v":134998.43999999997},{"$f":"H82+J81","v":465.5},25602.5,null,null,null,null,61,268400,{"$f":"G82*$Q$5","v":35},{"$f":"H82","v":4.5},{"$f":"R82+T81","v":134998.43999999997},{"$f":"S82+U81","v":465.5},{"$f":"$G$6*U82","v":25602.5}]
[null,null,null,null,62,272800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},135033.43999999997,473,26015,null,null,null,null,62,272800,35,7.5,135033.43999999997,473,26015]
[null,null,null,null,63,277200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},135068.43999999997,477.5,26262.5,null,null,null,null,63,277200,35,4.5,135068.43999999997,477.5,26262.5]
[null,null,null,null,64,281600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},{"$f":"G85+I84","v":136789.86999999997},488.5,{"$f":"$F$6*J85","v":26867.5},null,null,null,null,64,281600,1721.43,11,136789.86999999997,488.5,26867.5]
[null,null,null,null,65,286000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},136824.86999999997,493,27115,null,null,null,null,65,286000,35,4.5,136824.86999999997,493,27115]
[null,"33*",null,null,66,290400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25+'6500B Maint. Item Description'!G25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26+'6500B Maint. Item Description'!H25","v":8.5},137159.86999999997,501.5,{"$f":"$F$6*J87","v":27582.5},null,"*",null,null,66,290400,335,8.5,137159.86999999997,501.5,27582.5]
[null,null,null,null,67,294800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},137194.86999999997,506,27830,null,null,null,null,67,294800,35,4.5,137194.86999999997,506,27830]
[null,null,null,null,68,299200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},137229.86999999997,513.5,28242.5,null,null,null,null,68,299200,35,7.5,137229.86999999997,513.5,28242.5]
[null,null,null,null,69,303600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},137264.86999999997,518,28490,null,null,null,null,69,303600,35,4.5,137264.86999999997,518,28490]
[null,35,null,null,70,308000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25+'6500B Maint. Item Description'!G24","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26+'6500B Maint. Item Description'!H24","v":11},138986.29999999996,529,29095,null,null,null,null,70,308000,1721.43,11,138986.29999999996,529,29095]
[null,null,null,null,71,312400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},139021.29999999996,533.5,29342.5,null,null,null,null,71,312400,35,4.5,139021.29999999996,533.5,29342.5]
[null,null,null,null,72,316800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},139356.29999999996,542,29810,null,null,null,null,72,316800,335,8.5,139356.29999999996,542,29810]
[null,null,null,null,73,321200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},139391.29999999996,546.5,30057.5,null,null,null,null,73,321200,35,4.5,139391.29999999996,546.5,30057.5]
[null,null,null,null,74,325600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},139426.29999999996,554,30470,null,null,null,null,74,325600,35,7.5,139426.29999999996,554,30470]
[null,null,null,null,75,330000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},139461.29999999996,558.5,30717.5,null,null,null,null,75,330000,35,4.5,139461.29999999996,558.5,30717.5]
[null,null,null,null,76,334400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},141182.72999999995,569.5,31322.5,null,null,null,null,76,334400,1721.43,11,141182.72999999995,569.5,31322.5]
[null,null,null,null,77,338800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},141217.72999999995,574,31570,null,null,null,null,77,338800,35,4.5,141217.72999999995,574,31570]
[null,null,null,null,78,343200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},141552.72999999995,582.5,32037.5,null,null,null,null,78,343200,335,8.5,141552.72999999995,582.5,32037.5]
[null,null,null,null,79,347600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},141587.72999999995,587,32285,null,null,null,null,79,347600,35,4.5,141587.72999999995,587,32285]
[null,40,null,null,80,352000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25+'6500B Maint. Item Description'!G24","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26+'6500B Maint. Item Description'!H24","v":7.5},141622.72999999995,594.5,32697.5,null,null,null,null,80,352000,35,7.5,141622.72999999995,594.5,32697.5]
[null,null,null,null,81,356400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},141657.72999999995,599,32945,null,null,null,null,81,356400,35,4.5,141657.72999999995,599,32945]
[null,null,null,null,82,360800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},143379.15999999995,610,33550,null,null,null,null,82,360800,1721.43,11,143379.15999999995,610,33550]
[null,null,null,null,83,365200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},143414.15999999995,614.5,33797.5,null,null,null,null,83,365200,35,4.5,143414.15999999995,614.5,33797.5]
[null,null,null,null,84,369600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},143749.15999999995,623,34265,null,null,null,null,84,369600,335,8.5,143749.15999999995,623,34265]
[null,null,null,null,85,374000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},143784.15999999995,627.5,34512.5,null,null,null,null,85,374000,35,4.5,143784.15999999995,627.5,34512.5]
[null,null,null,null,86,378400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},143819.15999999995,635,34925,null,null,null,null,86,378400,35,7.5,143819.15999999995,635,34925]
[null,null,null,null,87,382800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},143854.15999999995,639.5,35172.5,null,null,null,null,87,382800,35,4.5,143854.15999999995,639.5,35172.5]
[null,"44*",null,null,88,387200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25+'6500B Maint. Item Description'!G25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26+'6500B Maint. Item Description'!H25","v":11},145575.58999999994,650.5,35777.5,null,"*",null,null,88,387200,1721.43,11,145575.58999999994,650.5,35777.5]
[null,null,null,null,89,391600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},145610.58999999994,655,36025,null,null,null,null,89,391600,35,4.5,145610.58999999994,655,36025]
[null,45,null,null,90,396000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25+'6500B Maint. Item Description'!G24","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26+'6500B Maint. Item Description'!H24","v":8.5},145945.58999999994,663.5,36492.5,null,null,null,null,90,396000,335,8.5,145945.58999999994,663.5,36492.5]
[null,null,null,null,91,400400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},145980.58999999994,668,36740,null,null,null,null,91,400400,35,4.5,145980.58999999994,668,36740]
[null,null,null,null,92,404800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},146015.58999999994,675.5,37152.5,null,null,null,null,92,404800,35,7.5,146015.58999999994,675.5,37152.5]
[null,null,null,null,93,409200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},146050.58999999994,680,37400,null,null,null,null,93,409200,35,4.5,146050.58999999994,680,37400]
[null,null,null,null,94,413600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},147772.01999999993,691,38005,null,null,null,null,94,413600,1721.43,11,147772.01999999993,691,38005]
[null,null,null,null,95,418000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},147807.01999999993,695.5,38252.5,null,null,null,null,95,418000,35,4.5,147807.01999999993,695.5,38252.5]
[null,null,null,null,96,422400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},148142.01999999993,704,38720,null,null,null,null,96,422400,335,8.5,148142.01999999993,704,38720]
[null,null,null,null,97,426800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},148177.01999999993,708.5,38967.5,null,null,null,null,97,426800,35,4.5,148177.01999999993,708.5,38967.5]
[null,null,null,null,98,{"$f":"F118+4400","v":431200},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},148212.01999999993,716,39380,null,null,null,null,98,431200,35,7.5,148212.01999999993,716,39380]
[null,null,null,null,99,435600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},148247.01999999993,720.5,39627.5,null,null,null,null,99,435600,35,4.5,148247.01999999993,720.5,39627.5]
[null,50,null,null,100,440000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25+'6500B Maint. Item Description'!G24","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26+'6500B Maint. Item Description'!H24","v":11},149968.44999999992,731.5,40232.5,null,null,null,null,100,440000,1721.43,11,149968.44999999992,731.5,40232.5]
[null,null,null,null,101,444400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},{"$f":"G122+I121","v":150003.44999999992},{"$f":"H122+J121","v":736},40480,null,null,null,null,101,444400,{"$f":"G122*$Q$5","v":35},{"$f":"H122","v":4.5},{"$f":"R122+T121","v":150003.44999999992},{"$f":"S122+U121","v":736},{"$f":"$G$6*U122","v":40480}]
[null,null,null,null,102,448800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},150338.44999999992,744.5,40947.5,null,null,null,null,102,448800,335,8.5,150338.44999999992,744.5,40947.5]
[null,null,null,null,103,453200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},150373.44999999992,749,41195,null,null,null,null,103,453200,35,4.5,150373.44999999992,749,41195]
[null,null,null,null,104,457600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},150408.44999999992,756.5,41607.5,null,null,null,null,104,457600,35,7.5,150408.44999999992,756.5,41607.5]
[null,null,null,null,105,462000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},150443.44999999992,761,41855,null,null,null,null,105,462000,35,4.5,150443.44999999992,761,41855]
[null,null,null,null,106,466400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},152164.87999999992,772,42460,null,null,null,null,106,466400,1721.43,11,152164.87999999992,772,42460]
[null,null,null,null,107,470800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},152199.87999999992,776.5,42707.5,null,null,null,null,{"$f":"E128","v":107},{"$f":"F128","v":470800},35,4.5,152199.87999999992,776.5,42707.5]
[null,null,null,null,108,475200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},152534.87999999992,785,43175,null,null,null,null,108,475200,335,8.5,152534.87999999992,785,43175]
[null,null,null,null,109,479600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},152569.87999999992,789.5,43422.5,null,null,null,null,109,479600,35,4.5,152569.87999999992,789.5,43422.5]
[null,"55*",null,null,110,484000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25+'6500B Maint. Item Description'!G24+'6500B Maint. Item Description'!G25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26+'6500B Maint. Item Description'!H24+'6500B Maint. Item Description'!H25","v":7.5},152604.87999999992,797,43835,null,"*",null,null,110,484000,35,7.5,152604.87999999992,797,43835]
[null,null,null,null,111,488400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},152639.87999999992,801.5,44082.5,null,null,null,null,111,488400,35,4.5,152639.87999999992,801.5,44082.5]
[null,null,null,null,112,492800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},154361.30999999991,812.5,44687.5,null,null,null,null,112,492800,1721.43,11,154361.30999999991,812.5,44687.5]
[null,null,null,null,113,497200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},154396.30999999991,817,44935,null,null,null,null,113,497200,35,4.5,154396.30999999991,817,44935]
[null,null,null,null,114,501600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},154731.30999999991,825.5,45402.5,null,null,null,null,114,501600,335,8.5,154731.30999999991,825.5,45402.5]
[null,null,null,null,115,506000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},154766.30999999991,830,45650,null,null,null,null,115,506000,35,4.5,154766.30999999991,830,45650]
[null,null,null,null,116,510400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},154801.30999999991,837.5,46062.5,null,null,null,null,116,510400,35,7.5,154801.30999999991,837.5,46062.5]
[null,null,null,null,117,514800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},154836.30999999991,842,46310,null,null,null,null,117,514800,35,4.5,154836.30999999991,842,46310]
[null,null,null,null,118,519200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},156557.7399999999,853,46915,null,null,null,null,118,519200,1721.43,11,156557.7399999999,853,46915]
[null,null,null,null,119,523600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},156592.7399999999,857.5,47162.5,null,null,null,null,119,523600,35,4.5,156592.7399999999,857.5,47162.5]
[null,60,null,null,120,528000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25+'6500B Maint. Item Description'!G24","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26+'6500B Maint. Item Description'!H24","v":8.5},156927.7399999999,866,47630,null,null,null,null,120,528000,335,8.5,156927.7399999999,866,47630]
[null,null,null,null,121,532400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},156962.7399999999,870.5,47877.5,null,null,null,null,121,532400,35,4.5,156962.7399999999,870.5,47877.5]
[null,null,null,null,122,536800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},156997.7399999999,878,48290,null,null,null,null,122,536800,35,7.5,156997.7399999999,878,48290]
[null,null,null,null,123,541200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},157032.7399999999,882.5,48537.5,null,null,null,null,123,541200,35,4.5,157032.7399999999,882.5,48537.5]
[null,null,null,null,124,545600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},158754.1699999999,893.5,49142.5,null,null,null,null,124,545600,1721.43,11,158754.1699999999,893.5,49142.5]
[null,null,null,null,125,550000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},158789.1699999999,898,49390,null,null,null,null,125,550000,35,4.5,158789.1699999999,898,49390]
[null,null,null,null,126,554400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},159124.1699999999,906.5,49857.5,null,null,null,null,126,554400,335,8.5,159124.1699999999,906.5,49857.5]
[null,null,null,null,127,558800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},159159.1699999999,911,50105,null,null,null,null,127,558800,35,4.5,159159.1699999999,911,50105]
[null,null,null,null,128,563200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},159194.1699999999,918.5,50517.5,null,null,null,null,128,563200,35,7.5,159194.1699999999,918.5,50517.5]
[null,null,null,null,129,567600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},159229.1699999999,923,50765,null,null,null,null,129,567600,35,4.5,159229.1699999999,923,50765]
[null,65,null,null,130,572000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25+'6500B Maint. Item Description'!G24","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26+'6500B Maint. Item Description'!H24","v":11},160950.59999999989,934,{"$f":"$F$6*J151","v":51370},null,null,null,null,130,572000,1721.43,11,160950.59999999989,934,51370]
[null,null,null,null,131,576400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},160985.59999999989,938.5,51617.5,null,null,null,null,131,576400,35,4.5,160985.59999999989,938.5,51617.5]
[null,"66*",null,null,132,580800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25+'6500B Maint. Item Description'!G25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26+'6500B Maint. Item Description'!H25","v":8.5},161320.59999999989,947,52085,null,"*",null,null,132,580800,335,8.5,161320.59999999989,947,52085]
[null,null,null,null,133,585200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},161355.59999999989,951.5,52332.5,null,null,null,null,133,585200,35,4.5,161355.59999999989,951.5,52332.5]
[null,null,null,null,134,589600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},161390.59999999989,959,52745,null,null,null,null,134,589600,35,7.5,161390.59999999989,959,52745]
[null,null,null,null,135,594000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},161425.59999999989,963.5,52992.5,null,null,null,null,135,594000,35,4.5,161425.59999999989,963.5,52992.5]
[null,null,null,null,136,598400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},163147.02999999988,974.5,53597.5,null,null,null,null,136,598400,1721.43,11,163147.02999999988,974.5,53597.5]
[null,null,null,null,137,602800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},163182.02999999988,979,53845,null,null,null,null,137,602800,35,4.5,163182.02999999988,979,53845]
[null,null,null,null,138,607200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},163517.02999999988,987.5,54312.5,null,null,null,null,138,607200,335,8.5,163517.02999999988,987.5,54312.5]
[null,null,null,null,139,611600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},163552.02999999988,992,54560,null,null,null,null,139,611600,35,4.5,163552.02999999988,992,54560]
[null,70,null,null,140,616000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25+'6500B Maint. Item Description'!G24","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26+'6500B Maint. Item Description'!H24","v":7.5},163587.02999999988,999.5,54972.5,null,null,null,null,140,616000,35,7.5,163587.02999999988,999.5,54972.5]
[null,null,null,null,141,620400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},163622.02999999988,1004,55220,null,null,null,null,141,620400,35,4.5,163622.02999999988,1004,55220]
[null,null,null,null,142,624800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},165343.45999999988,1015,55825,null,null,null,null,142,624800,1721.43,11,165343.45999999988,1015,55825]
[null,null,null,null,143,629200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},165378.45999999988,1019.5,56072.5,null,null,null,null,143,629200,35,4.5,165378.45999999988,1019.5,56072.5]
[null,null,null,null,144,633600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},165713.45999999988,1028,56540,null,null,null,null,144,633600,335,8.5,165713.45999999988,1028,56540]
[null,null,null,null,145,638000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},165748.45999999988,1032.5,56787.5,null,null,null,null,145,638000,35,4.5,165748.45999999988,1032.5,56787.5]
[null,null,null,null,146,642400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},165783.45999999988,1040,57200,null,null,null,null,146,642400,35,7.5,165783.45999999988,1040,57200]
[null,null,null,null,147,646800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},165818.45999999988,1044.5,57447.5,null,null,null,null,147,646800,35,4.5,165818.45999999988,1044.5,57447.5]
[null,null,null,null,148,651200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},167539.88999999987,1055.5,58052.5,null,null,null,null,148,651200,1721.43,11,167539.88999999987,1055.5,58052.5]
[null,null,null,null,149,655600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},167574.88999999987,1060,58300,null,null,null,null,149,655600,35,4.5,167574.88999999987,1060,58300]
[null,75,null,null,150,660000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25+'6500B Maint. Item Description'!G24","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26+'6500B Maint. Item Description'!H24","v":8.5},167909.88999999987,1068.5,58767.5,null,null,null,null,150,660000,335,8.5,167909.88999999987,1068.5,58767.5]
[null,null,null,null,151,664400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},167944.88999999987,1073,59015,null,null,null,null,151,664400,35,4.5,167944.88999999987,1073,59015]
[null,null,null,null,152,668800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},167979.88999999987,1080.5,59427.5,null,null,null,null,152,668800,35,7.5,167979.88999999987,1080.5,59427.5]
[null,null,null,null,153,673200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},168014.88999999987,1085,59675,null,null,null,null,153,673200,35,4.5,168014.88999999987,1085,59675]
[null,"77*",null,null,154,677600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25+'6500B Maint. Item Description'!G25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26+'6500B Maint. Item Description'!H25","v":11},169736.31999999986,1096,60280,null,"*",null,null,154,677600,1721.43,11,169736.31999999986,1096,60280]
[null,null,null,null,155,682000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},169771.31999999986,1100.5,60527.5,null,null,null,null,155,682000,35,4.5,169771.31999999986,1100.5,60527.5]
[null,null,null,null,156,686400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},170106.31999999986,1109,60995,null,null,null,null,156,686400,335,8.5,170106.31999999986,1109,60995]
[null,null,null,null,157,690800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},170141.31999999986,1113.5,61242.5,null,null,null,null,157,690800,35,4.5,170141.31999999986,1113.5,61242.5]
[null,null,null,null,158,695200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},170176.31999999986,1121,61655,null,null,null,null,158,695200,35,7.5,170176.31999999986,1121,61655]
[null,null,null,null,159,699600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},170211.31999999986,1125.5,61902.5,null,null,null,null,159,699600,35,4.5,170211.31999999986,1125.5,61902.5]
[null,80,null,null,160,704000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25+'6500B Maint. Item Description'!G24","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26+'6500B Maint. Item Description'!H24","v":11},171932.74999999985,1136.5,62507.5,null,null,null,null,160,704000,1721.43,11,171932.74999999985,1136.5,62507.5]
[null,null,null,null,161,708400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},171967.74999999985,1141,62755,null,null,null,null,161,708400,35,4.5,171967.74999999985,1141,62755]
[null,null,null,null,162,{"$f":"F182+4400","v":712800},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},172302.74999999985,1149.5,63222.5,null,null,null,null,162,712800,335,8.5,172302.74999999985,1149.5,63222.5]
[null,null,null,null,163,717200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},172337.74999999985,1154,63470,null,null,null,null,163,717200,35,4.5,172337.74999999985,1154,63470]
[null,null,null,null,164,721600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},172372.74999999985,1161.5,63882.5,null,null,null,null,164,721600,35,7.5,172372.74999999985,1161.5,63882.5]
[null,null,null,null,165,726000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},{"$f":"G186+I185","v":172407.74999999985},{"$f":"H186+J185","v":1166},64130,null,null,null,null,165,726000,{"$f":"G186*$Q$5","v":35},{"$f":"H186","v":4.5},{"$f":"R186+T185","v":172407.74999999985},{"$f":"S186+U185","v":1166},{"$f":"$G$6*U186","v":64130}]
[null,null,null,null,166,730400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},174129.17999999985,1177,64735,null,null,null,null,166,730400,1721.43,11,174129.17999999985,1177,64735]
[null,null,null,null,167,734800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},174164.17999999985,1181.5,64982.5,null,null,null,null,167,734800,35,4.5,174164.17999999985,1181.5,64982.5]
[null,null,null,null,168,739200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},174499.17999999985,1190,65450,null,null,null,null,168,739200,335,8.5,174499.17999999985,1190,65450]
[null,null,null,null,169,743600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},174534.17999999985,1194.5,65697.5,null,null,null,null,169,743600,35,4.5,174534.17999999985,1194.5,65697.5]
[null,85,null,null,170,748000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25+'6500B Maint. Item Description'!G24","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26+'6500B Maint. Item Description'!H24","v":7.5},174569.17999999985,1202,66110,null,null,null,null,170,748000,35,7.5,174569.17999999985,1202,66110]
[null,null,null,null,171,752400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},174604.17999999985,1206.5,66357.5,null,null,null,null,{"$f":"E192","v":171},{"$f":"F192","v":752400},35,4.5,174604.17999999985,1206.5,66357.5]
[null,null,null,null,172,756800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},176325.60999999984,1217.5,66962.5,null,null,null,null,172,756800,1721.43,11,176325.60999999984,1217.5,66962.5]
[null,null,null,null,173,761200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},176360.60999999984,1222,67210,null,null,null,null,173,761200,35,4.5,176360.60999999984,1222,67210]
[null,null,null,null,174,765600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},176695.60999999984,1230.5,67677.5,null,null,null,null,174,765600,335,8.5,176695.60999999984,1230.5,67677.5]
[null,null,null,null,175,770000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},176730.60999999984,1235,67925,null,null,null,null,175,770000,35,4.5,176730.60999999984,1235,67925]
[null,"88*",null,null,176,774400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25+'6500B Maint. Item Description'!G25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26+'6500B Maint. Item Description'!H25","v":7.5},176765.60999999984,1242.5,68337.5,null,"*",null,null,176,774400,35,7.5,176765.60999999984,1242.5,68337.5]
[null,null,null,null,177,778800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},176800.60999999984,1247,68585,null,null,null,null,177,778800,35,4.5,176800.60999999984,1247,68585]
[null,null,null,null,178,783200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},178522.03999999983,1258,69190,null,null,null,null,178,783200,1721.43,11,178522.03999999983,1258,69190]
[null,null,null,null,179,787600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},178557.03999999983,1262.5,69437.5,null,null,null,null,179,787600,35,4.5,178557.03999999983,1262.5,69437.5]
[null,90,null,null,180,792000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25+'6500B Maint. Item Description'!G24","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26+'6500B Maint. Item Description'!H24","v":8.5},178892.03999999983,1271,69905,null,null,null,null,180,792000,{"$f":"G201*$Q$5","v":335},8.5,178892.03999999983,1271,69905]
[null,null,null,null,181,796400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},178927.03999999983,1275.5,70152.5,null,null,null,null,181,796400,35,4.5,178927.03999999983,1275.5,70152.5]
[null,null,null,null,182,800800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},178962.03999999983,1283,70565,null,null,null,null,182,800800,35,7.5,178962.03999999983,1283,70565]
[null,null,null,null,183,805200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},178997.03999999983,1287.5,70812.5,null,null,null,null,183,805200,35,4.5,178997.03999999983,1287.5,70812.5]
[null,null,null,null,184,809600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},180718.46999999983,1298.5,71417.5,null,null,null,null,184,809600,1721.43,11,180718.46999999983,1298.5,71417.5]
[null,null,null,null,185,814000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},180753.46999999983,1303,71665,null,null,null,null,185,814000,35,4.5,180753.46999999983,1303,71665]
[null,null,null,null,186,818400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},181088.46999999983,1311.5,72132.5,null,null,null,null,186,818400,335,8.5,181088.46999999983,1311.5,72132.5]
[null,null,null,null,187,822800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},181123.46999999983,1316,72380,null,null,null,null,187,822800,35,4.5,181123.46999999983,1316,72380]
[null,null,null,null,188,827200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},181158.46999999983,1323.5,72792.5,null,null,null,null,188,827200,35,7.5,181158.46999999983,1323.5,72792.5]
[null,null,null,null,189,831600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},181193.46999999983,1328,73040,null,null,null,null,189,831600,35,4.5,181193.46999999983,1328,73040]
[null,95,null,null,190,836000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25+'6500B Maint. Item Description'!G24","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26+'6500B Maint. Item Description'!H24","v":11},182914.89999999982,1339,73645,null,null,null,null,190,836000,1721.43,11,182914.89999999982,1339,73645]
[null,null,null,null,191,840400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},182949.89999999982,1343.5,73892.5,null,null,null,null,191,840400,35,4.5,182949.89999999982,1343.5,73892.5]
[null,null,null,null,192,844800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26","v":8.5},183284.89999999982,1352,74360,null,null,null,null,192,844800,335,8.5,183284.89999999982,1352,74360]
[null,null,null,null,193,849200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},183319.89999999982,1356.5,74607.5,null,null,null,null,193,849200,35,4.5,183319.89999999982,1356.5,74607.5]
[null,null,null,null,194,853600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26","v":7.5},183354.89999999982,1364,{"$f":"$F$6*J215","v":75020},null,null,null,null,194,853600,35,7.5,183354.89999999982,1364,75020]
[null,null,null,null,195,858000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$K$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$J$26","v":4.5},183389.89999999982,1368.5,75267.5,null,null,null,null,195,858000,35,4.5,183389.89999999982,1368.5,75267.5]
[null,null,null,null,196,862400,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$N$25","v":1721.43},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$M$26","v":11},185111.32999999981,1379.5,75872.5,null,null,null,null,196,862400,1721.43,11,185111.32999999981,1379.5,75872.5]
[null,null,null,null,197,866800,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$Q$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$P$26","v":4.5},185146.32999999981,1384,76120,null,null,null,null,197,866800,35,4.5,185146.32999999981,1384,76120]
[null,"99*",null,null,198,871200,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$T$25+'6500B Maint. Item Description'!G25","v":335},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$S$26+'6500B Maint. Item Description'!H25","v":8.5},185481.32999999981,1392.5,76587.5,null,"*",null,null,198,871200,335,8.5,185481.32999999981,1392.5,76587.5]
[null,null,null,null,199,875600,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$E$25","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$D$26","v":4.5},185516.32999999981,1397,76835,null,null,null,null,199,875600,35,4.5,185516.32999999981,1397,76835]
[null,100,null,null,200,880000,{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$H$25+'6500B Maint. Item Description'!G24","v":35},{"$f":"'MSRP-4 Yr Maintenance Scd 6500B'!$G$26+'6500B Maint. Item Description'!H24","v":7.5},185551.32999999981,1404.5,77247.5,null,null,null,null,200,880000,35,7.5,185551.32999999981,1404.5,77247.5]
[]
[null,null,"This document contains confidential and proprietary information and is supplied purely to enable you to evaluate details concerning ElectraTherm products and services.  No part of this document may be disclosed or transferred outside ElectraTherm or the current interested parties.  No part of this document may be reproduced or transmitted in any form or by any means, including photography and recording, without the written permission of ElectraTherm, an application for which should be addressed to the organization. "]
[null,null,{"$f":"'Payback Estimator-4400B'!A51","v":"Copyright © ElectraTherm, Inc. 2021. All Rights Reserved"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Payback Estimator-6500B'!E50","v":"B Model Payback Estimator, Dual currency REV 01_20210714"}]

{"sheet":"6500B Maint. Item Description","index":10,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[[32,1,32,8],[28,1,29,8],[27,1,27,3],[30,1,30,6]]}
[]
[]
[]
[]
[]
[null,"POWER+ 6500B End User Maintenance Item Descriptions:"]
[]
[]
[null,"Service Item Description","ElectraTherm Part #","Miscellaneous Maintenance Item Requirements/Notes","Estimated Part Costs from ElectraTherm (USD)","*Estimated Maintenance Material Cost (USD)","Total Estimated Maintenance costs (USD)","Estimated Labor Hours Required for Service  (hours)","Required Service Maintenance Interval (hours)"]
[null,"Inspect all plumbing, flanges, and valves for leaks",null,"*use liquid leak detector",null,10,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":10},1,4400]
[null,"Inspect hardware for wear/damage",null,"manually actuate valves",null,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},0.5,4400]
[null,"Grease pump motor bearings",null,"*grease bearings on working fluid feed pump",null,25,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":25},1,4400]
[null,"Clean cabinet heat exchanger",null,"visual inspection and cleaning",null,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},1,4400]
[null,"Inspect for electrical wear/damage",null,"visual inspection",null,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},0.5,4400]
[null,"Check for NCGs in working fluid",null,"machine shutdown for 5 minute test",null,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},0.5,4400]
[null,"Check HX water-side pressure drop",null,"measure and record pressure drop",null,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},0.5,8800]
[null,"Clean Skid / Clean LLR",null,null,null,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},2,8800]
[null,"Verify operability of safety equipment",null,"*visual inspection of buttons, lights, and labels",null,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0},0.5,8800]
[null,"Replace High/Low Sides PRVs","ET11397 x2\nET11405 x2","replace per local code requirement",1671.43,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":1671.43},3,17600]
[null,"Replace PLC  battery","ET11214 x1",null,15,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":15},0.5,17600]
[null,"Bitzer Expander Replacement",null,"expander is replaced at site (requires gas transfer)",29168,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":29168},16,35200]
[null,"Replace VFD internal cooling fan",null,"from VFD manufacturer ",null,300,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":300},1,26400]
[null,null,null,null,null,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0}]
[null,null,null,null,null,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0}]
[null,null,null,null,null,null,{"$f":"Table1243[[#This Row],[Estimated Part Costs from ElectraTherm (USD)]]+Table1243[[#This Row],[*Estimated Maintenance Material Cost (USD)]]","v":0}]
[null,"Current maintenance intervals are conservative, and may be extended based on field experience."]
[null,"Estimated hours are based on time to perform service at site, and do not include any mobilization or transportation time to and from the site."]
[null,"*Maintenance items that are not supplied by ElectraTherm.  Cleaning supplies, leak detector solution--these items should be available locally."]
[null,"***The cost for the expander exchange listed here is an amount NET of the following transactions: Owner will issue payment for the amount of a new expander (greater than the amount listed here) and receive a refund when the owner has returned the expander being removed from service, and that used expander is in condition to be rebuilt and or refurbished. "]
[]
[null,"****PRVs should be replaced immediately if they discharge or show signs of water ingress. PRVs should be replaced at the interval required by local code or every 5 years, whichever is less."]
[null," Detailed instructions and part number details are provided in Operation and Maintenance Manual, available from ElectraTherm Service Department."]
[null,"This document contains confidential and proprietary information and is supplied purely to enable you to evaluate details concerning ElectraTherm products and services.  No part of this document may be disclosed or transferred outside ElectraTherm or the current interested parties.  No part of this document may be reproduced or transmitted in any form or by any means, including photography and recording, without the written permission of ElectraTherm, an application for which should be addressed to the organization. "]
[null,"Copyright © ElectraTherm, Inc. 2020. All Rights Reserved",null,null,null,null,null,null,{"$f":"'Payback Estimator-6500B'!E50","v":"B Model Payback Estimator, Dual currency REV 01_20210714"}]

{"sheet":"MSRP-4 Yr Maintenance Scd 6500B","index":11,"n_rows":32,"n_cols":26,"rows_kept":32,"cut":false,"hidden":false,"merged":[[6,20,6,25],[7,20,7,22],[7,23,7,25],[8,2,8,4],[8,5,8,7],[8,8,8,10],[8,11,8,13],[8,14,8,16],[8,17,8,19],[8,20,8,22],[8,23,8,25],[7,17,7,19],[28,13,28,16],[28,17,28,19],[30,1,30,17],[6,2,6,7],[6,8,6,13],[6,14,6,19],[27,13,27,16],[27,17,27,19],[7,2,7,4],[7,5,7,7],[7,8,7,10],[7,11,7,13],[7,14,7,16]]}
[]
[]
[]
[null,"POWER+ 6500B: 4 Year End User Routine Maintenance Schedule"]
[]
[null,null,"CUMULATIVE RUN TIME HOURS"]
[null,null,"1 YEAR(8760 HOURS PER YEAR)",null,null,null,null,null,"2 YEARS(8760 HOURS PER YEAR)",null,null,null,null,null,"3 YEARS(8760 HOURS PER YEAR)",null,null,null,null,null,"4 YEARS(8760 HOURS PER YEAR)"]
[null,null,"4400HR SERVICE ITEMS",null,null,"8800HR SERVICE ITEMS",null,null,"13200HR SERVICE ITEMS",null,null,"17600HR SERVICE ITEMS",null,null,"22000HR SERVICE ITEMS",null,null,"26400HR SERVICE ITEMS",null,null,"30800HR SERVICE ITEMS",null,null,"35200HR SERVICE ITEMS"]
[null,null,"SERVICE INTERVAL 1",null,null,"SERVICE INTERVAL 2",null,null,"SERVICE INTERVAL 3",null,null,"SERVICE INTERVAL 4",null,null,"SERVICE INTERVAL 5",null,null,"SERVICE INTERVAL 6",null,null,"SERVICE INTERVAL 7",null,null,"SERVICE INTERVAL 8"]
[null,"REQUIRED SERVICE ITEMS","ITEM","HRS","COST","ITEM","HRS","COST","ITEM","HRS","COST","ITEM","HRS","COST","ITEM","HRS","COST","ITEM","HRS","COST","ITEM","HRS","COST","ITEM","HRS","COST"]
[null,{"$f":"'6500B Maint. Item Description'!B10","v":"Inspect all plumbing, flanges, and valves for leaks"},"♦",{"$f":"'6500B Maint. Item Description'!H10","v":1},{"$f":"'6500B Maint. Item Description'!G10","v":10},"♦",{"$f":"'6500B Maint. Item Description'!H10","v":1},{"$f":"'6500B Maint. Item Description'!G10","v":10},"♦",{"$f":"'6500B Maint. Item Description'!H10","v":1},{"$f":"'6500B Maint. Item Description'!G10","v":10},"♦",{"$f":"'6500B Maint. Item Description'!H10","v":1},{"$f":"'6500B Maint. Item Description'!G10","v":10},"♦",{"$f":"'6500B Maint. Item Description'!H10","v":1},{"$f":"'6500B Maint. Item Description'!G10","v":10},"♦",{"$f":"'6500B Maint. Item Description'!H10","v":1},{"$f":"'6500B Maint. Item Description'!G10","v":10},"♦",{"$f":"'6500B Maint. Item Description'!H10","v":1},{"$f":"'6500B Maint. Item Description'!G10","v":10},"♦",{"$f":"'6500B Maint. Item Description'!H10","v":1},{"$f":"'6500B Maint. Item Description'!G10","v":10}]
[null,{"$f":"'6500B Maint. Item Description'!B11","v":"Inspect hardware for wear/damage"},"♦",{"$f":"'6500B Maint. Item Description'!H11","v":0.5},{"$f":"'6500B Maint. Item Description'!G11","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H11","v":0.5},{"$f":"'6500B Maint. Item Description'!G11","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H11","v":0.5},{"$f":"'6500B Maint. Item Description'!G11","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H11","v":0.5},{"$f":"'6500B Maint. Item Description'!G11","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H11","v":0.5},{"$f":"'6500B Maint. Item Description'!G11","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H11","v":0.5},{"$f":"'6500B Maint. Item Description'!G11","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H11","v":0.5},{"$f":"'6500B Maint. Item Description'!G11","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H11","v":0.5},{"$f":"'6500B Maint. Item Description'!G11","v":0}]
[null,{"$f":"'6500B Maint. Item Description'!B12","v":"Grease pump motor bearings"},"♦",{"$f":"'6500B Maint. Item Description'!H12","v":1},{"$f":"'6500B Maint. Item Description'!G12","v":25},"♦",{"$f":"'6500B Maint. Item Description'!H12","v":1},{"$f":"'6500B Maint. Item Description'!G12","v":25},"♦",{"$f":"'6500B Maint. Item Description'!H12","v":1},{"$f":"'6500B Maint. Item Description'!G12","v":25},"♦",{"$f":"'6500B Maint. Item Description'!H12","v":1},{"$f":"'6500B Maint. Item Description'!G12","v":25},"♦",{"$f":"'6500B Maint. Item Description'!H12","v":1},{"$f":"'6500B Maint. Item Description'!G12","v":25},"♦",{"$f":"'6500B Maint. Item Description'!H12","v":1},{"$f":"'6500B Maint. Item Description'!G12","v":25},"♦",{"$f":"'6500B Maint. Item Description'!H12","v":1},{"$f":"'6500B Maint. Item Description'!G12","v":25},"♦",{"$f":"'6500B Maint. Item Description'!H12","v":1},{"$f":"'6500B Maint. Item Description'!G12","v":25}]
[null,{"$f":"'6500B Maint. Item Description'!B13","v":"Clean cabinet heat exchanger"},"♦",{"$f":"'6500B Maint. Item Description'!H13","v":1},{"$f":"'6500B Maint. Item Description'!G13","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H13","v":1},{"$f":"'6500B Maint. Item Description'!G13","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H13","v":1},{"$f":"'6500B Maint. Item Description'!G13","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H13","v":1},{"$f":"'6500B Maint. Item Description'!G13","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H13","v":1},{"$f":"'6500B Maint. Item Description'!G13","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H13","v":1},{"$f":"'6500B Maint. Item Description'!G13","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H13","v":1},{"$f":"'6500B Maint. Item Description'!G13","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H13","v":1},{"$f":"'6500B Maint. Item Description'!G13","v":0}]
[null,{"$f":"'6500B Maint. Item Description'!B14","v":"Inspect for electrical wear/damage"},"♦",{"$f":"'6500B Maint. Item Description'!H14","v":0.5},{"$f":"'6500B Maint. Item Description'!G14","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H14","v":0.5},{"$f":"'6500B Maint. Item Description'!G14","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H14","v":0.5},{"$f":"'6500B Maint. Item Description'!G14","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H14","v":0.5},{"$f":"'6500B Maint. Item Description'!G14","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H14","v":0.5},{"$f":"'6500B Maint. Item Description'!G14","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H14","v":0.5},{"$f":"'6500B Maint. Item Description'!G14","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H14","v":0.5},{"$f":"'6500B Maint. Item Description'!G14","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H14","v":0.5},{"$f":"'6500B Maint. Item Description'!G14","v":0}]
[null,{"$f":"'6500B Maint. Item Description'!B15","v":"Check for NCGs in working fluid"},"♦",{"$f":"'6500B Maint. Item Description'!H15","v":0.5},{"$f":"'6500B Maint. Item Description'!G15","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H15","v":0.5},{"$f":"'6500B Maint. Item Description'!G15","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H15","v":0.5},{"$f":"'6500B Maint. Item Description'!G15","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H15","v":0.5},{"$f":"'6500B Maint. Item Description'!G15","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H15","v":0.5},{"$f":"'6500B Maint. Item Description'!G15","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H15","v":0.5},{"$f":"'6500B Maint. Item Description'!G15","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H15","v":0.5},{"$f":"'6500B Maint. Item Description'!G15","v":0},"♦",{"$f":"'6500B Maint. Item Description'!H15","v":0.5},{"$f":"'6500B Maint. Item Description'!G15","v":0}]
[null,{"$f":"'6500B Maint. Item Description'!B16","v":"Check HX water-side pressure drop"},null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H16","v":0.5},{"$f":"'6500B Maint. Item Description'!G16","v":0},null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H16","v":0.5},{"$f":"'6500B Maint. Item Description'!G16","v":0},null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H16","v":0.5},{"$f":"'6500B Maint. Item Description'!G16","v":0},null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H16","v":0.5},{"$f":"'6500B Maint. Item Description'!G16","v":0}]
[null,{"$f":"'6500B Maint. Item Description'!B17","v":"Clean Skid / Clean LLR"},null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H17","v":2},{"$f":"'6500B Maint. Item Description'!G17","v":0},null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H17","v":2},{"$f":"'6500B Maint. Item Description'!G17","v":0},null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H17","v":2},{"$f":"'6500B Maint. Item Description'!G17","v":0},null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H17","v":2},{"$f":"'6500B Maint. Item Description'!G17","v":0}]
[null,{"$f":"'6500B Maint. Item Description'!B18","v":"Verify operability of safety equipment"},null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H18","v":0.5},{"$f":"'6500B Maint. Item Description'!G18","v":0},null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H18","v":0.5},{"$f":"'6500B Maint. Item Description'!G18","v":0},null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H18","v":0.5},{"$f":"'6500B Maint. Item Description'!G18","v":0},null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H18","v":0.5},{"$f":"'6500B Maint. Item Description'!G18","v":0}]
[null,{"$f":"'6500B Maint. Item Description'!B19","v":"Replace High/Low Sides PRVs"},null,null,null,null,null,null,null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H19","v":3},{"$f":"'6500B Maint. Item Description'!G19","v":1671.43}]
[null,{"$f":"'6500B Maint. Item Description'!B20","v":"Replace PLC  battery"},null,null,null,null,null,null,null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H20","v":0.5},{"$f":"'6500B Maint. Item Description'!G20","v":15}]
[null,{"$f":"'6500B Maint. Item Description'!B21","v":"Bitzer Expander Replacement"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H21","v":16},{"$f":"'6500B Maint. Item Description'!G21","v":29168}]
[null,{"$f":"'6500B Maint. Item Description'!B22","v":"Replace VFD internal cooling fan"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"♦",{"$f":"'6500B Maint. Item Description'!H22","v":1},{"$f":"'6500B Maint. Item Description'!G22","v":300}]
[]
[null,"Service Interval Parts Total (USD)",null,null,{"$f":"SUM(E11:E24)","v":35},null,null,{"$f":"SUM(H11:H24)","v":35},null,null,{"$f":"SUM(K11:K24)","v":35},null,null,{"$f":"SUM(N11:N24)","v":1721.43},null,null,{"$f":"SUM(Q11:Q24)","v":35},null,null,{"$f":"SUM(T11:T24)","v":335},null,null,{"$f":"SUM(W11:W24)","v":35},null,null,{"$f":"SUM(Z11:Z24)","v":29203}]
[null,"Service Interval Labor Hours Total",null,{"$f":"SUM(D11:D24)","v":4.5},null,null,{"$f":"SUM(G11:G24)","v":7.5},null,null,{"$f":"SUM(J11:J24)","v":4.5},null,null,{"$f":"SUM(M11:M24)","v":11},null,null,{"$f":"SUM(P11:P24)","v":4.5},null,null,{"$f":"SUM(S11:S24)","v":8.5},null,null,{"$f":"SUM(V11:V24)","v":4.5},null,null,{"$f":"SUM(Y11:Y24)","v":23.5}]
[null,"Current maintenance intervals are conservative, and may be extended based on field experience."]
[null,"Estimated hours are based on time to perform service at site, and do not include any mobilization or transportation time to and from the site.",null,null,null,null,null,null,null,null,null,null,null,"4 Year Part Total (USD):",null,null,null,{"$f":"SUM(C25:Z25)","v":31434.43}]
[null,"Costs shown are in USD.  ",null,null,null,null,null,null,null,null,null,null,null,"4 Year Labor Hours Total:",null,null,null,{"$f":"SUM(C26:Z26)","v":68.5}]
[]
[null,"This document contains confidential and proprietary information and is supplied purely to enable you to evaluate details concerning ElectraTherm products and services.  No part of this document may be disclosed or transferred outside ElectraTherm or the current interested parties.  No part of this document may be reproduced or transmitted in any form or by any means, including photography and recording, without the written permission of ElectraTherm, an application for which should be addressed to the organization. "]
[null,{"$f":"'Payback Estimator-4400B'!A51","v":"Copyright © ElectraTherm, Inc. 2021. All Rights Reserved"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Payback Estimator-6500B'!E50","v":"B Model Payback Estimator, Dual currency REV 01_20210714"}]

{"sheet":"20yr Maintenance Schd- 6500B","index":12,"n_rows":41,"n_cols":27,"rows_kept":41,"cut":false,"hidden":false,"merged":[[17,2,17,81],[36,1,39,23]]}
[null,"POWER+ 6500B: 20 Year End User Maintenance Schedule"]
[null,null,null,"                     CUMULATIVE RUN TIME HOURS"]
[null,"REQUIRED SERVICE WORK",4400,8800,13200,17600,22000,26400,30800,35200,39600,44000,48400,52800,57200,61600,66000,70400,74800,79200]
[null,"Inspect all plumbing, flanges, and valves for leaks","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,"Inspect hardware for wear/damage","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,"Grease pump motor bearings","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,"Clean cabinet heat exchanger","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,"Inspect for electrical wear/damage","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,"Check for NCGs in working fluid","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,"Check HX water-side pressure drop",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦"]
[null,"Clean Skid / Clean LLR",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦"]
[null,"Verify operability of safety equipment",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"Continued Maintenance"]
[null,"Replace High/Low Sides PRVs",null,null,null,"♦",null,null,null,null,null,"♦",null,null,null,null,null,"♦",null,null,null,"Schedule below"]
[null,"Replace PLC  battery",null,null,null,"♦",null,null,null,null,null,"♦",null,null,null,null,null,"♦"]
[null,"Bitzer Expander Replacement",null,null,null,null,null,null,null,"♦",null,null,null,null,null,null,null,"♦"]
[null,"Replace VFD internal cooling fan",null,null,null,null,null,"♦",null,null,null,null,null,"♦",null,null,null,null,null,"♦"]
[]
[null,null,"                               CUMULATIVE RUN TIME HOURS"]
[]
[null,"REQUIRED SERVICE WORK",83600,88000,92400,96800,101200,105600,110000,114400,118800,123200,127600,132000,136400,140800,145200,149600,154000,158400,162800,167200,171600,176000]
[null,"Inspect all plumbing, flanges, and valves for leaks","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,"Inspect hardware for wear/damage","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,"Grease pump motor bearings","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,"Clean cabinet heat exchanger","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,"Inspect for electrical wear/damage","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,"Check for NCGs in working fluid","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦","♦"]
[null,"Check HX water-side pressure drop",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦"]
[null,"Clean Skid / Clean LLR",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦"]
[null,"Verify operability of safety equipment",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦",null,"♦"]
[null,"Replace High/Low Sides PRVs",null,null,null,"♦",null,null,null,null,null,"♦",null,null,null,null,null,"♦",null,null,null,null,null,"♦"]
[null,"Replace PLC  battery",null,null,null,"♦",null,null,null,null,null,"♦",null,null,null,null,null,"♦",null,null,null,null,null,"♦"]
[null,"Bitzer Expander Replacement",null,null,null,null,null,"♦",null,null,null,null,null,null,null,"♦",null,null,null,null,null,null,null,"♦"]
[null,"Replace VFD internal cooling fan",null,null,null,null,null,"♦",null,null,null,null,null,"♦",null,null,null,null,null,"♦"]
[null,"Current maintenance intervals are conservative, and may be extended based on field experience."]
[]
[null,"* PRVs should be replaced immediately if they discharge or show signs of water ingress. PRVs should be replaced at the interval required by local code or every 5 years, whichever is lower."]
[null,"This document contains confidential and proprietary information and is supplied purely to enable you to evaluate details concerning ElectraTherm products and services.  No part of this document may be disclosed or transferred outside ElectraTherm or the current interested parties.  No part of this document may be reproduced or transmitted in any form or by any means, including photography and recording, without the written permission of ElectraTherm, an application for which should be addressed to the organization. "]
[]
[]
[]
[null,{"$f":"'Payback Estimator-4400B'!A51","v":"Copyright © ElectraTherm, Inc. 2021. All Rights Reserved"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Payback Estimator-6500B'!E50","v":"B Model Payback Estimator, Dual currency REV 01_20210714"}]

{"sheet":"release notes","index":13,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
["REV","DATE","release notes"]
[1,"2014-10-22","pre release to sales."]
[2,"2014-10-28","collapse/expander null rows functionality added"]
[3,"2014-11-04","single/dual currency modes added"]
[4,"2014-11-05","S6000 page collapse/expand null rows function collision with  single/dual currency corrected"]
[5]
[6]
[7]
[8,"2015-06-01","S4000O&M Cost Estimator was referencing S6000's conversion rate, S6000 O&M Cost Estimator $ side using correct $ conversion now, \"GM\" replaced with \"P+\""]

{"sheet":"Sheet1","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}