{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Introduction","Sources","Existing Practices","Future Practices","New Development","Results","Results - Unlocked","Defaults","Calculations"],"not_rendered":{"charts":0,"images":62,"macros":1,"external_links":0,"defined_names":24,"comments":5,"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":"Introduction","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sources","index":1,"n_rows":185,"n_cols":13,"rows_kept":185,"cut":false,"hidden":false,"merged":[[23,1,23,7],[87,1,87,6],[0,1,0,4],[1,1,1,4],[2,1,2,4],[18,1,18,2],[24,1,24,4],[82,1,82,2],[25,2,25,8],[4,4,15,5],[173,1,173,3],[148,1,148,3],[149,1,149,3],[143,2,143,4],[144,1,144,4],[145,2,145,4],[146,1,146,4],[147,1,147,3],[142,1,142,4],[25,9,25,12],[99,1,99,2],[88,1,88,4],[141,1,141,4],[122,1,122,2],[125,1,125,2],[131,1,131,2],[116,2,116,6],[106,3,106,4],[103,1,103,2],[94,1,94,2],[103,3,105,6],[90,1,90,5],[75,1,75,2]]}
[null,"Light Blue cells require input values from the user."]
[null,"Yellow cells are optional to override a default or calculated values."]
[null,"Grey cells are calculated values and are not editable by the user."]
[]
[null,null,null,null,"This worksheet includes both \"Primary Sources\" and \"Secondary Sources\" of pollutants.  For a more detailed description of these sources, consult Chapters 3 (Primary Sources) and 4 (Secondary Sources) of the WTM Documentation.  Use check boxes to the left to select sources you would like to model, and enter data in blue boxes below. More detailed guidance is provided in text above sources, as well as in pop-up boxes above some pollutant sources.  To begin with, enter the watershed area, annual rainfall and approximate stream length below.  For many of the sources below, \"mouse over\" guidance appears if you click on the source name."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Watershed Data",null,null,null,null,null,null," "]
[null,"Watershed Area (acres)",null,{"$f":"IF(C20<>D71,\"Total watershed area does not match to the sum of land use areas (\" & D71 &\")\",\"\")","v":"Total watershed area does not match to the sum of land use areas (0.001)"}]
[null,"Annual Rainfall (inches)"]
[null,"Stream Length (miles)"]
[]
[null,"Loading rates from primary sources are calculated as a product of the loading rate for each pollutant and the land area.  Fill in blue boxes for land area and distribution of soils to calculate loading rates.  You may also override the default (calculated) loading rates by entering alternative loading rates or runoff rates (in lb/acre)  to the right of the grey cells. While the annual runoff rate is reported in the grey boxes below, it cannot be altered here, and needs to be adjusted by adjusting data such as the runoff coefficients and turf/impervious cover associated with the land use  on the \"Defaults\" tab.  To alter the root data (pollutant concentrations and turf/impervious cover associated with each land use), or to add additional land use categories, go to the \"Defaults\" tab and select the \"Primary Sources\" check box.  On the Defaults tab, you may add new land uses by typing a new description in blank \"Detailed Description\" boxes."]
[null,"PRIMARY SOURCES - Land Use"]
[null,null,"Annual Loading Rates (Calculated) - User can override this using the optional cells to the right.",null,null,null,null,null,null,"Annual Loading Rates - User Defined (Optional to override calculated value)"]
[null,"Land Use ",null,"Area ","TN","TP","TSS","FC","Runoff","TN","TP","TSS","FC"]
[null,"Category","Detailed Description",null,"(lb/acre)","(lb/acre)","(lbs/acre)","(# billion/acre)","(inches/year)","(lb/acre)","(lb/acre)","(lbs/acre)","(# billion/acre)"]
[null,{"$f":"IF(Defaults!B25<>\"\",Defaults!B25,\"\")","v":"Residential"},{"$f":"IF(Defaults!C25<>\"\",Defaults!C25,\"\")","v":"LDR (<1du/acre)"},null,{"$f":"IF(J29<>\"\",J29,0.226*Defaults!F25*Calculations!$J5)","v":0},{"$f":"IF(K29<>\"\",K29,0.226*Defaults!G25*Calculations!$J5)","v":0},{"$f":"IF(L29<>\"\",L29,0.226*Defaults!H25*Calculations!$J5)","v":0},{"$f":"IF(M29<>\"\",M29,0.00103*Defaults!I25*Calculations!$J5)","v":0},{"$f":"Calculations!J5","v":0}]
[null,{"$f":"IF(Defaults!B26<>\"\",Defaults!B26,\"\")","v":"Residential"},{"$f":"IF(Defaults!C26<>\"\",Defaults!C26,\"\")","v":"MDR (1-4 du/acre)"},null,{"$f":"IF(J30<>\"\",J30,0.226*Defaults!F26*Calculations!$J6)","v":0},{"$f":"IF(K30<>\"\",K30,0.226*Defaults!G26*Calculations!$J6)","v":0},{"$f":"IF(L30<>\"\",L30,0.226*Defaults!H26*Calculations!$J6)","v":0},{"$f":"IF(M30<>\"\",M30,0.00103*Defaults!I26*Calculations!$J6)","v":0},{"$f":"Calculations!J6","v":0}]
[null,{"$f":"IF(Defaults!B27<>\"\",Defaults!B27,\"\")","v":"Residential"},{"$f":"IF(Defaults!C27<>\"\",Defaults!C27,\"\")","v":"HDR (>4 du/acre)"},null,{"$f":"IF(J31<>\"\",J31,0.226*Defaults!F27*Calculations!$J7)","v":0},{"$f":"IF(K31<>\"\",K31,0.226*Defaults!G27*Calculations!$J7)","v":0},{"$f":"IF(L31<>\"\",L31,0.226*Defaults!H27*Calculations!$J7)","v":0},{"$f":"IF(M31<>\"\",M31,0.00103*Defaults!I27*Calculations!$J7)","v":0},{"$f":"Calculations!J7","v":0}]
[null,{"$f":"IF(Defaults!B28<>\"\",Defaults!B28,\"\")","v":"Residential"},{"$f":"IF(Defaults!C28<>\"\",Defaults!C28,\"\")","v":"Multifamily"},null,{"$f":"IF(J32<>\"\",J32,0.226*Defaults!F28*Calculations!$J8)","v":0},{"$f":"IF(K32<>\"\",K32,0.226*Defaults!G28*Calculations!$J8)","v":0},{"$f":"IF(L32<>\"\",L32,0.226*Defaults!H28*Calculations!$J8)","v":0},{"$f":"IF(M32<>\"\",M32,0.00103*Defaults!I28*Calculations!$J8)","v":0},{"$f":"Calculations!J8","v":0}]
[null,{"$f":"IF(Defaults!B29<>\"\",Defaults!B29,\"\")","v":"Residential"},{"$f":"IF(Defaults!C29<>\"\",Defaults!C29,\"\")","v":""},null,{"$f":"IF(J33<>\"\",J33,0.226*Defaults!F29*Calculations!$J9)","v":0},{"$f":"IF(K33<>\"\",K33,0.226*Defaults!G29*Calculations!$J9)","v":0},{"$f":"IF(L33<>\"\",L33,0.226*Defaults!H29*Calculations!$J9)","v":0},{"$f":"IF(M33<>\"\",M33,0.00103*Defaults!I29*Calculations!$J9)","v":0},{"$f":"Calculations!J9","v":0}]
[null,{"$f":"IF(Defaults!B30<>\"\",Defaults!B30,\"\")","v":"Residential"},{"$f":"IF(Defaults!C30<>\"\",Defaults!C30,\"\")","v":""},null,{"$f":"IF(J34<>\"\",J34,0.226*Defaults!F30*Calculations!$J10)","v":0},{"$f":"IF(K34<>\"\",K34,0.226*Defaults!G30*Calculations!$J10)","v":0},{"$f":"IF(L34<>\"\",L34,0.226*Defaults!H30*Calculations!$J10)","v":0},{"$f":"IF(M34<>\"\",M34,0.00103*Defaults!I30*Calculations!$J10)","v":0},{"$f":"Calculations!J10","v":0}]
[null,{"$f":"IF(Defaults!B31<>\"\",Defaults!B31,\"\")","v":"Residential"},{"$f":"IF(Defaults!C31<>\"\",Defaults!C31,\"\")","v":""},null,{"$f":"IF(J35<>\"\",J35,0.226*Defaults!F31*Calculations!$J11)","v":0},{"$f":"IF(K35<>\"\",K35,0.226*Defaults!G31*Calculations!$J11)","v":0},{"$f":"IF(L35<>\"\",L35,0.226*Defaults!H31*Calculations!$J11)","v":0},{"$f":"IF(M35<>\"\",M35,0.00103*Defaults!I31*Calculations!$J11)","v":0},{"$f":"Calculations!J11","v":0}]
[null,{"$f":"IF(Defaults!B32<>\"\",Defaults!B32,\"\")","v":"Residential"},{"$f":"IF(Defaults!C32<>\"\",Defaults!C32,\"\")","v":""},null,{"$f":"IF(J36<>\"\",J36,0.226*Defaults!F32*Calculations!$J12)","v":0},{"$f":"IF(K36<>\"\",K36,0.226*Defaults!G32*Calculations!$J12)","v":0},{"$f":"IF(L36<>\"\",L36,0.226*Defaults!H32*Calculations!$J12)","v":0},{"$f":"IF(M36<>\"\",M36,0.00103*Defaults!I32*Calculations!$J12)","v":0},{"$f":"Calculations!J12","v":0}]
[null,{"$f":"IF(Defaults!B33<>\"\",Defaults!B33,\"\")","v":"Residential"},{"$f":"IF(Defaults!C33<>\"\",Defaults!C33,\"\")","v":""},null,{"$f":"IF(J37<>\"\",J37,0.226*Defaults!F33*Calculations!$J13)","v":0},{"$f":"IF(K37<>\"\",K37,0.226*Defaults!G33*Calculations!$J13)","v":0},{"$f":"IF(L37<>\"\",L37,0.226*Defaults!H33*Calculations!$J13)","v":0},{"$f":"IF(M37<>\"\",M37,0.00103*Defaults!I33*Calculations!$J13)","v":0},{"$f":"Calculations!J13","v":0}]
[null,{"$f":"IF(Defaults!B34<>\"\",Defaults!B34,\"\")","v":"Residential"},{"$f":"IF(Defaults!C34<>\"\",Defaults!C34,\"\")","v":""},null,{"$f":"IF(J38<>\"\",J38,0.226*Defaults!F34*Calculations!$J14)","v":0},{"$f":"IF(K38<>\"\",K38,0.226*Defaults!G34*Calculations!$J14)","v":0},{"$f":"IF(L38<>\"\",L38,0.226*Defaults!H34*Calculations!$J14)","v":0},{"$f":"IF(M38<>\"\",M38,0.00103*Defaults!I34*Calculations!$J14)","v":0},{"$f":"Calculations!J14","v":0}]
[null,{"$f":"IF(Defaults!B35<>\"\",Defaults!B35,\"\")","v":"Commercial"},{"$f":"IF(Defaults!C35<>\"\",Defaults!C35,\"\")","v":"Commercial"},null,{"$f":"IF(J39<>\"\",J39,0.226*Defaults!F35*Calculations!$J15)","v":0},{"$f":"IF(K39<>\"\",K39,0.226*Defaults!G35*Calculations!$J15)","v":0},{"$f":"IF(L39<>\"\",L39,0.226*Defaults!H35*Calculations!$J15)","v":0},{"$f":"IF(M39<>\"\",M39,0.00103*Defaults!I35*Calculations!$J15)","v":0},{"$f":"Calculations!J15","v":0}]
[null,{"$f":"IF(Defaults!B36<>\"\",Defaults!B36,\"\")","v":"Commercial"},{"$f":"IF(Defaults!C36<>\"\",Defaults!C36,\"\")","v":""},null,{"$f":"IF(J40<>\"\",J40,0.226*Defaults!F36*Calculations!$J16)","v":0},{"$f":"IF(K40<>\"\",K40,0.226*Defaults!G36*Calculations!$J16)","v":0},{"$f":"IF(L40<>\"\",L40,0.226*Defaults!H36*Calculations!$J16)","v":0},{"$f":"IF(M40<>\"\",M40,0.00103*Defaults!I36*Calculations!$J16)","v":0},{"$f":"Calculations!J16","v":0}]
[null,{"$f":"IF(Defaults!B37<>\"\",Defaults!B37,\"\")","v":"Commercial"},{"$f":"IF(Defaults!C37<>\"\",Defaults!C37,\"\")","v":""},null,{"$f":"IF(J41<>\"\",J41,0.226*Defaults!F37*Calculations!$J17)","v":0},{"$f":"IF(K41<>\"\",K41,0.226*Defaults!G37*Calculations!$J17)","v":0},{"$f":"IF(L41<>\"\",L41,0.226*Defaults!H37*Calculations!$J17)","v":0},{"$f":"IF(M41<>\"\",M41,0.00103*Defaults!I37*Calculations!$J17)","v":0},{"$f":"Calculations!J17","v":0}]
[null,{"$f":"IF(Defaults!B38<>\"\",Defaults!B38,\"\")","v":"Commercial"},{"$f":"IF(Defaults!C38<>\"\",Defaults!C38,\"\")","v":""},null,{"$f":"IF(J42<>\"\",J42,0.226*Defaults!F38*Calculations!$J18)","v":0},{"$f":"IF(K42<>\"\",K42,0.226*Defaults!G38*Calculations!$J18)","v":0},{"$f":"IF(L42<>\"\",L42,0.226*Defaults!H38*Calculations!$J18)","v":0},{"$f":"IF(M42<>\"\",M42,0.00103*Defaults!I38*Calculations!$J18)","v":0},{"$f":"Calculations!J18","v":0}]
[null,{"$f":"IF(Defaults!B39<>\"\",Defaults!B39,\"\")","v":"Commercial"},{"$f":"IF(Defaults!C39<>\"\",Defaults!C39,\"\")","v":""},null,{"$f":"IF(J43<>\"\",J43,0.226*Defaults!F39*Calculations!$J19)","v":0},{"$f":"IF(K43<>\"\",K43,0.226*Defaults!G39*Calculations!$J19)","v":0},{"$f":"IF(L43<>\"\",L43,0.226*Defaults!H39*Calculations!$J19)","v":0},{"$f":"IF(M43<>\"\",M43,0.00103*Defaults!I39*Calculations!$J19)","v":0},{"$f":"Calculations!J19","v":0}]
[null,{"$f":"IF(Defaults!B40<>\"\",Defaults!B40,\"\")","v":"Roadway"},{"$f":"IF(Defaults!C40<>\"\",Defaults!C40,\"\")","v":"Roadway"},null,{"$f":"IF(J44<>\"\",J44,0.226*Defaults!F40*Calculations!$J20)","v":0},{"$f":"IF(K44<>\"\",K44,0.226*Defaults!G40*Calculations!$J20)","v":0},{"$f":"IF(L44<>\"\",L44,0.226*Defaults!H40*Calculations!$J20)","v":0},{"$f":"IF(M44<>\"\",M44,0.00103*Defaults!I40*Calculations!$J20)","v":0},{"$f":"Calculations!J20","v":0}]
[null,{"$f":"IF(Defaults!B41<>\"\",Defaults!B41,\"\")","v":"Roadway"},{"$f":"IF(Defaults!C41<>\"\",Defaults!C41,\"\")","v":""},null,{"$f":"IF(J45<>\"\",J45,0.226*Defaults!F41*Calculations!$J21)","v":0},{"$f":"IF(K45<>\"\",K45,0.226*Defaults!G41*Calculations!$J21)","v":0},{"$f":"IF(L45<>\"\",L45,0.226*Defaults!H41*Calculations!$J21)","v":0},{"$f":"IF(M45<>\"\",M45,0.00103*Defaults!I41*Calculations!$J21)","v":0},{"$f":"Calculations!J21","v":0}]
[null,{"$f":"IF(Defaults!B42<>\"\",Defaults!B42,\"\")","v":"Roadway"},{"$f":"IF(Defaults!C42<>\"\",Defaults!C42,\"\")","v":""},null,{"$f":"IF(J46<>\"\",J46,0.226*Defaults!F42*Calculations!$J22)","v":0},{"$f":"IF(K46<>\"\",K46,0.226*Defaults!G42*Calculations!$J22)","v":0},{"$f":"IF(L46<>\"\",L46,0.226*Defaults!H42*Calculations!$J22)","v":0},{"$f":"IF(M46<>\"\",M46,0.00103*Defaults!I42*Calculations!$J22)","v":0},{"$f":"Calculations!J22","v":0}]
[null,{"$f":"IF(Defaults!B43<>\"\",Defaults!B43,\"\")","v":"Roadway"},{"$f":"IF(Defaults!C43<>\"\",Defaults!C43,\"\")","v":""},null,{"$f":"IF(J47<>\"\",J47,0.226*Defaults!F43*Calculations!$J23)","v":0},{"$f":"IF(K47<>\"\",K47,0.226*Defaults!G43*Calculations!$J23)","v":0},{"$f":"IF(L47<>\"\",L47,0.226*Defaults!H43*Calculations!$J23)","v":0},{"$f":"IF(M47<>\"\",M47,0.00103*Defaults!I43*Calculations!$J23)","v":0},{"$f":"Calculations!J23","v":0}]
[null,{"$f":"IF(Defaults!B44<>\"\",Defaults!B44,\"\")","v":"Roadway"},{"$f":"IF(Defaults!C44<>\"\",Defaults!C44,\"\")","v":""},null,{"$f":"IF(J48<>\"\",J48,0.226*Defaults!F44*Calculations!$J24)","v":0},{"$f":"IF(K48<>\"\",K48,0.226*Defaults!G44*Calculations!$J24)","v":0},{"$f":"IF(L48<>\"\",L48,0.226*Defaults!H44*Calculations!$J24)","v":0},{"$f":"IF(M48<>\"\",M48,0.00103*Defaults!I44*Calculations!$J24)","v":0},{"$f":"Calculations!J24","v":0}]
[null,{"$f":"IF(Defaults!B45<>\"\",Defaults!B45,\"\")","v":"Industrial"},{"$f":"IF(Defaults!C45<>\"\",Defaults!C45,\"\")","v":"Industrial"},null,{"$f":"IF(J49<>\"\",J49,0.226*Defaults!F45*Calculations!$J25)","v":0},{"$f":"IF(K49<>\"\",K49,0.226*Defaults!G45*Calculations!$J25)","v":0},{"$f":"IF(L49<>\"\",L49,0.226*Defaults!H45*Calculations!$J25)","v":0},{"$f":"IF(M49<>\"\",M49,0.00103*Defaults!I45*Calculations!$J25)","v":0},{"$f":"Calculations!J25","v":0}]
[null,{"$f":"IF(Defaults!B46<>\"\",Defaults!B46,\"\")","v":"Industrial"},{"$f":"IF(Defaults!C46<>\"\",Defaults!C46,\"\")","v":""},null,{"$f":"IF(J50<>\"\",J50,0.226*Defaults!F46*Calculations!$J26)","v":0},{"$f":"IF(K50<>\"\",K50,0.226*Defaults!G46*Calculations!$J26)","v":0},{"$f":"IF(L50<>\"\",L50,0.226*Defaults!H46*Calculations!$J26)","v":0},{"$f":"IF(M50<>\"\",M50,0.00103*Defaults!I46*Calculations!$J26)","v":0},{"$f":"Calculations!J26","v":0}]
[null,{"$f":"IF(Defaults!B47<>\"\",Defaults!B47,\"\")","v":"Industrial"},{"$f":"IF(Defaults!C47<>\"\",Defaults!C47,\"\")","v":""},null,{"$f":"IF(J51<>\"\",J51,0.226*Defaults!F47*Calculations!$J27)","v":0},{"$f":"IF(K51<>\"\",K51,0.226*Defaults!G47*Calculations!$J27)","v":0},{"$f":"IF(L51<>\"\",L51,0.226*Defaults!H47*Calculations!$J27)","v":0},{"$f":"IF(M51<>\"\",M51,0.00103*Defaults!I47*Calculations!$J27)","v":0},{"$f":"Calculations!J27","v":0}]
[null,{"$f":"IF(Defaults!B48<>\"\",Defaults!B48,\"\")","v":"Industrial"},{"$f":"IF(Defaults!C48<>\"\",Defaults!C48,\"\")","v":""},null,{"$f":"IF(J52<>\"\",J52,0.226*Defaults!F48*Calculations!$J28)","v":0},{"$f":"IF(K52<>\"\",K52,0.226*Defaults!G48*Calculations!$J28)","v":0},{"$f":"IF(L52<>\"\",L52,0.226*Defaults!H48*Calculations!$J28)","v":0},{"$f":"IF(M52<>\"\",M52,0.00103*Defaults!I48*Calculations!$J28)","v":0},{"$f":"Calculations!J28","v":0}]
[null,{"$f":"IF(Defaults!B49<>\"\",Defaults!B49,\"\")","v":"Industrial"},{"$f":"IF(Defaults!C49<>\"\",Defaults!C49,\"\")","v":""},null,{"$f":"IF(J53<>\"\",J53,0.226*Defaults!F49*Calculations!$J29)","v":0},{"$f":"IF(K53<>\"\",K53,0.226*Defaults!G49*Calculations!$J29)","v":0},{"$f":"IF(L53<>\"\",L53,0.226*Defaults!H49*Calculations!$J29)","v":0},{"$f":"IF(M53<>\"\",M53,0.00103*Defaults!I49*Calculations!$J29)","v":0},{"$f":"Calculations!J29","v":0}]
[null,{"$f":"IF(Defaults!B50<>\"\",Defaults!B50,\"\")","v":"Forest"},{"$f":"IF(Defaults!C50<>\"\",Defaults!C50,\"\")","v":"Forest"},null,{"$f":"IF(J54<>\"\",J54,Defaults!J50)","v":2.5},{"$f":"IF(K54<>\"\",K54,Defaults!K50)","v":0.2},{"$f":"IF(L54<>\"\",L54,Defaults!L50)","v":100},{"$f":"IF(M54<>\"\",M54,Defaults!M50)","v":12},{"$f":"Calculations!J30","v":0}]
[null,{"$f":"IF(Defaults!B51<>\"\",Defaults!B51,\"\")","v":"Forest"},{"$f":"IF(Defaults!C51<>\"\",Defaults!C51,\"\")","v":""},null,{"$f":"IF(J55<>\"\",J55,Defaults!J51)","v":2.5},{"$f":"IF(K55<>\"\",K55,Defaults!K51)","v":0.2},{"$f":"IF(L55<>\"\",L55,Defaults!L51)","v":100},{"$f":"IF(M55<>\"\",M55,Defaults!M51)","v":12},{"$f":"Calculations!J31","v":0}]
[null,{"$f":"IF(Defaults!B52<>\"\",Defaults!B52,\"\")","v":"Forest"},{"$f":"IF(Defaults!C52<>\"\",Defaults!C52,\"\")","v":""},null,{"$f":"IF(J56<>\"\",J56,Defaults!J52)","v":2.5},{"$f":"IF(K56<>\"\",K56,Defaults!K52)","v":0.2},{"$f":"IF(L56<>\"\",L56,Defaults!L52)","v":100},{"$f":"IF(M56<>\"\",M56,Defaults!M52)","v":12},{"$f":"Calculations!J32","v":0}]
[null,{"$f":"IF(Defaults!B53<>\"\",Defaults!B53,\"\")","v":"Forest"},{"$f":"IF(Defaults!C53<>\"\",Defaults!C53,\"\")","v":""},null,{"$f":"IF(J57<>\"\",J57,Defaults!J53)","v":2.5},{"$f":"IF(K57<>\"\",K57,Defaults!K53)","v":0.2},{"$f":"IF(L57<>\"\",L57,Defaults!L53)","v":100},{"$f":"IF(M57<>\"\",M57,Defaults!M53)","v":12},{"$f":"Calculations!J33","v":0}]
[null,{"$f":"IF(Defaults!B54<>\"\",Defaults!B54,\"\")","v":"Forest"},{"$f":"IF(Defaults!C54<>\"\",Defaults!C54,\"\")","v":""},null,{"$f":"IF(J58<>\"\",J58,Defaults!J54)","v":2.5},{"$f":"IF(K58<>\"\",K58,Defaults!K54)","v":0.2},{"$f":"IF(L58<>\"\",L58,Defaults!L54)","v":100},{"$f":"IF(M58<>\"\",M58,Defaults!M54)","v":12},{"$f":"Calculations!J34","v":0}]
[null,{"$f":"IF(Defaults!B55<>\"\",Defaults!B55,\"\")","v":"Rural"},{"$f":"IF(Defaults!C55<>\"\",Defaults!C55,\"\")","v":"Rural"},null,{"$f":"IF(J59<>\"\",J59,Defaults!J55)","v":4.5999999999999996},{"$f":"IF(K59<>\"\",K59,Defaults!K55)","v":0.7},{"$f":"IF(L59<>\"\",L59,Defaults!L55)","v":100},{"$f":"IF(M59<>\"\",M59,Defaults!M55)","v":39},{"$f":"Calculations!J35","v":0}]
[null,{"$f":"IF(Defaults!B56<>\"\",Defaults!B56,\"\")","v":"Rural"},{"$f":"IF(Defaults!C56<>\"\",Defaults!C56,\"\")","v":""},null,{"$f":"IF(J60<>\"\",J60,Defaults!J56)","v":4.5999999999999996},{"$f":"IF(K60<>\"\",K60,Defaults!K56)","v":0.7},{"$f":"IF(L60<>\"\",L60,Defaults!L56)","v":100},{"$f":"IF(M60<>\"\",M60,Defaults!M56)","v":39},{"$f":"Calculations!J36","v":0}]
[null,{"$f":"IF(Defaults!B57<>\"\",Defaults!B57,\"\")","v":"Rural"},{"$f":"IF(Defaults!C57<>\"\",Defaults!C57,\"\")","v":""},null,{"$f":"IF(J61<>\"\",J61,Defaults!J57)","v":4.5999999999999996},{"$f":"IF(K61<>\"\",K61,Defaults!K57)","v":0.7},{"$f":"IF(L61<>\"\",L61,Defaults!L57)","v":100},{"$f":"IF(M61<>\"\",M61,Defaults!M57)","v":39},{"$f":"Calculations!J37","v":0}]
[null,{"$f":"IF(Defaults!B58<>\"\",Defaults!B58,\"\")","v":"Rural"},{"$f":"IF(Defaults!C58<>\"\",Defaults!C58,\"\")","v":""},null,{"$f":"IF(J62<>\"\",J62,Defaults!J58)","v":4.5999999999999996},{"$f":"IF(K62<>\"\",K62,Defaults!K58)","v":0.7},{"$f":"IF(L62<>\"\",L62,Defaults!L58)","v":100},{"$f":"IF(M62<>\"\",M62,Defaults!M58)","v":39},{"$f":"Calculations!J38","v":0}]
[null,{"$f":"IF(Defaults!B59<>\"\",Defaults!B59,\"\")","v":"Rural"},{"$f":"IF(Defaults!C59<>\"\",Defaults!C59,\"\")","v":""},null,{"$f":"IF(J63<>\"\",J63,Defaults!J59)","v":4.5999999999999996},{"$f":"IF(K63<>\"\",K63,Defaults!K59)","v":0.7},{"$f":"IF(L63<>\"\",L63,Defaults!L59)","v":100},{"$f":"IF(M63<>\"\",M63,Defaults!M59)","v":39},{"$f":"Calculations!J39","v":0}]
[null,{"$f":"IF(Defaults!B60<>\"\",Defaults!B60,\"\")","v":"Rural"},{"$f":"IF(Defaults!C60<>\"\",Defaults!C60,\"\")","v":""},null,{"$f":"IF(J64<>\"\",J64,Defaults!J60)","v":4.5999999999999996},{"$f":"IF(K64<>\"\",K64,Defaults!K60)","v":0.7},{"$f":"IF(L64<>\"\",L64,Defaults!L60)","v":100},{"$f":"IF(M64<>\"\",M64,Defaults!M60)","v":39},{"$f":"Calculations!J40","v":0}]
[null,{"$f":"IF(Defaults!B61<>\"\",Defaults!B61,\"\")","v":"Rural"},{"$f":"IF(Defaults!C61<>\"\",Defaults!C61,\"\")","v":""},null,{"$f":"IF(J65<>\"\",J65,Defaults!J61)","v":4.5999999999999996},{"$f":"IF(K65<>\"\",K65,Defaults!K61)","v":0.7},{"$f":"IF(L65<>\"\",L65,Defaults!L61)","v":100},{"$f":"IF(M65<>\"\",M65,Defaults!M61)","v":39},{"$f":"Calculations!J41","v":0}]
[null,{"$f":"IF(Defaults!B62<>\"\",Defaults!B62,\"\")","v":"Rural"},{"$f":"IF(Defaults!C62<>\"\",Defaults!C62,\"\")","v":""},null,{"$f":"IF(J66<>\"\",J66,Defaults!J62)","v":4.5999999999999996},{"$f":"IF(K66<>\"\",K66,Defaults!K62)","v":0.7},{"$f":"IF(L66<>\"\",L66,Defaults!L62)","v":100},{"$f":"IF(M66<>\"\",M66,Defaults!M62)","v":39},{"$f":"Calculations!J42","v":0}]
[null,{"$f":"IF(Defaults!B63<>\"\",Defaults!B63,\"\")","v":"Rural"},{"$f":"IF(Defaults!C63<>\"\",Defaults!C63,\"\")","v":""},null,{"$f":"IF(J67<>\"\",J67,Defaults!J63)","v":4.5999999999999996},{"$f":"IF(K67<>\"\",K67,Defaults!K63)","v":0.7},{"$f":"IF(L67<>\"\",L67,Defaults!L63)","v":100},{"$f":"IF(M67<>\"\",M67,Defaults!M63)","v":39},{"$f":"Calculations!J43","v":0}]
[null,{"$f":"IF(Defaults!B64<>\"\",Defaults!B64,\"\")","v":"Rural"},{"$f":"IF(Defaults!C64<>\"\",Defaults!C64,\"\")","v":""},null,{"$f":"IF(J68<>\"\",J68,Defaults!J64)","v":4.5999999999999996},{"$f":"IF(K68<>\"\",K68,Defaults!K64)","v":0.7},{"$f":"IF(L68<>\"\",L68,Defaults!L64)","v":100},{"$f":"IF(M68<>\"\",M68,Defaults!M64)","v":39},{"$f":"Calculations!J44","v":0}]
[null,{"$f":"IF(Defaults!B65<>\"\",Defaults!B65,\"\")","v":"Open Water"},{"$f":"IF(Defaults!C65<>\"\",Defaults!C65,\"\")","v":"Open Water"},null,{"$f":"IF(J69<>\"\",J69,Defaults!J65)","v":12.8},{"$f":"IF(K69<>\"\",K69,Defaults!K65)","v":0.5},{"$f":"IF(L69<>\"\",L69,Defaults!L65)","v":155},{"$f":"IF(M69<>\"\",M69,Defaults!M65)","v":0},{"$f":"Calculations!J45","v":0}]
[null,{"$f":"IF(Defaults!B66<>\"\",Defaults!B66,\"\")","v":"Active Construction"},{"$f":"IF(Defaults!C66<>\"\",Defaults!C66,\"\")","v":"Active Construction"},null,{"$f":"IF(J70<>\"\",J70,0.226*Defaults!F66*Calculations!$J46)","v":0},{"$f":"IF(K70<>\"\",K70,0.226*Defaults!G66*Calculations!$J46)","v":0},{"$f":"IF(L70<>\"\",L70,0.226*Defaults!H66*Calculations!$J46)","v":0},{"$f":"IF(M70<>\"\",M70,0.226*Defaults!I66*Calculations!$J46)","v":0},{"$f":"Calculations!J46","v":0}]
[null,"Total","Total Acres",{"$f":"MAX(SUM(D29:D70),0.001)","v":1E-3}]
[]
[]
[]
[]
[null,"Soils Information"]
[null,"HYDROLOGIC SOIL GROUP","Soil Fraction(%)"]
[null,"A Soils",1]
[null,"B Soils"]
[null,"C Soils"]
[null,"D Soils",null,{"$f":"IF(SUM(C78:C81)<>100%,\"Sum of soil fractions should be equal to 100%. Current sum is \" &SUM(C78:C81)*100&\"%\",\"\")","v":""}]
[]
[null,"DEPTH TO GROUNDWATER"]
[null,"<3 Feet",0]
[null,"3-5 Feet"]
[null,">5 Feet",1,{"$f":"IF(SUM(C84:C86)<>100%,\"Sum of depth to groundwater fractions should be equal to 100%. Current sum is \" & SUM(C84:C86)*100&\"%\",\"\")","v":""}]
[]
[null,"Secondary Sources cannot be calculated solely based on land use.  For more description of secondary sources, consult Chapter 4 of the WTM Documentation.  Many of the Secondary Sources in the WTM require basic data on sewage treatment, as well as information regarding nutrient concentrations in stream channels (See Figures 4.1 and 4.2 of the WTM Documentation for maps of default data)"]
[null,"SECONDARY SOURCES"]
[]
[null,"WWTP Efficiencies"]
[null,null,"TN Efficiency","TP Efficiency","TSS Efficiency","Bacteria Log Reduction"]
[null,"WWTP Efficiency"]
[]
[null,"General Sewage Use Data"]
[null,"Dwelling Units"]
[null,"Individuals/Dwelling Unit",{"$f":"Defaults!C90","v":2.7}]
[null,"Water Use (gpcd)",{"$f":"Defaults!C91","v":70}]
[]
[null,"Nutrient Concentration in Stream Channels"]
[null,"Soil P (%)"]
[null,"Soil TN (%)"]
[]
[null,"On-Site Sewage Disposal Systems",null,"Loads from On-Site Sewage Disposal Systems (OSDSs) include both surface loads through failure and loads to groundwater from functioning systems.  Fill in data in the blue cells to estimate loads.  If failure rate is known, you may override the calculated value by entering a value in the yellow cell below. You may also alter system efficiency data on the \"Defaults\" tab."]
[null,"Unsewered Dwelling Units(% of total)"]
[null,"% of OSDSs <100' to waterway"]
[null,"Failure Rate",{"$f":"IF(F107<>\"\",F107,0.1+IF(Sources!C117=Defaults!D115,0.1,IF(Sources!C117=Defaults!D117,-0.05,0))+IF(Sources!C119=Defaults!B83,0.05,0)+IF(Sources!C120=Defaults!C115,0,0.05))","v":0.05},"User Defined (Optional to override calculated value)"]
[null,"Soils","Sandy"]
[]
[null,"System Type","% of Systems"," "]
[null,"Conventional"]
[null,"Intermittent Sand Filter"]
[null,"Recirculating Sand Filter"]
[null,"Water Separation System"]
[null,"Other",null,{"$f":"IF(SUM(C111:C115)<>100%,\"Sum of soil fractions should be equal to 100%. Current sum is \" &SUM(C111:C115)*100 & \"%\",\"\")","v":"Sum of soil fractions should be equal to 100%. Current sum is 0%"}]
[]
[null,"Current Septic System Management","High.  Inspection at installation, ongoing inspection, incentives to correct failing systems."]
[]
[null,"Typical Separation from Groundwater","3-5 Feet"]
[null,"Density  (#/acre)","<1/acre"]
[]
[]
[null,"SSOs"]
[null,"Miles of Sanitary Sewer"]
[]
[null,"CSOs"]
[null,"Median Storm Event (inches)"]
[null,"Sewershed Area (acres)"]
[null,"Sewershed Impervious Cover (%)"]
[null,"Number of CSOs/year"]
[]
[null,"Illicit Connections"]
[null,"Percentage of WS Population Illicitly Connected"]
[null,"Number of Illicit Connections",{"$f":"C133*Sources!C96","v":0}]
[]
[null,"Number of Businesses"]
[null,"Percentage of Businesses with Illicit Connections"]
[null,"Percentage of Business Connections that are Wash Water  Only"]
[null,"Wash Water Flow (gpd)"]
[null,"Total Flow/business (gpd)"]
[]
[]
[null,"Urban Channel Erosion (Applies only to Stream Reaches in Urban Portions of the Watershed)"]
[null,"Method (Select from List)","Method 1.  Estimate based on typical estimates of channel erosion rates"]
[null,{"$f":"Defaults!B140","v":"Method 1.  Estimate based on typical estimates of channel erosion rates"}]
[null,"Assessment of Channel Erosion","Moderate:  50% of watershed sediment load.  Channels show signs of degradation, with some areas of severe channel erosion."]
[null,{"$f":"Defaults!B141","v":"Method 2.  Back calculate based on known watershed sediment loading"}]
[null,"Total Watershed Loading (including Channel Erosion) in tons/year"]
[null,{"$f":"Defaults!B142","v":"Method 3. Estimate based on other sediment study results"}]
[null,"Sediment Load from Channel Erosion (tons/year)"]
[]
[]
[]
[]
[null,"Livestock"]
[null,null,"Animals (#)"]
[null,"Dairy Cattle"]
[null,"Layers"]
[null,"Broilers"]
[null,"Turkeys"]
[null,"Pigs"]
[null,"Total"]
[]
[null,"Marinas"]
[null,"Berths"]
[null,"Season length (days)"]
[]
[]
[null,"Road Sanding"]
[null,"Sand Application (lbs/year)"]
[null,"Fraction of Roads that are Open Section"]
[]
[]
[null,"Non-Stormwater Point Sources"]
[null,null,"Flow (MGD)","N Concentration (mg/l)","P Concentration (mg/l)","TSS Concentration (mg/l)","Bacteria Concentration (#/100ml)"]
[null,"Point Source 1"]
[null,"Point Source 2"]
[null,"Point Source 3"]
[null,"Point Source 4"]
[null,"Point Source 5"]
[null,"Point Source 6"]
[null,"Point Source 7"]
[null,"Point Source 8"]
[null,"Point Source 9"]
[null,"Point Source 10"]

{"sheet":"Existing Practices","index":2,"n_rows":116,"n_cols":6,"rows_kept":116,"cut":false,"hidden":false,"merged":[[99,1,99,2],[72,1,72,2],[105,1,105,2],[111,1,111,2],[0,1,0,4],[1,1,1,4],[2,1,2,4],[20,1,20,2],[42,1,42,2],[51,1,51,2],[58,1,58,2],[62,1,62,2],[6,3,17,3],[43,1,43,2],[21,1,21,2]]}
[null,"Light Blue cells require input values from the user."]
[null,"Yellow cells are optional to override a default or calculated values."]
[null,"Grey cells are calculated values and are not editable by the user."]
[]
[null,"Existing Practices"]
[]
[null,null,null,"This sheet summarizes stormwater practices currently in place throughout the watershed, including both structural and non-structural practices.  Chapter 5 of the WTM Documentation summarizes efficiencies for Structural Stormwater Management Practices, and Chapter 6 provides example data and documents assumptions for non-structural practices.  Chapter 7 discusses application of practices \"In Series\" which may provide useful background for WTM Users.  Many of the practices included in this section include the concept of a \"Discount Factor,\" which reduces the effectiveness of practices to account for imperfect application in the field.  The Users' Guide provides some guidance on these factors, as does pop-up guidance on this page.  Pop-up boxes will also guide you to places where default values can be changed."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Turf Condition and Management Practices - Residential"]
[null,null,null,"User Defined (Optional to override calculated values)"]
[null,"Residential  Turf Area",{"$f":"IF(D24<>\"\",D24,MAX(SUMPRODUCT(Sources!D29:D38,Defaults!E25:E34),0.001))","v":1E-3}]
[null,"Percentage of Lawns Bare/ Compacted"]
[]
[null,"Factors that Affect Nutrient Loading"]
[null,"Percentage of Homes <10 Years Old"]
[null,"Percentage of Lawn Area \"Highly Managed\" (high input)"]
[]
[]
[null,"Recommended Fertilizer Rate (N lb/acre)",{"$f":"Defaults!C189","v":150}]
[null,"Estimated Average Fertilizer Application (N lb/acre)",{"$f":"IF(D33<>\"\",D33,C32*(1+Calculations!C146/6))","v":150}]
[]
[]
[null,"Form","% of Fertilizer Use (N Application)"]
[null,"Organic",{"$f":"IF(D37<>\"\",D37,Defaults!C193)","v":0}]
[null,"Soluble/Urea",{"$f":"IF(D38<>\"\",D38,Defaults!C194)","v":0.5}]
[null,"Slow Release",{"$f":"IF(D39<>\"\",D39,Defaults!C195)","v":0.5}]
[null,"Phosphorus Free",{"$f":"IF(D40<>\"\",D40,Defaults!C196)","v":0}]
[]
[]
[]
[null,"Turf Condition and Management Practices - Other"]
[]
[null,"Turf Category","Area (acres)","Management Compared to Residential Turf"]
[null,"Commercial",{"$f":"SUMPRODUCT(Sources!D39:D43,Defaults!E35:E39)","v":0},"Better management/ nutrient management"]
[null,"Roadway",{"$f":"SUMPRODUCT(Sources!D44:D48,Defaults!E40:E44)","v":0},"Better management/ nutrient management"]
[null,"Industrial",{"$f":"SUMPRODUCT(Sources!D49:D53,Defaults!E45:E49)","v":0},"Comparatively High Management/ Input"]
[]
[]
[null,"Pet Waste Education"]
[]
[null,"Program in Place?","Yes"]
[null,"Number of dwelling units",{"$f":"Sources!C96","v":0}]
[null,"Awareness of Message (Percent of Population)"]
[]
[]
[null,"Erosion and Sediment Control"]
[null,"Percent of Building Permits Regulated"]
[null,"Installation/ Maintenance Discount"]
[]
[null,"Street Sweeping "]
[null,"Technique Discount"]
[null,null,"Streets Swept  (Acres)","Streets Swept  (Acres)","Parking Lots Swept"]
[null,"Sweeper Type","Residential","Other Streets","(acres)"]
[null,"Mechanical"]
[null,"Regenerative Air"]
[null,"Vacuum Assisted"]
[null,"Sweeping Frequency","Monthly","Monthly","Monthly"]
[]
[]
[null,"Structural Stormwater Management Practices"]
[null,"Capture Discount (D1)"]
[null,"Design Discount (D2)"]
[null,"Maintenance Discount (D3)"]
[null,"BMP Type","Total Drainage Area","Impervious Area (acres)"]
[null,{"$f":"IF(Defaults!B164=\"User Defined\",\"\",Defaults!B164)","v":"Dry Water Quantity Pond"}]
[null,{"$f":"IF(Defaults!B165=\"User Defined\",\"\",Defaults!B165)","v":"Dry Extended Detention Pond"}]
[null,{"$f":"IF(Defaults!B166=\"User Defined\",\"\",Defaults!B166)","v":"Wet Pond"}]
[null,{"$f":"IF(Defaults!B167=\"User Defined\",\"\",Defaults!B167)","v":"Wetland"}]
[null,{"$f":"IF(Defaults!B168=\"User Defined\",\"\",Defaults!B168)","v":"Filters"}]
[null,{"$f":"IF(Defaults!B169=\"User Defined\",\"\",Defaults!B169)","v":"Green Roof"}]
[null,{"$f":"IF(Defaults!B170=\"User Defined\",\"\",Defaults!B170)","v":"Rooftop Disconnection"}]
[null,{"$f":"IF(Defaults!B171=\"User Defined\",\"\",Defaults!B171)","v":"Permeable Pavement"}]
[null,{"$f":"IF(Defaults!B172=\"User Defined\",\"\",Defaults!B172)","v":"Grass (open) Channel"}]
[null,{"$f":"IF(Defaults!B173=\"User Defined\",\"\",Defaults!B173)","v":"Dry Swale (bioswale, WQ swale)"}]
[null,{"$f":"IF(Defaults!B174=\"User Defined\",\"\",Defaults!B174)","v":"Wet Swale"}]
[null,{"$f":"IF(Defaults!B175=\"User Defined\",\"\",Defaults!B175)","v":"Raintanks and Cisterns"}]
[null,{"$f":"IF(Defaults!B176=\"User Defined\",\"\",Defaults!B176)","v":"Soil Amendments"}]
[null,{"$f":"IF(Defaults!B177=\"User Defined\",\"\",Defaults!B177)","v":"Sheetflow to Open Space (excluding riparian buffers)"}]
[null,{"$f":"IF(Defaults!B178=\"User Defined\",\"\",Defaults!B178)","v":"Grassed Filter Strips"}]
[null,{"$f":"IF(Defaults!B179=\"User Defined\",\"\",Defaults!B179)","v":"Bioretention"}]
[null,{"$f":"IF(Defaults!B180=\"User Defined\",\"\",Defaults!B180)","v":"Infiltration Practices"}]
[null,{"$f":"IF(Defaults!B181=\"User Defined\",\"\",Defaults!B181)","v":""}]
[null,{"$f":"IF(Defaults!B182=\"User Defined\",\"\",Defaults!B182)","v":""}]
[null,"Total",{"$f":"SUM(C78:C95)","v":0},{"$f":"SUM(D78:D95)","v":0}]
[]
[]
[null,"Riparian Buffers"]
[null,"Maintenance"]
[null,null,"Buffer 1","Buffer 2","Buffer 3","Buffer 4"]
[null,"Buffer Length (Miles)"]
[null,"Buffer Width (ft)"]
[]
[null,"Catch Basin Cleanouts"]
[null,"Disposal Discount"]
[null,null,"Impervious Area Captured (Acres)"]
[null,"Monthly Cleaning"]
[null,"Semi-Annual Cleaning"]
[]
[null,"Marina Pumpouts"]
[null,"Total Number of berths",{"$f":"Sources!C165","v":0}]
[null,"Number of Pumpouts"]
[null,"Boats Served Per Station"]
[null,"Percentage of Owners Willing to Use"]

{"sheet":"Future Practices","index":3,"n_rows":275,"n_cols":28,"rows_kept":275,"cut":false,"hidden":false,"merged":[[246,1,246,2],[165,3,165,7],[198,3,198,5],[207,1,208,2],[253,1,253,2],[231,1,231,2],[238,1,238,2],[230,1,230,2],[224,1,224,2],[225,1,225,2],[190,1,190,2],[191,1,191,2],[189,1,189,2],[209,1,209,2],[224,3,229,4],[59,6,59,7],[5,3,10,5],[59,2,59,3],[79,2,79,3],[18,1,18,2],[30,1,30,2],[72,1,72,2],[0,1,0,4],[1,1,1,4],[2,1,2,4],[121,2,121,3],[78,1,78,2],[91,1,91,2],[109,1,109,2],[66,1,66,2],[108,1,108,2],[124,8,124,9],[123,8,123,9],[17,1,17,2],[29,1,29,2],[44,1,44,2],[51,1,51,2],[85,1,85,2],[114,1,114,3],[120,2,120,3],[59,4,59,5],[114,7,121,11],[123,10,123,11],[124,10,124,11],[89,1,89,2],[123,1,124,1],[123,2,124,7]]}
[null,"Light Blue cells require input values from the user."]
[null,"Yellow cells are optional to override a default or calculated values."]
[null,"Grey cells are calculated values and are not editable by the user."]
[]
[null,"Future Practices"]
[null,null,null,"The practices on this sheet represent future implementation of management practices, including both structural BMPs and programmatic practices.  Some of the practices are simply updates or enhancements of those on the \"Existing Practices\" tab, while others are new practices implemented only in the future condition.  Chapter 5 of the WTM Documentation summarizes efficiencies for Structural Stormwater Management Practices, and Chapter 6 provides example data and documents assumptions for non-structural practices.  Chapter 7 discusses application of practices \"In Series\" which may provide useful background for WTM Users.  Many of the practices included in this section include the concept of a \"Discount Factor,\" which reduces the effectiveness of practices to account for imperfect application in the field.  All data necessary to calculate the benefits of these practices can be entered on this sheet, and underlying assumptions can be modified on the \"Defaults\" tab."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Residential Lawn Care Education"]
[null,"Awareness of Message (Percent of Population)"]
[]
[null,"Goals of the Program","Applied?"]
[null,"Reduce Fertilizer Use to Recommended Levels","Yes"]
[null,"Switch to Non-Phosphorus Fertilizer","Yes"]
[null,"Change to Organic Fertilizer","Yes"]
[null,"Add Soil Amendments to Lawns","Yes"]
[null,"Convert 25% of lawn to forest or native vegetation","Yes"]
[null,"No fertilizer","Yes"]
[]
[]
[null,"Resulting Turf Condition and Management Practices - Residential"]
[null,null,"Calculated (use cell to the right to override these)","User Defined (Optional to override calculated values)"]
[null,"Revised Residential Turf Area",{"$f":"IF(D33<>\"\",D33,'Existing Practices'!C24*(1-IF(C27=\"yes\",0.25*Defaults!C253*C20,0)))","v":1E-3}]
[null,"Additional Residential Forest Area",{"$f":"IF(D34<>\"\",D34,'Existing Practices'!C24-C33)","v":0}]
[null,"Revised Fertilizer Application (N lb/acre)",{"$f":"IF(D35<>\"\",D35,'Existing Practices'!C33-Calculations!B274)","v":150}]
[]
[]
[null,"Form","% of Fertilizer Use  (N Application)"]
[null,"Organic",{"$f":"IF(D39<>\"\",D39,'Existing Practices'!C37+IF(C25=\"yes\",Defaults!C251,0)*C20)","v":0}]
[null,"Soluble/Urea",{"$f":"IF(D40<>\"\",D40,1-C41-C39-C42)","v":0.5}]
[null,"Slow Release",{"$f":"IF(D41<>\"\",D41,'Existing Practices'!C39-(IF(C25=\"yes\",Defaults!C251,0)+IF(C24=\"yes\",Defaults!C250,0))/2*C20)","v":0.5}]
[null,"Phosphorus Free",{"$f":"IF(D42<>\"\",D42,'Existing Practices'!C40+IF(C24=\"yes\",Defaults!C250,0)*C20)","v":0}]
[]
[]
[null,"Pet Waste Education"]
[null,null,null,"Baseline Conditions"]
[null,"Program? (Y/N)","Yes",{"$f":"'Existing Practices'!C54","v":"Yes"}]
[null,"Number of households",null,{"$f":"'Existing Practices'!C55","v":0}]
[null,"Awareness of Message (Percent of Population)",null,{"$f":"'Existing Practices'!C56","v":0}]
[]
[]
[null,"Erosion and Sediment Control"]
[null,null,null,"Baseline Conditions"]
[null,"Percent of Building Permits Regulated",null,{"$f":"'Existing Practices'!C60","v":0}]
[null,"Installation/ Maintenance Discount",null,{"$f":"'Existing Practices'!C61","v":0}]
[]
[null,"Street Sweeping "]
[null,null,"Proposed Technique Discount","Technique Discount Baseline"]
[null,null,null,{"$f":"'Existing Practices'!C64","v":0}]
[null,"Streets Swept (Acres)","Residential",null,"Other Streets",null,"Parking Lots"]
[null,"Sweeper Type","Proposed","Baseline","Proposed","Baseline","Proposed","Baseline"]
[null,"Mechanical",null,{"$f":"'Existing Practices'!C67","v":0},null,{"$f":"'Existing Practices'!D67","v":0},null,{"$f":"'Existing Practices'!E67","v":0}]
[null,"Regenerative Air",null,{"$f":"'Existing Practices'!C68","v":0},null,{"$f":"'Existing Practices'!D68","v":0},null,{"$f":"'Existing Practices'!E68","v":0}]
[null,"Vacuum Assisted",null,{"$f":"'Existing Practices'!C69","v":0},null,{"$f":"'Existing Practices'!D69","v":0},null,{"$f":"'Existing Practices'!E69","v":0}]
[null,"Sweeping Frequency (M=monthly, W = Weekly)","Monthly",{"$f":"'Existing Practices'!C70","v":"Monthly"},"Monthly",{"$f":"'Existing Practices'!D70","v":"Monthly"},"Monthly",{"$f":"'Existing Practices'!E70","v":"Monthly"}]
[]
[null,"Impervious Cover Disconnection Program - Residential"]
[]
[null,"Program in  Place?","Yes"]
[null,"Percent of Residential Land where Applicable"]
[null,"Percent of Population Reached"]
[]
[null,"Riparian Buffers","Riparian Buffers"]
[null,null,"Buffer 1 Proposed","Buffer 1 Baseline","Buffer 2 Proposed","Buffer 2 Baseline","Buffer 3 Proposed","Buffer 3 Baseline","Buffer 4 Proposed","Buffer 4 B baseline"]
[null,"Buffer Length (Miles)",null,{"$f":"'Existing Practices'!C103","v":0},null,{"$f":"'Existing Practices'!D103","v":0},null,{"$f":"'Existing Practices'!E103","v":0},null,{"$f":"'Existing Practices'!F103","v":0}]
[null,"Buffer Width (ft)",null,{"$f":"'Existing Practices'!C104","v":0},null,{"$f":"'Existing Practices'!D104","v":0},null,{"$f":"'Existing Practices'!E104","v":0},null,{"$f":"'Existing Practices'!F104","v":0}]
[null,{"$f":"'Existing Practices'!B101","v":"Maintenance"},null,{"$f":"'Existing Practices'!C101","v":0}]
[]
[null,"Catch Basin Cleanouts"]
[null,null,"Impervious Area Captured (Acres)"]
[null,null,"Proposed","Baseline"]
[null,"Monthly Cleaning",null,{"$f":"'Existing Practices'!C109","v":0}]
[null,"Semi-Annual Cleaning",null,{"$f":"'Existing Practices'!C110","v":0}]
[null,"Disposal Discount",null,{"$f":"'Existing Practices'!C107","v":0}]
[]
[null,"Marina Pumpouts"]
[null,"Number of Pumpouts Proposed"]
[null,"Number of Pumpouts Baseline",{"$f":"'Existing Practices'!C114","v":0}]
[]
[]
[]
[null,"\"Urban Downsizing\""]
[null,"Land Use","Acres Available","Acres Converted"]
[null,"LDR (<1du/acre)",{"$f":"VLOOKUP(B94,Sources!$C$29:$D$68,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C25>0,Defaults!C25,\"\")","v":"LDR (<1du/acre)"},"LDR (<1du/acre)"]
[null,"MDR (1-4 du/acre)",{"$f":"VLOOKUP(B95,Sources!$C$29:$D$68,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C26>0,Defaults!C26,\"\")","v":"MDR (1-4 du/acre)"},"MDR (1-4 du/acre)"]
[null,"HDR (>4 du/acre)",{"$f":"VLOOKUP(B96,Sources!$C$29:$D$68,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C27>0,Defaults!C27,\"\")","v":"HDR (>4 du/acre)"},"HDR (>4 du/acre)"]
[null,"Multifamily",{"$f":"VLOOKUP(B97,Sources!$C$29:$D$68,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C28>0,Defaults!C28,\"\")","v":"Multifamily"},"Multifamily"]
[null,"Commercial",{"$f":"VLOOKUP(B98,Sources!$C$29:$D$68,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C29>0,Defaults!C29,\"\")","v":""},"Commercial"]
[null,"Roadway",{"$f":"VLOOKUP(B99,Sources!$C$29:$D$68,2,FALSE)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C30>0,Defaults!C30,\"\")","v":""},"Roadway"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C31>0,Defaults!C31,\"\")","v":""},"Industrial"]
[null,null,null,"Acres Created",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C32>0,Defaults!C32,\"\")","v":""}]
[null,"Forest","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C33>0,Defaults!C33,\"\")","v":""}]
[null,"Forest","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C34>0,Defaults!C34,\"\")","v":""}]
[null,"Forest","N/A",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C35>0,Defaults!C35,\"\")","v":"Commercial"}]
[null,"Rural","N/A",null,null,null,null,null,{"$f":"Sources!C40","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C36>0,Defaults!C36,\"\")","v":""}]
[null,"Rural","N/A",null,null,null,null,null,{"$f":"Sources!C41","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C37>0,Defaults!C37,\"\")","v":""}]
[null,"Forest","N/A",{"$f":"SUM(D94:D99)-SUM(D102:D106)","v":0},null,null,null,null,{"$f":"Sources!C42","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C38>0,Defaults!C38,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C39>0,Defaults!C39,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C40>0,Defaults!C40,\"\")","v":"Roadway"}]
[null,"Redevelopment with Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C41>0,Defaults!C41,\"\")","v":""}]
[null,"Land to Be Redeveloped (Acres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C42>0,Defaults!C42,\"\")","v":""}]
[null,"Average Impervious Cover Reduction (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C43>0,Defaults!C43,\"\")","v":""}]
[null,"Average Turf Reduction (%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C44>0,Defaults!C44,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C45>0,Defaults!C45,\"\")","v":"Industrial"}]
[null,"Stormwater Retrofit Options",null,null,null,null,null,"The Stormwater Retrofit practice allows the user to enter individual stormwater  practices.  The grey cells at the top of the table represent the benefits of educational programs (entered under the \"Residential Lawn Care Education\" and \"Impervious Cover Disconnection\" practices).  In the top of this section, enter general data for all practices.  In the top section, enter general information for  all practices (pop-up data included).  Next, enter data for each retrofit in the rows below.  Default data for each practice is included in the \"BMP Effectiveness\" section of the \"Defaults\" tab.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C46>0,Defaults!C46,\"\")","v":""}]
[null,"Number of practices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C47>0,Defaults!C47,\"\")","v":""}]
[null,"Design Storm (Inches)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C48>0,Defaults!C48,\"\")","v":""}]
[null,"Water Quality Volumes","Provide Full WQv",null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C49>0,Defaults!C49,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C50>0,Defaults!C50,\"\")","v":"Forest"},"Forest"]
[null,"Discount Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C51>0,Defaults!C51,\"\")","v":""},"Rural"]
[null,"Design",null,null,"Value (Fraction):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C52>0,Defaults!C52,\"\")","v":""}]
[null,"Maintenance","Same for all (Enter at the right)",null,"Value (Percent):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C53>0,Defaults!C53,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C54>0,Defaults!C54,\"\")","v":""}]
[null,null,"Basic Site Information.  Make sure to Enter Data in Blue Cells ",null,null,null,null,null,"Effectiveness and WQv of Retrofits",null,"Discounts for Retrofits:  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C55>0,Defaults!C55,\"\")","v":"Rural"}]
[null,null,null,null,null,null,null,null,"WQv (cf)",null,"If  no Value is Filled in, Effectiveness will be Zero!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C56>0,Defaults!C56,\"\")","v":""}]
[null,null,"Area Captured (acres)","Impervious Percentage","Is this a Retrofit of an Existing Facility?","What Practice Was the Original Facility?","Dominant Soil Type in Drainage Area","Depth to Groundwater (from Practice Bottom)","Target WQv","WQv Provided","Design","Maintenance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C57>0,Defaults!C57,\"\")","v":""}]
[null,"Practices from Education Programs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C58>0,Defaults!C58,\"\")","v":""}]
[null,"Rooftop Disconnection",{"$f":"Defaults!C235*'Future Practices'!C70*'Future Practices'!C71*Defaults!C236*(Sources!D29+Sources!D30/2.5+Sources!D31/6)/43560","v":0},1,"No","N/A",{"$f":"IF(Sources!C78>0,\"A Soils\",IF(Sources!C79>0,\"B Soils\",IF(Sources!C80>0,\"C Soils\",\"D Soils\")))","v":"A Soils"},{"$f":"IF(Sources!C86>0,\">5 Feet\",IF(Sources!C85>0,\"3-5 Feet\",\"<3 Feet\"))","v":">5 Feet"},{"$f":"C128*'Future Practices'!C$117*(D128*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D128)*VLOOKUP(G128,Defaults!B$77:D$80,3,FALSE))*3630","v":0},{"$f":"I128","v":0},1,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C59>0,Defaults!C59,\"\")","v":""}]
[null,"Soil Amendments",{"$f":"IF('Future Practices'!C26=\"Yes\",1,0)*('Existing Practices'!C24*Defaults!C252*'Future Practices'!C20)","v":0},0,"No","N/A","C Soils",">5 Feet",{"$f":"C129*'Future Practices'!C$117*(D129*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D129)*VLOOKUP(G129,Defaults!B$77:D$80,3,FALSE))*3630","v":0},{"$f":"I129","v":0},1,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C60>0,Defaults!C60,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C61>0,Defaults!C61,\"\")","v":""}]
[null,"Practice Type",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C62>0,Defaults!C62,\"\")","v":""}]
[null,"Wet Pond",null,null,"Yes","Dry Water Quantity Pond","A Soils","3-5 Feet",{"$f":"C132*'Future Practices'!C$117*(D132*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D132)*VLOOKUP(G132,Defaults!B$77:D$80,3,FALSE))*3630","v":0},{"$f":"RetrofitWQv*I132","v":0},{"$f":"Retrofit_Design","v":0},{"$f":"Retrofit_Maintenance","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C63>0,Defaults!C63,\"\")","v":""}]
[null,"Bioretention",null,null,"No","Dry Water Quantity Pond","C Soils","3-5 Feet",{"$f":"C133*'Future Practices'!C$117*(D133*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D133)*VLOOKUP(G133,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C64>0,Defaults!C64,\"\")","v":""}]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C134*'Future Practices'!C$117*(D134*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D134)*VLOOKUP(G134,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C135*'Future Practices'!C$117*(D135*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D135)*VLOOKUP(G135,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C136*'Future Practices'!C$117*(D136*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D136)*VLOOKUP(G136,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C137*'Future Practices'!C$117*(D137*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D137)*VLOOKUP(G137,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C138*'Future Practices'!C$117*(D138*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D138)*VLOOKUP(G138,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C139*'Future Practices'!C$117*(D139*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D139)*VLOOKUP(G139,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C140*'Future Practices'!C$117*(D140*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D140)*VLOOKUP(G140,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C141*'Future Practices'!C$117*(D141*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D141)*VLOOKUP(G141,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C72>0,Defaults!C72,\"\")","v":""}]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C142*'Future Practices'!C$117*(D142*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D142)*VLOOKUP(G142,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C143*'Future Practices'!C$117*(D143*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D143)*VLOOKUP(G143,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C144*'Future Practices'!C$117*(D144*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D144)*VLOOKUP(G144,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C145*'Future Practices'!C$117*(D145*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D145)*VLOOKUP(G145,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C146*'Future Practices'!C$117*(D146*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D146)*VLOOKUP(G146,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C147*'Future Practices'!C$117*(D147*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D147)*VLOOKUP(G147,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C148*'Future Practices'!C$117*(D148*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D148)*VLOOKUP(G148,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C149*'Future Practices'!C$117*(D149*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D149)*VLOOKUP(G149,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C150*'Future Practices'!C$117*(D150*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D150)*VLOOKUP(G150,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C151*'Future Practices'!C$117*(D151*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D151)*VLOOKUP(G151,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C152*'Future Practices'!C$117*(D152*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D152)*VLOOKUP(G152,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C153*'Future Practices'!C$117*(D153*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D153)*VLOOKUP(G153,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C154*'Future Practices'!C$117*(D154*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D154)*VLOOKUP(G154,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C155*'Future Practices'!C$117*(D155*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D155)*VLOOKUP(G155,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C156*'Future Practices'!C$117*(D156*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D156)*VLOOKUP(G156,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C157*'Future Practices'!C$117*(D157*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D157)*VLOOKUP(G157,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C158*'Future Practices'!C$117*(D158*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D158)*VLOOKUP(G158,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C159*'Future Practices'!C$117*(D159*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D159)*VLOOKUP(G159,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Dry Water Quantity Pond",null,null,"No","Dry Water Quantity Pond","C Soils",">5 Feet",{"$f":"C160*'Future Practices'!C$117*(D160*0.95+Calculations!$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80)*(1-D160)*VLOOKUP(G160,Defaults!B$77:D$80,3,FALSE))*3630","v":0},0,{"$f":"Retrofit_Design","v":0},0]
[null,"Totals/averages",{"$f":"SUM(C132:C160)","v":0},{"$f":"SUMPRODUCT(C132:C160,D132:D160)/MAX(C161,0.001)","v":0},null,null,null,null,{"$f":"SUM(I128:I160)","v":0},{"$f":"SUM(J128:J160)","v":0}]
[]
[]
[null,"Stormwater Retrofits Summary"]
[]
[null,null,null,"Annual Practice Effectiveness"]
[null,"BMP Type","Total Area Captured (Acres)","TN","TP","TSS","Bacteria (billion/year)","Runoff Reduction (ac-ft/year)"]
[null,{"$f":"Defaults!B164","v":"Dry Water Quantity Pond"},{"$f":"SUMIF('Future Practices'!$B$128:$B$160,$B168,'Future Practices'!C$128:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B168,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B168,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B168,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B168,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B168,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B165","v":"Dry Extended Detention Pond"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B169,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B169,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B169,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B169,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B169,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B169,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B166","v":"Wet Pond"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B170,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B170,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B170,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B170,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B170,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B170,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B167","v":"Wetland"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B171,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B171,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B171,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B171,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B171,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B171,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B168","v":"Filters"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B172,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B172,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B172,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B172,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B172,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B172,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B169","v":"Green Roof"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B173,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B173,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B173,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B173,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B173,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B173,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B170","v":"Rooftop Disconnection"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B174,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B174,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B174,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B174,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B174,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B174,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B171","v":"Permeable Pavement"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B175,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B175,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B175,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B175,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B175,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B175,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B172","v":"Grass (open) Channel"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B176,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B176,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B176,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B176,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B176,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B176,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B173","v":"Dry Swale (bioswale, WQ swale)"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B177,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B177,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B177,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B177,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B177,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B177,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B174","v":"Wet Swale"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B178,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B178,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B178,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B178,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B178,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B178,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B175","v":"Raintanks and Cisterns"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B179,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B179,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B179,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B179,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B179,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B179,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B176","v":"Soil Amendments"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B180,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B180,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B180,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B180,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B180,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B180,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B177","v":"Sheetflow to Open Space (excluding riparian buffers)"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B181,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B181,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B181,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B181,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B181,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B181,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B178","v":"Grassed Filter Strips"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B182,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B182,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B182,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B182,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B182,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B182,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B179","v":"Bioretention"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B183,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B183,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B183,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B183,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B183,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B183,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B180","v":"Infiltration Practices"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B184,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B184,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B184,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B184,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B184,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B184,Calculations!AA$312:AA$344)","v":0}]
[null,{"$f":"Defaults!B181","v":"User Defined"},{"$f":"SUMIF('Future Practices'!$B$130:$B$160,$B185,'Future Practices'!C$130:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B185,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B185,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B185,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B185,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B185,Calculations!AA$312:AA$344)","v":0}]
[null,null,{"$f":"SUMIF('Future Practices'!$B$132:$B$160,$B186,'Future Practices'!C$132:C$160)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B186,Calculations!W$312:W$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B186,Calculations!X$312:X$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B186,Calculations!Y$312:Y$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B186,Calculations!Z$312:Z$344)","v":0},{"$f":"SUMIF(Calculations!$B$312:$B$344,$B186,Calculations!AA$312:AA$344)","v":0}]
[null,"Total",{"$f":"SUM(C168:C185)","v":0},0,0,0,0,0]
[]
[]
[null,"Stream Restoration"]
[null,"Select Assessment Option"]
[null,"Option 1.  Estimate Based on Miles of Stream Stabilized"]
[null,"Option 1.  Estimate Based on Miles of Stream Stabilized"]
[null,"Portion of Total Stream Channel Unstable (%)"]
[null,"Miles of Unstable Channel",{"$f":"C194*Sources!C22","v":0}]
[null,"Miles of Stream Channel Stabilized"]
[null,"Flow control for small storms (%)"]
[null,"Option 2.  Detailed Data for Stream Restoration"]
[null,null,null,"Pollutant Removal Rates (lb/ft)"]
[null,"Site","Length Restored (ft)","TN","TP","TSS"]
[]
[]
[]
[]
[]
[]
[]
[null,"The three practices below reduce sanitary sewer loads (illicit connections, CSOs and SSOs).  The loads for these sources need to be entered on the \"Sources\" tab  first.  For these practices, enter a target reduction or number, and the fraction implemented."]
[]
[null,"Illicit Connection Removal"]
[null,"Percent of System Surveyed"]
[null,"Percent of Repairs Made"]
[]
[null,"CSO Repair/ Abatement"]
[]
[null,"Target CSO Events after Repairs (#)"]
[null,"Percent Complete"]
[]
[null,"SSO Repair/ Abatement"]
[]
[null,"Goal (% Reduction)"]
[null,"Percent Complete"]
[]
[]
[null,"Several options are available to reduce the pollutant load associated with On-Site Sewage Disposal Systems.  The four practices to the left and below this box represent different techniques that either improve septic system performance or reduce the number of septic systems in the landscape."]
[null,"OSDS Education"]
[null,"Program? (Y/N)","Yes"]
[null,"Awareness of Message (Percent of Population)"]
[null,"Percent willing to change behavior"]
[]
[]
[null,"OSDS Repair"]
[null,"Program? (y/n)","Yes"]
[null,"Percent Inspected"]
[null,"Percent Willing to Repair"]
[]
[]
[]
[null,"OSDS Upgrade"]
[null,"Program? (y/n)","Yes"]
[null,"Percent Inspected"]
[null,"Percent Willing to Upgrade"]
[null,"Upgrade System?","2.Intermittent Sand Filter",{"$f":"IF(AND(C243=\"Other\",Defaults!C112=0),\"Please entered On-Site Sewage Disposal Systems Efficiency for Other Type\",\"\")","v":""}]
[]
[]
[]
[null,"OSDS Retirement (Convert to WWTP)"]
[null,"Number of Septic Systems Retired",{"$f":"C249*Sources!C96*Sources!C105","v":0}]
[null,"Percent of Systems Retired"]
[null,{"$f":"\"Percentage Failing among Retired Systems.  Cannot Exceed \"&MIN(IF(C248>0,100*Sources!C107*Sources!C105*Sources!C96/C248,0),100)&\"%\"","v":"Percentage Failing among Retired Systems.  Cannot Exceed 0%"}]
[null,{"$f":"\"Percentage within 100' of waterway among Retired Systems.  Cannot Exceed \"&MIN(IF(C248>0,100*Sources!C106*Sources!C105*Sources!C96/C248,0),100)&\"%\"","v":"Percentage within 100' of waterway among Retired Systems.  Cannot Exceed 0%"}]
[]
[]
[null,"Point Source Reduction"]
[null,null,"N Reduction (lbs/year)","P Reduction (lbs/year)","TSS Reduction (lbs/year)","Bacteria Reduction (Billion/year)"]
[null,"Additional WWTP Load from Septic Conversion (Will be negative)",{"$f":"-Calculations!C370","v":0},{"$f":"-Calculations!D370","v":0},{"$f":"-Calculations!E370","v":0},{"$f":"-Calculations!F370","v":0}]
[null,"Point Source 1"]
[null,"Point Source 2"]
[null,"Point Source 3"]
[null,"Point Source 4"]
[null,"Point Source 5"]
[null,"Point Source 6"]
[null,"Point Source 7"]
[null,"Point Source 8"]
[null,"Point Source 9"]
[null,"Point Source 10"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Defaults!C205>0,Defaults!C205,\"\")","v":""}]
[null,null,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":"IF(Defaults!C206>0,Defaults!C206,\"\")","v":""}]

{"sheet":"New Development","index":4,"n_rows":120,"n_cols":10,"rows_kept":120,"cut":false,"hidden":false,"merged":[[107,1,107,3],[117,1,117,3],[4,4,10,6],[52,1,52,2],[0,1,0,4],[1,1,1,4],[2,1,2,4],[4,1,4,3],[81,4,81,5],[80,4,80,5],[79,4,79,5],[66,1,66,6],[58,2,58,3],[53,1,53,2],[78,1,78,4]]}
[null,"Light Blue cells require input values from the user."]
[null,"Yellow cells are optional to override a default or calculated values."]
[null,"Grey cells are calculated values and are not editable by the user."]
[]
[null,"New Development",null,null,"The previous sheets (\"Sources\", \"Existing Practices\" and \"Future Practices\") provide enough information for the user to understand baseline loads (i.e., Existing Conditions) and the loads if a set of management practices were implemented throughout the watershed.  This sheet allows the user to account for future growth or land conversion in the watershed. For a description of the elements of this sheet, consult Chapter 8 of the Model Documentation.  Guidance for data entry is provided for each table in mouse-over comment boxes."]
[]
[null,null,"Land Use","Additional Development"]
[null,null,null,"(Acres)"]
[null,{"$f":"IF(Sources!B29<>\"\",Sources!B29,\"\")","v":"Residential"},{"$f":"IF(Sources!C29<>\"\",Sources!C29,\"\")","v":"LDR (<1du/acre)"}]
[null,{"$f":"IF(Sources!B30<>\"\",Sources!B30,\"\")","v":"Residential"},{"$f":"IF(Sources!C30<>\"\",Sources!C30,\"\")","v":"MDR (1-4 du/acre)"}]
[null,{"$f":"IF(Sources!B31<>\"\",Sources!B31,\"\")","v":"Residential"},{"$f":"IF(Sources!C31<>\"\",Sources!C31,\"\")","v":"HDR (>4 du/acre)"}]
[null,{"$f":"IF(Sources!B32<>\"\",Sources!B32,\"\")","v":"Residential"},{"$f":"IF(Sources!C32<>\"\",Sources!C32,\"\")","v":"Multifamily"}]
[null,{"$f":"IF(Sources!B33<>\"\",Sources!B33,\"\")","v":"Residential"},{"$f":"IF(Sources!C33<>\"\",Sources!C33,\"\")","v":""}]
[null,{"$f":"IF(Sources!B34<>\"\",Sources!B34,\"\")","v":"Residential"},{"$f":"IF(Sources!C34<>\"\",Sources!C34,\"\")","v":""}]
[null,{"$f":"IF(Sources!B35<>\"\",Sources!B35,\"\")","v":"Residential"},{"$f":"IF(Sources!C35<>\"\",Sources!C35,\"\")","v":""}]
[null,{"$f":"IF(Sources!B36<>\"\",Sources!B36,\"\")","v":"Residential"},{"$f":"IF(Sources!C36<>\"\",Sources!C36,\"\")","v":""}]
[null,{"$f":"IF(Sources!B37<>\"\",Sources!B37,\"\")","v":"Residential"},{"$f":"IF(Sources!C37<>\"\",Sources!C37,\"\")","v":""}]
[null,{"$f":"IF(Sources!B38<>\"\",Sources!B38,\"\")","v":"Residential"},{"$f":"IF(Sources!C38<>\"\",Sources!C38,\"\")","v":""}]
[null,{"$f":"IF(Sources!B39<>\"\",Sources!B39,\"\")","v":"Commercial"},{"$f":"IF(Sources!C39<>\"\",Sources!C39,\"\")","v":"Commercial"}]
[null,{"$f":"IF(Sources!B40<>\"\",Sources!B40,\"\")","v":"Commercial"},{"$f":"IF(Sources!C40<>\"\",Sources!C40,\"\")","v":""}]
[null,{"$f":"IF(Sources!B41<>\"\",Sources!B41,\"\")","v":"Commercial"},{"$f":"IF(Sources!C41<>\"\",Sources!C41,\"\")","v":""}]
[null,{"$f":"IF(Sources!B42<>\"\",Sources!B42,\"\")","v":"Commercial"},{"$f":"IF(Sources!C42<>\"\",Sources!C42,\"\")","v":""}]
[null,{"$f":"IF(Sources!B43<>\"\",Sources!B43,\"\")","v":"Commercial"},{"$f":"IF(Sources!C43<>\"\",Sources!C43,\"\")","v":""}]
[null,{"$f":"IF(Sources!B44<>\"\",Sources!B44,\"\")","v":"Roadway"},{"$f":"IF(Sources!C44<>\"\",Sources!C44,\"\")","v":"Roadway"}]
[null,{"$f":"IF(Sources!B45<>\"\",Sources!B45,\"\")","v":"Roadway"},{"$f":"IF(Sources!C45<>\"\",Sources!C45,\"\")","v":""}]
[null,{"$f":"IF(Sources!B46<>\"\",Sources!B46,\"\")","v":"Roadway"},{"$f":"IF(Sources!C46<>\"\",Sources!C46,\"\")","v":""}]
[null,{"$f":"IF(Sources!B47<>\"\",Sources!B47,\"\")","v":"Roadway"},{"$f":"IF(Sources!C47<>\"\",Sources!C47,\"\")","v":""}]
[null,{"$f":"IF(Sources!B48<>\"\",Sources!B48,\"\")","v":"Roadway"},{"$f":"IF(Sources!C48<>\"\",Sources!C48,\"\")","v":""}]
[null,{"$f":"IF(Sources!B49<>\"\",Sources!B49,\"\")","v":"Industrial"},{"$f":"IF(Sources!C49<>\"\",Sources!C49,\"\")","v":"Industrial"}]
[null,{"$f":"IF(Sources!B50<>\"\",Sources!B50,\"\")","v":"Industrial"},{"$f":"IF(Sources!C50<>\"\",Sources!C50,\"\")","v":""}]
[null,{"$f":"IF(Sources!B51<>\"\",Sources!B51,\"\")","v":"Industrial"},{"$f":"IF(Sources!C51<>\"\",Sources!C51,\"\")","v":""}]
[null,{"$f":"IF(Sources!B52<>\"\",Sources!B52,\"\")","v":"Industrial"},{"$f":"IF(Sources!C52<>\"\",Sources!C52,\"\")","v":""}]
[null,{"$f":"IF(Sources!B53<>\"\",Sources!B53,\"\")","v":"Industrial"},{"$f":"IF(Sources!C53<>\"\",Sources!C53,\"\")","v":""}]
[null,{"$f":"IF(Sources!B54<>\"\",Sources!B54,\"\")","v":"Forest"},{"$f":"IF(Sources!C54<>\"\",Sources!C54,\"\")","v":"Forest"}]
[null,{"$f":"IF(Sources!B55<>\"\",Sources!B55,\"\")","v":"Forest"},{"$f":"IF(Sources!C55<>\"\",Sources!C55,\"\")","v":""}]
[null,{"$f":"IF(Sources!B56<>\"\",Sources!B56,\"\")","v":"Forest"},{"$f":"IF(Sources!C56<>\"\",Sources!C56,\"\")","v":""}]
[null,{"$f":"IF(Sources!B57<>\"\",Sources!B57,\"\")","v":"Forest"},{"$f":"IF(Sources!C57<>\"\",Sources!C57,\"\")","v":""}]
[null,{"$f":"IF(Sources!B58<>\"\",Sources!B58,\"\")","v":"Forest"},{"$f":"IF(Sources!C58<>\"\",Sources!C58,\"\")","v":""}]
[null,{"$f":"IF(Sources!B59<>\"\",Sources!B59,\"\")","v":"Rural"},{"$f":"IF(Sources!C59<>\"\",Sources!C59,\"\")","v":"Rural"}]
[null,{"$f":"IF(Sources!B60<>\"\",Sources!B60,\"\")","v":"Rural"},{"$f":"IF(Sources!C60<>\"\",Sources!C60,\"\")","v":""}]
[null,{"$f":"IF(Sources!B61<>\"\",Sources!B61,\"\")","v":"Rural"},{"$f":"IF(Sources!C61<>\"\",Sources!C61,\"\")","v":""}]
[null,{"$f":"IF(Sources!B62<>\"\",Sources!B62,\"\")","v":"Rural"},{"$f":"IF(Sources!C62<>\"\",Sources!C62,\"\")","v":""}]
[null,{"$f":"IF(Sources!B63<>\"\",Sources!B63,\"\")","v":"Rural"},{"$f":"IF(Sources!C63<>\"\",Sources!C63,\"\")","v":""}]
[null,{"$f":"IF(Sources!B64<>\"\",Sources!B64,\"\")","v":"Rural"},{"$f":"IF(Sources!C64<>\"\",Sources!C64,\"\")","v":""}]
[null,{"$f":"IF(Sources!B65<>\"\",Sources!B65,\"\")","v":"Rural"},{"$f":"IF(Sources!C65<>\"\",Sources!C65,\"\")","v":""}]
[null,{"$f":"IF(Sources!B66<>\"\",Sources!B66,\"\")","v":"Rural"},{"$f":"IF(Sources!C66<>\"\",Sources!C66,\"\")","v":""}]
[null,{"$f":"IF(Sources!B67<>\"\",Sources!B67,\"\")","v":"Rural"},{"$f":"IF(Sources!C67<>\"\",Sources!C67,\"\")","v":""}]
[null,{"$f":"IF(Sources!B68<>\"\",Sources!B68,\"\")","v":"Rural"},{"$f":"IF(Sources!C68<>\"\",Sources!C68,\"\")","v":""}]
[null,{"$f":"IF(Sources!B69<>\"\",Sources!B69,\"\")","v":"Open Water"},{"$f":"IF(Sources!C69<>\"\",Sources!C69,\"\")","v":"Open Water"}]
[null,{"$f":"IF(Sources!B70<>\"\",Sources!B70,\"\")","v":"Active Construction"},{"$f":"IF(Sources!C70<>\"\",Sources!C70,\"\")","v":"Active Construction"}]
[]
[]
[]
[null,"Stormwater Controls on New Development and Construction"]
[null,"Program Discounts","Fraction of New Development  Regulated","Capture Discount","Design Discount","Maintenance Discount"]
[null,"Existing",{"$f":"'Existing Practices'!C60","v":0},{"$f":"'Existing Practices'!C74","v":0},{"$f":"'Existing Practices'!C75","v":0},{"$f":"'Existing Practices'!C76","v":0}]
[null,"User Defined"]
[]
[null,"Program Option","Option 3: Show no increase on each parcel."]
[]
[null,null,"Option 1: Meet a specific Removal Percentage Target",null,"Yes"]
[null,null,"Option 2: Meet a Load Target",null,"No"]
[null,null,"Option 3: Show no increase on each parcel."]
[null,null,"TN (lb/acre/year)","TP (lb/acre/year)","TSS (lb/acre/year)","FC(billion/acre/year)","Runoff Volume(in/year)"]
[null,"Target % Removal"]
[null,"Target Load"]
[]
[]
[null,"Is  Channel Protection Required?","Yes"]
[]
[null,{"$f":"C61","v":"Option 1: Meet a specific Removal Percentage Target"},{"$f":"IF(C57<>\"\",C$65*SUM(Calculations!O$405:O$429)*$C$57*$D$57*$E$57*$F$57,C$65*SUM(Calculations!O$405:O$429)*$C56*$D$56*$E$56*$F$56)","v":0},{"$f":"IF(D57<>\"\",D$65*SUM(Calculations!P$405:P$429)*$C$57*$D$57*$E$57*$F$57,D$65*SUM(Calculations!P$405:P$429)*$C56*$D$56*$E$56*$F$56)","v":0},{"$f":"IF(E57<>\"\",E$65*SUM(Calculations!Q$405:Q$429)*$C$57*$D$57*$E$57*$F$57,E$65*SUM(Calculations!Q$405:Q$429)*$C56*$D$56*$E$56*$F$56)","v":0},{"$f":"IF(F57<>\"\",F$65*SUM(Calculations!R$405:R$429)*$C$57*$D$57*$E$57*$F$57,F$65*SUM(Calculations!R$405:R$429)*$C56*$D$56*$E$56*$F$56)","v":0},{"$f":"IF(G57<>\"\",G$65*SUM(Calculations!S$405:S$429)*$C$57*$D$57*$E$57*$F$57,G$65*SUM(Calculations!S$405:S$429)*$C56*$D$56*$E$56*$F$56)","v":0}]
[null,{"$f":"C62","v":"Option 2: Meet a Load Target"},{"$f":"(SUM(Calculations!O$405:O$429)/MAX(SUM($D$9:$D$33),0.001)-C66)*IF(C57<>\"\",$C$57*$D$57*$E$57*$F$57,$C$56*$D$56*$E$56*$F$56)*SUM($D$9:$D$33)","v":0},{"$f":"(SUM(Calculations!P$405:P$429)/MAX(SUM($D$9:$D$33),0.001)-D66)*IF(D57<>\"\",$C$57*$D$57*$E$57*$F$57,$C$56*$D$56*$E$56*$F$56)*SUM($D$9:$D$33)","v":0},{"$f":"(SUM(Calculations!Q$405:Q$429)/MAX(SUM($D$9:$D$33),0.001)-E66)*IF(E57<>\"\",$C$57*$D$57*$E$57*$F$57,$C$56*$D$56*$E$56*$F$56)*SUM($D$9:$D$33)","v":0},{"$f":"(SUM(Calculations!R$405:R$429)/MAX(SUM($D$9:$D$33),0.001)-F66)*IF(F57<>\"\",$C$57*$D$57*$E$57*$F$57,$C$56*$D$56*$E$56*$F$56)*SUM($D$9:$D$33)","v":0},{"$f":"(SUM(Calculations!S$405:S$429)/MAX(SUM($D$9:$D$33),0.001)-G66)*IF(G57<>\"\",$C$57*$D$57*$E$57*$F$57,$C$56*$D$56*$E$56*$F$56)*SUM($D$9:$D$33)","v":0}]
[null,{"$f":"C63","v":"Option 3: Show no increase on each parcel."},{"$f":"(SUM(Calculations!O$405:O$444))*IF($C$57*$D$57*$E$57*$F$57>0,$C$57*$D$57*$E$57*$F$57,$C$56*$D$56*$E$56*$F$56)","v":0},{"$f":"(SUM(Calculations!P$405:P$444))*IF($C$57*$D$57*$E$57*$F$57>0,$C$57*$D$57*$E$57*$F$57,$C$56*$D$56*$E$56*$F$56)","v":0},{"$f":"(SUM(Calculations!Q$405:Q$444))*IF($C$57*$D$57*$E$57*$F$57>0,$C$57*$D$57*$E$57*$F$57,$C$56*$D$56*$E$56*$F$56)","v":0},{"$f":"(SUM(Calculations!R$405:R$444))*IF($C$57*$D$57*$E$57*$F$57>0,$C$57*$D$57*$E$57*$F$57,$C$56*$D$56*$E$56*$F$56)","v":0},{"$f":"(SUM(Calculations!S$405:S$444))*IF($C$57*$D$57*$E$57*$F$57>0,$C$57*$D$57*$E$57*$F$57,$C$56*$D$56*$E$56*$F$56)","v":0}]
[]
[null,null,"TN","TP","TSS","FC","Runoff Volume"]
[null,"Load Reduction (lb/year)",{"$f":"VLOOKUP($C$59,$B$71:$G$73,2,FALSE)","v":0},{"$f":"VLOOKUP($C$59,$B$71:$G$73,3,FALSE)","v":0},{"$f":"VLOOKUP($C$59,$B$71:$G$73,4,FALSE)","v":0},{"$f":"VLOOKUP($C$59,$B$71:$G$73,5,FALSE)","v":0},{"$f":"VLOOKUP($C$59,$B$71:$G$73,6,FALSE)","v":0}]
[null,"Load to GW",{"$f":"$G76/MAX(SUM(Calculations!$S405:$S429),0.001)*C76*(1-Calculations!C60)","v":0},{"$f":"$G76/MAX(SUM(Calculations!$S405:$S429),0.001)*D76*(1-Calculations!D60)","v":0},{"$f":"$G76/MAX(SUM(Calculations!$S405:$S429),0.001)*E76*(1-Calculations!E60)","v":0},{"$f":"$G76/MAX(SUM(Calculations!$S405:$S429),0.001)*F76*(1-Calculations!F60)","v":0},0]
[]
[null,"Data to Quantify Wastewater Loads"]
[null,"OSDSs"]
[null,"New OSDS Customers (households)","OSDS Failure Rate","User Defined Failure Rate (to Override Calculated) ","OSDS Efficiency"]
[null,null,{"$f":"IF(D82<>\"\",D82,Sources!C107)","v":0.05},null,"Highly Improved (Twice as Efficient)"]
[null,null,null,null,"Same As Current",1]
[null,null,null,null,"Somewhat Improved (50% more Efficient)",0.75]
[null,null,null,null,"Highly Improved (Twice as Efficient)",0.5]
[]
[null,null,null,"TN","TP","TSS","FC"]
[null,"Surface",null,{"$f":"Results!C203*'New Development'!$B$82*'New Development'!$C$82/MAX(Sources!$C$107*Sources!$C$105*Sources!$C$96,0.001)","v":0},{"$f":"Results!D203*'New Development'!$B$82*'New Development'!$C$82/MAX(Sources!$C$107*Sources!$C$105*Sources!$C$96,0.001)","v":0},{"$f":"Results!E203*'New Development'!$B$82*'New Development'!$C$82/MAX(Sources!$C$107*Sources!$C$105*Sources!$C$96,0.001)","v":0},{"$f":"Results!F203*'New Development'!$B$82*'New Development'!$C$82/MAX(Sources!$C$107*Sources!$C$105*Sources!$C$96,0.001)","v":0}]
[null,"Subsurface",null,{"$f":"Results!C210*'New Development'!$B$82*(1-$C$82)*VLOOKUP($E$82,$E$83:$F$85,2,FALSE)/MAX(Sources!$C$105*Sources!$C$96*(1-Sources!$C$107),0.001)","v":0},{"$f":"Results!D210*'New Development'!$B$82*(1-$C$82)*VLOOKUP($E$82,$E$83:$F$85,2,FALSE)/MAX(Sources!$C$105*Sources!$C$96*(1-Sources!$C$107),0.001)","v":0},{"$f":"Results!E210*'New Development'!$B$82*(1-$C$82)*VLOOKUP($E$82,$E$83:$F$85,2,FALSE)/MAX(Sources!$C$105*Sources!$C$96*(1-Sources!$C$107),0.001)","v":0},{"$f":"Results!F210*'New Development'!$B$82*(1-$C$82)*VLOOKUP($E$82,$E$83:$F$85,2,FALSE)/MAX(Sources!$C$105*Sources!$C$96*(1-Sources!$C$107),0.001)","v":0}]
[]
[null,"SSOs"]
[null,"Miles of Sewer Constructed","SSOs/Mile","User Defined SSOs/Mile (To Override Calculated) "]
[null,null,{"$f":"IF(D93<>\"\",D93,Defaults!C122)","v":140}]
[null,null,"TN","TP","TSS","FC"]
[null,null,{"$f":"$C$93*$B$93/MAX(Defaults!$C$122*Sources!$C$124,0.001)*Results!C193","v":0},{"$f":"$C$93*$B$93/MAX(Defaults!$C$122*Sources!$C$124,0.001)*Results!D193","v":0},{"$f":"$C$93*$B$93/MAX(Defaults!$C$122*Sources!$C$124,0.001)*Results!E193","v":0},{"$f":"$C$93*$B$93/MAX(Defaults!$C$122*Sources!$C$124,0.001)*Results!F193","v":0}]
[]
[]
[null,"CSOs"]
[null,"% of Development on Combined Sewer"]
[null,null,{"$f":"$C$99*SUMPRODUCT($D$9:$D$33,Calculations!$D$405:$D$429)/MAX(Sources!$C$128*Sources!$C$129,0.001)*Results!C194","v":0},{"$f":"$C$99*SUMPRODUCT($D$9:$D$33,Calculations!$D$405:$D$429)/MAX(Sources!$C$128*Sources!$C$129,0.001)*Results!D194","v":0},{"$f":"$C$99*SUMPRODUCT($D$9:$D$33,Calculations!$D$405:$D$429)/MAX(Sources!$C$128*Sources!$C$129,0.001)*Results!E194","v":0},{"$f":"$C$99*SUMPRODUCT($D$9:$D$33,Calculations!$D$405:$D$429)/MAX(Sources!$C$128*Sources!$C$129,0.001)*Results!F194","v":0}]
[]
[]
[null,"Illicit Connections"]
[null,"% of new connections cross connected"]
[null,"TN","TP","TSS","Bacteria"]
[null,{"$f":"$C104*$C109*Results!C200/MAX(Sources!$C$134,0.001)","v":0},{"$f":"$C104*$C109*Results!D200/MAX(Sources!$C$134,0.001)","v":0},{"$f":"$C104*$C109*Results!E200/MAX(Sources!$C$134,0.001)","v":0},{"$f":"$C104*$C109*Results!F200/MAX(Sources!$C$134,0.001)","v":0}]
[]
[null,"WWTP Dischargers:  Only Report Discharges to WWTPs within the Watershed"]
[null,"New Wastewater Customers (Households)"]
[]
[null,null,"N","N (User Defined to override)","P","P (User Defined to override)","TSS","TSS (User Defined to override)","FC Log Reduction","FC (User Defined to override)"]
[null,"Plant Efficiency",{"$f":"IF(D112<>\"\",D112,Sources!C93)","v":0},null,{"$f":"IF(F112<>\"\",F112,Sources!D93)","v":0},null,{"$f":"IF(H112<>\"\",H112,Sources!E93)","v":0},null,{"$f":"IF(J112<>\"\",J112,Sources!F93)","v":0}]
[null,"Load",{"$f":"IF(D113<>\"\",D113,$C$109*Sources!$C$97*Sources!$C$98*Defaults!$C$93*3.04/1000*(1-C112))","v":0},null,{"$f":"IF(F113<>\"\",F113,$C$109*Sources!$C$97*Sources!$C$98*Defaults!$D$93*3.04/1000*(1-E112))","v":0},null,{"$f":"IF(H113<>\"\",H113,$C$109*Sources!$C$97*Sources!$C$98*Defaults!$E$93*3.04/1000*(1-G112))","v":0},null,{"$f":"IF(J113<>\"\",J113,$C$109*Sources!$C$97*Sources!$C$98*Defaults!$F$93*1.38*10^-5*10^-I112)","v":0}]
[]
[]
[]
[]
[null,"Active Construction"]
[null,null,"Active Construction (acres)","Program Efficiency","User Defined Program Efficiency","Fraction Regulated","User Defined Fraction Regulated","Maintenance/Design","User Defined Maintenance/Design"]
[null,null,{"$f":"D50","v":0},{"$f":"IF(E120<>\"\",E120,Defaults!C221)","v":0.7},null,{"$f":"IF(G120<>\"\",G120,IF('Future Practices'!C54<>\"\",'Future Practices'!C54,'Future Practices'!D54))","v":0},null,{"$f":"IF(G120<>\"\",G120,IF('Future Practices'!C55<>\"\",'Future Practices'!C55,'Future Practices'!D55))","v":0}]

{"sheet":"Results","index":5,"n_rows":241,"n_cols":12,"rows_kept":241,"cut":false,"hidden":false,"merged":[[219,1,219,6],[214,1,214,6],[217,1,217,6],[207,1,207,6],[237,1,237,6],[216,1,216,6],[1,4,6,6],[39,1,39,6],[36,1,36,6],[85,1,85,6],[10,1,10,6],[37,1,37,6],[12,1,12,6],[9,1,9,6],[35,1,35,6],[149,1,149,6],[154,1,154,6],[187,1,187,6],[179,1,179,5],[189,1,189,6],[156,1,156,6],[158,1,158,6],[155,1,155,6],[186,1,186,6],[99,1,99,6],[86,1,86,6],[131,1,131,6],[107,1,107,6],[122,1,122,6],[108,1,108,5],[129,1,129,6],[106,1,106,6],[128,1,128,6]]}
[]
[null,null,null,null,"This sheet provides a summary of results of the WTM model runs.  The first table provides an overview of all loads (existing, with future practices and with new development).  Use the check boxes to select more detailed descriptions of pollutant loads or practice benefits.  Note that the cells in this sheet are locked.  The \"Results-Unlocked\" tab has the same information, but unlocked so that the user can copy data from the model results."]
[]
[]
[]
[]
[]
[]
[]
[null,"This summary table summarizes pollutant loads and runoff volume in the Existing Condition, with Future Practices in place, and with New Development.  The purple cells in this table represent final loads (or % change from Existing).  The grey cells are interim calculations, such as the load reduction from practices (summarized).  Surface water loads represents all loads during stormflow or during non-storm events that are delivered to surface waters, and Groundwater Loads include loads directly to groundwater from urban lawns, On-Site Sewage Disposal Systems, and BMPs that provide infiltration.  While some of the loads to groundwater may ultimately be delivered to surface waters, the WTM does not make this calculation.  To calculate loads to surface waters from groundwater, multiply the groundwater loads by a delivery ratio (known from local conditions), and add to surface water loads."]
[null,"Summary Table"]
[null,null,"TN (lb/year)","TP (lb/year)","TSS (lb/year)","Fecal Coliform (billion/year)","Runoff Volume (acre-feet/year)"]
[null,"Surface Water Loads"]
[null,"Uncontrolled Load from Primary Sources",{"$f":"C83","v":0},{"$f":"D83","v":0},0,0,0]
[null,"Uncontrolled Load from Secondary Sources",{"$f":"C97","v":0},{"$f":"D97","v":0},0,0,0]
[null,"Load Reduction from Existing Practices",{"$f":"SUM(C120)","v":-6.0243951612903223E-3},{"$f":"SUM(D120)","v":-2.0786699507389164E-3},0,0,0]
[null,"Existing Surface Water Load",{"$f":"SUM(C14:C15)-C16","v":6.0243951612903223E-3},{"$f":"SUM(D14:D15)-D16","v":2.0786699507389164E-3},0,0,0]
[null,"Existing Load - Storm",{"$f":"C84+C98-C121","v":6.0243951612903223E-3},{"$f":"D84+D98-D121","v":2.0786699507389164E-3},0,0,0]
[null,"Existing Load - Nonstorm",{"$f":"C17-C18","v":0},{"$f":"D17-D18","v":0},0,0]
[null,"Load Reduction from Future Practices",{"$f":"C177","v":0},{"$f":"D177","v":0},0,0,0]
[null,"Surface Load with Future Practices in Place",{"$f":"C17-C20","v":6.0243951612903223E-3},{"$f":"D17-D20","v":2.0786699507389164E-3},{"$f":"E17-E20","v":0},{"$f":"F17-F20","v":0},{"$f":"G17-G20","v":0}]
[null,"Surface Load Change From Existing (%)",{"$f":"(C21-C$17)/MAX(C$17,0.001)","v":0},{"$f":"(D21-D17)/MAX(D17,0.001)","v":0},{"$f":"(E21-E17)/MAX(E17,0.001)","v":0},{"$f":"(F21-F17)/MAX(F17,0.001)","v":0},{"$f":"(G21-G17)/MAX(G17,0.001)","v":0}]
[null,"Surface Load with Future Practices - Storm",{"$f":"C18-C178","v":6.0243951612903223E-3},{"$f":"D18-D178","v":2.0786699507389164E-3},{"$f":"E18-E178","v":0},{"$f":"F18-F178","v":0},{"$f":"G18-G178","v":0}]
[null,"Surface Load with Future Practices - Nonstorm",{"$f":"C21-C23","v":0},{"$f":"D21-D23","v":0},0,0]
[null,"Load from New Development",{"$f":"C26-C21","v":0},{"$f":"D26-D21","v":0},{"$f":"E26-E21","v":0},{"$f":"F26-F21","v":0},{"$f":"G26-G21","v":0}]
[null,"Total Surface Load Including New Development",{"$f":"C235","v":6.0243951612903223E-3},{"$f":"D235","v":2.0786699507389164E-3},0,0,0]
[null,"Surface Load Change From Existing (%)",{"$f":"(C26-C$17)/MAX(C$17,0.001)","v":0},{"$f":"(D26-D$17)/MAX(D$17,0.001)","v":0},{"$f":"(E26-E$17)/MAX(E$17,0.001)","v":0},{"$f":"(F26-F$17)/MAX(F$17,0.001)","v":0},{"$f":"(G26-G$17)/MAX(G$17,0.001)","v":0}]
[null,"Surface Load Including New Development - Storm",{"$f":"C236","v":6.0243951612903223E-3},{"$f":"D236","v":2.0786699507389164E-3},0,0,0]
[null,"Surface Load Including New Development - Non-Storm",{"$f":"C237","v":0},0,0,0,0]
[null,"Groundwater Loads with Existing Practices in Place",{"$f":"C153","v":6.1281653225806448E-2},{"$f":"D153","v":4.3313793103448277E-3},0,0,0]
[null,"Groundwater Loads with Future Practices",{"$f":"C211","v":6.1281653225806448E-2},{"$f":"D211","v":4.3313793103448277E-3},0,0,0]
[null,"Groundwater Loads Including New Development",{"$f":"C241","v":6.1281653225806448E-2},{"$f":"D241","v":4.3313793103448277E-3},0,0,0]
[]
[]
[]
[null,"This table summarizes the pollutant loads and runoff volumes from Uncontrolled pollutant sources, including both the Primary Sources and Secondary Sources included in the \"Sources\" tab.  The purple cells summarize loads from each broad category of sources.  Note that, while the summary table presents only the Total Surface Water loads, this table also breaks out the difference between loads during storm events (i.e., the Storm Load) and the loads occurring during dry weather conditions (i.e., the Non-Stormwater Load).   THIS LOAD DOES NOT INCLUDE TURF MANAGEMENT.   Note that the load from turf managment typically appears as a \"negative reduction\", and will likely increase teh laods beyond those reported as Primary Sources."]
[null,"Source Loads (Without Practices)"]
[null,"Primary Sources"]
[null,null,"TN (lb/year)","TP (lb/year)","TSS (lb/year)","Fecal Coliform (billion/year)","Runoff Volume (acre-feet/year)"]
[]
[null,{"$f":"IF(Defaults!C25<>\"\",Defaults!B25 & \" : \" &Defaults!C25,\"\")","v":"Residential : LDR (<1du/acre)"},{"$f":"Calculations!D5","v":0},{"$f":"Calculations!E5","v":0},{"$f":"Calculations!F5","v":0},{"$f":"Calculations!G5","v":0},{"$f":"Calculations!I5","v":0}]
[null,{"$f":"IF(Defaults!C26<>\"\",Defaults!B26 & \" : \" &Defaults!C26,\"\")","v":"Residential : MDR (1-4 du/acre)"},{"$f":"Calculations!D6","v":0},{"$f":"Calculations!E6","v":0},{"$f":"Calculations!F6","v":0},{"$f":"Calculations!G6","v":0},{"$f":"Calculations!I6","v":0}]
[null,{"$f":"IF(Defaults!C27<>\"\",Defaults!B27 & \" : \" &Defaults!C27,\"\")","v":"Residential : HDR (>4 du/acre)"},{"$f":"Calculations!D7","v":0},{"$f":"Calculations!E7","v":0},{"$f":"Calculations!F7","v":0},{"$f":"Calculations!G7","v":0},{"$f":"Calculations!I7","v":0}]
[null,{"$f":"IF(Defaults!C28<>\"\",Defaults!B28 & \" : \" &Defaults!C28,\"\")","v":"Residential : Multifamily"},{"$f":"Calculations!D8","v":0},{"$f":"Calculations!E8","v":0},{"$f":"Calculations!F8","v":0},{"$f":"Calculations!G8","v":0},{"$f":"Calculations!I8","v":0}]
[null,{"$f":"IF(Defaults!C29<>\"\",Defaults!B29 & \" : \" &Defaults!C29,\"\")","v":""},{"$f":"Calculations!D9","v":0},{"$f":"Calculations!E9","v":0},{"$f":"Calculations!F9","v":0},{"$f":"Calculations!G9","v":0},{"$f":"Calculations!I9","v":0}]
[null,{"$f":"IF(Defaults!C30<>\"\",Defaults!B30 & \" : \" &Defaults!C30,\"\")","v":""},{"$f":"Calculations!D10","v":0},{"$f":"Calculations!E10","v":0},{"$f":"Calculations!F10","v":0},{"$f":"Calculations!G10","v":0},{"$f":"Calculations!I10","v":0}]
[null,{"$f":"IF(Defaults!C31<>\"\",Defaults!B31 & \" : \" &Defaults!C31,\"\")","v":""},{"$f":"Calculations!D11","v":0},{"$f":"Calculations!E11","v":0},{"$f":"Calculations!F11","v":0},{"$f":"Calculations!G11","v":0},{"$f":"Calculations!I11","v":0}]
[null,{"$f":"IF(Defaults!C32<>\"\",Defaults!B32 & \" : \" &Defaults!C32,\"\")","v":""},{"$f":"Calculations!D12","v":0},{"$f":"Calculations!E12","v":0},{"$f":"Calculations!F12","v":0},{"$f":"Calculations!G12","v":0},{"$f":"Calculations!I12","v":0}]
[null,{"$f":"IF(Defaults!C33<>\"\",Defaults!B33 & \" : \" &Defaults!C33,\"\")","v":""},{"$f":"Calculations!D13","v":0},{"$f":"Calculations!E13","v":0},{"$f":"Calculations!F13","v":0},{"$f":"Calculations!G13","v":0},{"$f":"Calculations!I13","v":0}]
[null,{"$f":"IF(Defaults!C34<>\"\",Defaults!B34 & \" : \" &Defaults!C34,\"\")","v":""},{"$f":"Calculations!D14","v":0},{"$f":"Calculations!E14","v":0},{"$f":"Calculations!F14","v":0},{"$f":"Calculations!G14","v":0},{"$f":"Calculations!I14","v":0}]
[null,{"$f":"IF(Defaults!C35<>\"\",Defaults!B35 & \" : \" &Defaults!C35,\"\")","v":"Commercial : Commercial"},{"$f":"Calculations!D15","v":0},{"$f":"Calculations!E15","v":0},{"$f":"Calculations!F15","v":0},{"$f":"Calculations!G15","v":0},{"$f":"Calculations!I15","v":0}]
[null,{"$f":"IF(Defaults!C36<>\"\",Defaults!B36 & \" : \" &Defaults!C36,\"\")","v":""},{"$f":"Calculations!D16","v":0},{"$f":"Calculations!E16","v":0},{"$f":"Calculations!F16","v":0},{"$f":"Calculations!G16","v":0},{"$f":"Calculations!I16","v":0}]
[null,{"$f":"IF(Defaults!C37<>\"\",Defaults!B37 & \" : \" &Defaults!C37,\"\")","v":""},{"$f":"Calculations!D17","v":0},{"$f":"Calculations!E17","v":0},{"$f":"Calculations!F17","v":0},{"$f":"Calculations!G17","v":0},{"$f":"Calculations!I17","v":0}]
[null,{"$f":"IF(Defaults!C38<>\"\",Defaults!B38 & \" : \" &Defaults!C38,\"\")","v":""},{"$f":"Calculations!D18","v":0},{"$f":"Calculations!E18","v":0},{"$f":"Calculations!F18","v":0},{"$f":"Calculations!G18","v":0},{"$f":"Calculations!I18","v":0}]
[null,{"$f":"IF(Defaults!C39<>\"\",Defaults!B39 & \" : \" &Defaults!C39,\"\")","v":""},{"$f":"Calculations!D19","v":0},{"$f":"Calculations!E19","v":0},{"$f":"Calculations!F19","v":0},{"$f":"Calculations!G19","v":0},{"$f":"Calculations!I19","v":0}]
[null,{"$f":"IF(Defaults!C40<>\"\",Defaults!B40 & \" : \" &Defaults!C40,\"\")","v":"Roadway : Roadway"},{"$f":"Calculations!D20","v":0},{"$f":"Calculations!E20","v":0},{"$f":"Calculations!F20","v":0},{"$f":"Calculations!G20","v":0},{"$f":"Calculations!I20","v":0}]
[null,{"$f":"IF(Defaults!C41<>\"\",Defaults!B41 & \" : \" &Defaults!C41,\"\")","v":""},{"$f":"Calculations!D21","v":0},{"$f":"Calculations!E21","v":0},{"$f":"Calculations!F21","v":0},{"$f":"Calculations!G21","v":0},{"$f":"Calculations!I21","v":0}]
[null,{"$f":"IF(Defaults!C42<>\"\",Defaults!B42 & \" : \" &Defaults!C42,\"\")","v":""},{"$f":"Calculations!D22","v":0},{"$f":"Calculations!E22","v":0},{"$f":"Calculations!F22","v":0},{"$f":"Calculations!G22","v":0},{"$f":"Calculations!I22","v":0}]
[null,{"$f":"IF(Defaults!C43<>\"\",Defaults!B43 & \" : \" &Defaults!C43,\"\")","v":""},{"$f":"Calculations!D23","v":0},{"$f":"Calculations!E23","v":0},{"$f":"Calculations!F23","v":0},{"$f":"Calculations!G23","v":0},{"$f":"Calculations!I23","v":0}]
[null,{"$f":"IF(Defaults!C44<>\"\",Defaults!B44 & \" : \" &Defaults!C44,\"\")","v":""},{"$f":"Calculations!D24","v":0},{"$f":"Calculations!E24","v":0},{"$f":"Calculations!F24","v":0},{"$f":"Calculations!G24","v":0},{"$f":"Calculations!I24","v":0}]
[null,{"$f":"IF(Defaults!C45<>\"\",Defaults!B45 & \" : \" &Defaults!C45,\"\")","v":"Industrial : Industrial"},{"$f":"Calculations!D25","v":0},{"$f":"Calculations!E25","v":0},{"$f":"Calculations!F25","v":0},{"$f":"Calculations!G25","v":0},{"$f":"Calculations!I25","v":0}]
[null,{"$f":"IF(Defaults!C46<>\"\",Defaults!B46 & \" : \" &Defaults!C46,\"\")","v":""},{"$f":"Calculations!D26","v":0},{"$f":"Calculations!E26","v":0},{"$f":"Calculations!F26","v":0},{"$f":"Calculations!G26","v":0},{"$f":"Calculations!I26","v":0}]
[null,{"$f":"IF(Defaults!C47<>\"\",Defaults!B47 & \" : \" &Defaults!C47,\"\")","v":""},{"$f":"Calculations!D27","v":0},{"$f":"Calculations!E27","v":0},{"$f":"Calculations!F27","v":0},{"$f":"Calculations!G27","v":0},{"$f":"Calculations!I27","v":0}]
[null,{"$f":"IF(Defaults!C48<>\"\",Defaults!B48 & \" : \" &Defaults!C48,\"\")","v":""},{"$f":"Calculations!D28","v":0},{"$f":"Calculations!E28","v":0},{"$f":"Calculations!F28","v":0},{"$f":"Calculations!G28","v":0},{"$f":"Calculations!I28","v":0}]
[null,{"$f":"IF(Defaults!C49<>\"\",Defaults!B49 & \" : \" &Defaults!C49,\"\")","v":""},{"$f":"Calculations!D29","v":0},{"$f":"Calculations!E29","v":0},{"$f":"Calculations!F29","v":0},{"$f":"Calculations!G29","v":0},{"$f":"Calculations!I29","v":0}]
[null,{"$f":"IF(Defaults!C50<>\"\",Defaults!B50 & \" : \" &Defaults!C50,\"\")","v":"Forest : Forest"},{"$f":"Calculations!D30","v":0},{"$f":"Calculations!E30","v":0},{"$f":"Calculations!F30","v":0},{"$f":"Calculations!G30","v":0},{"$f":"Calculations!I30","v":0}]
[null,{"$f":"IF(Defaults!C51<>\"\",Defaults!B51 & \" : \" &Defaults!C51,\"\")","v":""},{"$f":"Calculations!D31","v":0},{"$f":"Calculations!E31","v":0},{"$f":"Calculations!F31","v":0},{"$f":"Calculations!G31","v":0},{"$f":"Calculations!I31","v":0}]
[null,{"$f":"IF(Defaults!C52<>\"\",Defaults!B52 & \" : \" &Defaults!C52,\"\")","v":""},{"$f":"Calculations!D32","v":0},{"$f":"Calculations!E32","v":0},{"$f":"Calculations!F32","v":0},{"$f":"Calculations!G32","v":0},{"$f":"Calculations!I32","v":0}]
[null,{"$f":"IF(Defaults!C53<>\"\",Defaults!B53 & \" : \" &Defaults!C53,\"\")","v":""},{"$f":"Calculations!D33","v":0},{"$f":"Calculations!E33","v":0},{"$f":"Calculations!F33","v":0},{"$f":"Calculations!G33","v":0},{"$f":"Calculations!I33","v":0}]
[null,{"$f":"IF(Defaults!C54<>\"\",Defaults!B54 & \" : \" &Defaults!C54,\"\")","v":""},{"$f":"Calculations!D34","v":0},{"$f":"Calculations!E34","v":0},{"$f":"Calculations!F34","v":0},{"$f":"Calculations!G34","v":0},{"$f":"Calculations!I34","v":0}]
[null,{"$f":"IF(Defaults!C55<>\"\",Defaults!B55 & \" : \" &Defaults!C55,\"\")","v":"Rural : Rural"},{"$f":"Calculations!D35","v":0},{"$f":"Calculations!E35","v":0},{"$f":"Calculations!F35","v":0},{"$f":"Calculations!G35","v":0},{"$f":"Calculations!I35","v":0}]
[null,{"$f":"IF(Defaults!C56<>\"\",Defaults!B56 & \" : \" &Defaults!C56,\"\")","v":""},{"$f":"Calculations!D36","v":0},{"$f":"Calculations!E36","v":0},{"$f":"Calculations!F36","v":0},{"$f":"Calculations!G36","v":0},{"$f":"Calculations!I36","v":0}]
[null,{"$f":"IF(Defaults!C57<>\"\",Defaults!B57 & \" : \" &Defaults!C57,\"\")","v":""},{"$f":"Calculations!D37","v":0},{"$f":"Calculations!E37","v":0},{"$f":"Calculations!F37","v":0},{"$f":"Calculations!G37","v":0},{"$f":"Calculations!I37","v":0}]
[null,{"$f":"IF(Defaults!C58<>\"\",Defaults!B58 & \" : \" &Defaults!C58,\"\")","v":""},{"$f":"Calculations!D38","v":0},{"$f":"Calculations!E38","v":0},{"$f":"Calculations!F38","v":0},{"$f":"Calculations!G38","v":0},{"$f":"Calculations!I38","v":0}]
[null,{"$f":"IF(Defaults!C59<>\"\",Defaults!B59 & \" : \" &Defaults!C59,\"\")","v":""},{"$f":"Calculations!D39","v":0},{"$f":"Calculations!E39","v":0},{"$f":"Calculations!F39","v":0},{"$f":"Calculations!G39","v":0},{"$f":"Calculations!I39","v":0}]
[null,{"$f":"IF(Defaults!C60<>\"\",Defaults!B60 & \" : \" &Defaults!C60,\"\")","v":""},{"$f":"Calculations!D40","v":0},{"$f":"Calculations!E40","v":0},{"$f":"Calculations!F40","v":0},{"$f":"Calculations!G40","v":0},{"$f":"Calculations!I40","v":0}]
[null,{"$f":"IF(Defaults!C61<>\"\",Defaults!B61 & \" : \" &Defaults!C61,\"\")","v":""},{"$f":"Calculations!D41","v":0},{"$f":"Calculations!E41","v":0},{"$f":"Calculations!F41","v":0},{"$f":"Calculations!G41","v":0},{"$f":"Calculations!I41","v":0}]
[null,{"$f":"IF(Defaults!C62<>\"\",Defaults!B62 & \" : \" &Defaults!C62,\"\")","v":""},{"$f":"Calculations!D42","v":0},{"$f":"Calculations!E42","v":0},{"$f":"Calculations!F42","v":0},{"$f":"Calculations!G42","v":0},{"$f":"Calculations!I42","v":0}]
[null,{"$f":"IF(Defaults!C63<>\"\",Defaults!B63 & \" : \" &Defaults!C63,\"\")","v":""},{"$f":"Calculations!D43","v":0},{"$f":"Calculations!E43","v":0},{"$f":"Calculations!F43","v":0},{"$f":"Calculations!G43","v":0},{"$f":"Calculations!I43","v":0}]
[null,{"$f":"IF(Defaults!C64<>\"\",Defaults!B64 & \" : \" &Defaults!C64,\"\")","v":""},{"$f":"Calculations!D44","v":0},{"$f":"Calculations!E44","v":0},{"$f":"Calculations!F44","v":0},{"$f":"Calculations!G44","v":0},{"$f":"Calculations!I44","v":0}]
[null,{"$f":"IF(Defaults!C65<>\"\",Defaults!C65,\"\")","v":"Open Water"},{"$f":"Calculations!D45","v":0},{"$f":"Calculations!E45","v":0},{"$f":"Calculations!F45","v":0},{"$f":"Calculations!G45","v":0},{"$f":"Calculations!I45","v":0}]
[null,{"$f":"IF(Defaults!C66<>\"\",Defaults!C66,\"\")","v":"Active Construction"},{"$f":"Calculations!D46","v":0},{"$f":"Calculations!E46","v":0},{"$f":"Calculations!F46","v":0},{"$f":"Calculations!G46","v":0},{"$f":"Calculations!I46","v":0}]
[null,"Total Surface Water Primary Source Load",{"$f":"Calculations!D47","v":0},{"$f":"Calculations!E47","v":0},{"$f":"Calculations!F47","v":0},{"$f":"Calculations!G47","v":0},{"$f":"Calculations!I47","v":0}]
[null,"Primary Source Storm Load",{"$f":"Calculations!D48","v":0},{"$f":"Calculations!E48","v":0},{"$f":"Calculations!F48","v":0},{"$f":"Calculations!G48","v":0},{"$f":"Calculations!I48","v":0}]
[null,"Primary Source Non-Stormwater Load",{"$f":"Calculations!D49","v":0},{"$f":"Calculations!E49","v":0},{"$f":"Calculations!F49","v":0},{"$f":"Calculations!G49","v":0},{"$f":"Calculations!I49","v":0}]
[null,"Secondary Sources"]
[null,"Secondary Load to Surface Waters"]
[null,"OSDSs - Surface",{"$f":"Calculations!C66","v":0},{"$f":"Calculations!D66","v":0},{"$f":"Calculations!E66","v":0},{"$f":"Calculations!F66","v":0},0]
[null,"SSOs",{"$f":"Sources!$C$124*Defaults!$C$122*Defaults!$C$123*Defaults!$C$93*3.78/454000/1000","v":0},{"$f":"Sources!$C$124*Defaults!$C$122*Defaults!$C$123*Defaults!$D$93*3.78/454000/1000","v":0},{"$f":"Sources!$C$124*Defaults!$C$122*Defaults!$C$123*Defaults!$E$93*3.78/454000/1000","v":0},{"$f":"Sources!$C$124*Defaults!$C$122*Defaults!$C$123*Defaults!$F$93*37.8/1000000000000","v":0},0]
[null,"CSOs",{"$f":"0.226*(0.05+0.9*Sources!$C129)*(Sources!$C127-Defaults!$C126)*Sources!$C130*Defaults!C128*Sources!$C128","v":0},{"$f":"0.226*(0.05+0.9*Sources!$C129)*(Sources!$C127-Defaults!$C126)*Sources!$C130*Defaults!C129*Sources!$C128","v":0},{"$f":"0.226*(0.05+0.9*Sources!$C129)*(Sources!$C127-Defaults!$C126)*Sources!$C130*Defaults!C130*Sources!$C128","v":0},{"$f":"0.00103*(0.05+0.9*Sources!$C129)*(Sources!$C127-Defaults!$C126)*Sources!$C130*Defaults!C131*Sources!$C128","v":0},0]
[null,"Illicit Connections",{"$f":"(Sources!$C$97*Sources!$C$98*Defaults!C$93*Sources!$C$134+Sources!$C$136*Sources!$C$137*(Sources!$C$138*Sources!$C$139*Defaults!C$135+(1-Sources!$C$138)*Sources!$C$140*Defaults!C$136))*3.78*365/454000","v":0},{"$f":"(Sources!$C$97*Sources!$C$98*Defaults!D$93*Sources!$C$134+Sources!$C$136*Sources!$C$137*(Sources!$C$138*Sources!$C$139*Defaults!D$135+(1-Sources!$C$138)*Sources!$C$140*Defaults!D$136))*3.78*365/454000","v":0},{"$f":"(Sources!$C$97*Sources!$C$98*Defaults!E$93*Sources!$C$134+Sources!$C$136*Sources!$C$137*(Sources!$C$138*Sources!$C$139*Defaults!E$135+(1-Sources!$C$138)*Sources!$C$140*Defaults!E$136))*3.78*365/454000","v":0},{"$f":"(Sources!$C$97*Sources!$C$98*Defaults!F$93*Sources!$C$134+Sources!$C$136*Sources!$C$137*(Sources!$C$138*Sources!$C$139*Defaults!F$135+(1-Sources!$C$138)*Sources!$C$140*Defaults!F$136))*37.8/1000000000*365","v":0},0]
[null,"Channel Erosion",{"$f":"E92*Sources!C102*Defaults!D97","v":0},{"$f":"E92*Sources!C101*Defaults!C97","v":0},{"$f":"IF(Sources!C144=Defaults!B140,VLOOKUP(Sources!C146,Defaults!C140:D142,2,FALSE)*(Calculations!F48),IF(Sources!C144=Defaults!B141,Sources!E148*2000-E88-E89-E90-Calculations!F48-E93-E95+SUM(Results!E112:E118),IF(Sources!C144=Defaults!B142,Sources!E150*2000,0)))","v":0},0,0]
[null,"Hobby Farms/Livestock",{"$f":"Calculations!C114","v":0},{"$f":"Calculations!D114","v":0},0,{"$f":"Calculations!E114","v":0},0]
[null,"Marinas",{"$f":"Calculations!$C$119*Calculations!$C$118*Calculations!$C$117*Sources!$C$166*Sources!$C$165*Defaults!$C$93*3.78/454000","v":0},{"$f":"Calculations!$C$119*Calculations!$C$118*Calculations!$C$117*Sources!$C$166*Sources!$C$165*Defaults!$D$93*3.78/454000","v":0},{"$f":"Calculations!$C$119*Calculations!$C$118*Calculations!$C$117*Sources!$C$166*Sources!$C$165*Defaults!$E$93*3.78/454000","v":0},{"$f":"Sources!C165*Sources!C166*Calculations!C117*Calculations!C118*Calculations!C119*Defaults!$F$93*37.8/1000000000","v":0},0]
[null,"Road Sanding",0,0,{"$f":"Sources!C170*((1-Sources!C171)*Calculations!C122+Calculations!C123*Sources!C171)","v":0},0,0]
[null,"Point Source Discharges",{"$f":"SUM(Calculations!C128:C137)","v":0},{"$f":"SUM(Calculations!D128:D137)","v":0},{"$f":"SUM(Calculations!E128:E137)","v":0},{"$f":"SUM(Calculations!F128:F137)","v":0},0]
[null,"Total Surface Water Secondary Source Surface Load",{"$f":"SUM(C88:C96)","v":0},{"$f":"SUM(D88:D96)","v":0},{"$f":"SUM(E88:E96)","v":0},{"$f":"SUM(F88:F96)","v":0},0]
[null,"Secondary Source Storm Load",{"$f":"C90+C89*Defaults!$C$121+C92+C93+C95","v":0},{"$f":"D90+D89*Defaults!$C$121+D92+D93+D95","v":0},{"$f":"E90+E89*Defaults!$C$121+E92+E93+E95","v":0},{"$f":"F90+F89*Defaults!$C$121+F92+F93+F95","v":0},0]
[null,"Secondary Source Non-Stormwater Load",{"$f":"C97-C98","v":0},{"$f":"D97-D98","v":0},{"$f":"E97-E98","v":0},{"$f":"F97-F98","v":0},0]
[null,"Secondary  Load to Groundwater"]
[null,"OSDSs- Subsurface",{"$f":"Calculations!C67","v":0},{"$f":"Calculations!D67","v":0},{"$f":"Calculations!E67","v":0},{"$f":"Calculations!F67","v":0},0]
[null,"Total Groundwater Load",{"$f":"C101","v":0},{"$f":"D101","v":0},{"$f":"E101","v":0},{"$f":"F101","v":0},0]
[]
[]
[]
[]
[null,"This table summarizes the pollutant load and runoff reductions achieved by practices included in the \"Existing Practices\" tab.  The purple cells summarize the total load reduction from all practices, while the grey cells report the benefits of individual practices.  Note that, while the summary table presents only the Total Surface Water loads, this table also breaks out the reductions from loads during storm events (i.e., the Storm Load) and the loads occurring during dry weather conditions (i.e., the Non-Stormwater Load).  In some cases, a negative load reduction may be reported.  This represents an increase in load due to a management practice such as turf management, or a contribution to groundwater from a practice that uses infiltration."]
[null,"Benefits (Load Reductions) of Existing Practices"]
[null,"Reductions to Surface Water Loads"]
[null,null,"TN (lb/year)","TP (lb/year)","TSS (lb/year)","Fecal Coliform (billion/year)","Runoff Volume (acre-feet/year)"]
[null,"Turf Management - Surface",{"$f":"-Calculations!C153-Calculations!C172","v":-6.0243951612903223E-3},{"$f":"-Calculations!D153-Calculations!D172","v":-2.0786699507389164E-3},0,0,{"$f":"(-Calculations!C163+Calculations!D57)*Sources!C21/12*Calculations!C51","v":0}]
[null,"Pet Waste Education",{"$f":"IF('Existing Practices'!$C54=\"Yes\",'Existing Practices'!$C55*Defaults!C208*Defaults!$C209*(1-Defaults!C210)*Defaults!C211*'Existing Practices'!C56*Defaults!C212*Defaults!C213*(Defaults!C214),0)*365","v":0},{"$f":"IF('Existing Practices'!$C54=\"Yes\",'Existing Practices'!$C55*Defaults!C208*Defaults!$C209*(1-Defaults!C210)*Defaults!C211*'Existing Practices'!C56*Defaults!C212*Defaults!C215*(Defaults!C216),0)*365","v":0},0,{"$f":"IF('Existing Practices'!$C54=\"Yes\",'Existing Practices'!$C55*Defaults!C208*Defaults!$C209*(1-Defaults!C210)*Defaults!C211*'Existing Practices'!C56*Defaults!C212*Defaults!C217*(Defaults!C218),0)*365","v":0},0]
[null,"Erosion and Sediment Control",{"$f":"Calculations!D46*Defaults!$C$221*'Existing Practices'!$C60*'Existing Practices'!$C61","v":0},{"$f":"Calculations!E46*Defaults!$C$221*'Existing Practices'!$C60*'Existing Practices'!$C61","v":0},{"$f":"Calculations!F46*Defaults!$C$221*'Existing Practices'!$C60*'Existing Practices'!$C61","v":0},0,0]
[null,"Street Sweeping ",{"$f":"(SUMPRODUCT('Existing Practices'!$C67:$C69,Defaults!$C226:$C228)*VLOOKUP('Existing Practices'!$C70,Defaults!$B231:$C232,2,FALSE)*SUMPRODUCT(Sources!$D29:$D38,Defaults!F25:F34)/MAX(SUM(Sources!$D29:$D38),1)+SUMPRODUCT('Existing Practices'!$D67:$D69,Defaults!$E226:$E228)*VLOOKUP('Existing Practices'!$D70,Defaults!$B231:$C232,2,FALSE)*SUMPRODUCT(Sources!$D39:$D53,Defaults!F35:F49)/MAX(SUM(Sources!$D39:$D53),1)+SUMPRODUCT('Existing Practices'!$E67:$E69,Defaults!$E226:$E228)*VLOOKUP('Existing Practices'!$E70,Defaults!$B231:$C232,2,FALSE)*(SUMPRODUCT(Sources!$D39:$D43,Defaults!F35:F39)+SUMPRODUCT(Sources!$D49:$D53,Defaults!F45:F49))/MAX(SUM(Sources!$D49:$D53)+SUM(Sources!$D39:$D43),1))*0.226*0.95*Sources!$C$21*0.9*'Existing Practices'!$C64","v":0},{"$f":"(SUMPRODUCT('Existing Practices'!$C67:$C69,Defaults!C226:C228)*VLOOKUP('Existing Practices'!$C70,Defaults!$B231:$C232,2,FALSE)*SUMPRODUCT(Sources!$D29:$D38,Defaults!G25:G34)/MAX(SUM(Sources!$D29:$D38),1)+SUMPRODUCT('Existing Practices'!$D67:$D69,Defaults!E226:E228)*VLOOKUP('Existing Practices'!$D70,Defaults!$B231:$C232,2,FALSE)*SUMPRODUCT(Sources!$D39:$D53,Defaults!G35:G49)/MAX(SUM(Sources!$D39:$D53),1)+SUMPRODUCT('Existing Practices'!$E67:$E69,Defaults!E226:E228)*VLOOKUP('Existing Practices'!$E70,Defaults!$B231:$C232,2,FALSE)*(SUMPRODUCT(Sources!$D39:$D43,Defaults!G35:G39)+SUMPRODUCT(Sources!$D49:$D53,Defaults!G45:G49))/MAX(SUM(Sources!$D49:$D53)+SUM(Sources!$D39:$D43),1))*0.226*0.95*Sources!$C$21*0.9*'Existing Practices'!$C64","v":0},{"$f":"(SUMPRODUCT('Existing Practices'!$C67:$C69,Defaults!D226:D228)*VLOOKUP('Existing Practices'!$C70,Defaults!$B231:$C232,2,FALSE)*SUMPRODUCT(Sources!$D29:$D38,Defaults!H25:H34)/MAX(SUM(Sources!$D29:$D38),1)+SUMPRODUCT('Existing Practices'!$D67:$D69,Defaults!F226:F228)*VLOOKUP('Existing Practices'!$D70,Defaults!$B231:$C232,2,FALSE)*SUMPRODUCT(Sources!$D39:$D53,Defaults!H35:H49)/MAX(SUM(Sources!$D39:$D53),1)+SUMPRODUCT('Existing Practices'!$E67:$E69,Defaults!F226:F228)*VLOOKUP('Existing Practices'!$E70,Defaults!$B231:$C232,2,FALSE)*(SUMPRODUCT(Sources!$D39:$D43,Defaults!H35:H39)+SUMPRODUCT(Sources!$D49:$D53,Defaults!H45:H49))/MAX(SUM(Sources!$D49:$D53)+SUM(Sources!$D39:$D43),1))*0.226*0.95*Sources!$C$21*0.9*'Existing Practices'!$C64","v":0},0,0]
[null,"Street Sweeping - Sanding",0,0,{"$f":"Results!E95*SUM('Existing Practices'!C67:E69)/MAX(Calculations!C191+Calculations!D191+Calculations!E191,0.1)*'Existing Practices'!C64","v":0},0,0]
[null,"Structural Stormwater Management Practices",{"$f":"(Calculations!D$216*(1-Calculations!$J216)+Calculations!$J216)*Calculations!$B219*'Existing Practices'!$C74*'Existing Practices'!$C75*'Existing Practices'!$C76*(SUM(Calculations!D5:D29)-C111-Results!C112-Results!C114-Results!C115-Results!C118)","v":0},{"$f":"(Calculations!E$216*(1-Calculations!$J216)+Calculations!$J216)*Calculations!$B219*'Existing Practices'!$C74*'Existing Practices'!$C75*'Existing Practices'!$C76*(SUM(Calculations!E5:E29)-D111-Results!D112-Results!D114-Results!D115-Results!D118)","v":0},{"$f":"(Calculations!F$216*(1-Calculations!$J216)+Calculations!$J216)*Calculations!$B219*'Existing Practices'!$C74*'Existing Practices'!$C75*'Existing Practices'!$C76*(SUM(Calculations!F5:F29)-E111-Results!E112-Results!E114-Results!E115-Results!E118)","v":0},{"$f":"(Calculations!G$216*(1-Calculations!$J216)+Calculations!$J216)*Calculations!$B219*'Existing Practices'!$C74*'Existing Practices'!$C75*'Existing Practices'!$C76*(SUM(Calculations!G5:G29)-F111-Results!F112-Results!F114-Results!F115-Results!F118)","v":0},{"$f":"Calculations!J216*SUM(Calculations!I5:I29)*Calculations!B219*'Existing Practices'!C74*'Existing Practices'!C75*'Existing Practices'!C76","v":0}]
[null,"Riparian Buffers",{"$f":"Calculations!$C226*((1-Calculations!$F224)*Calculations!B224+Calculations!$F224)*'Existing Practices'!$C101*(SUM(Calculations!D5:D29)-C111-Results!C112-Results!C114-Results!C115)","v":0},{"$f":"Calculations!$C226*((1-Calculations!$F224)*Calculations!C224+Calculations!$F224)*'Existing Practices'!$C101*(SUM(Calculations!E5:E29)-D111-Results!D112-Results!D114-Results!D115)","v":0},{"$f":"Calculations!$C226*((1-Calculations!$F224)*Calculations!D224+Calculations!$F224)*'Existing Practices'!$C101*(SUM(Calculations!F5:F29)-E111-Results!E112-Results!E114-Results!E115)","v":0},{"$f":"Calculations!$C226*((1-Calculations!$F224)*Calculations!E224+Calculations!$F224)*'Existing Practices'!$C101*(SUM(Calculations!G5:G29)-F111-Results!F112-Results!F114-Results!F115)","v":0},{"$f":"Calculations!F224*(SUM(Calculations!I5:I29)-G111)*Calculations!C226*'Existing Practices'!C101","v":0}]
[null,"Catch Basin Cleanouts",{"$f":"'Existing Practices'!C107*(Calculations!$C231*'Existing Practices'!$C109+Calculations!$C$232*'Existing Practices'!$C$110)*Sources!$C21*0.9*0.226*0.95*Defaults!F40","v":0},{"$f":"'Existing Practices'!C107*(Calculations!$C231*'Existing Practices'!$C109+Calculations!$C$232*'Existing Practices'!$C$110)*Sources!$C21*0.9*0.226*0.95*Defaults!G40","v":0},{"$f":"'Existing Practices'!C107*(Calculations!$D231*'Existing Practices'!$C109+Calculations!$D$232*'Existing Practices'!$C$110)*Sources!$C21*0.9*0.226*0.95*Defaults!H40","v":0},0,0]
[null,"Marina Pumpouts",{"$f":"IF('Existing Practices'!$C114>0,Results!C94,0)*MIN('Existing Practices'!$C114*'Existing Practices'!$C115*'Existing Practices'!$C116/MAX('Existing Practices'!$C113,0.0001),1)","v":0},{"$f":"IF('Existing Practices'!$C114>0,Results!D94,0)*MIN('Existing Practices'!$C114*'Existing Practices'!$C115*'Existing Practices'!$C116/MAX('Existing Practices'!$C113,0.0001),1)","v":0},{"$f":"IF('Existing Practices'!$C114>0,Results!E94,0)*MIN('Existing Practices'!$C114*'Existing Practices'!$C115*'Existing Practices'!$C116/MAX('Existing Practices'!$C113,0.0001),1)","v":0},{"$f":"IF('Existing Practices'!$C114>0,Results!F94,0)*MIN('Existing Practices'!$C114*'Existing Practices'!$C115*'Existing Practices'!$C116/MAX('Existing Practices'!$C113,0.0001),1)","v":0},0]
[null,"Total Surface Water Reduction ",{"$f":"SUM(C111:C119)","v":-6.0243951612903223E-3},{"$f":"SUM(D111:D119)","v":-2.0786699507389164E-3},{"$f":"SUM(E111:E119)","v":0},{"$f":"SUM(F111:F119)","v":0},{"$f":"SUM(G111:G119)","v":0}]
[null,"Storm Reduction",{"$f":"C111+C112+C113+C114+C115+C116+C117+C118","v":-6.0243951612903223E-3},{"$f":"D111+D112+D113+D114+D115+D116+D117+D118","v":-2.0786699507389164E-3},{"$f":"E111+E112+E113+E114+E115+E116+E117+E118","v":0},{"$f":"F111+F112+F113+F114+F115+F116+F117+F118","v":0},{"$f":"G111+G112+G113+G114+G115+G116+G117+G118","v":0}]
[null,"Non-Storm Reduction",{"$f":"C119","v":0},{"$f":"D119","v":0},{"$f":"E119","v":0},{"$f":"F119","v":0},{"$f":"G119","v":0}]
[null,"Reductions to Groundwater Loads"]
[null,"Turf Management",{"$f":"-Calculations!C154-Calculations!C173","v":-6.1281653225806448E-2},{"$f":"-Calculations!D154-Calculations!D173","v":-4.3313793103448277E-3},0,0,0]
[null,"Riparian Buffers",{"$f":"-Calculations!$C226*'Existing Practices'!$C101*Calculations!$F224*(1-Calculations!B224)*(1-Calculations!C60)*(SUM(Calculations!D5:D29)-C111-Results!C112-Results!C114-Results!C115)","v":0},{"$f":"-Calculations!$C226*'Existing Practices'!$C101*Calculations!$F224*(1-Calculations!C224)*(1-Calculations!D60)*(SUM(Calculations!E5:E29)-D111-Results!D112-Results!D114-Results!D115)","v":0},{"$f":"-Calculations!$C226*'Existing Practices'!$C101*Calculations!$F224*(1-Calculations!D224)*(1-Calculations!E60)*(SUM(Calculations!F5:F29)-E111-Results!E112-Results!E114-Results!E115)","v":0},{"$f":"-Calculations!$C226*'Existing Practices'!$C101*Calculations!$F224*(1-Calculations!E224)*(1-Calculations!F60)*(SUM(Calculations!G5:G29)-F111-Results!F112-Results!F114-Results!F115)","v":0},0]
[null,"Structural Stormwater Management Practices",{"$f":"-Calculations!$B219*'Existing Practices'!$C74*'Existing Practices'!$C75*'Existing Practices'!$C76*Calculations!$J216*(1-Calculations!D217)*(1-Calculations!C60)*(SUM(Calculations!D5:D29)-C111-Results!C112-Results!C114-Results!C115-Results!C118)","v":0},{"$f":"-Calculations!$B219*'Existing Practices'!$C74*'Existing Practices'!$C75*'Existing Practices'!$C76*Calculations!$J216*(1-Calculations!E217)*(1-Calculations!D60)*(SUM(Calculations!E5:E29)-D111-Results!D112-Results!D114-Results!D115-Results!D118)","v":0},{"$f":"-Calculations!$B219*'Existing Practices'!$C74*'Existing Practices'!$C75*'Existing Practices'!$C76*Calculations!$J216*(1-Calculations!F217)*(1-Calculations!E60)*(SUM(Calculations!F5:F29)-E111-Results!E112-Results!E114-Results!E115-Results!E118)","v":0},{"$f":"-Calculations!$B219*'Existing Practices'!$C74*'Existing Practices'!$C75*'Existing Practices'!$C76*Calculations!$J216*(1-Calculations!G217)*(1-Calculations!F60)*(SUM(Calculations!G5:G29)-F111-Results!F112-Results!F114-Results!F115-Results!F118)","v":0},0]
[null,"Total Groundwater Reduction ",{"$f":"SUM(C124:C126)","v":-6.1281653225806448E-2},{"$f":"SUM(D124:D126)","v":-4.3313793103448277E-3},{"$f":"SUM(E124:E126)","v":0},{"$f":"SUM(F124:F126)","v":0},0]
[]
[null,"This table summarizes the pollutant loads and runoff volumes in the Existing Condition, which includes the loads on the \"Sources\" tab, minus the benefits of the practices on the \"Existing Practices\" tab.  The purple cells summarize loads from each broad category of sources.  Note that, while the summary table presents only the Total Surface Water loads, this table also breaks out the difference between loads during storm events (i.e., the Storm Load) and the loads occurring during dry weather conditions (i.e., the Non-Stormwater Load).Also note that the \"Urban Land\" category represents a summary of all residential, commercial, industrial and transportation land uses included in the \"Sources\" tab, minus all practices that reduce the load from urban Primary Sources."]
[null,"Loads with Existing Practices"]
[null,null,"TN (lb/year)","TP (lb/year)","TSS (lb/year)","Fecal Coliform (billion/year)","Runoff Volume (acre-feet/year)"]
[null,"Loads to Surface Waters"]
[null,"Urban Land",{"$f":"SUM(C41:C65)-C121+C113+C115","v":6.0243951612903223E-3},{"$f":"SUM(D41:D65)-D121+D113+D115","v":2.0786699507389164E-3},{"$f":"SUM(E41:E65)-E121+E113+E115","v":0},{"$f":"SUM(F41:F65)-F121+F113+F115","v":0},{"$f":"SUM(G41:G65)-G121+G113+G115","v":0}]
[null,"Active Construction",{"$f":"C82-C113","v":0},{"$f":"D82-D113","v":0},{"$f":"E82-E113","v":0},{"$f":"F82-F113","v":0},{"$f":"G82-G113","v":0}]
[null,"SSOs",{"$f":"C89","v":0},{"$f":"D89","v":0},0,0,0]
[null,"CSOs",{"$f":"C90","v":0},{"$f":"D90","v":0},0,0,0]
[null,"Channel Erosion",{"$f":"C92","v":0},{"$f":"D92","v":0},0,0,0]
[null,"Road Sanding",{"$f":"C95-C115","v":0},{"$f":"D95-D115","v":0},{"$f":"E95-E115","v":0},{"$f":"F95-F115","v":0},{"$f":"G95-G115","v":0}]
[null,"Forest",{"$f":"SUM(C66:C70)","v":0},{"$f":"SUM(D66:D70)","v":0},0,0,0]
[null,"Rural Land",{"$f":"SUM(C71:C80)","v":0},{"$f":"SUM(D71:D80)","v":0},0,0,0]
[null,"Livestock",{"$f":"C93","v":0},{"$f":"D93","v":0},0,0,0]
[null,"Illicit Connections",{"$f":"C91","v":0},{"$f":"D91","v":0},0,0,0]
[null,"Marinas",{"$f":"C94-C119","v":0},{"$f":"D94-D119","v":0},{"$f":"E94-E119","v":0},{"$f":"F94-F119","v":0},{"$f":"G94-G119","v":0}]
[null,"Point Sources",{"$f":"C96","v":0},{"$f":"D96","v":0},0,0,0]
[null,"OSDS - Surface",{"$f":"C88","v":0},{"$f":"D88","v":0},0,0,0]
[null,"Open Water",{"$f":"C81","v":0},{"$f":"D81","v":0},0,0,0]
[null,"Total Surface Water Load",{"$f":"SUM(C133:C146)","v":6.0243951612903223E-3},{"$f":"SUM(D133:D146)","v":2.0786699507389164E-3},0,0,0]
[null,"Total Storm Load",{"$f":"C147-C149","v":6.0243951612903223E-3},{"$f":"D147-D149","v":2.0786699507389164E-3},0,0,0]
[null,"Total Non-Storm Load",{"$f":"C135*(1-Defaults!$C$121)+(C139+C140)*(1-Defaults!C$71)+C142+C143+C144+C145","v":0},{"$f":"D135*(1-Defaults!$C$121)+(D139+D140)*(1-Defaults!D71)+D142+D143+D144+D145","v":0},{"$f":"E135*(1-Defaults!$C$121)+(E139+E140)*(1-Defaults!E71)+E142+E143+E144+E145","v":0},{"$f":"F135*(1-Defaults!$C$121)+(F139+F140)*(1-Defaults!F71)+F142+F143+F144+F145","v":0},0]
[null,"Groundwater Loads"]
[null,"Urban Land",{"$f":"-C127","v":6.1281653225806448E-2},{"$f":"-D127","v":4.3313793103448277E-3},0,0,0]
[null,"OSDS - Subsurface",{"$f":"C101","v":0},{"$f":"D101","v":0},0,0,0]
[null,"Total Groundwater Load",{"$f":"C152+C151","v":6.1281653225806448E-2},{"$f":"D152+D151","v":4.3313793103448277E-3},0,0,0]
[]
[null,"Future Practices"]
[null,"This table summarizes the Net pollutant load and runoff reductions achieved by practices included in the \"Future Practices\" tab.  The reductions presented in this table include only the benefits beyond the practices already in place in the Existing Conditions.  So, for example, an improvement to an existing education program would include only the additional load reduction achieved by improving the program. The purple cells summarize the total load reduction from all practices, while the grey cells report the benefits of individual practices.  Note that, while the summary table presents only the Total Surface Water loads, this table also breaks out the reductions from loads during storm events (i.e., the Storm Load) and the loads occurring during dry weather conditions (i.e., the Non-Stormwater Load).  In some cases, a negative load reduction may be reported.  This represents an increase in load, which would occur if a program or practice was made less effective in the future condition."]
[null,"Net Benefit (Load Reductions) of Future Practices"]
[null,null,"TN (lbs/year)","TP (lbs/year)","TSS (lbs/year)","Bacteria (billion/year)","Runoff Reduction (acre-ft/yr)"]
[null,"Reductions to Surface Water Loads"]
[null,"Lawn Care Education Surface",{"$f":"Calculations!C160-Calculations!C244-Calculations!C246","v":0},{"$f":"Calculations!D160-Calculations!D244-Calculations!D246","v":0},0,0,0]
[null,"Pet Waste Education",{"$f":"IF('Future Practices'!C48=\"\",0,IF('Future Practices'!$C47=\"Yes\",'Future Practices'!$C48*Defaults!C208*Defaults!$C209*(1-Defaults!$C210)*Defaults!$C211*'Future Practices'!$C49*Defaults!$C212*Defaults!$C213*(Defaults!$C214),0)*365-C112)","v":0},{"$f":"IF('Future Practices'!C48=\"\",0,IF('Future Practices'!$C47=\"Yes\",'Future Practices'!$C48*Defaults!C208*Defaults!$C209*(1-Defaults!$C210)*Defaults!$C211*'Future Practices'!$C49*Defaults!$C212*Defaults!$C215*(Defaults!$C216),0)*365-D112)","v":0},0,{"$f":"IF('Future Practices'!C48=\"\",0,IF('Future Practices'!$C47=\"Yes\",'Future Practices'!$C48*Defaults!C208*Defaults!$C209*(1-Defaults!$C210)*Defaults!$C211*'Future Practices'!$C49*Defaults!$C212*Defaults!$C217*(Defaults!$C218),0)*365-F112)","v":0},0]
[null,"Erosion and Sediment Control",{"$f":"IF('Future Practices'!$C55=\"\",0,Calculations!D46*Defaults!$C$221*'Future Practices'!$C54*'Future Practices'!$C55-C113)","v":0},{"$f":"IF('Future Practices'!$C55=\"\",0,Calculations!E46*Defaults!$C$221*'Future Practices'!$C54*'Future Practices'!$C55-D113)","v":0},{"$f":"IF('Future Practices'!$C55=\"\",0,Calculations!F46*Defaults!$C$221*'Future Practices'!$C54*'Future Practices'!$C55-E113)","v":0},{"$f":"IF('Future Practices'!$C55=\"\",0,Calculations!G46*Defaults!$C$221*'Future Practices'!$C54*'Future Practices'!$C55-F113)","v":0},0]
[null,"Street Sweeping ",{"$f":"IF('Future Practices'!C59=\"\",0,(SUMPRODUCT('Future Practices'!$C62:$C64,Defaults!$C226:$C228)*VLOOKUP('Future Practices'!$C65,Defaults!$B231:$C232,2,FALSE)*SUMPRODUCT(Sources!$D29:$D38,Defaults!F25:F34)/MAX(SUM(Sources!$D29:$D38),1)+SUMPRODUCT('Future Practices'!$E62:$E64,Defaults!$E226:$E228)*VLOOKUP('Future Practices'!$E65,Defaults!$B231:$C232,2,FALSE)*SUMPRODUCT(Sources!$D39:$D53,Defaults!F35:F49)/MAX(SUM(Sources!$D39:$D53),1)+SUMPRODUCT('Future Practices'!$G62:$G64,Defaults!$E226:$E228)*VLOOKUP('Future Practices'!$G65,Defaults!$B231:$C232,2,FALSE)*(SUMPRODUCT(Sources!$D39:$D43,Defaults!F35:F39)+SUMPRODUCT(Sources!$D49:$D53,Defaults!F45:F49))/MAX(SUM(Sources!$D49:$D53)+SUM(Sources!$D39:$D43),1))*0.226*0.95*Sources!$C$21*0.9*'Future Practices'!$C59-C114)","v":0},{"$f":"IF('Future Practices'!C59=\"\",0,(SUMPRODUCT('Future Practices'!$C62:$C64,Defaults!C226:C228)*VLOOKUP('Future Practices'!$C65,Defaults!$B231:$C232,2,FALSE)*SUMPRODUCT(Sources!$D29:$D38,Defaults!G25:G34)/MAX(SUM(Sources!$D29:$D38),1)+SUMPRODUCT('Future Practices'!$E62:$E64,Defaults!E226:E228)*VLOOKUP('Future Practices'!$E65,Defaults!$B231:$C232,2,FALSE)*SUMPRODUCT(Sources!$D39:$D53,Defaults!G35:G49)/MAX(SUM(Sources!$D39:$D53),1)+SUMPRODUCT('Future Practices'!$G62:$G64,Defaults!E226:E228)*VLOOKUP('Future Practices'!$G65,Defaults!$B231:$C232,2,FALSE)*(SUMPRODUCT(Sources!$D39:$D43,Defaults!G35:G39)+SUMPRODUCT(Sources!$D49:$D53,Defaults!G45:G49))/MAX(SUM(Sources!$D49:$D53)+SUM(Sources!$D39:$D43),1))*0.226*0.95*Sources!$C$21*0.9*'Future Practices'!$C59-D114)","v":0},{"$f":"IF('Future Practices'!C59=\"\",0,(SUMPRODUCT('Future Practices'!$C62:$C64,Defaults!D226:D228)*VLOOKUP('Future Practices'!$C65,Defaults!$B231:$C232,2,FALSE)*SUMPRODUCT(Sources!$D29:$D38,Defaults!H25:H34)/MAX(SUM(Sources!$D29:$D38),1)+SUMPRODUCT('Future Practices'!$E62:$E64,Defaults!F226:F228)*VLOOKUP('Future Practices'!$E65,Defaults!$B231:$C232,2,FALSE)*SUMPRODUCT(Sources!$D39:$D53,Defaults!H35:H49)/MAX(SUM(Sources!$D39:$D53),1)+SUMPRODUCT('Future Practices'!$G62:$G64,Defaults!F226:F228)*VLOOKUP('Future Practices'!$G65,Defaults!$B231:$C232,2,FALSE)*(SUMPRODUCT(Sources!$D39:$D43,Defaults!H35:H39)+SUMPRODUCT(Sources!$D49:$D53,Defaults!H45:H49))/MAX(SUM(Sources!$D49:$D53)+SUM(Sources!$D39:$D43),1))*0.226*0.95*Sources!$C$21*0.9*'Future Practices'!$C59-E114)","v":0},0,0]
[null,"Street Sweeping - Sanding",0,0,{"$f":"IF('Future Practices'!C59=\"\",0,Results!E95*(SUM('Future Practices'!C62:C64)+SUM('Future Practices'!E62:E64)+SUM('Future Practices'!G62:G64))/MAX((Calculations!C191+Calculations!D191+Calculations!E191),0.001)-E115)","v":0},0,0]
[null,"Riparian Buffers",{"$f":"IF('Future Practices'!$C77=\"\",0,(Calculations!B265*(1-Calculations!$F265)+Calculations!$F265)*Calculations!$C262*'Future Practices'!$C77*(SUM(Calculations!D5:D29)-C160-C161-C163-C164-C168-C169-C111-C112-C114-C115)-C117)","v":0},{"$f":"IF('Future Practices'!$C77=\"\",0,(Calculations!C265*(1-Calculations!$F265)+Calculations!$F265)*Calculations!$C262*'Future Practices'!$C77*(SUM(Calculations!E5:E29)-D160-D161-D163-D164-D168-D169-D111-D112-D114-D115)-D117)","v":0},{"$f":"IF('Future Practices'!$C77=\"\",0,(Calculations!D265*(1-Calculations!$F265)+Calculations!$F265)*Calculations!$C262*'Future Practices'!$C77*(SUM(Calculations!F5:F29)-E160-E161-E163-E164-E168-E169-E111-E112-E114-E115)-E117)","v":0},{"$f":"IF('Future Practices'!$C77=\"\",0,(Calculations!E265*(1-Calculations!$F265)+Calculations!$F265)*Calculations!$C262*'Future Practices'!$C77*(SUM(Calculations!G5:G29)-F160-F161-F163-F164-F168-F169-F111-F112-F114-F115)-F117)","v":0},{"$f":"IF('Future Practices'!$C77=\"\",0,(Calculations!$F265)*Calculations!$C262*'Future Practices'!$C77*(SUM(Calculations!I5:I29)-G160-G161-G163-G164-G168-G169-G111)-G117)","v":0}]
[null,"Catch Basin Cleanouts",{"$f":"IF('Future Practices'!$C84=\"\",0,(Calculations!$C279*'Future Practices'!$C82+Calculations!$C$280*'Future Practices'!$C$83)*Sources!$C21*0.9*0.226*0.95*Defaults!F40*'Future Practices'!$C84-C118)","v":0},{"$f":"IF('Future Practices'!$C84=\"\",0,(Calculations!$C279*'Future Practices'!$C82+Calculations!$C$280*'Future Practices'!$C$83)*Sources!$C21*0.9*0.226*0.95*Defaults!G40*'Future Practices'!$C84-D118)","v":0},{"$f":"IF('Future Practices'!$C84=\"\",0,(Calculations!$D279*'Future Practices'!$C82+Calculations!$D$280*'Future Practices'!$C$83)*Sources!$C21*0.9*0.226*0.95*Defaults!H40*'Future Practices'!$C84-E118)","v":0},0,0]
[null,"Marina Pumpouts",{"$f":"IF('Future Practices'!$C87=\"\",0,IF('Future Practices'!$C87>0,Results!C94,0)*MIN('Future Practices'!$C87*Calculations!$C284*Calculations!$C285/MAX(Calculations!$C283,0.0001),1)-C119)","v":0},{"$f":"IF('Future Practices'!$C87=\"\",0,IF('Future Practices'!$C87>0,Results!D94,0)*MIN('Future Practices'!$C87*Calculations!$C284*Calculations!$C285/MAX(Calculations!$C283,0.0001),1)-D119)","v":0},{"$f":"IF('Future Practices'!$C87=\"\",0,IF('Future Practices'!$C87>0,Results!E94,0)*MIN('Future Practices'!$C87*Calculations!$C284*Calculations!$C285/MAX(Calculations!$C283,0.0001),1)-E119)","v":0},{"$f":"IF('Future Practices'!$C87=\"\",0,IF('Future Practices'!$C87>0,Results!F94,0)*MIN('Future Practices'!$C87*Calculations!$C284*Calculations!$C285/MAX(Calculations!$C283,0.0001),1)-F119)","v":0},0]
[null,"Urban Downsizing",{"$f":"(SUMPRODUCT('Future Practices'!$D94:$D99,Calculations!C290:C295)-Defaults!C71*SUMPRODUCT('Future Practices'!$D102:$D107,Calculations!C298:C303))","v":0},{"$f":"(SUMPRODUCT('Future Practices'!$D94:$D99,Calculations!D290:D295)-Defaults!D71*SUMPRODUCT('Future Practices'!$D102:$D107,Calculations!D298:D303))","v":0},{"$f":"(SUMPRODUCT('Future Practices'!$D94:$D99,Calculations!E290:E295)-Defaults!E71*SUMPRODUCT('Future Practices'!$D102:$D107,Calculations!E298:E303))","v":0},{"$f":"(SUMPRODUCT('Future Practices'!$D94:$D99,Calculations!F290:F295)-Defaults!F71*SUMPRODUCT('Future Practices'!$D102:$D107,Calculations!F298:F303))","v":0},{"$f":"(SUMPRODUCT('Future Practices'!$D94:$D99,Calculations!G290:G295)-SUMPRODUCT('Future Practices'!$D102:$D107,Calculations!G298:G303))/12","v":0}]
[null,"Redevelopment With Improvements",{"$f":"0.226*Sources!$C21*'Future Practices'!$C111*(Calculations!$C57*'Future Practices'!$C112+Calculations!$C163*'Future Practices'!$C113-('Future Practices'!$C112+'Future Practices'!$C113)*Calculations!$E57*Defaults!C71)*SUMPRODUCT(Sources!$D29:$D53,Defaults!F25:F49)/MAX(SUM(Sources!$D29:$D53),0.001)","v":0},{"$f":"0.226*Sources!$C21*'Future Practices'!$C111*(Calculations!$C57*'Future Practices'!$C112+Calculations!$C163*'Future Practices'!$C113-('Future Practices'!$C112+'Future Practices'!$C113)*Calculations!$E57*Defaults!D71)*SUMPRODUCT(Sources!$D29:$D53,Defaults!G25:G49)/MAX(SUM(Sources!$D29:$D53),0.001)","v":0},{"$f":"0.226*Sources!$C21*'Future Practices'!$C111*(Calculations!$C57*'Future Practices'!$C112+Calculations!$C163*'Future Practices'!$C113-('Future Practices'!$C112+'Future Practices'!$C113)*Calculations!$E57*Defaults!E71)*SUMPRODUCT(Sources!$D29:$D53,Defaults!H25:H49)/MAX(SUM(Sources!$D29:$D53),0.001)","v":0},{"$f":"0.00103*Sources!$C21*'Future Practices'!$C111*(Calculations!$C57*'Future Practices'!$C112+Calculations!$C163*'Future Practices'!$C113-('Future Practices'!$C112+'Future Practices'!$C113)*Calculations!$E57*Defaults!F71)*SUMPRODUCT(Sources!$D29:$D53,Defaults!I25:I49)/MAX(SUM(Sources!$D29:$D53),0.001)","v":0},{"$f":"Sources!$C21*'Future Practices'!$C111*(Calculations!$C57*'Future Practices'!$C112+Calculations!$C163*'Future Practices'!$C113-('Future Practices'!$C112+'Future Practices'!$C113)*Calculations!$E57)/12","v":0}]
[null,"Stormwater Retrofits ",{"$f":"'Future Practices'!D187","v":0},{"$f":"'Future Practices'!E187","v":0},{"$f":"'Future Practices'!F187","v":0},{"$f":"'Future Practices'!G187","v":0},{"$f":"'Future Practices'!H187","v":0}]
[null,"Illicit Connection Removal",{"$f":"Results!C91*'Future Practices'!$C211*'Future Practices'!$C212","v":0},{"$f":"Results!D91*'Future Practices'!$C211*'Future Practices'!$C212","v":0},{"$f":"Results!E91*'Future Practices'!$C211*'Future Practices'!$C212","v":0},{"$f":"Results!F91*'Future Practices'!$C211*'Future Practices'!$C212","v":0},0]
[null,"CSO Repair/ Abatement",{"$f":"(1-'Future Practices'!$C216/MAX(Sources!$C130,1))*Results!C90*'Future Practices'!$C217","v":0},{"$f":"(1-'Future Practices'!$C216/MAX(Sources!$C130,1))*Results!D90*'Future Practices'!$C217","v":0},{"$f":"(1-'Future Practices'!$C216/MAX(Sources!$C130,1))*Results!E90*'Future Practices'!$C217","v":0},{"$f":"(1-'Future Practices'!$C216/MAX(Sources!$C130,1))*Results!F90*'Future Practices'!$C217","v":0},{"$f":"(1-'Future Practices'!$C216*'Future Practices'!$C217/MAX(Sources!$C130,1))*Results!G90","v":0}]
[null,"SSO Repair/ Abatement",{"$f":"Results!C89*'Future Practices'!$C221*'Future Practices'!$C222","v":0},{"$f":"Results!D89*'Future Practices'!$C221*'Future Practices'!$C222","v":0},{"$f":"Results!E89*'Future Practices'!$C221*'Future Practices'!$C222","v":0},{"$f":"Results!F89*'Future Practices'!$C221*'Future Practices'!$C222","v":0},0]
[null,"OSDS Programs - Surface",{"$f":"Calculations!C66-Calculations!C398","v":0},{"$f":"Calculations!D66-Calculations!D398","v":0},{"$f":"Calculations!E66-Calculations!E398","v":0},{"$f":"Calculations!F66-Calculations!F398","v":0},0]
[null,"Stream Restoration",{"$f":"IF('Future Practices'!B192=Defaults!B280,'Future Practices'!$C196/MAX('Future Practices'!$C195,0.001)*'Future Practices'!$C197*Results!C92,IF('Future Practices'!B192=Defaults!B281,Calculations!$C362,0))","v":0},{"$f":"IF('Future Practices'!B192=Defaults!B280,'Future Practices'!$C196/MAX('Future Practices'!$C195,0.001)*'Future Practices'!$C197*Results!D92,IF('Future Practices'!B192=Defaults!B281,Calculations!$C361,0))","v":0},{"$f":"IF('Future Practices'!B192=Defaults!B280,'Future Practices'!$C196/MAX('Future Practices'!$C195,0.001)*'Future Practices'!$C197*Results!E92,IF('Future Practices'!B192=Defaults!B281,Calculations!$C360,0))","v":0},0,0]
[null,"Point Source Reduction",{"$f":"SUM('Future Practices'!C256:C266)","v":0},{"$f":"SUM('Future Practices'!D256:D266)","v":0},{"$f":"SUM('Future Practices'!E256:E266)","v":0},{"$f":"SUM('Future Practices'!F256:F266)","v":0},{"$f":"SUM('Future Practices'!G256:G266)","v":0}]
[null,"Total Surface Water Reduction",{"$f":"SUM(C160:C176)","v":0},{"$f":"SUM(D160:D176)","v":0},0,0,0]
[null,"Storm Load Reduction",{"$f":"C177-C179","v":0},{"$f":"D177-D179","v":0},0,0,0]
[null,"Non-Storm Load Reduction",{"$f":"C176+C167+C171+C173*(1-Defaults!$C121)+C6+C174","v":0},{"$f":"D176+D167+D171+D173*(1-Defaults!$C121)+D6+D174","v":0},{"$f":"E176+E167+E171+E173*(1-Defaults!$C121)+E6+E174","v":0},{"$f":"F176+F167+F171+F173*(1-Defaults!$C121)+F6+F174","v":0},{"$f":"G176+G167+G171+G173*(1-Defaults!$C121)+G6+G174","v":0}]
[null,"Reductions to Groundwater Loads"]
[null,"Urban Turf",{"$f":"(Calculations!C161-Calculations!C245)*(1-Calculations!C60)","v":0},{"$f":"(Calculations!D161-Calculations!D245)*(1-Calculations!D60)","v":0},0,0,0]
[null,"Riparian Buffers",{"$f":"-Calculations!$C$262*'Future Practices'!$C$77*Defaults!$L$177*(1-Defaults!C177)*(1-Calculations!C60)*(SUM(Calculations!D5:D29)-Results!C160-Results!C161-Results!C163-Results!C164-Results!C168-Results!C169-C111-C112-C114-C115)-C125","v":0},{"$f":"-Calculations!$C$262*'Future Practices'!$C$77*Defaults!$L$177*(1-Defaults!D177)*(1-Calculations!D60)*(SUM(Calculations!E5:E29)-Results!D160-Results!D161-Results!D163-Results!D164-Results!D168-Results!D169-D111-D112-D114-D115)-D125","v":0},{"$f":"-Calculations!$C$262*'Future Practices'!$C$77*Defaults!$L$177*(1-Defaults!E177)*(1-Calculations!E60)*(SUM(Calculations!F5:F29)-Results!E160-Results!E161-Results!E163-Results!E164-Results!E168-Results!E169-E111-E112-E114-E115)-E125","v":0},{"$f":"-Calculations!$C$262*'Future Practices'!$C$77*Defaults!$L$177*(1-Defaults!F177)*(1-Calculations!F60)*(SUM(Calculations!G5:G29)-Results!F160-Results!F161-Results!F163-Results!F164-Results!F168-Results!F169-F111-F112-F114-F115)-F125","v":0},0]
[null,"Stormwater Retrofits ",{"$f":"-Calculations!D349","v":0},{"$f":"-Calculations!E349","v":0},{"$f":"-Calculations!F349","v":0},{"$f":"-Calculations!G349","v":0},{"$f":"-Calculations!H349","v":0}]
[null,"OSDSs",{"$f":"Calculations!C67-Calculations!C399","v":0},{"$f":"Calculations!D67-Calculations!D399","v":0},{"$f":"Calculations!E67-Calculations!E399","v":0},{"$f":"Calculations!F67-Calculations!F399","v":0},0]
[null,"Total Groundwater Load Reduction",{"$f":"SUM(C181:C184)","v":0},{"$f":"SUM(D181:D184)","v":0},{"$f":"SUM(E181:E184)","v":0},{"$f":"SUM(F181:F184)","v":0},0]
[]
[null,"This table summarizes the pollutant loads and runoff volumes in the Future Condition, which includes the loads on the \"Sources\" tab, minus the benefits of the practices on the \"Existing Practices\" and \"Future Practices\" tabs.  The purple cells summarize loads from each broad category of sources.  Note that, while the summary table presents only the Total Surface Water loads, this table also breaks out the difference between loads during storm events (i.e., the Storm Load) and the loads occurring during dry weather conditions (i.e., the Non-Stormwater Load).Also note that the \"Urban Land\" category represents a summary of all residential, commercial, industrial and transportation land uses included in the \"Sources\" tab, minus all practices that reduce the load from urban Primary Sources.",null,null,null,null,null,null,null,null,null,{"$f":"M186-C189","v":{"$error":"#VALUE!"}}]
[null,"Loads with Future Practices in Place",null,null,null,null,null,null,null,null,null,0]
[null,null,"TN (lb/year)","TP (lb/year)","TSS (lb/year)","Fecal Coliform (billion/year)","Runoff Volume (acre-feet/year)",null,null,null,null,-6.0243951612903223E-3]
[null,"Loads to Surface Waters",null,null,null,null,null,null,null,null,null,0]
[null,"Urban Land",{"$f":"C133-C160-C161-C163-C164-C165-C168-C169-C170-C166","v":6.0243951612903223E-3},{"$f":"D133-D160-D161-D163-D164-D165-D168-D169-D170-D166","v":2.0786699507389164E-3},0,0,0,null,null,null,null,0]
[null,"Active Construction",{"$f":"C134-C162","v":0},{"$f":"D134-D162","v":0},{"$f":"E134-E162","v":0},{"$f":"F134-F162","v":0},{"$f":"G134-G162","v":0},null,null,null,null,0]
[null,"SSOs",{"$f":"C135-C173","v":0},{"$f":"D135-D173","v":0},{"$f":"E135-E173","v":0},{"$f":"F135-F173","v":0},{"$f":"G135-G173","v":0},null,null,null,null,0]
[null,"CSOs",{"$f":"C136-C172","v":0},{"$f":"D136-D172","v":0},{"$f":"E136-E172","v":0},{"$f":"F136-F172","v":0},{"$f":"G136-G172","v":0},null,null,null,null,0]
[null,"Channel Erosion",{"$f":"C137-C175","v":0},{"$f":"D137-D175","v":0},{"$f":"E137-E175","v":0},{"$f":"F137-F175","v":0},{"$f":"G137-G175","v":0},null,null,null,null,0]
[null,"Road Sanding",{"$f":"C138-C164","v":0},{"$f":"D138-D164","v":0},{"$f":"E138-E164","v":0},{"$f":"F138-F164","v":0},{"$f":"G138-G164","v":0},null,null,null,null,0]
[null,"Forest",{"$f":"C139","v":0},{"$f":"D139","v":0},0,0,0,null,null,null,null,0]
[null,"Rural Land",{"$f":"C140","v":0},{"$f":"D140","v":0},0,0,0,null,null,null,null,0]
[null,"Livestock",{"$f":"C141","v":0},{"$f":"D141","v":0},0,0,0,null,null,null,null,0]
[null,"Illicit Connections",{"$f":"C142-C171","v":0},{"$f":"D142-D171","v":0},{"$f":"E142-E171","v":0},{"$f":"F142-F171","v":0},{"$f":"G142-G171","v":0},null,null,null,null,0]
[null,"Marinas",{"$f":"C143-C167","v":0},{"$f":"D143-D167","v":0},{"$f":"E143-E167","v":0},{"$f":"F143-F167","v":0},{"$f":"G143-G167","v":0},null,null,null,null,0]
[null,"Point Sources",{"$f":"C144-C176","v":0},{"$f":"D144-D176","v":0},{"$f":"E144-E176","v":0},{"$f":"F144-F176","v":0},{"$f":"G144-G176","v":0},null,null,null,null,0]
[null,"OSDS - Surface",{"$f":"C145-C174","v":0},{"$f":"D145-D174","v":0},{"$f":"E145-E174","v":0},{"$f":"F145-F174","v":0},{"$f":"G145-G174","v":0},null,null,null,null,-6.0243951612903223E-3]
[null,"Open Water",{"$f":"C146","v":0},{"$f":"D146","v":0},0,0,0,null,null,null,null,-6.0243951612903223E-3]
[null,"Total Surface Water Load",{"$f":"SUM(C191:C204)","v":6.0243951612903223E-3},{"$f":"SUM(D191:D204)","v":2.0786699507389164E-3},0,0,0,null,null,null,null,0]
[null,"Total Storm Load",{"$f":"C205-C207","v":6.0243951612903223E-3},{"$f":"D205-D207","v":2.0786699507389164E-3},0,0,0,null,null,null,null,0]
[null,"Total Non-Storm Load",{"$f":"C193*(1-Defaults!$C$121)+(C197+C198)*(1-Defaults!C$71)+C200+C201+C202+C203","v":0},{"$f":"D193*(1-Defaults!$C$121)+(D197+D198)*(1-Defaults!D$71)+D200+D201+D202+D203","v":0},{"$f":"E193*(1-Defaults!$C$121)+(E197+E198)*(1-Defaults!E$71)+E200+E201+E202+E203","v":0},{"$f":"F193*(1-Defaults!$C$121)+(F197+F198)*(1-Defaults!F$71)+F200+F201+F202+F203","v":0},0,null,null,null,null,-6.1281653225806448E-2]
[null,"Groundwater Loads",null,null,null,null,null,null,null,null,null,0]
[null,"Urban Land",{"$f":"C151-C181-C182-C183","v":6.1281653225806448E-2},{"$f":"D151-D181-D182-D183","v":4.3313793103448277E-3},{"$f":"E151-E181-E182-E183","v":0},{"$f":"F151-F181-F182-F183","v":0},{"$f":"G151-G181-G182-G183","v":0},null,null,null,null,-6.1281653225806448E-2]
[null,"OSDSs",{"$f":"C152-C184","v":0},0,0,0,0,null,null,null,null,0]
[null,"Total Groundwater Load",6.1281653225806448E-2,4.3313793103448277E-3,0,0,0]
[]
[]
[]
[null,"Loads With New Development"]
[]
[null,"This table summarizes the pollutant loads and runoff volumes in the Existing Condition, which includes the loads on the \"Sources\" tab, minus the benefits of the practices on the \"Existing Practices\" and \"Future Practices\" tabs.  The purple cells summarize loads from each broad category of sources.  Note that, while the summary table presents only the Total Surface Water loads, this table also breaks out the difference between loads during storm events (i.e., the Storm Load) and the loads occurring during dry weather conditions (i.e., the Non-Stormwater Load).Also note that the \"Urban Land\" category represents a summary of all residential, commercial, industrial and transportation land uses included in the \"Sources\" tab, minus all practices that reduce the load from urban Primary Sources."]
[null,"Loads to Surface Waters with Projected New Development"]
[null,null,"TN","TP","TSS","Fecal Coliform","Runoff Volume"]
[null,"Surface Water Loads","lb/year","lb/year","lb/year","billion/year","acre-feet/year"]
[null,"Urban Land",{"$f":"SUM(Calculations!O405:O429)-'New Development'!C76+C191","v":6.0243951612903223E-3},{"$f":"SUM(Calculations!P405:P429)-'New Development'!D76+D191","v":2.0786699507389164E-3},{"$f":"SUM(Calculations!Q405:Q429)-'New Development'!E76+E191","v":0},{"$f":"SUM(Calculations!R405:R429)-'New Development'!F76+F191","v":0},{"$f":"SUM(Calculations!S405:S429)-'New Development'!G76+G191","v":0}]
[null,"Active Construction",{"$f":"$E222*Sources!E$70/MAX(Sources!$G$70,0.001)","v":0},{"$f":"$E222*Sources!F$70/MAX(Sources!$G$70,0.001)","v":0},{"$f":"'New Development'!C120*(1-'New Development'!D120*'New Development'!F120*'New Development'!H120)*Sources!$G70/MAX(Sources!D70,0.001)+E192","v":0},{"$f":"$E222*Sources!H$70/MAX(Sources!$G$70,0.001)","v":0},{"$f":"G192+Calculations!S445","v":0}]
[null,"SSOs",{"$f":"'New Development'!C95+C193","v":0},{"$f":"'New Development'!D95+D193","v":0},{"$f":"'New Development'!E95+E193","v":0},{"$f":"'New Development'!F95+F193","v":0},{"$f":"'New Development'!G95","v":0}]
[null,"CSOs",{"$f":"'New Development'!C100+Results!C194","v":0},{"$f":"'New Development'!D100+Results!D194","v":0},{"$f":"'New Development'!E100+Results!E194","v":0},{"$f":"'New Development'!F100+Results!F194","v":0},{"$f":"'New Development'!G100+Results!G194","v":0}]
[null,"Channel Erosion",{"$f":"$E225*Results!C195/MAX(Results!$E$195,0.001)","v":0},{"$f":"$E225*Results!D195/MAX(Results!$E$195,0.001)","v":0},{"$f":"E195*((Calculations!D446^2*0.0012+Calculations!D446*0.0239)/((Calculations!C50/Sources!D71)^2*0.0012+Calculations!C50/Sources!D71*0.0239)-1)*IF('New Development'!C69=\"yes\",IF('New Development'!C57>0,1-'New Development'!C57*'New Development'!E57*'New Development'!F57,1-'New Development'!C56*'New Development'!E56*'New Development'!F56),1)+E195","v":0},0,0]
[null,"Road Sanding",{"$f":"C196","v":0},{"$f":"D196","v":0},0,0,0]
[null,"Forest",{"$f":"SUM(Calculations!O430:O434)+C197","v":0},{"$f":"SUM(Calculations!P430:P434)+D197","v":0},{"$f":"SUM(Calculations!Q430:Q434)+E197","v":0},{"$f":"SUM(Calculations!R430:R434)+F197","v":0},{"$f":"SUM(Calculations!S430:S434)+G197","v":0}]
[null,"Rural Land",{"$f":"SUM(Calculations!O435:O444)+C198","v":0},{"$f":"SUM(Calculations!P435:P444)+D198","v":0},{"$f":"SUM(Calculations!Q435:Q444)+E198","v":0},{"$f":"SUM(Calculations!R435:R444)+F198","v":0},{"$f":"SUM(Calculations!S435:S444)+G198","v":0}]
[null,"Livestock",{"$f":"C199","v":0},{"$f":"D199","v":0},0,0,0]
[null,"Illicit Connections",{"$f":"C200+'New Development'!B106","v":0},{"$f":"D200+'New Development'!C106","v":0},{"$f":"E200+'New Development'!D106","v":0},{"$f":"F200+'New Development'!E106","v":0},{"$f":"G200+'New Development'!F106","v":0}]
[null,"Marinas",{"$f":"C201","v":0},{"$f":"D201","v":0},0,0,0]
[null,"Point Sources",{"$f":"C202+'New Development'!C113","v":0},{"$f":"D202+'New Development'!E113","v":0},{"$f":"E202+'New Development'!G113","v":0},{"$f":"F202+'New Development'!I113","v":0},0]
[null,"OSDSs",{"$f":"'New Development'!D88+C203","v":0},{"$f":"'New Development'!E88+D203","v":0},{"$f":"'New Development'!F88+E203","v":0},{"$f":"'New Development'!G88+F203","v":0},0]
[null,"Open Water",{"$f":"C204","v":0},{"$f":"D204","v":0},0,0,0]
[null,"Total Surface Water Load",{"$f":"SUM(C221:C234)","v":6.0243951612903223E-3},{"$f":"SUM(D221:D234)","v":2.0786699507389164E-3},{"$f":"SUM(E221:E234)","v":0},{"$f":"SUM(F221:F234)","v":0},{"$f":"SUM(G221:G234)","v":0}]
[null,"Total Storm Load",{"$f":"C235-C237","v":6.0243951612903223E-3},{"$f":"D235-D237","v":2.0786699507389164E-3},{"$f":"E235-E237","v":0},{"$f":"F235-F237","v":0},{"$f":"G235-G237","v":0}]
[null,"Total Non-Storm Load",{"$f":"C223*(1-Defaults!$C$121)+(C227+C228)*(1-Defaults!C$71)+C230+C231+C232+C233","v":0},{"$f":"D223*(1-Defaults!$C$121)+(D227+D228)*(1-Defaults!D$71)+D230+D231+D232+D233","v":0},{"$f":"E223*(1-Defaults!$C$121)+(E227+E228)*(1-Defaults!E$71)+E230+E231+E232+E233","v":0},{"$f":"F223*(1-Defaults!$C$121)+(F227+F228)*(1-Defaults!F$71)+F230+F231+F232+F233","v":0},{"$f":"G223*(1-Defaults!$C$121)+(G227+G228)*(1-Defaults!G$71)+G230+G231+G232+G233","v":0}]
[null,"Groundwater Loads"]
[null,"Urban Land",{"$f":"SUMPRODUCT('New Development'!$D9:$D33,Calculations!$E405:$E429)*Calculations!C245/MAX('Future Practices'!$C33,0.001)+'New Development'!C77+C209","v":6.1281653225806448E-2},{"$f":"SUMPRODUCT('New Development'!$D9:$D33,Calculations!$E405:$E429)*Calculations!D245/MAX('Future Practices'!$C33,0.001)+'New Development'!D77+D209","v":4.3313793103448277E-3},{"$f":"'New Development'!E77+E209","v":0},{"$f":"'New Development'!F77+F209","v":0},0]
[null,"Septic Systems",{"$f":"'New Development'!D89+Results!C210","v":0},{"$f":"'New Development'!E89+Results!D210","v":0},{"$f":"'New Development'!F89+Results!E210","v":0},{"$f":"'New Development'!G89+Results!F210","v":0},0]
[null,"Total Groundwater Load",{"$f":"SUM(C239:C240)","v":6.1281653225806448E-2},{"$f":"SUM(D239:D240)","v":4.3313793103448277E-3},0,0,0]

{"sheet":"Results - Unlocked","index":6,"n_rows":241,"n_cols":7,"rows_kept":241,"cut":false,"hidden":true,"merged":[[108,1,108,6],[207,1,207,6],[214,1,214,6],[217,1,217,6],[237,1,237,6],[216,1,216,6],[86,1,86,6],[99,1,99,6],[107,1,107,6],[122,1,122,6],[131,1,131,6],[149,1,149,6],[187,1,187,6],[189,1,189,6],[186,1,186,6],[106,1,106,6],[128,1,128,6],[9,1,9,6],[129,1,129,6],[154,1,154,6],[156,1,156,6],[155,1,155,6],[1,1,6,3],[10,1,10,6],[12,1,12,6],[35,1,35,6],[37,1,37,6],[36,1,36,6],[85,1,85,6]]}
[]
[null,"This worksheet contains the data in the \"Results\" tab, but unlocked so that the user can copy results to customize reporting in another spreadsheet.  Please paste only the values, as this worksheet references the \"Results\" tab."]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Results!B10","v":"This summary table summarizes pollutant loads and runoff volume in the Existing Condition, with Future Practices in place, and with New Development.  The purple cells in this table represent final loads (or % change from Existing).  The grey cells are interim calculations, such as the load reduction from practices (summarized).  Surface water loads represents all loads during stormflow or during non-storm events that are delivered to surface waters, and Groundwater Loads include loads directly to groundwater from urban lawns, On-Site Sewage Disposal Systems, and BMPs that provide infiltration.  While some of the loads to groundwater may ultimately be delivered to surface waters, the WTM does not make this calculation.  To calculate loads to surface waters from groundwater, multiply the groundwater loads by a delivery ratio (known from local conditions), and add to surface water loads."}]
[null,"Summary Table"]
[null,null,"TN (lb/year)","TP (lb/year)","TSS (lb/year)","Fecal Coliform (billion/year)","Runoff Volume (acre-feet/year)"]
[null,"Surface Water Loads"]
[null,{"$f":"Results!B14","v":"Uncontrolled Load from Primary Sources"},{"$f":"Results!C14","v":0},{"$f":"Results!D14","v":0},{"$f":"Results!E14","v":0},{"$f":"Results!F14","v":0},{"$f":"Results!G14","v":0}]
[null,{"$f":"Results!B15","v":"Uncontrolled Load from Secondary Sources"},{"$f":"Results!C15","v":0},{"$f":"Results!D15","v":0},{"$f":"Results!E15","v":0},{"$f":"Results!F15","v":0},{"$f":"Results!G15","v":0}]
[null,{"$f":"Results!B16","v":"Load Reduction from Existing Practices"},{"$f":"Results!C16","v":-6.0243951612903223E-3},{"$f":"Results!D16","v":-2.0786699507389164E-3},{"$f":"Results!E16","v":0},{"$f":"Results!F16","v":0},{"$f":"Results!G16","v":0}]
[null,{"$f":"Results!B17","v":"Existing Surface Water Load"},{"$f":"Results!C17","v":6.0243951612903223E-3},{"$f":"Results!D17","v":2.0786699507389164E-3},{"$f":"Results!E17","v":0},{"$f":"Results!F17","v":0},{"$f":"Results!G17","v":0}]
[null,{"$f":"Results!B18","v":"Existing Load - Storm"},{"$f":"Results!C18","v":6.0243951612903223E-3},{"$f":"Results!D18","v":2.0786699507389164E-3},{"$f":"Results!E18","v":0},{"$f":"Results!F18","v":0},{"$f":"Results!G18","v":0}]
[null,{"$f":"Results!B19","v":"Existing Load - Nonstorm"},{"$f":"Results!C19","v":0},{"$f":"Results!D19","v":0},{"$f":"Results!E19","v":0},{"$f":"Results!F19","v":0},{"$f":"Results!G19","v":0}]
[null,{"$f":"Results!B20","v":"Load Reduction from Future Practices"},{"$f":"Results!C20","v":0},{"$f":"Results!D20","v":0},{"$f":"Results!E20","v":0},{"$f":"Results!F20","v":0},{"$f":"Results!G20","v":0}]
[null,{"$f":"Results!B21","v":"Surface Load with Future Practices in Place"},{"$f":"Results!C21","v":6.0243951612903223E-3},{"$f":"Results!D21","v":2.0786699507389164E-3},{"$f":"Results!E21","v":0},{"$f":"Results!F21","v":0},{"$f":"Results!G21","v":0}]
[null,{"$f":"Results!B22","v":"Surface Load Change From Existing (%)"},{"$f":"Results!C22","v":0},{"$f":"Results!D22","v":0},{"$f":"Results!E22","v":0},{"$f":"Results!F22","v":0},{"$f":"Results!G22","v":0}]
[null,{"$f":"Results!B23","v":"Surface Load with Future Practices - Storm"},{"$f":"Results!C23","v":6.0243951612903223E-3},{"$f":"Results!D23","v":2.0786699507389164E-3},{"$f":"Results!E23","v":0},{"$f":"Results!F23","v":0},{"$f":"Results!G23","v":0}]
[null,{"$f":"Results!B24","v":"Surface Load with Future Practices - Nonstorm"},{"$f":"Results!C24","v":0},{"$f":"Results!D24","v":0},{"$f":"Results!E24","v":0},{"$f":"Results!F24","v":0},{"$f":"Results!G24","v":0}]
[null,{"$f":"Results!B25","v":"Load from New Development"},{"$f":"Results!C25","v":0},{"$f":"Results!D25","v":0},{"$f":"Results!E25","v":0},{"$f":"Results!F25","v":0},{"$f":"Results!G25","v":0}]
[null,{"$f":"Results!B26","v":"Total Surface Load Including New Development"},{"$f":"Results!C26","v":6.0243951612903223E-3},{"$f":"Results!D26","v":2.0786699507389164E-3},{"$f":"Results!E26","v":0},{"$f":"Results!F26","v":0},{"$f":"Results!G26","v":0}]
[null,{"$f":"Results!B27","v":"Surface Load Change From Existing (%)"},{"$f":"Results!C27","v":0},{"$f":"Results!D27","v":0},{"$f":"Results!E27","v":0},{"$f":"Results!F27","v":0},{"$f":"Results!G27","v":0}]
[null,{"$f":"Results!B28","v":"Surface Load Including New Development - Storm"},{"$f":"Results!C28","v":6.0243951612903223E-3},{"$f":"Results!D28","v":2.0786699507389164E-3},{"$f":"Results!E28","v":0},{"$f":"Results!F28","v":0},{"$f":"Results!G28","v":0}]
[null,{"$f":"Results!B29","v":"Surface Load Including New Development - Non-Storm"},{"$f":"Results!C29","v":0},{"$f":"Results!D29","v":0},{"$f":"Results!E29","v":0},{"$f":"Results!F29","v":0},{"$f":"Results!G29","v":0}]
[null,{"$f":"Results!B30","v":"Groundwater Loads with Existing Practices in Place"},{"$f":"Results!C30","v":6.1281653225806448E-2},{"$f":"Results!D30","v":4.3313793103448277E-3},{"$f":"Results!E30","v":0},{"$f":"Results!F30","v":0},{"$f":"Results!G30","v":0}]
[null,{"$f":"Results!B31","v":"Groundwater Loads with Future Practices"},{"$f":"Results!C31","v":6.1281653225806448E-2},{"$f":"Results!D31","v":4.3313793103448277E-3},{"$f":"Results!E31","v":0},{"$f":"Results!F31","v":0},{"$f":"Results!G31","v":0}]
[null,{"$f":"Results!B32","v":"Groundwater Loads Including New Development"},{"$f":"Results!C32","v":6.1281653225806448E-2},{"$f":"Results!D32","v":4.3313793103448277E-3},{"$f":"Results!E32","v":0},{"$f":"Results!F32","v":0},{"$f":"Results!G32","v":0}]
[]
[]
[]
[null,{"$f":"Results!B36","v":"This table summarizes the pollutant loads and runoff volumes from Uncontrolled pollutant sources, including both the Primary Sources and Secondary Sources included in the \"Sources\" tab.  The purple cells summarize loads from each broad category of sources.  Note that, while the summary table presents only the Total Surface Water loads, this table also breaks out the difference between loads during storm events (i.e., the Storm Load) and the loads occurring during dry weather conditions (i.e., the Non-Stormwater Load).   THIS LOAD DOES NOT INCLUDE TURF MANAGEMENT.   Note that the load from turf managment typically appears as a \"negative reduction\", and will likely increase teh laods beyond those reported as Primary Sources."},{"$f":"Results!C36","v":0},{"$f":"Results!D36","v":0},{"$f":"Results!E36","v":0},{"$f":"Results!F36","v":0},{"$f":"Results!G36","v":0}]
[null,{"$f":"Results!B37","v":"Source Loads (Without Practices)"}]
[null,{"$f":"Results!B38","v":"Primary Sources"}]
[null,null,{"$f":"Results!C39","v":"TN (lb/year)"},{"$f":"Results!D39","v":"TP (lb/year)"},{"$f":"Results!E39","v":"TSS (lb/year)"},{"$f":"Results!F39","v":"Fecal Coliform (billion/year)"},{"$f":"Results!G39","v":"Runoff Volume (acre-feet/year)"}]
[]
[null,{"$f":"Results!B41","v":"Residential : LDR (<1du/acre)"},{"$f":"Results!C41","v":0},{"$f":"Results!D41","v":0},{"$f":"Results!E41","v":0},{"$f":"Results!F41","v":0},{"$f":"Results!G41","v":0}]
[null,{"$f":"Results!B42","v":"Residential : MDR (1-4 du/acre)"},{"$f":"Results!C42","v":0},{"$f":"Results!D42","v":0},{"$f":"Results!E42","v":0},{"$f":"Results!F42","v":0},{"$f":"Results!G42","v":0}]
[null,{"$f":"Results!B43","v":"Residential : HDR (>4 du/acre)"},{"$f":"Results!C43","v":0},{"$f":"Results!D43","v":0},{"$f":"Results!E43","v":0},{"$f":"Results!F43","v":0},{"$f":"Results!G43","v":0}]
[null,{"$f":"Results!B44","v":"Residential : Multifamily"},{"$f":"Results!C44","v":0},{"$f":"Results!D44","v":0},{"$f":"Results!E44","v":0},{"$f":"Results!F44","v":0},{"$f":"Results!G44","v":0}]
[null,{"$f":"Results!B45","v":""},{"$f":"Results!C45","v":0},{"$f":"Results!D45","v":0},{"$f":"Results!E45","v":0},{"$f":"Results!F45","v":0},{"$f":"Results!G45","v":0}]
[null,{"$f":"Results!B46","v":""},{"$f":"Results!C46","v":0},{"$f":"Results!D46","v":0},{"$f":"Results!E46","v":0},{"$f":"Results!F46","v":0},{"$f":"Results!G46","v":0}]
[null,{"$f":"Results!B47","v":""},{"$f":"Results!C47","v":0},{"$f":"Results!D47","v":0},{"$f":"Results!E47","v":0},{"$f":"Results!F47","v":0},{"$f":"Results!G47","v":0}]
[null,{"$f":"Results!B48","v":""},{"$f":"Results!C48","v":0},{"$f":"Results!D48","v":0},{"$f":"Results!E48","v":0},{"$f":"Results!F48","v":0},{"$f":"Results!G48","v":0}]
[null,{"$f":"Results!B49","v":""},{"$f":"Results!C49","v":0},{"$f":"Results!D49","v":0},{"$f":"Results!E49","v":0},{"$f":"Results!F49","v":0},{"$f":"Results!G49","v":0}]
[null,{"$f":"Results!B50","v":""},{"$f":"Results!C50","v":0},{"$f":"Results!D50","v":0},{"$f":"Results!E50","v":0},{"$f":"Results!F50","v":0},{"$f":"Results!G50","v":0}]
[null,{"$f":"Results!B51","v":"Commercial : Commercial"},{"$f":"Results!C51","v":0},{"$f":"Results!D51","v":0},{"$f":"Results!E51","v":0},{"$f":"Results!F51","v":0},{"$f":"Results!G51","v":0}]
[null,{"$f":"Results!B52","v":""},{"$f":"Results!C52","v":0},{"$f":"Results!D52","v":0},{"$f":"Results!E52","v":0},{"$f":"Results!F52","v":0},{"$f":"Results!G52","v":0}]
[null,{"$f":"Results!B53","v":""},{"$f":"Results!C53","v":0},{"$f":"Results!D53","v":0},{"$f":"Results!E53","v":0},{"$f":"Results!F53","v":0},{"$f":"Results!G53","v":0}]
[null,{"$f":"Results!B54","v":""},{"$f":"Results!C54","v":0},{"$f":"Results!D54","v":0},{"$f":"Results!E54","v":0},{"$f":"Results!F54","v":0},{"$f":"Results!G54","v":0}]
[null,{"$f":"Results!B55","v":""},{"$f":"Results!C55","v":0},{"$f":"Results!D55","v":0},{"$f":"Results!E55","v":0},{"$f":"Results!F55","v":0},{"$f":"Results!G55","v":0}]
[null,{"$f":"Results!B56","v":"Roadway : Roadway"},{"$f":"Results!C56","v":0},{"$f":"Results!D56","v":0},{"$f":"Results!E56","v":0},{"$f":"Results!F56","v":0},{"$f":"Results!G56","v":0}]
[null,{"$f":"Results!B57","v":""},{"$f":"Results!C57","v":0},{"$f":"Results!D57","v":0},{"$f":"Results!E57","v":0},{"$f":"Results!F57","v":0},{"$f":"Results!G57","v":0}]
[null,{"$f":"Results!B58","v":""},{"$f":"Results!C58","v":0},{"$f":"Results!D58","v":0},{"$f":"Results!E58","v":0},{"$f":"Results!F58","v":0},{"$f":"Results!G58","v":0}]
[null,{"$f":"Results!B59","v":""},{"$f":"Results!C59","v":0},{"$f":"Results!D59","v":0},{"$f":"Results!E59","v":0},{"$f":"Results!F59","v":0},{"$f":"Results!G59","v":0}]
[null,{"$f":"Results!B60","v":""},{"$f":"Results!C60","v":0},{"$f":"Results!D60","v":0},{"$f":"Results!E60","v":0},{"$f":"Results!F60","v":0},{"$f":"Results!G60","v":0}]
[null,{"$f":"Results!B61","v":"Industrial : Industrial"},{"$f":"Results!C61","v":0},{"$f":"Results!D61","v":0},{"$f":"Results!E61","v":0},{"$f":"Results!F61","v":0},{"$f":"Results!G61","v":0}]
[null,{"$f":"Results!B62","v":""},{"$f":"Results!C62","v":0},{"$f":"Results!D62","v":0},{"$f":"Results!E62","v":0},{"$f":"Results!F62","v":0},{"$f":"Results!G62","v":0}]
[null,{"$f":"Results!B63","v":""},{"$f":"Results!C63","v":0},{"$f":"Results!D63","v":0},{"$f":"Results!E63","v":0},{"$f":"Results!F63","v":0},{"$f":"Results!G63","v":0}]
[null,{"$f":"Results!B64","v":""},{"$f":"Results!C64","v":0},{"$f":"Results!D64","v":0},{"$f":"Results!E64","v":0},{"$f":"Results!F64","v":0},{"$f":"Results!G64","v":0}]
[null,{"$f":"Results!B65","v":""},{"$f":"Results!C65","v":0},{"$f":"Results!D65","v":0},{"$f":"Results!E65","v":0},{"$f":"Results!F65","v":0},{"$f":"Results!G65","v":0}]
[null,{"$f":"Results!B66","v":"Forest : Forest"},{"$f":"Results!C66","v":0},{"$f":"Results!D66","v":0},{"$f":"Results!E66","v":0},{"$f":"Results!F66","v":0},{"$f":"Results!G66","v":0}]
[null,{"$f":"Results!B67","v":""},{"$f":"Results!C67","v":0},{"$f":"Results!D67","v":0},{"$f":"Results!E67","v":0},{"$f":"Results!F67","v":0},{"$f":"Results!G67","v":0}]
[null,{"$f":"Results!B68","v":""},{"$f":"Results!C68","v":0},{"$f":"Results!D68","v":0},{"$f":"Results!E68","v":0},{"$f":"Results!F68","v":0},{"$f":"Results!G68","v":0}]
[null,{"$f":"Results!B69","v":""},{"$f":"Results!C69","v":0},{"$f":"Results!D69","v":0},{"$f":"Results!E69","v":0},{"$f":"Results!F69","v":0},{"$f":"Results!G69","v":0}]
[null,{"$f":"Results!B70","v":""},{"$f":"Results!C70","v":0},{"$f":"Results!D70","v":0},{"$f":"Results!E70","v":0},{"$f":"Results!F70","v":0},{"$f":"Results!G70","v":0}]
[null,{"$f":"Results!B71","v":"Rural : Rural"},{"$f":"Results!C71","v":0},{"$f":"Results!D71","v":0},{"$f":"Results!E71","v":0},{"$f":"Results!F71","v":0},{"$f":"Results!G71","v":0}]
[null,{"$f":"Results!B72","v":""},{"$f":"Results!C72","v":0},{"$f":"Results!D72","v":0},{"$f":"Results!E72","v":0},{"$f":"Results!F72","v":0},{"$f":"Results!G72","v":0}]
[null,{"$f":"Results!B73","v":""},{"$f":"Results!C73","v":0},{"$f":"Results!D73","v":0},{"$f":"Results!E73","v":0},{"$f":"Results!F73","v":0},{"$f":"Results!G73","v":0}]
[null,{"$f":"Results!B74","v":""},{"$f":"Results!C74","v":0},{"$f":"Results!D74","v":0},{"$f":"Results!E74","v":0},{"$f":"Results!F74","v":0},{"$f":"Results!G74","v":0}]
[null,{"$f":"Results!B75","v":""},{"$f":"Results!C75","v":0},{"$f":"Results!D75","v":0},{"$f":"Results!E75","v":0},{"$f":"Results!F75","v":0},{"$f":"Results!G75","v":0}]
[null,{"$f":"Results!B76","v":""},{"$f":"Results!C76","v":0},{"$f":"Results!D76","v":0},{"$f":"Results!E76","v":0},{"$f":"Results!F76","v":0},{"$f":"Results!G76","v":0}]
[null,{"$f":"Results!B77","v":""},{"$f":"Results!C77","v":0},{"$f":"Results!D77","v":0},{"$f":"Results!E77","v":0},{"$f":"Results!F77","v":0},{"$f":"Results!G77","v":0}]
[null,{"$f":"Results!B78","v":""},{"$f":"Results!C78","v":0},{"$f":"Results!D78","v":0},{"$f":"Results!E78","v":0},{"$f":"Results!F78","v":0},{"$f":"Results!G78","v":0}]
[null,{"$f":"Results!B79","v":""},{"$f":"Results!C79","v":0},{"$f":"Results!D79","v":0},{"$f":"Results!E79","v":0},{"$f":"Results!F79","v":0},{"$f":"Results!G79","v":0}]
[null,{"$f":"Results!B80","v":""},{"$f":"Results!C80","v":0},{"$f":"Results!D80","v":0},{"$f":"Results!E80","v":0},{"$f":"Results!F80","v":0},{"$f":"Results!G80","v":0}]
[null,{"$f":"Results!B81","v":"Open Water"},{"$f":"Results!C81","v":0},{"$f":"Results!D81","v":0},{"$f":"Results!E81","v":0},{"$f":"Results!F81","v":0},{"$f":"Results!G81","v":0}]
[null,{"$f":"Results!B82","v":"Active Construction"},{"$f":"Results!C82","v":0},{"$f":"Results!D82","v":0},{"$f":"Results!E82","v":0},{"$f":"Results!F82","v":0},{"$f":"Results!G82","v":0}]
[null,{"$f":"Results!B83","v":"Total Surface Water Primary Source Load"},{"$f":"Results!C83","v":0},{"$f":"Results!D83","v":0},{"$f":"Results!E83","v":0},{"$f":"Results!F83","v":0},{"$f":"Results!G83","v":0}]
[null,{"$f":"Results!B84","v":"Primary Source Storm Load"},{"$f":"Results!C84","v":0},{"$f":"Results!D84","v":0},{"$f":"Results!E84","v":0},{"$f":"Results!F84","v":0},{"$f":"Results!G84","v":0}]
[null,{"$f":"Results!B85","v":"Primary Source Non-Stormwater Load"},{"$f":"Results!C85","v":0},{"$f":"Results!D85","v":0},{"$f":"Results!E85","v":0},{"$f":"Results!F85","v":0},{"$f":"Results!G85","v":0}]
[null,{"$f":"Results!B86","v":"Secondary Sources"},{"$f":"Results!C86","v":0},{"$f":"Results!D86","v":0},{"$f":"Results!E86","v":0},{"$f":"Results!F86","v":0},{"$f":"Results!G86","v":0}]
[null,{"$f":"Results!B87","v":"Secondary Load to Surface Waters"},{"$f":"Results!C87","v":0},{"$f":"Results!D87","v":0},{"$f":"Results!E87","v":0},{"$f":"Results!F87","v":0},{"$f":"Results!G87","v":0}]
[null,{"$f":"Results!B88","v":"OSDSs - Surface"},{"$f":"Results!C88","v":0},{"$f":"Results!D88","v":0},{"$f":"Results!E88","v":0},{"$f":"Results!F88","v":0},{"$f":"Results!G88","v":0}]
[null,{"$f":"Results!B89","v":"SSOs"},{"$f":"Results!C89","v":0},{"$f":"Results!D89","v":0},{"$f":"Results!E89","v":0},{"$f":"Results!F89","v":0},{"$f":"Results!G89","v":0}]
[null,{"$f":"Results!B90","v":"CSOs"},{"$f":"Results!C90","v":0},{"$f":"Results!D90","v":0},{"$f":"Results!E90","v":0},{"$f":"Results!F90","v":0},{"$f":"Results!G90","v":0}]
[null,{"$f":"Results!B91","v":"Illicit Connections"},{"$f":"Results!C91","v":0},{"$f":"Results!D91","v":0},{"$f":"Results!E91","v":0},{"$f":"Results!F91","v":0},{"$f":"Results!G91","v":0}]
[null,{"$f":"Results!B92","v":"Channel Erosion"},{"$f":"Results!C92","v":0},{"$f":"Results!D92","v":0},{"$f":"Results!E92","v":0},{"$f":"Results!F92","v":0},{"$f":"Results!G92","v":0}]
[null,{"$f":"Results!B93","v":"Hobby Farms/Livestock"},{"$f":"Results!C93","v":0},{"$f":"Results!D93","v":0},{"$f":"Results!E93","v":0},{"$f":"Results!F93","v":0},{"$f":"Results!G93","v":0}]
[null,{"$f":"Results!B94","v":"Marinas"},{"$f":"Results!C94","v":0},{"$f":"Results!D94","v":0},{"$f":"Results!E94","v":0},{"$f":"Results!F94","v":0},{"$f":"Results!G94","v":0}]
[null,{"$f":"Results!B95","v":"Road Sanding"},{"$f":"Results!C95","v":0},{"$f":"Results!D95","v":0},{"$f":"Results!E95","v":0},{"$f":"Results!F95","v":0},{"$f":"Results!G95","v":0}]
[null,{"$f":"Results!B96","v":"Point Source Discharges"},{"$f":"Results!C96","v":0},{"$f":"Results!D96","v":0},{"$f":"Results!E96","v":0},{"$f":"Results!F96","v":0},{"$f":"Results!G96","v":0}]
[null,{"$f":"Results!B97","v":"Total Surface Water Secondary Source Surface Load"},{"$f":"Results!C97","v":0},{"$f":"Results!D97","v":0},{"$f":"Results!E97","v":0},{"$f":"Results!F97","v":0},{"$f":"Results!G97","v":0}]
[null,{"$f":"Results!B98","v":"Secondary Source Storm Load"},{"$f":"Results!C98","v":0},{"$f":"Results!D98","v":0},{"$f":"Results!E98","v":0},{"$f":"Results!F98","v":0},{"$f":"Results!G98","v":0}]
[null,{"$f":"Results!B99","v":"Secondary Source Non-Stormwater Load"},{"$f":"Results!C99","v":0},{"$f":"Results!D99","v":0},{"$f":"Results!E99","v":0},{"$f":"Results!F99","v":0},{"$f":"Results!G99","v":0}]
[null,{"$f":"Results!B100","v":"Secondary  Load to Groundwater"},{"$f":"Results!C100","v":0},{"$f":"Results!D100","v":0},{"$f":"Results!E100","v":0},{"$f":"Results!F100","v":0},{"$f":"Results!G100","v":0}]
[null,{"$f":"Results!B101","v":"OSDSs- Subsurface"},{"$f":"Results!C101","v":0},{"$f":"Results!D101","v":0},{"$f":"Results!E101","v":0},{"$f":"Results!F101","v":0},{"$f":"Results!G101","v":0}]
[null,{"$f":"Results!B102","v":"Total Groundwater Load"},{"$f":"Results!C102","v":0},{"$f":"Results!D102","v":0},{"$f":"Results!E102","v":0},{"$f":"Results!F102","v":0},{"$f":"Results!G102","v":0}]
[]
[]
[]
[]
[null,{"$f":"Results!B107","v":"This table summarizes the pollutant load and runoff reductions achieved by practices included in the \"Existing Practices\" tab.  The purple cells summarize the total load reduction from all practices, while the grey cells report the benefits of individual practices.  Note that, while the summary table presents only the Total Surface Water loads, this table also breaks out the reductions from loads during storm events (i.e., the Storm Load) and the loads occurring during dry weather conditions (i.e., the Non-Stormwater Load).  In some cases, a negative load reduction may be reported.  This represents an increase in load due to a management practice such as turf management, or a contribution to groundwater from a practice that uses infiltration."},{"$f":"Results!C107","v":0},{"$f":"Results!D107","v":0},{"$f":"Results!E107","v":0},{"$f":"Results!F107","v":0},{"$f":"Results!G107","v":0}]
[null,{"$f":"Results!B108","v":"Benefits (Load Reductions) of Existing Practices"},{"$f":"Results!C108","v":0},{"$f":"Results!D108","v":0},{"$f":"Results!E108","v":0},{"$f":"Results!F108","v":0},{"$f":"Results!G108","v":0}]
[null,{"$f":"Results!B109","v":"Reductions to Surface Water Loads"}]
[null,null,{"$f":"Results!C110","v":"TN (lb/year)"},{"$f":"Results!D110","v":"TP (lb/year)"},{"$f":"Results!E110","v":"TSS (lb/year)"},{"$f":"Results!F110","v":"Fecal Coliform (billion/year)"},{"$f":"Results!G110","v":"Runoff Volume (acre-feet/year)"}]
[null,{"$f":"Results!B111","v":"Turf Management - Surface"},{"$f":"Results!C111","v":-6.0243951612903223E-3},{"$f":"Results!D111","v":-2.0786699507389164E-3},{"$f":"Results!E111","v":0},{"$f":"Results!F111","v":0},{"$f":"Results!G111","v":0}]
[null,{"$f":"Results!B112","v":"Pet Waste Education"},{"$f":"Results!C112","v":0},{"$f":"Results!D112","v":0},{"$f":"Results!E112","v":0},{"$f":"Results!F112","v":0},{"$f":"Results!G112","v":0}]
[null,{"$f":"Results!B113","v":"Erosion and Sediment Control"},{"$f":"Results!C113","v":0},{"$f":"Results!D113","v":0},{"$f":"Results!E113","v":0},{"$f":"Results!F113","v":0},{"$f":"Results!G113","v":0}]
[null,{"$f":"Results!B114","v":"Street Sweeping "},{"$f":"Results!C114","v":0},{"$f":"Results!D114","v":0},{"$f":"Results!E114","v":0},{"$f":"Results!F114","v":0},{"$f":"Results!G114","v":0}]
[null,{"$f":"Results!B115","v":"Street Sweeping - Sanding"},{"$f":"Results!C115","v":0},{"$f":"Results!D115","v":0},{"$f":"Results!E115","v":0},{"$f":"Results!F115","v":0},{"$f":"Results!G115","v":0}]
[null,{"$f":"Results!B116","v":"Structural Stormwater Management Practices"},{"$f":"Results!C116","v":0},{"$f":"Results!D116","v":0},{"$f":"Results!E116","v":0},{"$f":"Results!F116","v":0},{"$f":"Results!G116","v":0}]
[null,{"$f":"Results!B117","v":"Riparian Buffers"},{"$f":"Results!C117","v":0},{"$f":"Results!D117","v":0},{"$f":"Results!E117","v":0},{"$f":"Results!F117","v":0},{"$f":"Results!G117","v":0}]
[null,{"$f":"Results!B118","v":"Catch Basin Cleanouts"},{"$f":"Results!C118","v":0},{"$f":"Results!D118","v":0},{"$f":"Results!E118","v":0},{"$f":"Results!F118","v":0},{"$f":"Results!G118","v":0}]
[null,{"$f":"Results!B119","v":"Marina Pumpouts"},{"$f":"Results!C119","v":0},{"$f":"Results!D119","v":0},{"$f":"Results!E119","v":0},{"$f":"Results!F119","v":0},{"$f":"Results!G119","v":0}]
[null,{"$f":"Results!B120","v":"Total Surface Water Reduction "},{"$f":"Results!C120","v":-6.0243951612903223E-3},{"$f":"Results!D120","v":-2.0786699507389164E-3},{"$f":"Results!E120","v":0},{"$f":"Results!F120","v":0},{"$f":"Results!G120","v":0}]
[null,{"$f":"Results!B121","v":"Storm Reduction"},{"$f":"Results!C121","v":-6.0243951612903223E-3},{"$f":"Results!D121","v":-2.0786699507389164E-3},{"$f":"Results!E121","v":0},{"$f":"Results!F121","v":0},{"$f":"Results!G121","v":0}]
[null,{"$f":"Results!B122","v":"Non-Storm Reduction"},{"$f":"Results!C122","v":0},{"$f":"Results!D122","v":0},{"$f":"Results!E122","v":0},{"$f":"Results!F122","v":0},{"$f":"Results!G122","v":0}]
[null,{"$f":"Results!B123","v":"Reductions to Groundwater Loads"},{"$f":"Results!C123","v":0},{"$f":"Results!D123","v":0},{"$f":"Results!E123","v":0},{"$f":"Results!F123","v":0},{"$f":"Results!G123","v":0}]
[null,{"$f":"Results!B124","v":"Turf Management"},{"$f":"Results!C124","v":-6.1281653225806448E-2},{"$f":"Results!D124","v":-4.3313793103448277E-3},{"$f":"Results!E124","v":0},{"$f":"Results!F124","v":0},{"$f":"Results!G124","v":0}]
[null,{"$f":"Results!B125","v":"Riparian Buffers"},{"$f":"Results!C125","v":0},{"$f":"Results!D125","v":0},{"$f":"Results!E125","v":0},{"$f":"Results!F125","v":0},{"$f":"Results!G125","v":0}]
[null,{"$f":"Results!B126","v":"Structural Stormwater Management Practices"},{"$f":"Results!C126","v":0},{"$f":"Results!D126","v":0},{"$f":"Results!E126","v":0},{"$f":"Results!F126","v":0},{"$f":"Results!G126","v":0}]
[null,{"$f":"Results!B127","v":"Total Groundwater Reduction "},{"$f":"Results!C127","v":-6.1281653225806448E-2},{"$f":"Results!D127","v":-4.3313793103448277E-3},{"$f":"Results!E127","v":0},{"$f":"Results!F127","v":0},{"$f":"Results!G127","v":0}]
[]
[null,{"$f":"Results!B129","v":"This table summarizes the pollutant loads and runoff volumes in the Existing Condition, which includes the loads on the \"Sources\" tab, minus the benefits of the practices on the \"Existing Practices\" tab.  The purple cells summarize loads from each broad category of sources.  Note that, while the summary table presents only the Total Surface Water loads, this table also breaks out the difference between loads during storm events (i.e., the Storm Load) and the loads occurring during dry weather conditions (i.e., the Non-Stormwater Load).Also note that the \"Urban Land\" category represents a summary of all residential, commercial, industrial and transportation land uses included in the \"Sources\" tab, minus all practices that reduce the load from urban Primary Sources."},{"$f":"Results!C129","v":0},{"$f":"Results!D129","v":0},{"$f":"Results!E129","v":0},{"$f":"Results!F129","v":0},{"$f":"Results!G129","v":0}]
[null,{"$f":"Results!B130","v":"Loads with Existing Practices"},{"$f":"Results!C130","v":0},{"$f":"Results!D130","v":0},{"$f":"Results!E130","v":0},{"$f":"Results!F130","v":0},{"$f":"Results!G130","v":0}]
[null,null,{"$f":"Results!C131","v":"TN (lb/year)"},{"$f":"Results!D131","v":"TP (lb/year)"},{"$f":"Results!E131","v":"TSS (lb/year)"},{"$f":"Results!F131","v":"Fecal Coliform (billion/year)"},{"$f":"Results!G131","v":"Runoff Volume (acre-feet/year)"}]
[null,{"$f":"Results!B132","v":"Loads to Surface Waters"},{"$f":"Results!C132","v":0},{"$f":"Results!D132","v":0},{"$f":"Results!E132","v":0},{"$f":"Results!F132","v":0},{"$f":"Results!G132","v":0}]
[null,{"$f":"Results!B133","v":"Urban Land"},{"$f":"Results!C133","v":6.0243951612903223E-3},{"$f":"Results!D133","v":2.0786699507389164E-3},{"$f":"Results!E133","v":0},{"$f":"Results!F133","v":0},{"$f":"Results!G133","v":0}]
[null,{"$f":"Results!B134","v":"Active Construction"},{"$f":"Results!C134","v":0},{"$f":"Results!D134","v":0},{"$f":"Results!E134","v":0},{"$f":"Results!F134","v":0},{"$f":"Results!G134","v":0}]
[null,{"$f":"Results!B135","v":"SSOs"},{"$f":"Results!C135","v":0},{"$f":"Results!D135","v":0},{"$f":"Results!E135","v":0},{"$f":"Results!F135","v":0},{"$f":"Results!G135","v":0}]
[null,{"$f":"Results!B136","v":"CSOs"},{"$f":"Results!C136","v":0},{"$f":"Results!D136","v":0},{"$f":"Results!E136","v":0},{"$f":"Results!F136","v":0},{"$f":"Results!G136","v":0}]
[null,{"$f":"Results!B137","v":"Channel Erosion"},{"$f":"Results!C137","v":0},{"$f":"Results!D137","v":0},{"$f":"Results!E137","v":0},{"$f":"Results!F137","v":0},{"$f":"Results!G137","v":0}]
[null,{"$f":"Results!B138","v":"Road Sanding"},{"$f":"Results!C138","v":0},{"$f":"Results!D138","v":0},{"$f":"Results!E138","v":0},{"$f":"Results!F138","v":0},{"$f":"Results!G138","v":0}]
[null,{"$f":"Results!B139","v":"Forest"},{"$f":"Results!C139","v":0},{"$f":"Results!D139","v":0},{"$f":"Results!E139","v":0},{"$f":"Results!F139","v":0},{"$f":"Results!G139","v":0}]
[null,{"$f":"Results!B140","v":"Rural Land"},{"$f":"Results!C140","v":0},{"$f":"Results!D140","v":0},{"$f":"Results!E140","v":0},{"$f":"Results!F140","v":0},{"$f":"Results!G140","v":0}]
[null,{"$f":"Results!B141","v":"Livestock"},{"$f":"Results!C141","v":0},{"$f":"Results!D141","v":0},{"$f":"Results!E141","v":0},{"$f":"Results!F141","v":0},{"$f":"Results!G141","v":0}]
[null,{"$f":"Results!B142","v":"Illicit Connections"},{"$f":"Results!C142","v":0},{"$f":"Results!D142","v":0},{"$f":"Results!E142","v":0},{"$f":"Results!F142","v":0},{"$f":"Results!G142","v":0}]
[null,{"$f":"Results!B143","v":"Marinas"},{"$f":"Results!C143","v":0},{"$f":"Results!D143","v":0},{"$f":"Results!E143","v":0},{"$f":"Results!F143","v":0},{"$f":"Results!G143","v":0}]
[null,{"$f":"Results!B144","v":"Point Sources"},{"$f":"Results!C144","v":0},{"$f":"Results!D144","v":0},{"$f":"Results!E144","v":0},{"$f":"Results!F144","v":0},{"$f":"Results!G144","v":0}]
[null,{"$f":"Results!B145","v":"OSDS - Surface"},{"$f":"Results!C145","v":0},{"$f":"Results!D145","v":0},{"$f":"Results!E145","v":0},{"$f":"Results!F145","v":0},{"$f":"Results!G145","v":0}]
[null,{"$f":"Results!B146","v":"Open Water"},{"$f":"Results!C146","v":0},{"$f":"Results!D146","v":0},{"$f":"Results!E146","v":0},{"$f":"Results!F146","v":0},{"$f":"Results!G146","v":0}]
[null,{"$f":"Results!B147","v":"Total Surface Water Load"},{"$f":"Results!C147","v":6.0243951612903223E-3},{"$f":"Results!D147","v":2.0786699507389164E-3},{"$f":"Results!E147","v":0},{"$f":"Results!F147","v":0},{"$f":"Results!G147","v":0}]
[null,{"$f":"Results!B148","v":"Total Storm Load"},{"$f":"Results!C148","v":6.0243951612903223E-3},{"$f":"Results!D148","v":2.0786699507389164E-3},{"$f":"Results!E148","v":0},{"$f":"Results!F148","v":0},{"$f":"Results!G148","v":0}]
[null,{"$f":"Results!B149","v":"Total Non-Storm Load"},{"$f":"Results!C149","v":0},{"$f":"Results!D149","v":0},{"$f":"Results!E149","v":0},{"$f":"Results!F149","v":0},{"$f":"Results!G149","v":0}]
[null,{"$f":"Results!B150","v":"Groundwater Loads"},{"$f":"Results!C150","v":0},{"$f":"Results!D150","v":0},{"$f":"Results!E150","v":0},{"$f":"Results!F150","v":0},{"$f":"Results!G150","v":0}]
[null,{"$f":"Results!B151","v":"Urban Land"},{"$f":"Results!C151","v":6.1281653225806448E-2},{"$f":"Results!D151","v":4.3313793103448277E-3},{"$f":"Results!E151","v":0},{"$f":"Results!F151","v":0},{"$f":"Results!G151","v":0}]
[null,{"$f":"Results!B152","v":"OSDS - Subsurface"},{"$f":"Results!C152","v":0},{"$f":"Results!D152","v":0},{"$f":"Results!E152","v":0},{"$f":"Results!F152","v":0},{"$f":"Results!G152","v":0}]
[null,{"$f":"Results!B153","v":"Total Groundwater Load"},{"$f":"Results!C153","v":6.1281653225806448E-2},{"$f":"Results!D153","v":4.3313793103448277E-3},{"$f":"Results!E153","v":0},{"$f":"Results!F153","v":0},{"$f":"Results!G153","v":0}]
[]
[null,{"$f":"Results!B155","v":"Future Practices"},{"$f":"Results!C155","v":0},{"$f":"Results!D155","v":0},{"$f":"Results!E155","v":0},{"$f":"Results!F155","v":0},{"$f":"Results!G155","v":0}]
[null,{"$f":"Results!B156","v":"This table summarizes the Net pollutant load and runoff reductions achieved by practices included in the \"Future Practices\" tab.  The reductions presented in this table include only the benefits beyond the practices already in place in the Existing Conditions.  So, for example, an improvement to an existing education program would include only the additional load reduction achieved by improving the program. The purple cells summarize the total load reduction from all practices, while the grey cells report the benefits of individual practices.  Note that, while the summary table presents only the Total Surface Water loads, this table also breaks out the reductions from loads during storm events (i.e., the Storm Load) and the loads occurring during dry weather conditions (i.e., the Non-Stormwater Load).  In some cases, a negative load reduction may be reported.  This represents an increase in load, which would occur if a program or practice was made less effective in the future condition."},{"$f":"Results!C156","v":0},{"$f":"Results!D156","v":0},{"$f":"Results!E156","v":0},{"$f":"Results!F156","v":0},{"$f":"Results!G156","v":0}]
[null,{"$f":"Results!B157","v":"Net Benefit (Load Reductions) of Future Practices"},{"$f":"Results!C157","v":0},{"$f":"Results!D157","v":0},{"$f":"Results!E157","v":0},{"$f":"Results!F157","v":0},{"$f":"Results!G157","v":0}]
[null,null,{"$f":"Results!C158","v":"TN (lbs/year)"},{"$f":"Results!D158","v":"TP (lbs/year)"},{"$f":"Results!E158","v":"TSS (lbs/year)"},{"$f":"Results!F158","v":"Bacteria (billion/year)"},{"$f":"Results!G158","v":"Runoff Reduction (acre-ft/yr)"}]
[null,{"$f":"Results!B159","v":"Reductions to Surface Water Loads"}]
[null,{"$f":"Results!B160","v":"Lawn Care Education Surface"},{"$f":"Results!C160","v":0},{"$f":"Results!D160","v":0},{"$f":"Results!E160","v":0},{"$f":"Results!F160","v":0},{"$f":"Results!G160","v":0}]
[null,{"$f":"Results!B161","v":"Pet Waste Education"},{"$f":"Results!C161","v":0},{"$f":"Results!D161","v":0},{"$f":"Results!E161","v":0},{"$f":"Results!F161","v":0},{"$f":"Results!G161","v":0}]
[null,{"$f":"Results!B162","v":"Erosion and Sediment Control"},{"$f":"Results!C162","v":0},{"$f":"Results!D162","v":0},{"$f":"Results!E162","v":0},{"$f":"Results!F162","v":0},{"$f":"Results!G162","v":0}]
[null,{"$f":"Results!B163","v":"Street Sweeping "},{"$f":"Results!C163","v":0},{"$f":"Results!D163","v":0},{"$f":"Results!E163","v":0},{"$f":"Results!F163","v":0},{"$f":"Results!G163","v":0}]
[null,{"$f":"Results!B164","v":"Street Sweeping - Sanding"},{"$f":"Results!C164","v":0},{"$f":"Results!D164","v":0},{"$f":"Results!E164","v":0},{"$f":"Results!F164","v":0},{"$f":"Results!G164","v":0}]
[null,{"$f":"Results!B165","v":"Riparian Buffers"},{"$f":"Results!C165","v":0},{"$f":"Results!D165","v":0},{"$f":"Results!E165","v":0},{"$f":"Results!F165","v":0},{"$f":"Results!G165","v":0}]
[null,{"$f":"Results!B166","v":"Catch Basin Cleanouts"},{"$f":"Results!C166","v":0},{"$f":"Results!D166","v":0},{"$f":"Results!E166","v":0},{"$f":"Results!F166","v":0},{"$f":"Results!G166","v":0}]
[null,{"$f":"Results!B167","v":"Marina Pumpouts"},{"$f":"Results!C167","v":0},{"$f":"Results!D167","v":0},{"$f":"Results!E167","v":0},{"$f":"Results!F167","v":0},{"$f":"Results!G167","v":0}]
[null,{"$f":"Results!B168","v":"Urban Downsizing"},{"$f":"Results!C168","v":0},{"$f":"Results!D168","v":0},{"$f":"Results!E168","v":0},{"$f":"Results!F168","v":0},{"$f":"Results!G168","v":0}]
[null,{"$f":"Results!B169","v":"Redevelopment With Improvements"},{"$f":"Results!C169","v":0},{"$f":"Results!D169","v":0},{"$f":"Results!E169","v":0},{"$f":"Results!F169","v":0},{"$f":"Results!G169","v":0}]
[null,{"$f":"Results!B170","v":"Stormwater Retrofits "},{"$f":"Results!C170","v":0},{"$f":"Results!D170","v":0},{"$f":"Results!E170","v":0},{"$f":"Results!F170","v":0},{"$f":"Results!G170","v":0}]
[null,{"$f":"Results!B171","v":"Illicit Connection Removal"},{"$f":"Results!C171","v":0},{"$f":"Results!D171","v":0},{"$f":"Results!E171","v":0},{"$f":"Results!F171","v":0},{"$f":"Results!G171","v":0}]
[null,{"$f":"Results!B172","v":"CSO Repair/ Abatement"},{"$f":"Results!C172","v":0},{"$f":"Results!D172","v":0},{"$f":"Results!E172","v":0},{"$f":"Results!F172","v":0},{"$f":"Results!G172","v":0}]
[null,{"$f":"Results!B173","v":"SSO Repair/ Abatement"},{"$f":"Results!C173","v":0},{"$f":"Results!D173","v":0},{"$f":"Results!E173","v":0},{"$f":"Results!F173","v":0},{"$f":"Results!G173","v":0}]
[null,{"$f":"Results!B174","v":"OSDS Programs - Surface"},{"$f":"Results!C174","v":0},{"$f":"Results!D174","v":0},{"$f":"Results!E174","v":0},{"$f":"Results!F174","v":0},{"$f":"Results!G174","v":0}]
[null,{"$f":"Results!B175","v":"Stream Restoration"},{"$f":"Results!C175","v":0},{"$f":"Results!D175","v":0},{"$f":"Results!E175","v":0},{"$f":"Results!F175","v":0},{"$f":"Results!G175","v":0}]
[null,{"$f":"Results!B176","v":"Point Source Reduction"},{"$f":"Results!C176","v":0},{"$f":"Results!D176","v":0},{"$f":"Results!E176","v":0},{"$f":"Results!F176","v":0},{"$f":"Results!G176","v":0}]
[null,{"$f":"Results!B177","v":"Total Surface Water Reduction"},{"$f":"Results!C177","v":0},{"$f":"Results!D177","v":0},{"$f":"Results!E177","v":0},{"$f":"Results!F177","v":0},{"$f":"Results!G177","v":0}]
[null,{"$f":"Results!B178","v":"Storm Load Reduction"},{"$f":"Results!C178","v":0},{"$f":"Results!D178","v":0},{"$f":"Results!E178","v":0},{"$f":"Results!F178","v":0},{"$f":"Results!G178","v":0}]
[null,{"$f":"Results!B179","v":"Non-Storm Load Reduction"},{"$f":"Results!C179","v":0},{"$f":"Results!D179","v":0},{"$f":"Results!E179","v":0},{"$f":"Results!F179","v":0},{"$f":"Results!G179","v":0}]
[null,{"$f":"Results!B180","v":"Reductions to Groundwater Loads"}]
[null,{"$f":"Results!B181","v":"Urban Turf"},{"$f":"Results!C181","v":0},{"$f":"Results!D181","v":0},{"$f":"Results!E181","v":0},{"$f":"Results!F181","v":0},{"$f":"Results!G181","v":0}]
[null,{"$f":"Results!B182","v":"Riparian Buffers"},{"$f":"Results!C182","v":0},{"$f":"Results!D182","v":0},{"$f":"Results!E182","v":0},{"$f":"Results!F182","v":0},{"$f":"Results!G182","v":0}]
[null,{"$f":"Results!B183","v":"Stormwater Retrofits "},{"$f":"Results!C183","v":0},{"$f":"Results!D183","v":0},{"$f":"Results!E183","v":0},{"$f":"Results!F183","v":0},{"$f":"Results!G183","v":0}]
[null,{"$f":"Results!B184","v":"OSDSs"},{"$f":"Results!C184","v":0},{"$f":"Results!D184","v":0},{"$f":"Results!E184","v":0},{"$f":"Results!F184","v":0},{"$f":"Results!G184","v":0}]
[null,{"$f":"Results!B185","v":"Total Groundwater Load Reduction"},{"$f":"Results!C185","v":0},{"$f":"Results!D185","v":0},{"$f":"Results!E185","v":0},{"$f":"Results!F185","v":0},{"$f":"Results!G185","v":0}]
[]
[null,{"$f":"Results!B187","v":"This table summarizes the pollutant loads and runoff volumes in the Future Condition, which includes the loads on the \"Sources\" tab, minus the benefits of the practices on the \"Existing Practices\" and \"Future Practices\" tabs.  The purple cells summarize loads from each broad category of sources.  Note that, while the summary table presents only the Total Surface Water loads, this table also breaks out the difference between loads during storm events (i.e., the Storm Load) and the loads occurring during dry weather conditions (i.e., the Non-Stormwater Load).Also note that the \"Urban Land\" category represents a summary of all residential, commercial, industrial and transportation land uses included in the \"Sources\" tab, minus all practices that reduce the load from urban Primary Sources."},{"$f":"Results!C187","v":0},{"$f":"Results!D187","v":0},{"$f":"Results!E187","v":0},{"$f":"Results!F187","v":0},{"$f":"Results!G187","v":0}]
[null,{"$f":"Results!B188","v":"Loads with Future Practices in Place"},{"$f":"Results!C188","v":0},{"$f":"Results!D188","v":0},{"$f":"Results!E188","v":0},{"$f":"Results!F188","v":0},{"$f":"Results!G188","v":0}]
[null,null,{"$f":"Results!C189","v":"TN (lb/year)"},{"$f":"Results!D189","v":"TP (lb/year)"},{"$f":"Results!E189","v":"TSS (lb/year)"},{"$f":"Results!F189","v":"Fecal Coliform (billion/year)"},{"$f":"Results!G189","v":"Runoff Volume (acre-feet/year)"}]
[null,{"$f":"Results!B190","v":"Loads to Surface Waters"},{"$f":"Results!C190","v":0},{"$f":"Results!D190","v":0},{"$f":"Results!E190","v":0},{"$f":"Results!F190","v":0},{"$f":"Results!G190","v":0}]
[null,{"$f":"Results!B191","v":"Urban Land"},{"$f":"Results!C191","v":6.0243951612903223E-3},{"$f":"Results!D191","v":2.0786699507389164E-3},{"$f":"Results!E191","v":0},{"$f":"Results!F191","v":0},{"$f":"Results!G191","v":0}]
[null,{"$f":"Results!B192","v":"Active Construction"},{"$f":"Results!C192","v":0},{"$f":"Results!D192","v":0},{"$f":"Results!E192","v":0},{"$f":"Results!F192","v":0},{"$f":"Results!G192","v":0}]
[null,{"$f":"Results!B193","v":"SSOs"},{"$f":"Results!C193","v":0},{"$f":"Results!D193","v":0},{"$f":"Results!E193","v":0},{"$f":"Results!F193","v":0},{"$f":"Results!G193","v":0}]
[null,{"$f":"Results!B194","v":"CSOs"},{"$f":"Results!C194","v":0},{"$f":"Results!D194","v":0},{"$f":"Results!E194","v":0},{"$f":"Results!F194","v":0},{"$f":"Results!G194","v":0}]
[null,{"$f":"Results!B195","v":"Channel Erosion"},{"$f":"Results!C195","v":0},{"$f":"Results!D195","v":0},{"$f":"Results!E195","v":0},{"$f":"Results!F195","v":0},{"$f":"Results!G195","v":0}]
[null,{"$f":"Results!B196","v":"Road Sanding"},{"$f":"Results!C196","v":0},{"$f":"Results!D196","v":0},{"$f":"Results!E196","v":0},{"$f":"Results!F196","v":0},{"$f":"Results!G196","v":0}]
[null,{"$f":"Results!B197","v":"Forest"},{"$f":"Results!C197","v":0},{"$f":"Results!D197","v":0},{"$f":"Results!E197","v":0},{"$f":"Results!F197","v":0},{"$f":"Results!G197","v":0}]
[null,{"$f":"Results!B198","v":"Rural Land"},{"$f":"Results!C198","v":0},{"$f":"Results!D198","v":0},{"$f":"Results!E198","v":0},{"$f":"Results!F198","v":0},{"$f":"Results!G198","v":0}]
[null,{"$f":"Results!B199","v":"Livestock"},{"$f":"Results!C199","v":0},{"$f":"Results!D199","v":0},{"$f":"Results!E199","v":0},{"$f":"Results!F199","v":0},{"$f":"Results!G199","v":0}]
[null,{"$f":"Results!B200","v":"Illicit Connections"},{"$f":"Results!C200","v":0},{"$f":"Results!D200","v":0},{"$f":"Results!E200","v":0},{"$f":"Results!F200","v":0},{"$f":"Results!G200","v":0}]
[null,{"$f":"Results!B201","v":"Marinas"},{"$f":"Results!C201","v":0},{"$f":"Results!D201","v":0},{"$f":"Results!E201","v":0},{"$f":"Results!F201","v":0},{"$f":"Results!G201","v":0}]
[null,{"$f":"Results!B202","v":"Point Sources"},{"$f":"Results!C202","v":0},{"$f":"Results!D202","v":0},{"$f":"Results!E202","v":0},{"$f":"Results!F202","v":0},{"$f":"Results!G202","v":0}]
[null,{"$f":"Results!B203","v":"OSDS - Surface"},{"$f":"Results!C203","v":0},{"$f":"Results!D203","v":0},{"$f":"Results!E203","v":0},{"$f":"Results!F203","v":0},{"$f":"Results!G203","v":0}]
[null,{"$f":"Results!B204","v":"Open Water"},{"$f":"Results!C204","v":0},{"$f":"Results!D204","v":0},{"$f":"Results!E204","v":0},{"$f":"Results!F204","v":0},{"$f":"Results!G204","v":0}]
[null,{"$f":"Results!B205","v":"Total Surface Water Load"},{"$f":"Results!C205","v":6.0243951612903223E-3},{"$f":"Results!D205","v":2.0786699507389164E-3},{"$f":"Results!E205","v":0},{"$f":"Results!F205","v":0},{"$f":"Results!G205","v":0}]
[null,{"$f":"Results!B206","v":"Total Storm Load"},{"$f":"Results!C206","v":6.0243951612903223E-3},{"$f":"Results!D206","v":2.0786699507389164E-3},{"$f":"Results!E206","v":0},{"$f":"Results!F206","v":0},{"$f":"Results!G206","v":0}]
[null,{"$f":"Results!B207","v":"Total Non-Storm Load"},{"$f":"Results!C207","v":0},{"$f":"Results!D207","v":0},{"$f":"Results!E207","v":0},{"$f":"Results!F207","v":0},{"$f":"Results!G207","v":0}]
[null,{"$f":"Results!B208","v":"Groundwater Loads"},{"$f":"Results!C208","v":0},{"$f":"Results!D208","v":0},{"$f":"Results!E208","v":0},{"$f":"Results!F208","v":0},{"$f":"Results!G208","v":0}]
[null,{"$f":"Results!B209","v":"Urban Land"},{"$f":"Results!C209","v":6.1281653225806448E-2},{"$f":"Results!D209","v":4.3313793103448277E-3},{"$f":"Results!E209","v":0},{"$f":"Results!F209","v":0},{"$f":"Results!G209","v":0}]
[null,{"$f":"Results!B210","v":"OSDSs"},{"$f":"Results!C210","v":0},{"$f":"Results!D210","v":0},{"$f":"Results!E210","v":0},{"$f":"Results!F210","v":0},{"$f":"Results!G210","v":0}]
[null,{"$f":"Results!B211","v":"Total Groundwater Load"},{"$f":"Results!C211","v":6.1281653225806448E-2},{"$f":"Results!D211","v":4.3313793103448277E-3},{"$f":"Results!E211","v":0},{"$f":"Results!F211","v":0},{"$f":"Results!G211","v":0}]
[]
[]
[]
[null,{"$f":"Results!B215","v":"Loads With New Development"},{"$f":"Results!C215","v":0},{"$f":"Results!D215","v":0},{"$f":"Results!E215","v":0},{"$f":"Results!F215","v":0},{"$f":"Results!G215","v":0}]
[]
[null,{"$f":"Results!B217","v":"This table summarizes the pollutant loads and runoff volumes in the Existing Condition, which includes the loads on the \"Sources\" tab, minus the benefits of the practices on the \"Existing Practices\" and \"Future Practices\" tabs.  The purple cells summarize loads from each broad category of sources.  Note that, while the summary table presents only the Total Surface Water loads, this table also breaks out the difference between loads during storm events (i.e., the Storm Load) and the loads occurring during dry weather conditions (i.e., the Non-Stormwater Load).Also note that the \"Urban Land\" category represents a summary of all residential, commercial, industrial and transportation land uses included in the \"Sources\" tab, minus all practices that reduce the load from urban Primary Sources."}]
[null,{"$f":"Results!B218","v":"Loads to Surface Waters with Projected New Development"}]
[null,null,{"$f":"Results!C219","v":"TN"},{"$f":"Results!D219","v":"TP"},{"$f":"Results!E219","v":"TSS"},{"$f":"Results!F219","v":"Fecal Coliform"},{"$f":"Results!G219","v":"Runoff Volume"}]
[null,{"$f":"Results!B220","v":"Surface Water Loads"}]
[null,{"$f":"Results!B221","v":"Urban Land"}]
[null,{"$f":"Results!B222","v":"Active Construction"}]
[null,{"$f":"Results!B223","v":"SSOs"}]
[null,{"$f":"Results!B224","v":"CSOs"}]
[null,{"$f":"Results!B225","v":"Channel Erosion"}]
[null,{"$f":"Results!B226","v":"Road Sanding"}]
[null,{"$f":"Results!B227","v":"Forest"}]
[null,{"$f":"Results!B228","v":"Rural Land"}]
[null,{"$f":"Results!B229","v":"Livestock"}]
[null,{"$f":"Results!B230","v":"Illicit Connections"}]
[null,{"$f":"Results!B231","v":"Marinas"}]
[null,{"$f":"Results!B232","v":"Point Sources"}]
[null,{"$f":"Results!B233","v":"OSDSs"}]
[null,{"$f":"Results!B234","v":"Open Water"}]
[null,{"$f":"Results!B235","v":"Total Surface Water Load"}]
[null,{"$f":"Results!B236","v":"Total Storm Load"}]
[null,{"$f":"Results!B237","v":"Total Non-Storm Load"}]
[null,{"$f":"Results!B238","v":"Groundwater Loads"}]
[null,{"$f":"Results!B239","v":"Urban Land"}]
[null,{"$f":"Results!B240","v":"Septic Systems"}]
[null,{"$f":"Results!B241","v":"Total Groundwater Load"}]

{"sheet":"Defaults","index":7,"n_rows":282,"n_cols":20,"rows_kept":282,"cut":false,"hidden":true,"merged":[[73,12,74,12],[18,1,18,3],[22,3,23,3],[22,4,23,4],[19,1,19,12],[161,12,162,12],[21,9,21,12],[68,1,68,5],[21,5,21,8],[73,3,74,3],[98,1,98,5],[112,1,112,5],[88,1,88,5],[73,4,74,4],[73,5,74,5],[72,1,74,1],[72,2,72,5],[73,2,74,2],[72,6,72,19],[73,10,74,10],[73,11,74,11],[124,1,124,2],[119,1,119,2],[73,20,74,20],[73,21,74,21],[73,6,74,6],[73,7,74,7],[73,8,74,8],[73,9,74,9],[73,13,74,13],[73,14,74,14],[73,15,74,15],[73,16,74,16],[73,17,74,17],[73,18,74,18],[73,19,74,19],[86,1,86,5],[246,1,246,2],[132,1,132,2],[223,1,223,2],[223,3,223,4],[239,2,239,3],[184,1,184,6],[229,1,229,2],[161,6,161,11],[138,2,138,4],[222,1,222,5],[161,2,161,5],[198,2,198,3],[198,4,198,5],[186,1,186,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"On this sheet, you may change default values by modifying the blue cells.  In addition, you may add land use categories by adding a description in the \"Detailed Description\" category, along with an associated impervious cover.  In addition, you may add new BMPs by entering data in the \"User Defined\" row of the BMP Efficiency Defaults."]
[null,"Source Related"]
[]
[null,"PRIMARY SOURCES - Land Use",null,null,null,"Concentrations",null,null,null,"Annual Loading Rates"]
[null,"Watershed",null,"Impervious  Cover (%)","Turf Cover (%)","TN","TP","TSS","FC","TN","TP","TSS","FC"]
[null,"Category","Detailed Description",null,null,"(mg/l)","(mg/l)","(mg/l)","(MPN/100 ml)","(lb/acre)","(lb/acre)","(lbs/acre)","(# billion/acre)"]
[null,"Residential","LDR (<1du/acre)",0.12,{"$f":"IF(D25>0,(1-D25)*0.8,0)","v":0.70400000000000007},2.1,0.31,49,20000]
[null,"Residential","MDR (1-4 du/acre)",0.21,0.63200000000000012,2.1,0.31,49,20000]
[null,"Residential","HDR (>4 du/acre)",0.33,0.53599999999999992,2.1,0.31,49,20000]
[null,"Residential","Multifamily",0.44,0.44800000000000006,2.1,0.31,49,20000]
[null,"Residential",null,null,0,2.1,0.31,49,20000]
[null,"Residential",null,null,0,2.1,0.31,49,20000]
[null,"Residential",null,null,0,2.1,0.31,49,20000]
[null,"Residential",null,null,0,2.1,0.31,49,20000]
[null,"Residential",null,null,0,2.1,0.31,49,20000]
[null,"Residential",null,null,0,2.1,0.31,49,20000]
[null,"Commercial","Commercial",0.72,0.22400000000000003,2.1,0.22,43,20000]
[null,"Commercial",null,null,0,2.1,0.22,43,20000]
[null,"Commercial",null,null,0,2.1,0.22,43,20000]
[null,"Commercial",null,null,0,2.1,0.22,43,20000]
[null,"Commercial",null,null,0,2.1,0.22,43,20000]
[null,"Roadway","Roadway",0.8,0.15999999999999998,2.2999999999999998,0.25,134,20000]
[null,"Roadway",null,null,0,2.2999999999999998,0.25,134,20000]
[null,"Roadway",null,null,0,2.2999999999999998,0.25,134,20000]
[null,"Roadway",null,null,0,2.2999999999999998,0.25,134,20000]
[null,"Roadway",null,null,0,2.2999999999999998,0.25,134,20000]
[null,"Industrial","Industrial",0.53,0.376,2.2000000000000002,0.25,81,20000]
[null,"Industrial",null,null,0,2.2000000000000002,0.25,81,20000]
[null,"Industrial",null,null,0,2.2000000000000002,0.25,81,20000]
[null,"Industrial",null,null,0,2.2000000000000002,0.25,81,20000]
[null,"Industrial",null,null,0,2.2000000000000002,0.25,81,20000]
[null,"Forest","Forest",null,null,null,null,null,null,2.5,0.2,100,12]
[null,"Forest",null,null,null,null,null,null,null,2.5,0.2,100,12]
[null,"Forest",null,null,null,null,null,null,null,2.5,0.2,100,12]
[null,"Forest",null,null,null,null,null,null,null,2.5,0.2,100,12]
[null,"Forest",null,null,null,null,null,null,null,2.5,0.2,100,12]
[null,"Rural","Rural",null,null,null,null,null,null,4.5999999999999996,0.7,100,39]
[null,"Rural",null,null,null,null,null,null,null,4.5999999999999996,0.7,100,39]
[null,"Rural",null,null,null,null,null,null,null,4.5999999999999996,0.7,100,39]
[null,"Rural",null,null,null,null,null,null,null,4.5999999999999996,0.7,100,39]
[null,"Rural",null,null,null,null,null,null,null,4.5999999999999996,0.7,100,39]
[null,"Rural",null,null,null,null,null,null,null,4.5999999999999996,0.7,100,39]
[null,"Rural",null,null,null,null,null,null,null,4.5999999999999996,0.7,100,39]
[null,"Rural",null,null,null,null,null,null,null,4.5999999999999996,0.7,100,39]
[null,"Rural",null,null,null,null,null,null,null,4.5999999999999996,0.7,100,39]
[null,"Rural",null,null,null,null,null,null,null,4.5999999999999996,0.7,100,39]
[null,"Open Water","Open Water",null,null,null,null,null,null,12.8,0.5,{"$f":"155","v":155}]
[null,"Active Construction","Active Construction",null,null,1,0.2,680,0]
[]
[]
[null,"Partitioning Coefficients for Rural and Forest Land"]
[null,"Pollutant","TN","TP","TSS","FC"]
[null,"Fraction as Storm Load",0.5,0.7,0.9,1]
[]
[null,"Soils Information","Runoff Coefficients",null,null,null,"Land-Use Specific Runoff Coefficients"]
[null,null,"Impervious","Turf","Forest","Rural","Active Construction",{"$f":"IF($C51<>\"\",IF($C51<>$C74,IF($C51<>$D74,IF($C51<>$E74,IF($C51<>$F74,IF($C51<>$G74,$C51,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""},{"$f":"IF($C52<>\"\",IF($C52<>$C74,IF($C52<>$D74,IF($C52<>$E74,IF($C52<>$F74,IF($C52<>$G74,$C52,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""},{"$f":"IF($C53<>\"\",IF($C53<>$C74,IF($C53<>$D74,IF($C53<>$E74,IF($C53<>$F74,IF($C53<>$G74,$C53,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""},{"$f":"IF($C54<>\"\",IF($C54<>$C74,IF($C54<>$D74,IF($C54<>$E74,IF($C54<>$F74,IF($C54<>$G74,$C54,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""},{"$f":"IF($C56<>\"\",IF($C56<>$C74,IF($C56<>$D74,IF($C56<>$E74,IF($C56<>$F74,IF($C56<>$G74,$C56,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""},{"$f":"IF($C57<>\"\",IF($C57<>$C74,IF($C57<>$D74,IF($C57<>$E74,IF($C57<>$F74,IF($C57<>$G74,$C57,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""},{"$f":"IF($C58<>\"\",IF($C58<>$C74,IF($C58<>$D74,IF($C58<>$E74,IF($C58<>$F74,IF($C58<>$G74,$C58,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""},{"$f":"IF($C59<>\"\",IF($C59<>$C74,IF($C59<>$D74,IF($C59<>$E74,IF($C59<>$F74,IF($C59<>$G74,$C59,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""},{"$f":"IF($C60<>\"\",IF($C60<>$C74,IF($C60<>$D74,IF($C60<>$E74,IF($C60<>$F74,IF($C60<>$G74,$C60,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""},{"$f":"IF($C61<>\"\",IF($C61<>$C74,IF($C61<>$D74,IF($C61<>$E74,IF($C61<>$F74,IF($C61<>$G74,$C61,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""},{"$f":"IF($C62<>\"\",IF($C62<>$C74,IF($C62<>$D74,IF($C62<>$E74,IF($C62<>$F74,IF($C62<>$G74,$C62,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""},{"$f":"IF($C63<>\"\",IF($C63<>$C74,IF($C63<>$D74,IF($C63<>$E74,IF($C63<>$F74,IF($C63<>$G74,$C63,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""},{"$f":"IF($C64<>\"\",IF($C64<>$C74,IF($C64<>$D74,IF($C64<>$E74,IF($C64<>$F74,IF($C64<>$G74,$C64,\"\"),\"\"),\"\"),\"\"),\"\"),\"\")","v":""}]
[]
[null,"HYDROLOGIC SOIL GROUP"]
[null,"A Soils",0.95,0.15,0.02,{"$f":"E77","v":0.02},0.5,0.1]
[null,"B Soils",0.95,0.2,0.03,{"$f":"E78","v":0.03},0.5,0.1]
[null,"C Soils",0.95,0.22,0.04,{"$f":"E79","v":0.04},0.5,0.1]
[null,"D Soils",0.95,0.25,0.05,{"$f":"E80","v":0.05},0.5,0.1]
[]
[null,"Groundwater Depth","TN","TP","TSS","Bacteria"]
[null,"<3 Feet",0,0.5,1,0.5]
[null,"3-5 Feet",0.1,0.8,1,1]
[null,">5 Feet",0.2,1,1,1]
[]
[null,"SECONDARY SOURCES"]
[]
[null,"Wastewater Characteristics"]
[null,"Individuals/Dwelling Unit",2.7]
[null,"Water Use (gpcd)",70]
[null,"Pollutant","TN (mg/l)","TP (mg/l)","TSS (mg/l)","FC (MPN/100 ml)"]
[null,"Concentration",60,10,400,10000000]
[]
[null,"Nutrient Concentration in Stream Channels"]
[null,"Pollutant","Soil P(%)","Soil TN (%)"]
[null,"Enrichment Factor",2,2]
[]
[null,"On-Site Sewage Disposal Systems"]
[]
[null,"Failure Rates",{"$f":"0.1+IF(Sources!C117=D115,0.1,IF(Sources!C117=D117,-0.05,0))+IF(Sources!C119=B83,0.05,0)+IF(Sources!C120=C115,0,0.05)","v":0.05}]
[]
[null,null,"Normal","Adjacent to Waterway"]
[null,"Bacteria decay",{"$f":"0.002","v":2E-3},0.13]
[null,"Delivery ratio",0.5,1]
[]
[null,"Sytstem Type","TN Efficiency","TP Efficiency","TSS Efficiency","Bacteria Log Reduction"]
[null,"1.Conventional",0.28000000000000003,0.56999999999999995,0.72,3.5]
[null,"2.Intermittent Sand Filter",0.55000000000000004,0.8,0.92,3.2]
[null,"3.Recirculating Sand Filter",0.64,0.8,0.9,2.9]
[null,"4.Water Separation System",0.83,0.3,0.6,3]
[null,"5.Other",0,0,0,0]
[null,"On-site Sewage Disposal System Drop down options"]
[null,"Soil Texture","Density","System Management"]
[null,"Sandy","<1/acre","Low.  No inspection at installation, no incentives or programs for ongoing maintenance."]
[null,"Clay/Mixed Soils","1-2/acre","Medium.  Inspection at installation, education to encourage ongoing maintenance"]
[null,null,">2/acre","High.  Inspection at installation, ongoing inspection, incentives to correct failing systems."]
[]
[]
[null,"SSOs"]
[null,"Fraction of Load as Storm Flow",0.5]
[null,"Overflows/1,000 Miles of Sewer",140]
[null,"Volume per Overflow (gallons)",90000]
[]
[null,"CSOs"]
[null,"Capacity of CS system (rainfall depth in inches)",0.1]
[null,"Characteristics of CSOs"]
[null,"TN (mg/l)",10]
[null,"TP (mg/l)",2]
[null,"TSS (mg/l)",200]
[null,"FC (MPN/100 ml)",6400000]
[]
[null,"Illicit Connections"]
[null,null,"TN","TP","TSS","FC"]
[null,"Wash Water Concentrations",15,10,150,0]
[null,"Total Flow Concentrations",30,10,225,3300000]
[]
[]
[null,null,"Urban Channel Erosion (Applies only to Urban Stream Reaches)"]
[null,"Method 1.  Estimate based on typical estimates of channel erosion rates","Low:  25% of watershed sediment load.  Channels largely armored, or stable. ",{"$f":"1/3","v":0.33333333333333331}]
[null,"Method 2.  Back calculate based on known watershed sediment loading","Moderate:  50% of watershed sediment load.  Channels show signs of degradation, with some areas of severe channel erosion.",1]
[null,"Method 3. Estimate based on other sediment study results","High:  75% of watershed sediment load.  Channels significant areas of severe channel erosion.",3]
[]
[null,"Livestock","% Exposed to Runoff","N (lbs/animal/year)","P (lbs/animal/year)","Bacteria (billions/animal/year)"]
[null,"Dairy Cattle",1,175,30,2000]
[null,"Layers",0.15,0.9,{"$f":"100/250","v":0.4},88]
[null,"Broilers",0.15,0.8,0.2,88]
[null,"Turkeys",0.15,3,0.8,47]
[null,"Pigs",1,32,7.4,3200]
[null,"Delivery Ratios",null,0.15,0.1,0.05]
[]
[]
[null,"Marinas"]
[null,"Typical occupancy (fraction of season)",0.5]
[null,"flow rates (gpcd)",8]
[null,"individuals per boat",2]
[]
[null,"Road Sanding"]
[null,"Delivery ratio for Closed Section Roads",0.9]
[null,"Delivery ratio for Open Section Roads",0.35]
[]
[null,"BMP Efficiencies","Efficiencies",null,null,null,"Runoff Reduction (%)",null,null,null,null,null,"ET% of RO Red"]
[null,"BMP Type","TN","TP","TSS","Bacteria","C Soils","D Soils","A Soils","B Soils","C/D Soils","A/B Soils"]
[null,"Dry Water Quantity Pond",0.05,0.1,0.1,0,0,0,0,0,0,0,0]
[null,"Dry Extended Detention Pond",0.1,0.15,0.7,0,0,0,0.15,0.15,0,0.15,0]
[null,"Wet Pond",0.4,0.75,0.85,0.7,0,0,0,0,0,0,0]
[null,"Wetland",0.55000000000000004,0.75,0.85,0.8,0,0,0,0,0,0,0]
[null,"Filters",0.45,0.65,0.9,0.8,0,0,0,0,0,0,0]
[null,"Green Roof",0,0,0,0,0.6,0.6,0.6,0.6,0.6,0.6,1]
[null,"Rooftop Disconnection",0,0,0,0,0.25,0.25,0.5,0.5,0.25,0.5,0]
[null,"Permeable Pavement",0.25,0.25,0.25,0,0.45,0.45,0.75,0.75,0.45,0.75,0]
[null,"Grass (open) Channel",0.2,0.15,0.4,0,0.1,0.1,0.2,0.2,0.1,0.2,0]
[null,"Dry Swale (bioswale, WQ swale)",0.35,0.4,0.4,0,0.4,0.4,0.6,0.6,0.4,0.6,0]
[null,"Wet Swale",0.35,0.4,0.4,0,0,0,0,0,0,0,0]
[null,"Raintanks and Cisterns",0,0,0,0,0.4,0.4,0.4,0.4,0.4,0.4,1]
[null,"Soil Amendments",0,0,0,0,0.75,0.75,0.5,0.5,0.75,0.5,0]
[null,"Sheetflow to Open Space (excluding riparian buffers)",0,0,0,0,0.5,0.5,0.75,0.75,0.5,0.75,0]
[null,"Grassed Filter Strips",0,0,0,0,0.5,0.5,0.75,0.75,0.5,0.75,0]
[null,"Bioretention",0.6,0.5,0.5,0.5,0.4,0.4,0.8,0.8,0.4,0.8,0]
[null,"Infiltration Practices",0.15,0.25,0.5,0.85,0.5,0.5,0.9,0.9,0.5,0.9,0]
[null,"User Defined",0,0,0,0,0,0,0,0,0,0,0]
[null,"User Defined",0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Practice Related"]
[]
[null,"Turf Condition and Management Practices - Residential"]
[null,"Typical # of Applications/Year",1.1000000000000001]
[null,"Baseline (Recommended) Fertilizer Rate (N lb/acre)",150]
[]
[]
[null,"Form","% of Fertilizer Use (N Application)","N","P"]
[null,"Organic",0,0.8,0.3]
[null,"Soluble/Urea",0.5,35,3]
[null,"Slow Release",0.5,24,5]
[null,"Phosphorus Free",0,10,0]
[]
[null,null,"Loss Table"]
[null,null,"Surface ",null,"Subsurface"]
[null,null,"N","P","N","P"]
[null,"Organic",8.6567164179104461E-4,9.7142857142857144E-4,1.082089552238806E-2,1.1657142857142857E-2]
[null,"Soluble/Urea",8.2499999999999987E-3,9.1264367816091957E-3,0.20624999999999999,0.12777011494252874]
[null,"Slow Release",1.2741935483870969E-2,1.536E-2,0.25483870967741934,5.3760000000000009E-2]
[null,"Phosphorus Free",8.2499999999999987E-3,0,0.20624999999999999,0]
[]
[]
[null,"Pet Waste Education"]
[null,"Fraction of Households with a Dog",0.4]
[null,"Owners who Walk their Dogs (percent)",0.5]
[null,"Owners who Clean Up (percent)",0.6]
[null,"Owners willing to change behavior (percent)",0.6]
[null,"Waste Production (lbs/dog-day)",0.32]
[null,"N Concentration (lb/lb)",0.23]
[null,"N Delivery Factor",0.25]
[null,"P Concentration (lb/lb)",0.01]
[null,"P Delivery Factor",0.75]
[null,"Bacteria Concentration(billion/lb)",10]
[null,"Bacteria Delivery Factor",{"$f":"Defaults!F150","v":0.05}]
[]
[null,"Erosion and Sediment Control"]
[null,"Program Efficiency",0.7]
[]
[null,"Street Sweeping  - Efficiencies"]
[null,"Efficiencies - Residential",null,"Efficiencies - Other roads"]
[null,"Sweeper Type","Nutrients","TSS","Nutrients","TSS"]
[null,"Mechanical",0.24,0.3,0.04,0.05]
[null,"Regenerative Air",0.51,0.64,0.18,0.22]
[null,"Vacuum Assisted",0.62,0.78,0.63,0.79]
[]
[null,"Street Sweeping Frequency"]
[null,"Monthly",0.6]
[null,"Weekly",1]
[]
[null,"Impervious Cover Disconnection Program - Residential"]
[null,"Typical Roof Footprint (square feet)",2000]
[null,"Fraction Willing to Participate",0.1]
[]
[]
[null,"Catch Basin Cleanouts"]
[null,null,"Efficiencies"]
[null,null,"Nutrients","TSS"]
[null,"Monthly Cleaning",0.15,0.25]
[null,"Semi-Annual Cleaning",0.08,0.13]
[]
[]
[]
[null,"Residential Lawn Care Education"]
[null,"Goals of the Program","Ease of Implementation  (Percentage of Owners that would Implement)"]
[null,"Reduce Fertilizer Use to Recommended Levels",0.5]
[null,"Switch to Non-Phosphorus Fertilizer",0.25]
[null,"Change to Organic Fertilizer",0.1]
[null,"Add Soil Amendments to Lawns",0.1]
[null,"Convert 25% of lawn to forest or native vegetation",0.1]
[null,"No fertilizer",0.1]
[]
[]
[]
[null,"Management Compared to Residential Turf","Factor"]
[null,"Better management/ nutrient management",0.8]
[null,"Comparatively High Management/ Input",1.5]
[null,"Same",1]
[]
[]
[null,"Water Quality Volumes"]
[null,"Provide a fraction of the WQv (enter at the right)",0]
[null,"Provide Full WQv",1]
[null,"Volume Varies (enter in Column J of the table below, \"WQv Provided\")",0]
[]
[null,"Design Discount Factors"]
[null,"Same for all (Enter at the right)"]
[null,"Varies (Enter  in Column K)"]
[null,"Maintenance Discount Factors"]
[null,"Same for all (Enter at the right)"]
[null,"Varies (Enter  in Column L)"]
[null,"Retrofit Soil Values"]
[null,"A Soils","B Soils","C Soils","D Soils"]
[null,8,9,6,7]
[]
[null,"Stream Restoration Options"]
[null,"Option 1.  Estimate Based on Miles of Stream Stabilized"]
[null,"Option 2.  Enter Removal from Stream Restoration Worksheet"]
[null,"No Channel Protection"]

{"sheet":"Calculations","index":8,"n_rows":447,"n_cols":42,"rows_kept":447,"cut":false,"hidden":true,"merged":[[0,1,0,9],[62,1,62,9],[139,1,139,9],[233,1,233,9],[125,1,125,3],[184,2,184,3],[184,4,184,5],[228,2,228,3],[193,1,193,9],[1,7,1,8],[53,1,55,1],[195,7,196,9],[2,1,2,2],[1,3,1,6],[195,1,197,1],[147,4,147,5],[307,22,307,29],[308,22,308,25],[308,26,309,26],[308,27,308,29],[308,8,308,13],[307,14,307,21],[308,14,308,17],[308,18,309,18],[308,19,308,21],[446,1,446,2],[402,1,403,1],[402,2,403,2],[346,1,346,4],[351,2,351,4],[351,1,352,1],[401,1,401,18],[402,18,403,18],[402,5,402,8],[402,9,402,12],[402,14,402,17],[53,2,53,5],[53,6,53,19],[305,1,305,3],[308,2,308,6],[281,1,281,2],[195,2,197,2],[195,3,196,6],[260,1,260,3],[242,4,242,5],[235,1,235,2]]}
[null,"Source Related"]
[null,"PRIMARY SOURCES - Land Use",null,"Annual Load",null,null,null,"Annual Runoff Volume"]
[null,"Watershed",null,"TN","TP","TSS","FC",null,null,"Runoff"]
[null,"Category","Detailed Description","(lb/year)","(lb/year)","(lbs/year)","(# billion/year)","(ac-inches)","(acre-feet)","(in/year)"]
[null,"Residential",{"$f":"IF(Defaults!C25<>\"\",Defaults!C25,\"\")","v":"LDR (<1du/acre)"},{"$f":"Sources!$D29*Sources!E29","v":0},{"$f":"Sources!$D29*Sources!F29","v":0},{"$f":"Sources!$D29*Sources!G29","v":0},{"$f":"Sources!H29*Sources!D29","v":0},{"$f":"Calculations!J5*Sources!D29","v":0},{"$f":"H5/12","v":0},{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D25+$D$57*Defaults!$E25+$E$57*(1-Defaults!$E25-Defaults!$D25))","v":0}]
[null,null,{"$f":"IF(Defaults!C26<>\"\",Defaults!C26,\"\")","v":"MDR (1-4 du/acre)"},{"$f":"Sources!$D30*Sources!E30","v":0},{"$f":"Sources!$D30*Sources!F30","v":0},{"$f":"Sources!$D30*Sources!G30","v":0},{"$f":"Sources!H30*Sources!D30","v":0},{"$f":"Calculations!J6*Sources!D30","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D26+$D$57*Defaults!$E26+$E$57*(1-Defaults!$E26-Defaults!$D26))","v":0}]
[null,null,{"$f":"IF(Defaults!C27<>\"\",Defaults!C27,\"\")","v":"HDR (>4 du/acre)"},{"$f":"Sources!$D31*Sources!E31","v":0},{"$f":"Sources!$D31*Sources!F31","v":0},{"$f":"Sources!$D31*Sources!G31","v":0},{"$f":"Sources!H31*Sources!D31","v":0},{"$f":"Calculations!J7*Sources!D31","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D27+$D$57*Defaults!$E27+$E$57*(1-Defaults!$E27-Defaults!$D27))","v":0}]
[null,null,{"$f":"IF(Defaults!C28<>\"\",Defaults!C28,\"\")","v":"Multifamily"},{"$f":"Sources!$D32*Sources!E32","v":0},{"$f":"Sources!$D32*Sources!F32","v":0},{"$f":"Sources!$D32*Sources!G32","v":0},{"$f":"Sources!H32*Sources!D32","v":0},{"$f":"Calculations!J8*Sources!D32","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D28+$D$57*Defaults!$E28+$E$57*(1-Defaults!$E28-Defaults!$D28))","v":0}]
[null,null,{"$f":"IF(Defaults!C29<>\"\",Defaults!C29,\"\")","v":""},{"$f":"Sources!$D33*Sources!E33","v":0},{"$f":"Sources!$D33*Sources!F33","v":0},{"$f":"Sources!$D33*Sources!G33","v":0},{"$f":"Sources!H33*Sources!D33","v":0},{"$f":"Calculations!J9*Sources!D33","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D29+$D$57*Defaults!$E29+$E$57*(1-Defaults!$E29-Defaults!$D29))","v":0}]
[null,null,{"$f":"IF(Defaults!C30<>\"\",Defaults!C30,\"\")","v":""},{"$f":"Sources!$D34*Sources!E34","v":0},{"$f":"Sources!$D34*Sources!F34","v":0},{"$f":"Sources!$D34*Sources!G34","v":0},{"$f":"Sources!H34*Sources!D34","v":0},{"$f":"Calculations!J10*Sources!D34","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D30+$D$57*Defaults!$E30+$E$57*(1-Defaults!$E30-Defaults!$D30))","v":0}]
[null,null,{"$f":"IF(Defaults!C31<>\"\",Defaults!C31,\"\")","v":""},{"$f":"Sources!$D35*Sources!E35","v":0},{"$f":"Sources!$D35*Sources!F35","v":0},{"$f":"Sources!$D35*Sources!G35","v":0},{"$f":"Sources!H35*Sources!D35","v":0},{"$f":"Calculations!J11*Sources!D35","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D31+$D$57*Defaults!$E31+$E$57*(1-Defaults!$E31-Defaults!$D31))","v":0}]
[null,null,{"$f":"IF(Defaults!C32<>\"\",Defaults!C32,\"\")","v":""},{"$f":"Sources!$D36*Sources!E36","v":0},{"$f":"Sources!$D36*Sources!F36","v":0},{"$f":"Sources!$D36*Sources!G36","v":0},{"$f":"Sources!H36*Sources!D36","v":0},{"$f":"Calculations!J12*Sources!D36","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D32+$D$57*Defaults!$E32+$E$57*(1-Defaults!$E32-Defaults!$D32))","v":0}]
[null,null,{"$f":"IF(Defaults!C33<>\"\",Defaults!C33,\"\")","v":""},{"$f":"Sources!$D37*Sources!E37","v":0},{"$f":"Sources!$D37*Sources!F37","v":0},{"$f":"Sources!$D37*Sources!G37","v":0},{"$f":"Sources!H37*Sources!D37","v":0},{"$f":"Calculations!J13*Sources!D37","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D33+$D$57*Defaults!$E33+$E$57*(1-Defaults!$E33-Defaults!$D33))","v":0}]
[null,null,{"$f":"IF(Defaults!C34<>\"\",Defaults!C34,\"\")","v":""},{"$f":"Sources!$D38*Sources!E38","v":0},{"$f":"Sources!$D38*Sources!F38","v":0},{"$f":"Sources!$D38*Sources!G38","v":0},{"$f":"Sources!H38*Sources!D38","v":0},{"$f":"Calculations!J14*Sources!D38","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D34+$D$57*Defaults!$E34+$E$57*(1-Defaults!$E34-Defaults!$D34))","v":0}]
[null,"Commercial",{"$f":"IF(Defaults!C35<>\"\",Defaults!C35,\"\")","v":"Commercial"},{"$f":"Sources!$D39*Sources!E39","v":0},{"$f":"Sources!$D39*Sources!F39","v":0},{"$f":"Sources!$D39*Sources!G39","v":0},{"$f":"Sources!H39*Sources!D39","v":0},{"$f":"Calculations!J15*Sources!D39","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D35+$D$57*Defaults!$E35+$E$57*(1-Defaults!$E35-Defaults!$D35))","v":0}]
[null,null,{"$f":"IF(Defaults!C36<>\"\",Defaults!C36,\"\")","v":""},{"$f":"Sources!$D40*Sources!E40","v":0},{"$f":"Sources!$D40*Sources!F40","v":0},{"$f":"Sources!$D40*Sources!G40","v":0},{"$f":"Sources!H40*Sources!D40","v":0},{"$f":"Calculations!J16*Sources!D40","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D36+$D$57*Defaults!$E36+$E$57*(1-Defaults!$E36-Defaults!$D36))","v":0}]
[null,null,{"$f":"IF(Defaults!C37<>\"\",Defaults!C37,\"\")","v":""},{"$f":"Sources!$D41*Sources!E41","v":0},{"$f":"Sources!$D41*Sources!F41","v":0},{"$f":"Sources!$D41*Sources!G41","v":0},{"$f":"Sources!H41*Sources!D41","v":0},{"$f":"Calculations!J17*Sources!D41","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D37+$D$57*Defaults!$E37+$E$57*(1-Defaults!$E37-Defaults!$D37))","v":0}]
[null,null,{"$f":"IF(Defaults!C38<>\"\",Defaults!C38,\"\")","v":""},{"$f":"Sources!$D42*Sources!E42","v":0},{"$f":"Sources!$D42*Sources!F42","v":0},{"$f":"Sources!$D42*Sources!G42","v":0},{"$f":"Sources!H42*Sources!D42","v":0},{"$f":"Calculations!J18*Sources!D42","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D38+$D$57*Defaults!$E38+$E$57*(1-Defaults!$E38-Defaults!$D38))","v":0}]
[null,null,{"$f":"IF(Defaults!C39<>\"\",Defaults!C39,\"\")","v":""},{"$f":"Sources!$D43*Sources!E43","v":0},{"$f":"Sources!$D43*Sources!F43","v":0},{"$f":"Sources!$D43*Sources!G43","v":0},{"$f":"Sources!H43*Sources!D43","v":0},{"$f":"Calculations!J19*Sources!D43","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D39+$D$57*Defaults!$E39+$E$57*(1-Defaults!$E39-Defaults!$D39))","v":0}]
[null,"Roadway",{"$f":"IF(Defaults!C40<>\"\",Defaults!C40,\"\")","v":"Roadway"},{"$f":"Sources!$D44*Sources!E44","v":0},{"$f":"Sources!$D44*Sources!F44","v":0},{"$f":"Sources!$D44*Sources!G44","v":0},{"$f":"Sources!H44*Sources!D44","v":0},{"$f":"Calculations!J20*Sources!D44","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D40+$D$57*Defaults!$E40+$E$57*(1-Defaults!$E40-Defaults!$D40))","v":0}]
[null,null,{"$f":"IF(Defaults!C41<>\"\",Defaults!C41,\"\")","v":""},{"$f":"Sources!$D45*Sources!E45","v":0},{"$f":"Sources!$D45*Sources!F45","v":0},{"$f":"Sources!$D45*Sources!G45","v":0},{"$f":"Sources!H45*Sources!D45","v":0},{"$f":"Calculations!J21*Sources!D45","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D41+$D$57*Defaults!$E41+$E$57*(1-Defaults!$E41-Defaults!$D41))","v":0}]
[null,null,{"$f":"IF(Defaults!C42<>\"\",Defaults!C42,\"\")","v":""},{"$f":"Sources!$D46*Sources!E46","v":0},{"$f":"Sources!$D46*Sources!F46","v":0},{"$f":"Sources!$D46*Sources!G46","v":0},{"$f":"Sources!H46*Sources!D46","v":0},{"$f":"Calculations!J22*Sources!D46","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D42+$D$57*Defaults!$E42+$E$57*(1-Defaults!$E42-Defaults!$D42))","v":0}]
[null,null,{"$f":"IF(Defaults!C43<>\"\",Defaults!C43,\"\")","v":""},{"$f":"Sources!$D47*Sources!E47","v":0},{"$f":"Sources!$D47*Sources!F47","v":0},{"$f":"Sources!$D47*Sources!G47","v":0},{"$f":"Sources!H47*Sources!D47","v":0},{"$f":"Calculations!J23*Sources!D47","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D43+$D$57*Defaults!$E43+$E$57*(1-Defaults!$E43-Defaults!$D43))","v":0}]
[null,null,{"$f":"IF(Defaults!C44<>\"\",Defaults!C44,\"\")","v":""},{"$f":"Sources!$D48*Sources!E48","v":0},{"$f":"Sources!$D48*Sources!F48","v":0},{"$f":"Sources!$D48*Sources!G48","v":0},{"$f":"Sources!H48*Sources!D48","v":0},{"$f":"Calculations!J24*Sources!D48","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D44+$D$57*Defaults!$E44+$E$57*(1-Defaults!$E44-Defaults!$D44))","v":0}]
[null,"Industrial",{"$f":"IF(Defaults!C45<>\"\",Defaults!C45,\"\")","v":"Industrial"},{"$f":"Sources!$D49*Sources!E49","v":0},{"$f":"Sources!$D49*Sources!F49","v":0},{"$f":"Sources!$D49*Sources!G49","v":0},{"$f":"Sources!H49*Sources!D49","v":0},{"$f":"Calculations!J25*Sources!D49","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D45+$D$57*Defaults!$E45+$E$57*(1-Defaults!$E45-Defaults!$D45))","v":0}]
[null,null,{"$f":"IF(Defaults!C46<>\"\",Defaults!C46,\"\")","v":""},{"$f":"Sources!$D50*Sources!E50","v":0},{"$f":"Sources!$D50*Sources!F50","v":0},{"$f":"Sources!$D50*Sources!G50","v":0},{"$f":"Sources!H50*Sources!D50","v":0},{"$f":"Calculations!J26*Sources!D50","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D46+$D$57*Defaults!$E46+$E$57*(1-Defaults!$E46-Defaults!$D46))","v":0}]
[null,null,{"$f":"IF(Defaults!C47<>\"\",Defaults!C47,\"\")","v":""},{"$f":"Sources!$D51*Sources!E51","v":0},{"$f":"Sources!$D51*Sources!F51","v":0},{"$f":"Sources!$D51*Sources!G51","v":0},{"$f":"Sources!H51*Sources!D51","v":0},{"$f":"Calculations!J27*Sources!D51","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D47+$D$57*Defaults!$E47+$E$57*(1-Defaults!$E47-Defaults!$D47))","v":0}]
[null,null,{"$f":"IF(Defaults!C48<>\"\",Defaults!C48,\"\")","v":""},{"$f":"Sources!$D52*Sources!E52","v":0},{"$f":"Sources!$D52*Sources!F52","v":0},{"$f":"Sources!$D52*Sources!G52","v":0},{"$f":"Sources!H52*Sources!D52","v":0},{"$f":"Calculations!J28*Sources!D52","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D48+$D$57*Defaults!$E48+$E$57*(1-Defaults!$E48-Defaults!$D48))","v":0}]
[null,null,{"$f":"IF(Defaults!C49<>\"\",Defaults!C49,\"\")","v":""},{"$f":"Sources!$D53*Sources!E53","v":0},{"$f":"Sources!$D53*Sources!F53","v":0},{"$f":"Sources!$D53*Sources!G53","v":0},{"$f":"Sources!H53*Sources!D53","v":0},{"$f":"Calculations!J29*Sources!D53","v":0},0,{"$f":"Sources!$C$21*0.9*($C$57*Defaults!$D49+$D$57*Defaults!$E49+$E$57*(1-Defaults!$E49-Defaults!$D49))","v":0}]
[null,"Forest",{"$f":"IF(Defaults!C50<>\"\",Defaults!C50,\"\")","v":"Forest"},{"$f":"Sources!$D54*Defaults!J50","v":0},{"$f":"Sources!$D54*Defaults!K50","v":0},{"$f":"Sources!$D54*Defaults!L50","v":0},{"$f":"Sources!$D54*Defaults!M50","v":0},{"$f":"Calculations!J30*Sources!D54","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C30<>\"\",HLOOKUP(C30,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C51<>\"\",Defaults!C51,\"\")","v":""},{"$f":"Sources!$D55*Defaults!J51","v":0},{"$f":"Sources!$D55*Defaults!K51","v":0},{"$f":"Sources!$D55*Defaults!L51","v":0},{"$f":"Sources!$D55*Defaults!M51","v":0},{"$f":"Calculations!J31*Sources!D55","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C31<>\"\",HLOOKUP(C31,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C52<>\"\",Defaults!C52,\"\")","v":""},{"$f":"Sources!$D56*Defaults!J52","v":0},{"$f":"Sources!$D56*Defaults!K52","v":0},{"$f":"Sources!$D56*Defaults!L52","v":0},{"$f":"Sources!$D56*Defaults!M52","v":0},{"$f":"Calculations!J32*Sources!D56","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C32<>\"\",HLOOKUP(C32,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C53<>\"\",Defaults!C53,\"\")","v":""},{"$f":"Sources!$D57*Defaults!J53","v":0},{"$f":"Sources!$D57*Defaults!K53","v":0},{"$f":"Sources!$D57*Defaults!L53","v":0},{"$f":"Sources!$D57*Defaults!M53","v":0},{"$f":"Calculations!J33*Sources!D57","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C33<>\"\",HLOOKUP(C33,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C54<>\"\",Defaults!C54,\"\")","v":""},{"$f":"Sources!$D58*Defaults!J54","v":0},{"$f":"Sources!$D58*Defaults!K54","v":0},{"$f":"Sources!$D58*Defaults!L54","v":0},{"$f":"Sources!$D58*Defaults!M54","v":0},{"$f":"Calculations!J34*Sources!D58","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C34<>\"\",HLOOKUP(C34,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,"Rural",{"$f":"IF(Defaults!C55<>\"\",Defaults!C55,\"\")","v":"Rural"},{"$f":"Sources!$D59*Defaults!J55","v":0},{"$f":"Sources!$D59*Defaults!K55","v":0},{"$f":"Sources!$D59*Defaults!L55","v":0},{"$f":"Sources!$D59*Defaults!M55","v":0},{"$f":"Calculations!J35*Sources!D59","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C35<>\"\",HLOOKUP(C35,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C56<>\"\",Defaults!C56,\"\")","v":""},{"$f":"Sources!$D60*Defaults!J56","v":0},{"$f":"Sources!$D60*Defaults!K56","v":0},{"$f":"Sources!$D60*Defaults!L56","v":0},{"$f":"Sources!$D60*Defaults!M56","v":0},{"$f":"Calculations!J36*Sources!D60","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C36<>\"\",HLOOKUP(C36,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C57<>\"\",Defaults!C57,\"\")","v":""},{"$f":"Sources!$D61*Defaults!J57","v":0},{"$f":"Sources!$D61*Defaults!K57","v":0},{"$f":"Sources!$D61*Defaults!L57","v":0},{"$f":"Sources!$D61*Defaults!M57","v":0},{"$f":"Calculations!J37*Sources!D61","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C37<>\"\",HLOOKUP(C37,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C58<>\"\",Defaults!C58,\"\")","v":""},{"$f":"Sources!$D62*Defaults!J58","v":0},{"$f":"Sources!$D62*Defaults!K58","v":0},{"$f":"Sources!$D62*Defaults!L58","v":0},{"$f":"Sources!$D62*Defaults!M58","v":0},{"$f":"Calculations!J38*Sources!D62","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C38<>\"\",HLOOKUP(C38,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C59<>\"\",Defaults!C59,\"\")","v":""},{"$f":"Sources!$D63*Defaults!J59","v":0},{"$f":"Sources!$D63*Defaults!K59","v":0},{"$f":"Sources!$D63*Defaults!L59","v":0},{"$f":"Sources!$D63*Defaults!M59","v":0},{"$f":"Calculations!J39*Sources!D63","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C39<>\"\",HLOOKUP(C39,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C60<>\"\",Defaults!C60,\"\")","v":""},{"$f":"Sources!$D64*Defaults!J60","v":0},{"$f":"Sources!$D64*Defaults!K60","v":0},{"$f":"Sources!$D64*Defaults!L60","v":0},{"$f":"Sources!$D64*Defaults!M60","v":0},{"$f":"Calculations!J40*Sources!D64","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C40<>\"\",HLOOKUP(C40,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C61<>\"\",Defaults!C61,\"\")","v":""},{"$f":"Sources!$D65*Defaults!J61","v":0},{"$f":"Sources!$D65*Defaults!K61","v":0},{"$f":"Sources!$D65*Defaults!L61","v":0},{"$f":"Sources!$D65*Defaults!M61","v":0},{"$f":"Calculations!J41*Sources!D65","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C41<>\"\",HLOOKUP(C41,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C62<>\"\",Defaults!C62,\"\")","v":""},{"$f":"Sources!$D66*Defaults!J62","v":0},{"$f":"Sources!$D66*Defaults!K62","v":0},{"$f":"Sources!$D66*Defaults!L62","v":0},{"$f":"Sources!$D66*Defaults!M62","v":0},{"$f":"Calculations!J42*Sources!D66","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C42<>\"\",HLOOKUP(C42,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C63<>\"\",Defaults!C63,\"\")","v":""},{"$f":"Sources!$D67*Defaults!J63","v":0},{"$f":"Sources!$D67*Defaults!K63","v":0},{"$f":"Sources!$D67*Defaults!L63","v":0},{"$f":"Sources!$D67*Defaults!M63","v":0},{"$f":"Calculations!J43*Sources!D67","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C43<>\"\",HLOOKUP(C43,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,null,{"$f":"IF(Defaults!C64<>\"\",Defaults!C64,\"\")","v":""},{"$f":"Sources!$D68*Defaults!J64","v":0},{"$f":"Sources!$D68*Defaults!K64","v":0},{"$f":"Sources!$D68*Defaults!L64","v":0},{"$f":"Sources!$D68*Defaults!M64","v":0},{"$f":"Calculations!J44*Sources!D68","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C44<>\"\",HLOOKUP(C44,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,"Open Water",{"$f":"IF(Defaults!C65<>\"\",Defaults!C65,\"\")","v":"Open Water"},{"$f":"Sources!$D69*Defaults!J65","v":0},{"$f":"Sources!$D69*Defaults!K65","v":0},{"$f":"Sources!$D69*Defaults!L65","v":0},{"$f":"Sources!$D69*Defaults!M65","v":0},0,0,0]
[null,"Active Construction",{"$f":"IF(Defaults!C66<>\"\",Defaults!C66,\"\")","v":"Active Construction"},{"$f":"Sources!$D70*Sources!E70","v":0},{"$f":"Sources!$D70*Sources!F70","v":0},{"$f":"Sources!$D70*Sources!G70","v":0},{"$f":"Sources!$D70*Sources!H70","v":0},{"$f":"Calculations!J46*Sources!D70","v":0},0,{"$f":"Sources!$C$21*0.9*IF(C46<>\"\",HLOOKUP(C46,$C$55:$X$57,3,FALSE),0)","v":0}]
[null,"Total",null,{"$f":"SUM(D5:D46)","v":0},0,0,0,0,0]
[null,"Stormwater Load",null,{"$f":"SUM(D5:D29)+SUM(D30:D34)*Defaults!C$71+Defaults!C$71*SUM(D35:D44)+D45+D46","v":0},{"$f":"SUM(E5:E29)+SUM(E30:E34)*Defaults!D$71+Defaults!D$71*SUM(E35:E44)+E45+E46","v":0},{"$f":"SUM(F5:F29)+SUM(F30:F34)*Defaults!E$71+Defaults!E$71*SUM(F35:F44)+F45+F46","v":0},{"$f":"SUM(G5:G29)+SUM(G30:G34)*Defaults!F$71+Defaults!F$71*SUM(G35:G44)+G45+G46","v":0},{"$f":"H47","v":0},{"$f":"I47","v":0}]
[null,"Non-Stormwater Load",null,{"$f":"(D47-D48)","v":0},{"$f":"(E47-E48)","v":0},{"$f":"(F47-F48)","v":0},{"$f":"(G47-G48)","v":0}]
[null,"Watershed Level Impervious Cover (acres)",{"$f":"MAX(SUMPRODUCT(Sources!D29:D70,Defaults!D25:D66),0.01)","v":0.01}]
[null,"Watershed Level Turf Cover (acres)",{"$f":"MAX(SUMPRODUCT(Sources!D29:D70,Defaults!E25:E66),0.01)","v":0.01}]
[]
[]
[null,"Soils Information",{"$f":"Defaults!C73","v":"Runoff Coefficients"},null,null,null,{"$f":"Defaults!G73","v":"Land-Use Specific Runoff Coefficients"}]
[null,null,{"$f":"Defaults!C74","v":"Impervious"},{"$f":"Defaults!D74","v":"Turf"},{"$f":"Defaults!E74","v":"Forest"},{"$f":"Defaults!F74","v":"Rural"},{"$f":"Defaults!G74","v":"Active Construction"},{"$f":"Defaults!H74","v":""},{"$f":"Defaults!I74","v":""},{"$f":"Defaults!J74","v":""},{"$f":"Defaults!K74","v":""},{"$f":"Defaults!L74","v":""},{"$f":"Defaults!M74","v":""},{"$f":"Defaults!N74","v":""},{"$f":"Defaults!O74","v":""},{"$f":"Defaults!P74","v":""},{"$f":"Defaults!Q74","v":""},{"$f":"Defaults!R74","v":""},{"$f":"Defaults!S74","v":""},{"$f":"Defaults!T74","v":""}]
[]
[null,null,{"$f":"SUMPRODUCT(Sources!$C78:$C81,Defaults!C77:C80)","v":0.95},{"$f":"SUMPRODUCT(Sources!$C78:$C81,Defaults!D77:D80)","v":0.15},{"$f":"SUMPRODUCT(Sources!$C78:$C81,Defaults!E77:E80)","v":0.02},{"$f":"SUMPRODUCT(Sources!$C78:$C81,Defaults!F77:F80)","v":0.02},{"$f":"SUMPRODUCT(Sources!$C78:$C81,Defaults!G77:G80)","v":0.5},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!H77:H80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!H77:H80),$E57)","v":0.1},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!I77:I80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!I77:I80),$E57)","v":0.02},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!J77:J80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!J77:J80),$E57)","v":0.02},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!K77:K80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!K77:K80),$E57)","v":0.02},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!L77:L80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!L77:L80),$F57)","v":0.02},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!M77:M80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!M77:M80),$F57)","v":0.02},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!N77:N80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!N77:N80),$F57)","v":0.02},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!O77:O80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!O77:O80),$F57)","v":0.02},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!P77:P80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!P77:P80),$F57)","v":0.02},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!Q77:Q80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!Q77:Q80),$F57)","v":0.02},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!R77:R80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!R77:R80),$F57)","v":0.02},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!S77:S80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!S77:S80),$F57)","v":0.02},{"$f":"IF(SUMPRODUCT(Sources!$C78:$C81,Defaults!T77:T80)>0,SUMPRODUCT(Sources!$C78:$C81,Defaults!T77:T80),$F57)","v":0.02}]
[]
[null,"Groundwater Filtering","N Filtering","P Filtering","TSS Filtering","Bacteria Filtering"]
[null,null,{"$f":"SUMPRODUCT(Defaults!C83:C85,Sources!C84:C86)*(1-0.5*Sources!C78)","v":0.1},{"$f":"SUMPRODUCT(Defaults!D83:D85,Sources!C84:C86)*(1-0.5*Sources!C78)","v":0.5},1,{"$f":"SUMPRODUCT(Defaults!F83:F85,Sources!C84:C86)*(1-0.5*Sources!C78)","v":0.5}]
[]
[]
[null,"SECONDARY SOURCES"]
[]
[null,"On-Site Sewage Disposal Systems"]
[null,"Load to Surface",{"$f":"Calculations!C70*Sources!$C$107*(Defaults!$C105*(1-Sources!$C106)+Defaults!$D105*Sources!$C106)","v":0},{"$f":"Calculations!D70*Sources!$C$107*(Defaults!$C105*(1-Sources!$C106)+Defaults!$D105*Sources!$C106)","v":0},{"$f":"Calculations!E70*Sources!$C$107*(Defaults!$C105*(1-Sources!$C106)+Defaults!$D105*Sources!$C106)","v":0},{"$f":"Calculations!F70*Sources!$C$107*(Defaults!$C105*(1-Sources!$C106)*Defaults!C104+Defaults!$D105*Sources!$C106*Defaults!D104)","v":0}]
[null,"Load to Groundwater",{"$f":"Calculations!C70*(1-Sources!$C107)*(1-Calculations!C72)*(1-Calculations!C73)","v":0},{"$f":"Calculations!D70*(1-Sources!$C107)*(1-Calculations!D72)*(1-Calculations!D73)","v":0},{"$f":"Calculations!E70*(1-Sources!$C107)*(1-Calculations!E72)*(1-Calculations!E73)","v":0},{"$f":"Calculations!F70*(1-Sources!$C107)*(1-C89)*(1-F73)","v":0}]
[]
[null,null,"TN","TP","TSS","Bacteria (Billions)"]
[null,"Untreated Sewage Delivered to Septic Systems",{"$f":"Sources!$C$105*Sources!$C$97*Sources!$C$98*3.04/1000*Defaults!$C$93*Sources!$C$96","v":0},{"$f":"Sources!$C$105*Sources!$C$97*Sources!$C$98*3.04/1000*Defaults!$D$93*Sources!$C$96","v":0},{"$f":"Sources!$C$105*Sources!$C$97*Sources!$C$98*3.04/1000*Defaults!$E$93*Sources!$C$96","v":0},{"$f":"Sources!$C$105*Sources!$C$97*Sources!$C$98*1.38*10^-5*Defaults!$F$93*Sources!$C$96","v":0}]
[null,"Combined System Efficiency",{"$f":"SUMPRODUCT(Sources!$C111:$C115,Defaults!C108:C112)","v":0},{"$f":"SUMPRODUCT(Sources!$C111:$C115,Defaults!D108:D112)","v":0},{"$f":"SUMPRODUCT(Sources!$C111:$C115,Defaults!E108:E112)","v":0},{"$f":"-LOG(1-SUMPRODUCT(Sources!$C111*10^-Defaults!F108+Sources!$C112*10^-Defaults!F109+Sources!$C113*10^-Defaults!F110+Sources!$C114*10^-Defaults!F111+Sources!$C115*10^-Defaults!F112))","v":0}]
[null,"Adjusted Efficiency (density)",{"$f":"IF(Sources!$C120=Defaults!$C115,C71,2/3*C71)","v":0},{"$f":"IF(Sources!$C120=Defaults!$C115,D71,2/3*D71)","v":0},{"$f":"IF(Sources!$C120=Defaults!$C115,E71,2/3*E71)","v":0},{"$f":"IF(Sources!$C120=Defaults!$C115,F71,F71-1)","v":0}]
[null,"Removal by soil below the leach field",{"$f":"IF(Sources!$C119=Defaults!B83,0,IF(Sources!$C119=Defaults!B84,0.1,0.2))*IF(Sources!$C108=Defaults!B115,0.5,1)","v":0.05},{"$f":"IF(Sources!$C119=Defaults!B83,0.5,IF(Sources!$C119=Defaults!B84,0.8,1))*IF(Sources!$C108=Defaults!B115,0.5,1)","v":0.4},1,{"$f":"IF(Sources!C119=Defaults!B83,0.5,1)*IF(Sources!C108=Defaults!B115,0.5,1)","v":0.5}]
[]
[null,"On-Site Sewage Disposal Systems Related"]
[null,"Failure:","Default is 10%"]
[null,"Good Inspection:  -5%"]
[null,"Bad Inspection:  +10%"]
[null,"High GW","+5%"]
[null,"High Density","+5%"]
[]
[null,null,{"$f":"1-10^-Defaults!F108","v":0.99968377223398319}]
[null,null,{"$f":"1-10^-Defaults!F109","v":0.99936904265551985}]
[null,null,{"$f":"1-10^-Defaults!F110","v":0.99874107458820582}]
[null,null,{"$f":"1-10^-Defaults!F111","v":0.999}]
[null,null,{"$f":"1-10^-Defaults!F112","v":0}]
[]
[]
[null,null,{"$f":"SUMPRODUCT(Sources!C111:C115,C82:C86)","v":0}]
[null,null,{"$f":"1-(10^(-Calculations!F394))","v":0.99968377223398319}]
[]
[null,null,"Discount Efficiency (Take 1/3 off, or 1 log) for density >1/acre"]
[]
[]
[null,null,"For TN, ","For TP","For TSS","For bacteria"]
[null,null,"0% for <3'","50% for <3'","100%, no discounts","50% for <3'"]
[null,null,"10% for 3-5'","80% for 3-5'",null,"100% otherwise"]
[null,null,"20% for>5","100% for >5'"]
[null,null,"50% discount for sandy soils","50% discount for sandy soils",null,"50% discount for sandy soils"]
[]
[null,null,"Overall Approach"]
[]
[null,null,"For failing systems, just take raw sewage and apply by delivery ratios and bacteria decay rates"]
[null,null,"For non-failing systems, apply efficiency, than filtering below the leach field"]
[]
[]
[null,"Livestock"]
[null,null,"N load (lbs/year)","P Load  (lbs/year)","Bacteria Load  (billions/year)"]
[null,"Dairy Cattle",{"$f":"Sources!$C157*Defaults!$C145*Defaults!D145*Defaults!D$150","v":0},{"$f":"Sources!$C157*Defaults!$C145*Defaults!E145*Defaults!E$150","v":0},{"$f":"Sources!$C157*Defaults!$C145*Defaults!F145*Defaults!F$150","v":0}]
[null,"Layers",{"$f":"Sources!$C158*Defaults!$C146*Defaults!D146*Defaults!D$150","v":0},{"$f":"Sources!$C158*Defaults!$C146*Defaults!E146*Defaults!E$150","v":0},{"$f":"Sources!$C158*Defaults!$C146*Defaults!F146*Defaults!F$150","v":0}]
[null,"Broilers",{"$f":"Sources!$C159*Defaults!$C147*Defaults!D147*Defaults!D$150","v":0},{"$f":"Sources!$C159*Defaults!$C147*Defaults!E147*Defaults!E$150","v":0},{"$f":"Sources!$C159*Defaults!$C147*Defaults!F147*Defaults!F$150","v":0}]
[null,"Turkeys",{"$f":"Sources!$C160*Defaults!$C148*Defaults!D148*Defaults!D$150","v":0},{"$f":"Sources!$C160*Defaults!$C148*Defaults!E148*Defaults!E$150","v":0},{"$f":"Sources!$C160*Defaults!$C148*Defaults!F148*Defaults!F$150","v":0}]
[null,"Pigs",{"$f":"Sources!$C161*Defaults!$C149*Defaults!D149*Defaults!D$150","v":0},{"$f":"Sources!$C161*Defaults!$C149*Defaults!E149*Defaults!E$150","v":0},{"$f":"Sources!$C161*Defaults!$C149*Defaults!F149*Defaults!F$150","v":0}]
[null,"Total",{"$f":"SUM(C109:C113)","v":0},{"$f":"SUM(D109:D113)","v":0},{"$f":"SUM(E109:E113)","v":0}]
[]
[null,"Marinas"]
[null,"Typical occupancy (fraction of season)",{"$f":"Defaults!C154","v":0.5}]
[null,"Flow rates (gpcd)",{"$f":"Defaults!C155","v":8}]
[null,"Individuals per boat",{"$f":"Defaults!C156","v":2}]
[]
[null,"Road Sanding"]
[null,"Delivery ratio for Closed Section Roads",{"$f":"Defaults!C159","v":0.9}]
[null,"Delivery ratio for Open Section Roads",{"$f":"Defaults!C160","v":0.35}]
[]
[]
[null,"Non-Stormwater Point Sources"]
[null,null,"N Load (lbs/year)","P Load (lbs/year)","TSS Load (lbs/year)","Bacteria Load (Billion/year)"]
[null,"Point Source 1",{"$f":"Sources!D176*Sources!$C176*3039","v":0},{"$f":"Sources!E176*Sources!$C176*3039","v":0},{"$f":"Sources!F176*Sources!$C176*3039","v":0},{"$f":"Sources!G176*Sources!$C176*13.8","v":0}]
[null,"Point Source 2",{"$f":"Sources!D177*Sources!$C177*3039","v":0},{"$f":"Sources!E177*Sources!$C177*3039","v":0},{"$f":"Sources!F177*Sources!$C177*3039","v":0},{"$f":"Sources!G177*Sources!$C177*13.8","v":0}]
[null,"Point Source 3",{"$f":"Sources!D178*Sources!$C178*3039","v":0},{"$f":"Sources!E178*Sources!$C178*3039","v":0},{"$f":"Sources!F178*Sources!$C178*3039","v":0},{"$f":"Sources!G178*Sources!$C178*13.8","v":0}]
[null,"Point Source 4",{"$f":"Sources!D179*Sources!$C179*3039","v":0},{"$f":"Sources!E179*Sources!$C179*3039","v":0},{"$f":"Sources!F179*Sources!$C179*3039","v":0},{"$f":"Sources!G179*Sources!$C179*13.8","v":0}]
[null,"Point Source 5",{"$f":"Sources!D180*Sources!$C180*3039","v":0},{"$f":"Sources!E180*Sources!$C180*3039","v":0},{"$f":"Sources!F180*Sources!$C180*3039","v":0},{"$f":"Sources!G180*Sources!$C180*13.8","v":0}]
[null,"Point Source 6",{"$f":"Sources!D181*Sources!$C181*3039","v":0},{"$f":"Sources!E181*Sources!$C181*3039","v":0},{"$f":"Sources!F181*Sources!$C181*3039","v":0},{"$f":"Sources!G181*Sources!$C181*13.8","v":0}]
[null,"Point Source 7",{"$f":"Sources!D182*Sources!$C182*3039","v":0},{"$f":"Sources!E182*Sources!$C182*3039","v":0},{"$f":"Sources!F182*Sources!$C182*3039","v":0},{"$f":"Sources!G182*Sources!$C182*13.8","v":0}]
[null,"Point Source 8",{"$f":"Sources!D183*Sources!$C183*3039","v":0},{"$f":"Sources!E183*Sources!$C183*3039","v":0},{"$f":"Sources!F183*Sources!$C183*3039","v":0},{"$f":"Sources!G183*Sources!$C183*13.8","v":0}]
[null,"Point Source 9",{"$f":"Sources!D184*Sources!$C184*3039","v":0},{"$f":"Sources!E184*Sources!$C184*3039","v":0},{"$f":"Sources!F184*Sources!$C184*3039","v":0},{"$f":"Sources!G184*Sources!$C184*13.8","v":0}]
[null,"Point Source 10",{"$f":"Sources!D185*Sources!$C185*3039","v":0},{"$f":"Sources!E185*Sources!$C185*3039","v":0},{"$f":"Sources!F185*Sources!$C185*3039","v":0},{"$f":"Sources!G185*Sources!$C185*13.8","v":0}]
[]
[]
[null,"Baseline Calculations"]
[null,"Turf Condition and Management Practices - Residential"]
[null,null,"Nutrient Score"]
[null,null,{"$f":"MIN(IF(Defaults!C188>1.1,Defaults!C188*0.5,0),2)","v":0}]
[null,null,{"$f":"'Existing Practices'!C28*2","v":0}]
[null,null,{"$f":"'Existing Practices'!C29*2","v":0}]
[null,null,{"$f":"SUM(C144:C145)","v":0}]
[]
[null,"Base Surface Runoff Residential Lawn",{"$f":"D148*2.5","v":4.45E-3},{"$f":"'Existing Practices'!C24*2*0.89","v":1.7800000000000001E-3},"Fertilizer Application by Type (100 lbs/acre)"]
[null,"Total Surface Runoff Residential Lawn",{"$f":"C148+Calculations!C160","v":6.0243951612903223E-3},{"$f":"D148+Calculations!D160","v":2.0786699507389164E-3},{"$f":"'Existing Practices'!B37","v":"Organic"},{"$f":"'Existing Practices'!$C37*'Existing Practices'!$C$33/Defaults!D193","v":0}]
[null,"Base Leachate Residential Lawn",{"$f":"D150*10","v":2.6700000000000002E-2},{"$f":"'Existing Practices'!C24*3*0.89","v":2.6700000000000001E-3},{"$f":"'Existing Practices'!B38","v":"Soluble/Urea"},{"$f":"'Existing Practices'!$C38*'Existing Practices'!$C$33/Defaults!D194","v":2.1428571428571428}]
[null,"Total Leachate Residential Lawn",{"$f":"C150+Calculations!C161","v":6.1281653225806448E-2},{"$f":"D150+Calculations!D161","v":4.3313793103448277E-3},{"$f":"'Existing Practices'!B39","v":"Slow Release"},{"$f":"'Existing Practices'!$C39*'Existing Practices'!$C$33/Defaults!D195","v":3.125}]
[null,"Estimate based on urban concentrations",{"$f":"0.226*Calculations!$D57*Sources!$C$21*SUMPRODUCT(Sources!$D$29:$D$38,Defaults!F$25:F$34)/MAX(SUM(Sources!$D$29:$D$38),0.001)*'Existing Practices'!$C24*0.9","v":0},{"$f":"0.226*Calculations!$D57*Sources!$C$21*SUMPRODUCT(Sources!$D$29:$D$38,Defaults!G$25:G$34)/MAX(SUM(Sources!$D$29:$D$38),0.001)*'Existing Practices'!$C24*0.9","v":0},{"$f":"'Existing Practices'!B40","v":"Phosphorus Free"},{"$f":"'Existing Practices'!$C40*'Existing Practices'!$C$33/Defaults!D196","v":0}]
[null,"Supplemental Surface Load",{"$f":"C149-C152","v":6.0243951612903223E-3},{"$f":"D149-D152","v":2.0786699507389164E-3}]
[null,"Supplemental Leaching Load",{"$f":"C151","v":6.1281653225806448E-2},{"$f":"D151","v":4.3313793103448277E-3}]
[]
[null,null,"N","P"]
[null,"Total Fertilizer Application Rate (Lb/year)",{"$f":"'Existing Practices'!C24*'Existing Practices'!C33","v":0.15},{"$f":"SUMPRODUCT(Defaults!E193:E196,Calculations!F149:F152)*'Existing Practices'!C24","v":2.2053571428571433E-2}]
[]
[null,"Fertilizer Loss","N","P"]
[null,"Runoff (Lb/year)",{"$f":"Calculations!C$157*Calculations!C187","v":1.5743951612903226E-3},{"$f":"Calculations!D$157*Calculations!D187","v":2.9866995073891625E-4}]
[null,"Leachate (Lb/year)",{"$f":"Calculations!C$157*Calculations!E187","v":3.4581653225806447E-2},{"$f":"Calculations!D$157*Calculations!F187","v":1.6613793103448279E-3}]
[null,"Total",{"$f":"SUM(C160:C161)","v":3.6156048387096767E-2},{"$f":"SUM(D160:D161)","v":1.9600492610837442E-3}]
[null,"Turf Runoff Coefficient (Modified)",{"$f":"MIN(SUMPRODUCT(Sources!C78:C81,Defaults!D77:D80)+0.03*'Existing Practices'!C28+'Existing Practices'!C25*0.5,0.5)","v":0.15}]
[]
[]
[null,"Turf Condition and Management Practices - Other"]
[null,"Base Surface Runoff Residential Lawn",{"$f":"D167*2.5","v":0},{"$f":"SUM('Existing Practices'!C47:C49)*2*0.89","v":0}]
[null,"Total Surface Runoff Residential Lawn",{"$f":"C167+Calculations!C181","v":0},{"$f":"D167+Calculations!D181","v":0}]
[null,"Base Leachate Residential Lawn",{"$f":"D169*10","v":0},{"$f":"SUM('Existing Practices'!C47:C49)*3*0.89","v":0}]
[null,"Total Leachate Residential Lawn",{"$f":"C169+Calculations!C182","v":0},{"$f":"D169+Calculations!D182","v":0}]
[null,"Current Estimate",{"$f":"Calculations!C152*SUM('Existing Practices'!$C47:$C49)/'Existing Practices'!$C24","v":0},{"$f":"Calculations!D152*SUM('Existing Practices'!$C47:$C49)/'Existing Practices'!$C24","v":0}]
[null,"Supplemental Surface Load",{"$f":"C168-C171","v":0},{"$f":"D168-D171","v":0}]
[null,"Supplemental Leaching Load",{"$f":"C170","v":0},{"$f":"D170","v":0}]
[]
[null,"Management Factor"]
[null,{"$f":"'Existing Practices'!B47","v":"Commercial"},{"$f":"VLOOKUP('Existing Practices'!D47,Defaults!$B$259:$C$261,2,FALSE)","v":0.8}]
[null,{"$f":"'Existing Practices'!B48","v":"Roadway"},{"$f":"VLOOKUP('Existing Practices'!D48,Defaults!$B$259:$C$261,2,FALSE)","v":0.8}]
[null,{"$f":"'Existing Practices'!B49","v":"Industrial"},{"$f":"VLOOKUP('Existing Practices'!D49,Defaults!$B$259:$C$261,2,FALSE)","v":1.5}]
[]
[null,"Fertilizer Loss","N","P"]
[null,"Runoff (Lb/year)",{"$f":"Calculations!C160*SUMPRODUCT('Existing Practices'!$C$47:$C$49,Calculations!$C$176:$C$178)/'Existing Practices'!$C$24","v":0},{"$f":"Calculations!D160*SUMPRODUCT('Existing Practices'!$C$47:$C$49,Calculations!$C$176:$C$178)/'Existing Practices'!$C$24","v":0}]
[null,"Leachate (Lb/year)",{"$f":"Calculations!C161*SUMPRODUCT('Existing Practices'!$C$47:$C$49,Calculations!$C$176:$C$178)/'Existing Practices'!$C$24","v":0},{"$f":"Calculations!D161*SUMPRODUCT('Existing Practices'!$C$47:$C$49,Calculations!$C$176:$C$178)/'Existing Practices'!$C$24","v":0}]
[null,"Total",{"$f":"SUM(C181:C182)","v":0},{"$f":"SUM(D181:D182)","v":0}]
[]
[null,null,"Surface ",null,"Subsurface"]
[null,"RESIDENTIAL Loss Table","N","P","N","P"]
[null,"Loss (% of Applied)",{"$f":"SUMPRODUCT('Existing Practices'!$C37:$C40,Defaults!C201:C204)","v":1.0495967741935484E-2},{"$f":"SUMPRODUCT(Defaults!D201:D204,Calculations!F149:F152,Defaults!E193:E196)/SUMPRODUCT(Calculations!F149:F152,Defaults!E193:E196)","v":1.3542928940388103E-2},{"$f":"SUMPRODUCT('Existing Practices'!$C$37:$C$40,Defaults!E201:E204)","v":0.23054435483870966},{"$f":"SUMPRODUCT(F149:F152,Defaults!F201:F204,Defaults!E193:E196)/SUMPRODUCT(Calculations!F149:F152,Defaults!E193:E196)","v":7.5333798687700682E-2}]
[]
[]
[null,"Street Sweeping ","Residential","Other Roadways","Parking Lots"]
[null,"Total Street Area (acres)",{"$f":"0.35*SUMPRODUCT(Sources!D29:D38,Defaults!D25:D34)","v":0},{"$f":"SUMPRODUCT(Sources!D44:D48,Defaults!D40:D44)+0.1*SUMPRODUCT(Sources!D49:D53,Defaults!D45:D49)+0.1*SUMPRODUCT(Sources!D39:D43,Defaults!D35:D39)","v":0},{"$f":"0.55*SUMPRODUCT(Sources!D49:D53,Defaults!D45:D49)+0.6*SUMPRODUCT(Sources!D39:D43,Defaults!D35:D39)","v":0}]
[]
[]
[null,"Structural Stormwater Management Practices"]
[]
[null,"BMP Type","Turf Area (acres)"," Efficiency (%)",null,null,null,"Runoff"]
[]
[null,null,null,"TN","TP","TSS","Bacteria","C/D Soils","A/B Soils","Weighted"]
[null,"Dry Water Quantity Pond",{"$f":"'Existing Practices'!C78-'Existing Practices'!D78","v":0},{"$f":"Defaults!C164","v":0.05},{"$f":"Defaults!D164","v":0.1},{"$f":"Defaults!E164","v":0.1},{"$f":"Defaults!F164","v":0},{"$f":"Defaults!K164","v":0},{"$f":"Defaults!L164","v":0},{"$f":"H199*SUM(Sources!C$80:C$81)+Calculations!I199*SUM(Sources!C$78:C$79)","v":0}]
[null,"Dry Extended Detention Pond",{"$f":"'Existing Practices'!C79-'Existing Practices'!D79","v":0},{"$f":"Defaults!C165","v":0.1},{"$f":"Defaults!D165","v":0.15},{"$f":"Defaults!E165","v":0.7},{"$f":"Defaults!F165","v":0},{"$f":"Defaults!K165","v":0},{"$f":"Defaults!L165","v":0.15},{"$f":"H200*SUM(Sources!C$80:C$81)+Calculations!I200*SUM(Sources!C$78:C$79)","v":0.15}]
[null,"Wet Pond",{"$f":"'Existing Practices'!C80-'Existing Practices'!D80","v":0},{"$f":"Defaults!C166","v":0.4},{"$f":"Defaults!D166","v":0.75},{"$f":"Defaults!E166","v":0.85},{"$f":"Defaults!F166","v":0.7},{"$f":"Defaults!K166","v":0},{"$f":"Defaults!L166","v":0},{"$f":"H201*SUM(Sources!C$80:C$81)+Calculations!I201*SUM(Sources!C$78:C$79)","v":0}]
[null,"Wetland",{"$f":"'Existing Practices'!C81-'Existing Practices'!D81","v":0},{"$f":"Defaults!C167","v":0.55000000000000004},{"$f":"Defaults!D167","v":0.75},{"$f":"Defaults!E167","v":0.85},{"$f":"Defaults!F167","v":0.8},{"$f":"Defaults!K167","v":0},{"$f":"Defaults!L167","v":0},{"$f":"H202*SUM(Sources!C$80:C$81)+Calculations!I202*SUM(Sources!C$78:C$79)","v":0}]
[null,"Filters",{"$f":"'Existing Practices'!C82-'Existing Practices'!D82","v":0},{"$f":"Defaults!C168","v":0.45},{"$f":"Defaults!D168","v":0.65},{"$f":"Defaults!E168","v":0.9},{"$f":"Defaults!F168","v":0.8},{"$f":"Defaults!K168","v":0},{"$f":"Defaults!L168","v":0},{"$f":"H203*SUM(Sources!C$80:C$81)+Calculations!I203*SUM(Sources!C$78:C$79)","v":0}]
[null,"Green Roof",{"$f":"'Existing Practices'!C83-'Existing Practices'!D83","v":0},{"$f":"Defaults!C169","v":0},{"$f":"Defaults!D169","v":0},{"$f":"Defaults!E169","v":0},{"$f":"Defaults!F169","v":0},{"$f":"Defaults!K169","v":0.6},{"$f":"Defaults!L169","v":0.6},{"$f":"H204*SUM(Sources!C$80:C$81)+Calculations!I204*SUM(Sources!C$78:C$79)","v":0.6}]
[null,"Rooftop Disconnection",{"$f":"'Existing Practices'!C84-'Existing Practices'!D84","v":0},{"$f":"Defaults!C170","v":0},{"$f":"Defaults!D170","v":0},{"$f":"Defaults!E170","v":0},{"$f":"Defaults!F170","v":0},{"$f":"Defaults!K170","v":0.25},{"$f":"Defaults!L170","v":0.5},{"$f":"H205*SUM(Sources!C$80:C$81)+Calculations!I205*SUM(Sources!C$78:C$79)","v":0.5}]
[null,"Permeable Pavement",{"$f":"'Existing Practices'!C85-'Existing Practices'!D85","v":0},{"$f":"Defaults!C171","v":0.25},{"$f":"Defaults!D171","v":0.25},{"$f":"Defaults!E171","v":0.25},{"$f":"Defaults!F171","v":0},{"$f":"Defaults!K171","v":0.45},{"$f":"Defaults!L171","v":0.75},{"$f":"H206*SUM(Sources!C$80:C$81)+Calculations!I206*SUM(Sources!C$78:C$79)","v":0.75}]
[null,"Grass (open) Channel",{"$f":"'Existing Practices'!C86-'Existing Practices'!D86","v":0},{"$f":"Defaults!C172","v":0.2},{"$f":"Defaults!D172","v":0.15},{"$f":"Defaults!E172","v":0.4},{"$f":"Defaults!F172","v":0},{"$f":"Defaults!K172","v":0.1},{"$f":"Defaults!L172","v":0.2},{"$f":"H207*SUM(Sources!C$80:C$81)+Calculations!I207*SUM(Sources!C$78:C$79)","v":0.2}]
[null,"Dry Swale (bioswale, WQ swale)",{"$f":"'Existing Practices'!C87-'Existing Practices'!D87","v":0},{"$f":"Defaults!C173","v":0.35},{"$f":"Defaults!D173","v":0.4},{"$f":"Defaults!E173","v":0.4},{"$f":"Defaults!F173","v":0},{"$f":"Defaults!K173","v":0.4},{"$f":"Defaults!L173","v":0.6},{"$f":"H208*SUM(Sources!C$80:C$81)+Calculations!I208*SUM(Sources!C$78:C$79)","v":0.6}]
[null,"Wet Swale",{"$f":"'Existing Practices'!C88-'Existing Practices'!D88","v":0},{"$f":"Defaults!C174","v":0.35},{"$f":"Defaults!D174","v":0.4},{"$f":"Defaults!E174","v":0.4},{"$f":"Defaults!F174","v":0},{"$f":"Defaults!K174","v":0},{"$f":"Defaults!L174","v":0},{"$f":"H209*SUM(Sources!C$80:C$81)+Calculations!I209*SUM(Sources!C$78:C$79)","v":0}]
[null,"Raintanks and Cisterns",{"$f":"'Existing Practices'!C89-'Existing Practices'!D89","v":0},{"$f":"Defaults!C175","v":0},{"$f":"Defaults!D175","v":0},{"$f":"Defaults!E175","v":0},{"$f":"Defaults!F175","v":0},{"$f":"Defaults!K175","v":0.4},{"$f":"Defaults!L175","v":0.4},{"$f":"H210*SUM(Sources!C$80:C$81)+Calculations!I210*SUM(Sources!C$78:C$79)","v":0.4}]
[null,"Soil Amendments",{"$f":"'Existing Practices'!C90-'Existing Practices'!D90","v":0},{"$f":"Defaults!C176","v":0},{"$f":"Defaults!D176","v":0},{"$f":"Defaults!E176","v":0},{"$f":"Defaults!F176","v":0},{"$f":"Defaults!K176","v":0.75},{"$f":"Defaults!L176","v":0.5},{"$f":"H211*SUM(Sources!C$80:C$81)+Calculations!I211*SUM(Sources!C$78:C$79)","v":0.5}]
[null,"Sheetflow to Open Space (including riparian buffers)",{"$f":"'Existing Practices'!C91-'Existing Practices'!D91","v":0},{"$f":"Defaults!C177","v":0},{"$f":"Defaults!D177","v":0},{"$f":"Defaults!E177","v":0},{"$f":"Defaults!F177","v":0},{"$f":"Defaults!K177","v":0.5},{"$f":"Defaults!L177","v":0.75},{"$f":"H212*SUM(Sources!C$80:C$81)+Calculations!I212*SUM(Sources!C$78:C$79)","v":0.75}]
[null,"Grassed Filter Strips",{"$f":"'Existing Practices'!C92-'Existing Practices'!D92","v":0},{"$f":"Defaults!C178","v":0},{"$f":"Defaults!D178","v":0},{"$f":"Defaults!E178","v":0},{"$f":"Defaults!F178","v":0},{"$f":"Defaults!K178","v":0.5},{"$f":"Defaults!L178","v":0.75},{"$f":"H213*SUM(Sources!C$80:C$81)+Calculations!I213*SUM(Sources!C$78:C$79)","v":0.75}]
[null,"Bioretention",{"$f":"'Existing Practices'!C93-'Existing Practices'!D93","v":0},{"$f":"Defaults!C179","v":0.6},{"$f":"Defaults!D179","v":0.5},{"$f":"Defaults!E179","v":0.5},{"$f":"Defaults!F179","v":0.5},{"$f":"Defaults!K179","v":0.4},{"$f":"Defaults!L179","v":0.8},{"$f":"H214*SUM(Sources!C$80:C$81)+Calculations!I214*SUM(Sources!C$78:C$79)","v":0.8}]
[null,"Infiltration Practices",{"$f":"'Existing Practices'!C94-'Existing Practices'!D94","v":0},{"$f":"Defaults!C180","v":0.15},{"$f":"Defaults!D180","v":0.25},{"$f":"Defaults!E180","v":0.5},{"$f":"Defaults!F180","v":0.85},{"$f":"Defaults!K180","v":0.5},{"$f":"Defaults!L180","v":0.9},{"$f":"H215*SUM(Sources!C$80:C$81)+Calculations!I215*SUM(Sources!C$78:C$79)","v":0.9}]
[null,"Total",{"$f":"IF('Existing Practices'!$C$97>0,SUMPRODUCT('Existing Practices'!$C78:$C94,C199:C215)/'Existing Practices'!$C97,0)","v":0},{"$f":"IF('Existing Practices'!$C$97>0,SUMPRODUCT('Existing Practices'!$C78:$C94,D199:D215)/'Existing Practices'!$C97,0)","v":0},{"$f":"IF('Existing Practices'!$C$97>0,SUMPRODUCT('Existing Practices'!$C78:$C94,E199:E215)/'Existing Practices'!$C97,0)","v":0},{"$f":"IF('Existing Practices'!$C$97>0,SUMPRODUCT('Existing Practices'!$C78:$C94,F199:F215)/'Existing Practices'!$C97,0)","v":0},{"$f":"IF('Existing Practices'!$C$97>0,SUMPRODUCT('Existing Practices'!$C78:$C94,G199:G215)/'Existing Practices'!$C97,0)","v":0},{"$f":"IF('Existing Practices'!$C$97>0,SUMPRODUCT('Existing Practices'!$C78:$C94,H199:H215)/'Existing Practices'!$C97,0)","v":0},{"$f":"IF('Existing Practices'!$C$97>0,SUMPRODUCT('Existing Practices'!$C78:$C94,I199:I215)/'Existing Practices'!$C97,0)","v":0},{"$f":"IF('Existing Practices'!$C$97>0,SUMPRODUCT('Existing Practices'!$C78:$C94,J199:J215)/'Existing Practices'!$C97,0)","v":0}]
[null,"Average % Filtering of Infiltrated Water",null,{"$f":"IF('Existing Practices'!$D97>0,SUMPRODUCT('Existing Practices'!$D78:$D94,D199:D215,$J199:$J215)/MAX(SUMPRODUCT('Existing Practices'!$D78:$D94,$J199:$J215),0.001),0)","v":0},{"$f":"IF('Existing Practices'!$D97>0,SUMPRODUCT('Existing Practices'!$D78:$D94,E199:E215,$J199:$J215)/MAX(SUMPRODUCT('Existing Practices'!$D78:$D94,$J199:$J215),0.001),0)","v":0},{"$f":"IF('Existing Practices'!$D97>0,SUMPRODUCT('Existing Practices'!$D78:$D94,F199:F215,$J199:$J215)/MAX(SUMPRODUCT('Existing Practices'!$D78:$D94,$J199:$J215),0.001),0)","v":0},{"$f":"IF('Existing Practices'!$D97>0,SUMPRODUCT('Existing Practices'!$D78:$D94,G199:G215,$J199:$J215)/MAX(SUMPRODUCT('Existing Practices'!$D78:$D94,$J199:$J215),0.001),0)","v":0}]
[null,"Treatability"]
[null,{"$f":"('Existing Practices'!D97*0.95+Calculations!D57*Calculations!C216)/MAX((Calculations!C57*SUMPRODUCT(Sources!D29:D53,Defaults!D25:D49)+Calculations!D57*SUMPRODUCT(Sources!D29:D53,Defaults!E25:E49)),0.001)","v":0}]
[]
[null,"Riparian Buffers"]
[null,null," Efficiency"]
[null,"TN","TP","TSS","Bacteria","Runoff Reduction"]
[null,{"$f":"Calculations!D212","v":0},{"$f":"Calculations!E212","v":0},{"$f":"Calculations!F212","v":0},{"$f":"Calculations!G212","v":0},{"$f":"Calculations!J212","v":0.75}]
[]
[null,"Treatability",{"$f":"MIN(SUMPRODUCT('Existing Practices'!C103:F103,'Existing Practices'!C104:F104)/Calculations!C50*5280/43560,1)","v":0}]
[]
[null,"Catch Basin Cleanouts"]
[null,null," Efficiency"]
[null,null,"Nutrients","TSS"]
[null,"Monthly Cleaning",{"$f":"Defaults!C242","v":0.15},{"$f":"Defaults!D242","v":0.25}]
[null,"Semi-Annual Cleaning",{"$f":"Defaults!C243","v":0.08},{"$f":"Defaults!D243","v":0.13}]
[]
[null,"Future Calculations"]
[]
[null,"Residential Lawn Care Education"]
[]
[null,null,"N","P"]
[null,"Total Fertilizer Application Rate (Lb/year)",{"$f":"'Future Practices'!C33*'Future Practices'!C35","v":0.15},{"$f":"SUMPRODUCT(F244:F247,Defaults!E193:E196)*'Future Practices'!C33","v":2.2053571428571433E-2}]
[]
[]
[]
[null,"Fertilizer Loss","N","P","Fertilizer Application by Type (lbs/acre)"]
[null,"Runoff (Lb/year)",{"$f":"Calculations!C$239*Calculations!C258","v":1.5743951612903226E-3},{"$f":"Calculations!D258*Calculations!D239","v":2.9866995073891625E-4},{"$f":"E149","v":"Organic"},{"$f":"'Future Practices'!$C$35*'Future Practices'!C39/Defaults!D193","v":0}]
[null,"Leachate (Lb/year)",{"$f":"Calculations!C$239*Calculations!E258","v":3.4581653225806447E-2},{"$f":"Calculations!D$239*Calculations!F258","v":1.6613793103448279E-3},{"$f":"E150","v":"Soluble/Urea"},{"$f":"'Future Practices'!$C$35*'Future Practices'!C40/Defaults!D194","v":2.1428571428571428}]
[null,"Net Supplemental Load from Forest Runoff (lb/yr)",{"$f":"'Future Practices'!$C$34*(Defaults!J$50-1.78*2.5)","v":0},{"$f":"'Future Practices'!$C$34*(Defaults!K$50-1.78)","v":0},{"$f":"E151","v":"Slow Release"},{"$f":"'Future Practices'!$C$35*'Future Practices'!C41/Defaults!D195","v":3.125}]
[null,"Total",{"$f":"SUM(C244:C245)","v":3.6156048387096767E-2},{"$f":"SUM(D244:D245)","v":1.9600492610837442E-3},{"$f":"E152","v":"Phosphorus Free"},{"$f":"'Future Practices'!$C$35*'Future Practices'!C42/Defaults!D196","v":0}]
[]
[null,null,"Loss Table"]
[null,null,"Surface ",null,"Subsurface"]
[]
[null,null,"N","P","N","P"]
[null,"Organic",{"$f":"Defaults!C201","v":8.6567164179104461E-4},{"$f":"Defaults!D201","v":9.7142857142857144E-4},{"$f":"Defaults!E201","v":1.082089552238806E-2},{"$f":"Defaults!F201","v":1.1657142857142857E-2}]
[null,"Soluble/Urea",{"$f":"Defaults!C202","v":8.2499999999999987E-3},{"$f":"Defaults!D202","v":9.1264367816091957E-3},{"$f":"Defaults!E202","v":0.20624999999999999},{"$f":"Defaults!F202","v":0.12777011494252874}]
[null,"Slow Release",{"$f":"Defaults!C203","v":1.2741935483870969E-2},{"$f":"Defaults!D203","v":1.536E-2},{"$f":"Defaults!E203","v":0.25483870967741934},{"$f":"Defaults!F203","v":5.3760000000000009E-2}]
[null,"Phosphorus Free",{"$f":"Defaults!C204","v":8.2499999999999987E-3},{"$f":"Defaults!D204","v":0},{"$f":"Defaults!E204","v":0.20624999999999999},{"$f":"Defaults!F204","v":0}]
[]
[null,"Loss (%)",{"$f":"SUMPRODUCT(C253:C256,'Future Practices'!C39:C42)","v":1.0495967741935484E-2},{"$f":"SUMPRODUCT(D253:D256,F244:F247,Defaults!E193:E196)/SUMPRODUCT(Defaults!E193:E196,Calculations!F244:F247)","v":1.3542928940388103E-2},{"$f":"SUMPRODUCT(E253:E256,'Future Practices'!C39:C42)","v":0.23054435483870966},{"$f":"SUMPRODUCT(F244:F247,F253:F256,Defaults!E193:E196)/SUMPRODUCT(Defaults!E193:E196,Calculations!F244:F247)","v":7.5333798687700682E-2}]
[]
[]
[null,"Riparian Buffers"]
[null,{"$f":"Calculations!B226","v":"Treatability"},{"$f":"MIN(('Future Practices'!C75*'Future Practices'!C76+'Future Practices'!E75*'Future Practices'!E76+'Future Practices'!G75*'Future Practices'!G76+'Future Practices'!I75*'Future Practices'!I76)*5280/43560/MIN(Calculations!C50,0.01),1)","v":0}]
[null,null,{"$f":"Calculations!C222","v":" Efficiency"}]
[null,{"$f":"Calculations!B223","v":"TN"},{"$f":"Calculations!C223","v":"TP"},{"$f":"Calculations!D223","v":"TSS"},{"$f":"Calculations!E223","v":"Bacteria"},{"$f":"Calculations!F223","v":"Runoff Reduction"}]
[null,{"$f":"Calculations!B224","v":0},{"$f":"Calculations!C224","v":0},{"$f":"Calculations!D224","v":0},{"$f":"Calculations!E224","v":0},{"$f":"Calculations!F224","v":0.75}]
[]
[null,"N Application Reduction"]
[null,{"$f":"Defaults!C249*IF('Future Practices'!C23=\"Yes\",1,0)*('Existing Practices'!C$33-'Existing Practices'!C$32)*'Future Practices'!C$20","v":0}]
[null,0]
[null,0]
[null,0]
[null,0]
[null,{"$f":"Defaults!C254*IF('Future Practices'!C28=\"Yes\",1,0)*('Existing Practices'!C$33)*'Future Practices'!C$20","v":0}]
[null,{"$f":"SUM(B268:B273)","v":0}]
[]
[null,"Catch Basin Cleanouts"]
[null,{"$f":"Calculations!C229","v":" Efficiency"}]
[null,null,{"$f":"Calculations!C230","v":"Nutrients"},{"$f":"Calculations!D230","v":"TSS"}]
[null,"Monthly Cleaning",{"$f":"Calculations!C231","v":0.15},{"$f":"Calculations!D231","v":0.25}]
[null,"Semi-Annual Cleaning",{"$f":"Calculations!C232","v":0.08},{"$f":"Calculations!D232","v":0.13}]
[]
[null,"Marina Pumpouts"]
[null,"Total Number of Berths",{"$f":"'Existing Practices'!C113","v":0}]
[null,"Boats Served Per Station",{"$f":"'Existing Practices'!C115","v":0}]
[null,"Fraction of Owners Willing to Use",{"$f":"'Existing Practices'!C116","v":0}]
[]
[null,"\"Urban Downsizing\""]
[null,null,"TN","TP","TSS","FC","Runoff","Turf Fraction"]
[null,null,"lb/acre/year","lb/acre/year","lb/acre/year","# billion/acre/year","(inches/year)"]
[null,{"$f":"'Future Practices'!B94","v":"LDR (<1du/acre)"},{"$f":"IF('Future Practices'!$B94>0,VLOOKUP('Future Practices'!$B94,Sources!$C$29:$H$70,3,FALSE),0)-(Results!C$111+Results!C$160)/$C$51*H290","v":0.42411741935483876},{"$f":"IF('Future Practices'!$B94>0,VLOOKUP('Future Practices'!$B94,Sources!$C$29:$H$70,4,FALSE),0)-(Results!D$111+Results!D$160)/$C$51*H290","v":0.14633836453201973},{"$f":"IF('Future Practices'!$B94>0,VLOOKUP('Future Practices'!$B94,Sources!C$29:H$70,5,FALSE),0)","v":0},{"$f":"IF('Future Practices'!$B94>0,VLOOKUP('Future Practices'!$B94,Sources!C$29:H$70,6,FALSE),0)","v":0},{"$f":"IF('Future Practices'!$B94>0,VLOOKUP('Future Practices'!$B94,Sources!$C$29:$I$70,7,FALSE),0)-(Results!G$111+Results!G$160)/$C$51*12*H290","v":0},{"$f":"VLOOKUP('Future Practices'!B94,Defaults!C25:E66,3,FALSE)","v":0.70400000000000007}]
[null,{"$f":"'Future Practices'!B95","v":"MDR (1-4 du/acre)"},{"$f":"IF('Future Practices'!$B95>0,VLOOKUP('Future Practices'!$B95,Sources!$C$29:$H$70,3,FALSE),0)-(Results!C$111+Results!C$160)/$C$51*H291","v":0.38074177419354843},{"$f":"IF('Future Practices'!$B95>0,VLOOKUP('Future Practices'!$B95,Sources!$C$29:$H$70,4,FALSE),0)-(Results!D$111+Results!D$160)/$C$51*H291","v":0.13137194088669954},{"$f":"IF('Future Practices'!$B95>0,VLOOKUP('Future Practices'!$B95,Sources!C$29:H$70,5,FALSE),0)","v":0},{"$f":"IF('Future Practices'!$B95>0,VLOOKUP('Future Practices'!$B95,Sources!C$29:H$70,6,FALSE),0)","v":0},{"$f":"IF('Future Practices'!$B95>0,VLOOKUP('Future Practices'!$B95,Sources!$C$29:$I$70,7,FALSE),0)-(Results!G$111+Results!G$160)/$C$51*12*H291","v":0},{"$f":"VLOOKUP('Future Practices'!B95,Defaults!C26:E67,3,FALSE)","v":0.63200000000000012}]
[null,{"$f":"'Future Practices'!B96","v":"HDR (>4 du/acre)"},{"$f":"IF('Future Practices'!$B96>0,VLOOKUP('Future Practices'!$B96,Sources!$C$29:$H$70,3,FALSE),0)-(Results!C$111+Results!C$160)/$C$51*H292","v":0.32290758064516123},{"$f":"IF('Future Practices'!$B96>0,VLOOKUP('Future Practices'!$B96,Sources!$C$29:$H$70,4,FALSE),0)-(Results!D$111+Results!D$160)/$C$51*H292","v":0.1114167093596059},{"$f":"IF('Future Practices'!$B96>0,VLOOKUP('Future Practices'!$B96,Sources!C$29:H$70,5,FALSE),0)","v":0},{"$f":"IF('Future Practices'!$B96>0,VLOOKUP('Future Practices'!$B96,Sources!C$29:H$70,6,FALSE),0)","v":0},{"$f":"IF('Future Practices'!$B96>0,VLOOKUP('Future Practices'!$B96,Sources!$C$29:$I$70,7,FALSE),0)-(Results!G$111+Results!G$160)/$C$51*12*H292","v":0},{"$f":"VLOOKUP('Future Practices'!B96,Defaults!C27:E68,3,FALSE)","v":0.53599999999999992}]
[null,{"$f":"'Future Practices'!B97","v":"Multifamily"},{"$f":"IF('Future Practices'!$B97>0,VLOOKUP('Future Practices'!$B97,Sources!$C$29:$H$70,3,FALSE),0)-(Results!C$111+Results!C$160)/$C$51*H293","v":0.2698929032258065},{"$f":"IF('Future Practices'!$B97>0,VLOOKUP('Future Practices'!$B97,Sources!$C$29:$H$70,4,FALSE),0)-(Results!D$111+Results!D$160)/$C$51*H293","v":9.3124413793103475E-2},{"$f":"IF('Future Practices'!$B97>0,VLOOKUP('Future Practices'!$B97,Sources!C$29:H$70,5,FALSE),0)","v":0},{"$f":"IF('Future Practices'!$B97>0,VLOOKUP('Future Practices'!$B97,Sources!C$29:H$70,6,FALSE),0)","v":0},{"$f":"IF('Future Practices'!$B97>0,VLOOKUP('Future Practices'!$B97,Sources!$C$29:$I$70,7,FALSE),0)-(Results!G$111+Results!G$160)/$C$51*12*H293","v":0},{"$f":"VLOOKUP('Future Practices'!B97,Defaults!C28:E69,3,FALSE)","v":0.44800000000000006}]
[null,{"$f":"'Future Practices'!B98","v":"Commercial"},{"$f":"IF('Future Practices'!$B98>0,VLOOKUP('Future Practices'!$B98,Sources!$C$29:$H$70,3,FALSE),0)-(Results!C$111+Results!C$160)/$C$51*H294","v":0.13494645161290325},{"$f":"IF('Future Practices'!$B98>0,VLOOKUP('Future Practices'!$B98,Sources!$C$29:$H$70,4,FALSE),0)-(Results!D$111+Results!D$160)/$C$51*H294","v":4.6562206896551737E-2},{"$f":"IF('Future Practices'!$B98>0,VLOOKUP('Future Practices'!$B98,Sources!C$29:H$70,5,FALSE),0)","v":0},{"$f":"IF('Future Practices'!$B98>0,VLOOKUP('Future Practices'!$B98,Sources!C$29:H$70,6,FALSE),0)","v":0},{"$f":"IF('Future Practices'!$B98>0,VLOOKUP('Future Practices'!$B98,Sources!$C$29:$I$70,7,FALSE),0)-(Results!G$111+Results!G$160)/$C$51*12*H294","v":0},{"$f":"VLOOKUP('Future Practices'!B98,Defaults!C29:E70,3,FALSE)","v":0.22400000000000003}]
[null,{"$f":"'Future Practices'!B99","v":"Roadway"},{"$f":"IF('Future Practices'!$B99>0,VLOOKUP('Future Practices'!$B99,Sources!$C$29:$H$70,3,FALSE),0)-(Results!C$111+Results!C$160)/$C$51*H295","v":9.6390322580645144E-2},{"$f":"IF('Future Practices'!$B99>0,VLOOKUP('Future Practices'!$B99,Sources!$C$29:$H$70,4,FALSE),0)-(Results!D$111+Results!D$160)/$C$51*H295","v":3.3258719211822656E-2},{"$f":"IF('Future Practices'!$B99>0,VLOOKUP('Future Practices'!$B99,Sources!C$29:H$70,5,FALSE),0)","v":0},{"$f":"IF('Future Practices'!$B99>0,VLOOKUP('Future Practices'!$B99,Sources!C$29:H$70,6,FALSE),0)","v":0},{"$f":"IF('Future Practices'!$B99>0,VLOOKUP('Future Practices'!$B99,Sources!$C$29:$I$70,7,FALSE),0)-(Results!G$111+Results!G$160)/$C$51*12*H295","v":0},{"$f":"VLOOKUP('Future Practices'!B99,Defaults!C30:E71,3,FALSE)","v":0.15999999999999998}]
[null,null,"TN","TP","TSS","FC","Runoff"]
[null,null,"lb/acre/year","lb/acre/year","lb/acre/year","# billion/acre/year","(inches/year)"]
[null,{"$f":"'Future Practices'!B102","v":"Forest"},{"$f":"IF('Future Practices'!$B102>0,VLOOKUP('Future Practices'!$B102,Sources!C$29:H$70,3,FALSE),0)","v":2.5},{"$f":"IF('Future Practices'!$B102>0,VLOOKUP('Future Practices'!$B102,Sources!C$29:H$70,4,FALSE),0)","v":0.2},{"$f":"IF('Future Practices'!$B102>0,VLOOKUP('Future Practices'!$B102,Sources!C$29:H$70,5,FALSE),0)","v":100},{"$f":"IF('Future Practices'!$B102>0,VLOOKUP('Future Practices'!$B102,Sources!C$29:H$70,6,FALSE),0)","v":12},{"$f":"IF('Future Practices'!$B102>0,VLOOKUP('Future Practices'!$B102,Sources!C$29:I$70,7,FALSE),0)","v":0}]
[null,{"$f":"'Future Practices'!B103","v":"Forest"},{"$f":"IF('Future Practices'!$B103>0,VLOOKUP('Future Practices'!$B103,Sources!C$29:H$70,3,FALSE),0)","v":2.5},{"$f":"IF('Future Practices'!$B103>0,VLOOKUP('Future Practices'!$B103,Sources!C$29:H$70,4,FALSE),0)","v":0.2},{"$f":"IF('Future Practices'!$B103>0,VLOOKUP('Future Practices'!$B103,Sources!C$29:H$70,5,FALSE),0)","v":100},{"$f":"IF('Future Practices'!$B103>0,VLOOKUP('Future Practices'!$B103,Sources!C$29:H$70,6,FALSE),0)","v":12},{"$f":"IF('Future Practices'!$B103>0,VLOOKUP('Future Practices'!$B103,Sources!C$29:I$70,7,FALSE),0)","v":0}]
[null,{"$f":"'Future Practices'!B104","v":"Forest"},{"$f":"IF('Future Practices'!$B104>0,VLOOKUP('Future Practices'!$B104,Sources!C$29:H$70,3,FALSE),0)","v":2.5},{"$f":"IF('Future Practices'!$B104>0,VLOOKUP('Future Practices'!$B104,Sources!C$29:H$70,4,FALSE),0)","v":0.2},{"$f":"IF('Future Practices'!$B104>0,VLOOKUP('Future Practices'!$B104,Sources!C$29:H$70,5,FALSE),0)","v":100},{"$f":"IF('Future Practices'!$B104>0,VLOOKUP('Future Practices'!$B104,Sources!C$29:H$70,6,FALSE),0)","v":12},{"$f":"IF('Future Practices'!$B104>0,VLOOKUP('Future Practices'!$B104,Sources!C$29:I$70,7,FALSE),0)","v":0}]
[null,{"$f":"'Future Practices'!B105","v":"Rural"},{"$f":"IF('Future Practices'!$B105>0,VLOOKUP('Future Practices'!$B105,Sources!C$29:H$70,3,FALSE),0)","v":4.5999999999999996},{"$f":"IF('Future Practices'!$B105>0,VLOOKUP('Future Practices'!$B105,Sources!C$29:H$70,4,FALSE),0)","v":0.7},{"$f":"IF('Future Practices'!$B105>0,VLOOKUP('Future Practices'!$B105,Sources!C$29:H$70,5,FALSE),0)","v":100},{"$f":"IF('Future Practices'!$B105>0,VLOOKUP('Future Practices'!$B105,Sources!C$29:H$70,6,FALSE),0)","v":39},{"$f":"IF('Future Practices'!$B105>0,VLOOKUP('Future Practices'!$B105,Sources!C$29:I$70,7,FALSE),0)","v":0}]
[null,{"$f":"'Future Practices'!B106","v":"Rural"},{"$f":"IF('Future Practices'!$B106>0,VLOOKUP('Future Practices'!$B106,Sources!C$29:H$70,3,FALSE),0)","v":4.5999999999999996},{"$f":"IF('Future Practices'!$B106>0,VLOOKUP('Future Practices'!$B106,Sources!C$29:H$70,4,FALSE),0)","v":0.7},{"$f":"IF('Future Practices'!$B106>0,VLOOKUP('Future Practices'!$B106,Sources!C$29:H$70,5,FALSE),0)","v":100},{"$f":"IF('Future Practices'!$B106>0,VLOOKUP('Future Practices'!$B106,Sources!C$29:H$70,6,FALSE),0)","v":39},{"$f":"IF('Future Practices'!$B106>0,VLOOKUP('Future Practices'!$B106,Sources!C$29:I$70,7,FALSE),0)","v":0}]
[null,{"$f":"'Future Practices'!B107","v":"Forest"},{"$f":"IF('Future Practices'!$B107>0,VLOOKUP('Future Practices'!$B107,Sources!C$29:H$70,3,FALSE),0)","v":2.5},{"$f":"IF('Future Practices'!$B107>0,VLOOKUP('Future Practices'!$B107,Sources!C$29:H$70,4,FALSE),0)","v":0.2},{"$f":"IF('Future Practices'!$B107>0,VLOOKUP('Future Practices'!$B107,Sources!C$29:H$70,5,FALSE),0)","v":100},{"$f":"IF('Future Practices'!$B107>0,VLOOKUP('Future Practices'!$B107,Sources!C$29:H$70,6,FALSE),0)","v":12},{"$f":"IF('Future Practices'!$B107>0,VLOOKUP('Future Practices'!$B107,Sources!C$29:I$70,7,FALSE),0)","v":0}]
[]
[]
[null,"Stormwater Retrofit Options"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effects of the Original Practice (if Retrofit of an Existing practice)",null,null,null,null,null,null,null,"Net Effects of Each Retrofit"]
[null,null,"Effectiveness (%) and WQv of Retrofits",null,null,null,null,null,"Discounts etc. for original",null,null,null,null,null,"Pollutant Removal",null,null,null,"Runoff Reduction (ac-feet)","Loads  to Groundwater",null,null,"Pollutant Removal",null,null,null,"Runoff Reduction (ac-feet)","Loads  to Groundwater"]
[null,null,"TN","TP","TSS","Bacteria","Runoff Reduction","Treatment/Capture","All Discounts","RO Reduction %","TN%","TP%","TSS%","%Bacteria","TN  (lbs/year)","TP (lbs/year)","TSS  (lbs/year)","Bacteria (billion/year)",null,"TN (lb/year)","TP (lb/year)","Bacteria (billion/year)","TN  (lbs/year)","TP (lbs/year)","TSS  (lbs/year)","Bacteria (billion/year)",null,"TN Load to GW","TP Load to GW","Bacteria Load to GW"]
[null,"Practices from Education Programs"]
[null,{"$f":"'Future Practices'!B128","v":"Rooftop Disconnection"},{"$f":"VLOOKUP($B312,Defaults!$B$163:$F$182,2,FALSE)","v":0},{"$f":"VLOOKUP('Future Practices'!$B128,Defaults!$B$163:$F$182,3,FALSE)","v":0},{"$f":"VLOOKUP('Future Practices'!$B128,Defaults!$B$163:$F$182,4,FALSE)","v":0},{"$f":"VLOOKUP('Future Practices'!$B128,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B312,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G128,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0.5},{"$f":"IF('Future Practices'!J128>0,'Future Practices'!J128/(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117)/3630,0)","v":0},0,0,{"$f":"IF($I312>0,VLOOKUP('Future Practices'!$F128,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I312>0,VLOOKUP('Future Practices'!$F128,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I312>0,VLOOKUP('Future Practices'!$F128,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I312>0,VLOOKUP('Future Practices'!$F128,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"Calculations!$H312*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D128))*'Future Practices'!$L128*'Future Practices'!$K128*(Calculations!$G312+(1-Calculations!$G312)*Calculations!C312)-Calculations!O312","v":0},{"$f":"Calculations!$H312*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D128))*'Future Practices'!$L128*'Future Practices'!$K128*(Calculations!$G312+(1-Calculations!$G312)*Calculations!D312)-Calculations!P312","v":0},{"$f":"Calculations!$H312*SUM(Calculations!F$5:F$29)*'Future Practices'!$L128*'Future Practices'!$K128*(Calculations!$G312+(1-Calculations!$G312)*Calculations!E312)-Calculations!Q312","v":0},{"$f":"Calculations!$H312*SUM(Calculations!G$5:G$29)*'Future Practices'!$L128*'Future Practices'!$K128*(Calculations!$G312+(1-Calculations!$G312)*Calculations!F312)-Calculations!R312","v":0},{"$f":"Calculations!$H312*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D128))*'Future Practices'!$L128*'Future Practices'!K128*Calculations!G312-Calculations!S312","v":0},{"$f":"$AA312*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C312)*(1-VLOOKUP('Future Practices'!$H128,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G128=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B128,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T312","v":0},{"$f":"$AA312*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!D312)*(1-VLOOKUP('Future Practices'!$H128,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G128=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B128,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U312","v":0},{"$f":"$AA312*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F312)*(1-VLOOKUP('Future Practices'!$H128,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G128=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B128,Defaults!B$164:M$183,12,FALSE))-V312","v":0},null,null,null,null,null,null,null,null,null,null,4.7004260280905596E-6,{"$f":"H312-AO312","v":-4.7004260280905596E-6}]
[null,{"$f":"'Future Practices'!B129","v":"Soil Amendments"},{"$f":"VLOOKUP($B313,Defaults!$B$163:$F$182,2,FALSE)","v":0},{"$f":"VLOOKUP('Future Practices'!$B129,Defaults!$B$163:$F$182,3,FALSE)","v":0},{"$f":"VLOOKUP('Future Practices'!$B129,Defaults!$B$163:$F$182,4,FALSE)","v":0},{"$f":"VLOOKUP('Future Practices'!$B129,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B313,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G129,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0.75},{"$f":"IF('Future Practices'!J129>0,'Future Practices'!J129/(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117)/3630,0)","v":0},0,0,{"$f":"IF($I313>0,VLOOKUP('Future Practices'!$F129,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I313>0,VLOOKUP('Future Practices'!$F129,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I313>0,VLOOKUP('Future Practices'!$F129,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I313>0,VLOOKUP('Future Practices'!$F129,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"Calculations!$H313*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D129))*'Future Practices'!$L129*'Future Practices'!$K129*(Calculations!$G313+(1-Calculations!$G313)*Calculations!C313)-Calculations!O313","v":0},{"$f":"Calculations!$H313*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D129))*'Future Practices'!$L129*'Future Practices'!$K129*(Calculations!$G313+(1-Calculations!$G313)*Calculations!D313)-Calculations!P313","v":0},{"$f":"Calculations!$H313*SUM(Calculations!F$5:F$29)*'Future Practices'!$L129*'Future Practices'!$K129*(Calculations!$G313+(1-Calculations!$G313)*Calculations!E313)-Calculations!Q313","v":0},{"$f":"Calculations!$H313*SUM(Calculations!G$5:G$29)*'Future Practices'!$L129*'Future Practices'!$K129*(Calculations!$G313+(1-Calculations!$G313)*Calculations!F313)-Calculations!R313","v":0},{"$f":"Calculations!$H313*'Future Practices'!$L129*'Future Practices'!K129*Calculations!G313-Calculations!S313","v":0},{"$f":"$AA313*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C313)*(1-VLOOKUP('Future Practices'!$H129,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G129=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B129,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T313","v":0},{"$f":"$AA313*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!D313)*(1-VLOOKUP('Future Practices'!$H129,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G129=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B129,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U313","v":0},{"$f":"$AA313*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F313)*(1-VLOOKUP('Future Practices'!$H129,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G129=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B129,Defaults!B$164:M$183,12,FALSE))-V313","v":0},null,null,null,null,null,null,null,null,null,null,6.6761613451637503E-4]
[]
[null,"Practice Type"]
[null,{"$f":"'Future Practices'!B132","v":"Wet Pond"},{"$f":"VLOOKUP($B316,Defaults!$B$163:$F$182,2,FALSE)","v":0.4},{"$f":"VLOOKUP('Future Practices'!$B132,Defaults!$B$163:$F$182,3,FALSE)","v":0.75},{"$f":"VLOOKUP('Future Practices'!$B132,Defaults!$B$163:$F$182,4,FALSE)","v":0.85},{"$f":"VLOOKUP('Future Practices'!$B132,Defaults!$B$163:$F$182,5,FALSE)","v":0.7},{"$f":"VLOOKUP($B316,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G132,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J132/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E132=\"Yes\",'Future Practices'!C132*(0.95*'Future Practices'!D132+(1-'Future Practices'!D132)*VLOOKUP('Future Practices'!G132,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I316>0,VLOOKUP('Future Practices'!$F132,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G132,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I316>0,VLOOKUP('Future Practices'!$F132,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I316>0,VLOOKUP('Future Practices'!$F132,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I316>0,VLOOKUP('Future Practices'!$F132,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I316>0,VLOOKUP('Future Practices'!$F132,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I316*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D132))*(Calculations!$J316+(1-Calculations!$J316)*Calculations!K316)","v":0},{"$f":"Calculations!$I316*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D132))*(Calculations!$J316+(1-Calculations!$J316)*Calculations!L316)","v":0},{"$f":"Calculations!$I316*SUM(Calculations!F$5:F$29)*(Calculations!$J316+(1-Calculations!$J316)*Calculations!M316)","v":0},{"$f":"Calculations!$I316*SUM(Calculations!G$5:G$29)*(Calculations!$J316+(1-Calculations!$J316)*Calculations!N316)","v":0},{"$f":"Calculations!$I316*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D132))*Calculations!$J316","v":0},{"$f":"$S316*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K316)*(1-VLOOKUP('Future Practices'!$H132,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G132=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F132,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S316*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L316)*(1-VLOOKUP('Future Practices'!$H132,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G132=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F132,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S316*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N316)*(1-VLOOKUP('Future Practices'!$H132,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G132=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F132,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H316*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D132))*'Future Practices'!$L132*'Future Practices'!$K132*(Calculations!$G316+(1-Calculations!$G316)*Calculations!C316)-Calculations!O316","v":0},{"$f":"Calculations!$H316*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D132))*'Future Practices'!$L132*'Future Practices'!$K132*(Calculations!$G316+(1-Calculations!$G316)*Calculations!D316)-Calculations!P316","v":0},{"$f":"Calculations!$H316*SUM(Calculations!F$5:F$29)*'Future Practices'!$L132*'Future Practices'!$K132*(Calculations!$G316+(1-Calculations!$G316)*Calculations!E316)-Calculations!Q316","v":0},{"$f":"Calculations!$H316*SUM(Calculations!G$5:G$29)*'Future Practices'!$L132*'Future Practices'!$K132*(Calculations!$G316+(1-Calculations!$G316)*Calculations!F316)-Calculations!R316","v":0},{"$f":"Calculations!$H316*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D132))*'Future Practices'!$L132*'Future Practices'!K132*Calculations!G316-Calculations!S316","v":0},{"$f":"$AA316*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C316)*(1-VLOOKUP('Future Practices'!$H132,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G132=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B132,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T316","v":0},{"$f":"$AA316*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!D316)*(1-VLOOKUP('Future Practices'!$H132,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G132=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B132,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U316","v":0},{"$f":"$AA316*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F316)*(1-VLOOKUP('Future Practices'!$H132,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G132=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B132,Defaults!B$164:M$183,12,FALSE))-V316","v":0}]
[null,{"$f":"'Future Practices'!B133","v":"Bioretention"},{"$f":"VLOOKUP($B317,Defaults!$B$163:$F$182,2,FALSE)","v":0.6},{"$f":"VLOOKUP('Future Practices'!$B133,Defaults!$B$163:$F$182,3,FALSE)","v":0.5},{"$f":"VLOOKUP('Future Practices'!$B133,Defaults!$B$163:$F$182,4,FALSE)","v":0.5},{"$f":"VLOOKUP('Future Practices'!$B133,Defaults!$B$163:$F$182,5,FALSE)","v":0.5},{"$f":"VLOOKUP($B317,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G133,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0.4},{"$f":"'Future Practices'!J133/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E133=\"Yes\",'Future Practices'!C133*(0.95*'Future Practices'!D133+(1-'Future Practices'!D133)*VLOOKUP('Future Practices'!G133,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I317>0,VLOOKUP('Future Practices'!$F133,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G133,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I317>0,VLOOKUP('Future Practices'!$F133,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I317>0,VLOOKUP('Future Practices'!$F133,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I317>0,VLOOKUP('Future Practices'!$F133,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I317>0,VLOOKUP('Future Practices'!$F133,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I317*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D133))*(Calculations!$J317+(1-Calculations!$J317)*Calculations!K317)","v":0},{"$f":"Calculations!$I317*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D133))*(Calculations!$J317+(1-Calculations!$J317)*Calculations!L317)","v":0},{"$f":"Calculations!$I317*SUM(Calculations!F$5:F$29)*(Calculations!$J317+(1-Calculations!$J317)*Calculations!M317)","v":0},{"$f":"Calculations!$I317*SUM(Calculations!G$5:G$29)*(Calculations!$J317+(1-Calculations!$J317)*Calculations!N317)","v":0},{"$f":"Calculations!$I317*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D133))*Calculations!$J317","v":0},{"$f":"$S317*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K317)*(1-VLOOKUP('Future Practices'!$H133,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G133=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F133,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S317*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L317)*(1-VLOOKUP('Future Practices'!$H133,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G133=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F133,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S317*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N317)*(1-VLOOKUP('Future Practices'!$H133,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G133=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F133,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H317*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D133))*'Future Practices'!$L133*'Future Practices'!$K133*(Calculations!$G317+(1-Calculations!$G317)*Calculations!C317)-Calculations!O317","v":0},{"$f":"Calculations!$H317*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D133))*'Future Practices'!$L133*'Future Practices'!$K133*(Calculations!$G317+(1-Calculations!$G317)*Calculations!D317)-Calculations!P317","v":0},{"$f":"Calculations!$H317*SUM(Calculations!F$5:F$29)*'Future Practices'!$L133*'Future Practices'!$K133*(Calculations!$G317+(1-Calculations!$G317)*Calculations!E317)-Calculations!Q317","v":0},{"$f":"Calculations!$H317*SUM(Calculations!G$5:G$29)*'Future Practices'!$L133*'Future Practices'!$K133*(Calculations!$G317+(1-Calculations!$G317)*Calculations!F317)-Calculations!R317","v":0},{"$f":"Calculations!$H317*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D133))*'Future Practices'!$L133*'Future Practices'!K133*Calculations!G317-Calculations!S317","v":0},{"$f":"$AA317*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C317)*(1-VLOOKUP('Future Practices'!$H133,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G133=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B133,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T317","v":0},{"$f":"$AA317*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!D317)*(1-VLOOKUP('Future Practices'!$H133,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G133=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B133,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U317","v":0},{"$f":"$AA317*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F317)*(1-VLOOKUP('Future Practices'!$H133,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G133=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B133,Defaults!B$164:M$183,12,FALSE))-V317","v":0}]
[null,{"$f":"'Future Practices'!B134","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B318,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B134,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B134,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B134,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B318,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G134,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J134/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E134=\"Yes\",'Future Practices'!C134*(0.95*'Future Practices'!D134+(1-'Future Practices'!D134)*VLOOKUP('Future Practices'!G134,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I318>0,VLOOKUP('Future Practices'!$F134,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G134,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I318>0,VLOOKUP('Future Practices'!$F134,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I318>0,VLOOKUP('Future Practices'!$F134,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I318>0,VLOOKUP('Future Practices'!$F134,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I318>0,VLOOKUP('Future Practices'!$F134,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I318*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D134))*(Calculations!$J318+(1-Calculations!$J318)*Calculations!K318)","v":0},{"$f":"Calculations!$I318*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D134))*(Calculations!$J318+(1-Calculations!$J318)*Calculations!L318)","v":0},{"$f":"Calculations!$I318*SUM(Calculations!F$5:F$29)*(Calculations!$J318+(1-Calculations!$J318)*Calculations!M318)","v":0},{"$f":"Calculations!$I318*SUM(Calculations!G$5:G$29)*(Calculations!$J318+(1-Calculations!$J318)*Calculations!N318)","v":0},{"$f":"Calculations!$I318*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D134))*Calculations!$J318","v":0},{"$f":"$S318*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K318)*(1-VLOOKUP('Future Practices'!$H134,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G134=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F134,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S318*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L318)*(1-VLOOKUP('Future Practices'!$H134,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G134=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F134,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S318*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N318)*(1-VLOOKUP('Future Practices'!$H134,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G134=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F134,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H318*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D134))*'Future Practices'!$L134*'Future Practices'!$K134*(Calculations!$G318+(1-Calculations!$G318)*Calculations!C318)-Calculations!O318","v":0},{"$f":"Calculations!$H318*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D134))*'Future Practices'!$L134*'Future Practices'!$K134*(Calculations!$G318+(1-Calculations!$G318)*Calculations!D318)-Calculations!P318","v":0},{"$f":"Calculations!$H318*SUM(Calculations!F$5:F$29)*'Future Practices'!$L134*'Future Practices'!$K134*(Calculations!$G318+(1-Calculations!$G318)*Calculations!E318)-Calculations!Q318","v":0},{"$f":"Calculations!$H318*SUM(Calculations!G$5:G$29)*'Future Practices'!$L134*'Future Practices'!$K134*(Calculations!$G318+(1-Calculations!$G318)*Calculations!F318)-Calculations!R318","v":0},{"$f":"Calculations!$H318*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D134))*'Future Practices'!$L134*'Future Practices'!K134*Calculations!G318-Calculations!S318","v":0},{"$f":"$AA318*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C318)*(1-VLOOKUP('Future Practices'!$H134,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G134=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B134,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T318","v":0},{"$f":"$AA318*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!D318)*(1-VLOOKUP('Future Practices'!$H134,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G134=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B134,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U318","v":0},{"$f":"$AA318*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F318)*(1-VLOOKUP('Future Practices'!$H134,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G134=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B134,Defaults!B$164:M$183,12,FALSE))-V318","v":0}]
[null,{"$f":"'Future Practices'!B135","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B319,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B135,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B135,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B135,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B319,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G135,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J135/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E135=\"Yes\",'Future Practices'!C135*(0.95*'Future Practices'!D135+(1-'Future Practices'!D135)*VLOOKUP('Future Practices'!G135,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I319>0,VLOOKUP('Future Practices'!$F135,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G135,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I319>0,VLOOKUP('Future Practices'!$F135,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I319>0,VLOOKUP('Future Practices'!$F135,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I319>0,VLOOKUP('Future Practices'!$F135,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I319>0,VLOOKUP('Future Practices'!$F135,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I319*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D135))*(Calculations!$J319+(1-Calculations!$J319)*Calculations!K319)","v":0},{"$f":"Calculations!$I319*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D135))*(Calculations!$J319+(1-Calculations!$J319)*Calculations!L319)","v":0},{"$f":"Calculations!$I319*SUM(Calculations!F$5:F$29)*(Calculations!$J319+(1-Calculations!$J319)*Calculations!M319)","v":0},{"$f":"Calculations!$I319*SUM(Calculations!G$5:G$29)*(Calculations!$J319+(1-Calculations!$J319)*Calculations!N319)","v":0},{"$f":"Calculations!$I319*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D135))*Calculations!$J319","v":0},{"$f":"$S319*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K319)*(1-VLOOKUP('Future Practices'!$H135,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G135=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F135,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S319*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L319)*(1-VLOOKUP('Future Practices'!$H135,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G135=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F135,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S319*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N319)*(1-VLOOKUP('Future Practices'!$H135,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G135=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F135,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H319*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D135))*'Future Practices'!$L135*'Future Practices'!$K135*(Calculations!$G319+(1-Calculations!$G319)*Calculations!C319)-Calculations!O319","v":0},{"$f":"Calculations!$H319*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D135))*'Future Practices'!$L135*'Future Practices'!$K135*(Calculations!$G319+(1-Calculations!$G319)*Calculations!D319)-Calculations!P319","v":0},{"$f":"Calculations!$H319*SUM(Calculations!F$5:F$29)*'Future Practices'!$L135*'Future Practices'!$K135*(Calculations!$G319+(1-Calculations!$G319)*Calculations!E319)-Calculations!Q319","v":0},{"$f":"Calculations!$H319*SUM(Calculations!G$5:G$29)*'Future Practices'!$L135*'Future Practices'!$K135*(Calculations!$G319+(1-Calculations!$G319)*Calculations!F319)-Calculations!R319","v":0},{"$f":"Calculations!$H319*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D135))*'Future Practices'!$L135*'Future Practices'!K135*Calculations!G319-Calculations!S319","v":0},{"$f":"$AA319*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C319)*(1-VLOOKUP('Future Practices'!$H135,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G135=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B135,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T319","v":0},{"$f":"$AA319*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B135,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U319","v":0},{"$f":"$AA319*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F319)*(1-VLOOKUP('Future Practices'!$H135,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G135=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B135,Defaults!B$164:M$183,12,FALSE))-V319","v":0}]
[null,{"$f":"'Future Practices'!B136","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B320,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B136,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B136,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B136,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B320,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G136,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J136/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E136=\"Yes\",'Future Practices'!C136*(0.95*'Future Practices'!D136+(1-'Future Practices'!D136)*VLOOKUP('Future Practices'!G136,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I320>0,VLOOKUP('Future Practices'!$F136,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G136,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I320>0,VLOOKUP('Future Practices'!$F136,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I320>0,VLOOKUP('Future Practices'!$F136,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I320>0,VLOOKUP('Future Practices'!$F136,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I320>0,VLOOKUP('Future Practices'!$F136,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I320*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D136))*(Calculations!$J320+(1-Calculations!$J320)*Calculations!K320)","v":0},{"$f":"Calculations!$I320*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D136))*(Calculations!$J320+(1-Calculations!$J320)*Calculations!L320)","v":0},{"$f":"Calculations!$I320*SUM(Calculations!F$5:F$29)*(Calculations!$J320+(1-Calculations!$J320)*Calculations!M320)","v":0},{"$f":"Calculations!$I320*SUM(Calculations!G$5:G$29)*(Calculations!$J320+(1-Calculations!$J320)*Calculations!N320)","v":0},{"$f":"Calculations!$I320*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D136))*Calculations!$J320","v":0},{"$f":"$S320*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K320)*(1-VLOOKUP('Future Practices'!$H136,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G136=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F136,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S320*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L320)*(1-VLOOKUP('Future Practices'!$H136,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G136=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F136,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S320*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N320)*(1-VLOOKUP('Future Practices'!$H136,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G136=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F136,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H320*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D136))*'Future Practices'!$L136*'Future Practices'!$K136*(Calculations!$G320+(1-Calculations!$G320)*Calculations!C320)-Calculations!O320","v":0},{"$f":"Calculations!$H320*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D136))*'Future Practices'!$L136*'Future Practices'!$K136*(Calculations!$G320+(1-Calculations!$G320)*Calculations!D320)-Calculations!P320","v":0},{"$f":"Calculations!$H320*SUM(Calculations!F$5:F$29)*'Future Practices'!$L136*'Future Practices'!$K136*(Calculations!$G320+(1-Calculations!$G320)*Calculations!E320)-Calculations!Q320","v":0},{"$f":"Calculations!$H320*SUM(Calculations!G$5:G$29)*'Future Practices'!$L136*'Future Practices'!$K136*(Calculations!$G320+(1-Calculations!$G320)*Calculations!F320)-Calculations!R320","v":0},{"$f":"Calculations!$H320*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D136))*'Future Practices'!$L136*'Future Practices'!K136*Calculations!G320-Calculations!S320","v":0},{"$f":"$AA320*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C320)*(1-VLOOKUP('Future Practices'!$H136,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G136=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B136,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T320","v":0},{"$f":"$AA320*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B136,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U320","v":0},{"$f":"$AA320*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F320)*(1-VLOOKUP('Future Practices'!$H136,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G136=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B136,Defaults!B$164:M$183,12,FALSE))-V320","v":0}]
[null,{"$f":"'Future Practices'!B137","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B321,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B137,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B137,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B137,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B321,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G137,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J137/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E137=\"Yes\",'Future Practices'!C137*(0.95*'Future Practices'!D137+(1-'Future Practices'!D137)*VLOOKUP('Future Practices'!G137,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I321>0,VLOOKUP('Future Practices'!$F137,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G137,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I321>0,VLOOKUP('Future Practices'!$F137,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I321>0,VLOOKUP('Future Practices'!$F137,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I321>0,VLOOKUP('Future Practices'!$F137,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I321>0,VLOOKUP('Future Practices'!$F137,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I321*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D137))*(Calculations!$J321+(1-Calculations!$J321)*Calculations!K321)","v":0},{"$f":"Calculations!$I321*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D137))*(Calculations!$J321+(1-Calculations!$J321)*Calculations!L321)","v":0},{"$f":"Calculations!$I321*SUM(Calculations!F$5:F$29)*(Calculations!$J321+(1-Calculations!$J321)*Calculations!M321)","v":0},{"$f":"Calculations!$I321*SUM(Calculations!G$5:G$29)*(Calculations!$J321+(1-Calculations!$J321)*Calculations!N321)","v":0},{"$f":"Calculations!$I321*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D137))*Calculations!$J321","v":0},{"$f":"$S321*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K321)*(1-VLOOKUP('Future Practices'!$H137,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G137=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F137,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S321*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L321)*(1-VLOOKUP('Future Practices'!$H137,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G137=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F137,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S321*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N321)*(1-VLOOKUP('Future Practices'!$H137,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G137=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F137,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H321*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D137))*'Future Practices'!$L137*'Future Practices'!$K137*(Calculations!$G321+(1-Calculations!$G321)*Calculations!C321)-Calculations!O321","v":0},{"$f":"Calculations!$H321*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D137))*'Future Practices'!$L137*'Future Practices'!$K137*(Calculations!$G321+(1-Calculations!$G321)*Calculations!D321)-Calculations!P321","v":0},{"$f":"Calculations!$H321*SUM(Calculations!F$5:F$29)*'Future Practices'!$L137*'Future Practices'!$K137*(Calculations!$G321+(1-Calculations!$G321)*Calculations!E321)-Calculations!Q321","v":0},{"$f":"Calculations!$H321*SUM(Calculations!G$5:G$29)*'Future Practices'!$L137*'Future Practices'!$K137*(Calculations!$G321+(1-Calculations!$G321)*Calculations!F321)-Calculations!R321","v":0},{"$f":"Calculations!$H321*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D137))*'Future Practices'!$L137*'Future Practices'!K137*Calculations!G321-Calculations!S321","v":0},{"$f":"$AA321*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C321)*(1-VLOOKUP('Future Practices'!$H137,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G137=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B137,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T321","v":0},{"$f":"$AA321*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B137,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U321","v":0},{"$f":"$AA321*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F321)*(1-VLOOKUP('Future Practices'!$H137,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G137=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B137,Defaults!B$164:M$183,12,FALSE))-V321","v":0}]
[null,{"$f":"'Future Practices'!B138","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B322,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B138,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B138,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B138,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B322,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G138,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J138/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E138=\"Yes\",'Future Practices'!C138*(0.95*'Future Practices'!D138+(1-'Future Practices'!D138)*VLOOKUP('Future Practices'!G138,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I322>0,VLOOKUP('Future Practices'!$F138,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G138,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I322>0,VLOOKUP('Future Practices'!$F138,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I322>0,VLOOKUP('Future Practices'!$F138,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I322>0,VLOOKUP('Future Practices'!$F138,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I322>0,VLOOKUP('Future Practices'!$F138,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I322*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D138))*(Calculations!$J322+(1-Calculations!$J322)*Calculations!K322)","v":0},{"$f":"Calculations!$I322*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D138))*(Calculations!$J322+(1-Calculations!$J322)*Calculations!L322)","v":0},{"$f":"Calculations!$I322*SUM(Calculations!F$5:F$29)*(Calculations!$J322+(1-Calculations!$J322)*Calculations!M322)","v":0},{"$f":"Calculations!$I322*SUM(Calculations!G$5:G$29)*(Calculations!$J322+(1-Calculations!$J322)*Calculations!N322)","v":0},{"$f":"Calculations!$I322*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D138))*Calculations!$J322","v":0},{"$f":"$S322*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K322)*(1-VLOOKUP('Future Practices'!$H138,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G138=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F138,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S322*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L322)*(1-VLOOKUP('Future Practices'!$H138,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G138=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F138,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S322*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N322)*(1-VLOOKUP('Future Practices'!$H138,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G138=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F138,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H322*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D138))*'Future Practices'!$L138*'Future Practices'!$K138*(Calculations!$G322+(1-Calculations!$G322)*Calculations!C322)-Calculations!O322","v":0},{"$f":"Calculations!$H322*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D138))*'Future Practices'!$L138*'Future Practices'!$K138*(Calculations!$G322+(1-Calculations!$G322)*Calculations!D322)-Calculations!P322","v":0},{"$f":"Calculations!$H322*SUM(Calculations!F$5:F$29)*'Future Practices'!$L138*'Future Practices'!$K138*(Calculations!$G322+(1-Calculations!$G322)*Calculations!E322)-Calculations!Q322","v":0},{"$f":"Calculations!$H322*SUM(Calculations!G$5:G$29)*'Future Practices'!$L138*'Future Practices'!$K138*(Calculations!$G322+(1-Calculations!$G322)*Calculations!F322)-Calculations!R322","v":0},{"$f":"Calculations!$H322*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D138))*'Future Practices'!$L138*'Future Practices'!K138*Calculations!G322-Calculations!S322","v":0},{"$f":"$AA322*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C322)*(1-VLOOKUP('Future Practices'!$H138,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G138=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B138,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T322","v":0},{"$f":"$AA322*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B138,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U322","v":0},{"$f":"$AA322*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F322)*(1-VLOOKUP('Future Practices'!$H138,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G138=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B138,Defaults!B$164:M$183,12,FALSE))-V322","v":0}]
[null,{"$f":"'Future Practices'!B139","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B323,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B139,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B139,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B139,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B323,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G139,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J139/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E139=\"Yes\",'Future Practices'!C139*(0.95*'Future Practices'!D139+(1-'Future Practices'!D139)*VLOOKUP('Future Practices'!G139,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I323>0,VLOOKUP('Future Practices'!$F139,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G139,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I323>0,VLOOKUP('Future Practices'!$F139,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I323>0,VLOOKUP('Future Practices'!$F139,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I323>0,VLOOKUP('Future Practices'!$F139,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I323>0,VLOOKUP('Future Practices'!$F139,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I323*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D139))*(Calculations!$J323+(1-Calculations!$J323)*Calculations!K323)","v":0},{"$f":"Calculations!$I323*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D139))*(Calculations!$J323+(1-Calculations!$J323)*Calculations!L323)","v":0},{"$f":"Calculations!$I323*SUM(Calculations!F$5:F$29)*(Calculations!$J323+(1-Calculations!$J323)*Calculations!M323)","v":0},{"$f":"Calculations!$I323*SUM(Calculations!G$5:G$29)*(Calculations!$J323+(1-Calculations!$J323)*Calculations!N323)","v":0},{"$f":"Calculations!$I323*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D139))*Calculations!$J323","v":0},{"$f":"$S323*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K323)*(1-VLOOKUP('Future Practices'!$H139,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G139=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F139,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S323*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L323)*(1-VLOOKUP('Future Practices'!$H139,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G139=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F139,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S323*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N323)*(1-VLOOKUP('Future Practices'!$H139,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G139=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F139,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H323*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D139))*'Future Practices'!$L139*'Future Practices'!$K139*(Calculations!$G323+(1-Calculations!$G323)*Calculations!C323)-Calculations!O323","v":0},{"$f":"Calculations!$H323*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D139))*'Future Practices'!$L139*'Future Practices'!$K139*(Calculations!$G323+(1-Calculations!$G323)*Calculations!D323)-Calculations!P323","v":0},{"$f":"Calculations!$H323*SUM(Calculations!F$5:F$29)*'Future Practices'!$L139*'Future Practices'!$K139*(Calculations!$G323+(1-Calculations!$G323)*Calculations!E323)-Calculations!Q323","v":0},{"$f":"Calculations!$H323*SUM(Calculations!G$5:G$29)*'Future Practices'!$L139*'Future Practices'!$K139*(Calculations!$G323+(1-Calculations!$G323)*Calculations!F323)-Calculations!R323","v":0},{"$f":"Calculations!$H323*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D139))*'Future Practices'!$L139*'Future Practices'!K139*Calculations!G323-Calculations!S323","v":0},{"$f":"$AA323*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C323)*(1-VLOOKUP('Future Practices'!$H139,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G139=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B139,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T323","v":0},{"$f":"$AA323*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B139,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U323","v":0},{"$f":"$AA323*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F323)*(1-VLOOKUP('Future Practices'!$H139,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G139=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B139,Defaults!B$164:M$183,12,FALSE))-V323","v":0}]
[null,{"$f":"'Future Practices'!B140","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B324,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B140,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B140,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B140,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B324,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G140,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J140/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E140=\"Yes\",'Future Practices'!C140*(0.95*'Future Practices'!D140+(1-'Future Practices'!D140)*VLOOKUP('Future Practices'!G140,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I324>0,VLOOKUP('Future Practices'!$F140,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G140,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I324>0,VLOOKUP('Future Practices'!$F140,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I324>0,VLOOKUP('Future Practices'!$F140,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I324>0,VLOOKUP('Future Practices'!$F140,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I324>0,VLOOKUP('Future Practices'!$F140,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I324*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D140))*(Calculations!$J324+(1-Calculations!$J324)*Calculations!K324)","v":0},{"$f":"Calculations!$I324*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D140))*(Calculations!$J324+(1-Calculations!$J324)*Calculations!L324)","v":0},{"$f":"Calculations!$I324*SUM(Calculations!F$5:F$29)*(Calculations!$J324+(1-Calculations!$J324)*Calculations!M324)","v":0},{"$f":"Calculations!$I324*SUM(Calculations!G$5:G$29)*(Calculations!$J324+(1-Calculations!$J324)*Calculations!N324)","v":0},{"$f":"Calculations!$I324*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D140))*Calculations!$J324","v":0},{"$f":"$S324*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K324)*(1-VLOOKUP('Future Practices'!$H140,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G140=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F140,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S324*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L324)*(1-VLOOKUP('Future Practices'!$H140,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G140=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F140,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S324*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N324)*(1-VLOOKUP('Future Practices'!$H140,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G140=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F140,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H324*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D140))*'Future Practices'!$L140*'Future Practices'!$K140*(Calculations!$G324+(1-Calculations!$G324)*Calculations!C324)-Calculations!O324","v":0},{"$f":"Calculations!$H324*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D140))*'Future Practices'!$L140*'Future Practices'!$K140*(Calculations!$G324+(1-Calculations!$G324)*Calculations!D324)-Calculations!P324","v":0},{"$f":"Calculations!$H324*SUM(Calculations!F$5:F$29)*'Future Practices'!$L140*'Future Practices'!$K140*(Calculations!$G324+(1-Calculations!$G324)*Calculations!E324)-Calculations!Q324","v":0},{"$f":"Calculations!$H324*SUM(Calculations!G$5:G$29)*'Future Practices'!$L140*'Future Practices'!$K140*(Calculations!$G324+(1-Calculations!$G324)*Calculations!F324)-Calculations!R324","v":0},{"$f":"Calculations!$H324*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D140))*'Future Practices'!$L140*'Future Practices'!K140*Calculations!G324-Calculations!S324","v":0},{"$f":"$AA324*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C324)*(1-VLOOKUP('Future Practices'!$H140,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G140=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B140,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T324","v":0},{"$f":"$AA324*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B140,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U324","v":0},{"$f":"$AA324*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F324)*(1-VLOOKUP('Future Practices'!$H140,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G140=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B140,Defaults!B$164:M$183,12,FALSE))-V324","v":0}]
[null,{"$f":"'Future Practices'!B141","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B325,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B141,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B141,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B141,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B325,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G141,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J141/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E141=\"Yes\",'Future Practices'!C141*(0.95*'Future Practices'!D141+(1-'Future Practices'!D141)*VLOOKUP('Future Practices'!G141,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I325>0,VLOOKUP('Future Practices'!$F141,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G141,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I325>0,VLOOKUP('Future Practices'!$F141,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I325>0,VLOOKUP('Future Practices'!$F141,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I325>0,VLOOKUP('Future Practices'!$F141,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I325>0,VLOOKUP('Future Practices'!$F141,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I325*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D141))*(Calculations!$J325+(1-Calculations!$J325)*Calculations!K325)","v":0},{"$f":"Calculations!$I325*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D141))*(Calculations!$J325+(1-Calculations!$J325)*Calculations!L325)","v":0},{"$f":"Calculations!$I325*SUM(Calculations!F$5:F$29)*(Calculations!$J325+(1-Calculations!$J325)*Calculations!M325)","v":0},{"$f":"Calculations!$I325*SUM(Calculations!G$5:G$29)*(Calculations!$J325+(1-Calculations!$J325)*Calculations!N325)","v":0},{"$f":"Calculations!$I325*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D141))*Calculations!$J325","v":0},{"$f":"$S325*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K325)*(1-VLOOKUP('Future Practices'!$H141,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G141=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F141,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S325*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L325)*(1-VLOOKUP('Future Practices'!$H141,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G141=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F141,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S325*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N325)*(1-VLOOKUP('Future Practices'!$H141,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G141=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F141,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H325*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D141))*'Future Practices'!$L141*'Future Practices'!$K141*(Calculations!$G325+(1-Calculations!$G325)*Calculations!C325)-Calculations!O325","v":0},{"$f":"Calculations!$H325*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D141))*'Future Practices'!$L141*'Future Practices'!$K141*(Calculations!$G325+(1-Calculations!$G325)*Calculations!D325)-Calculations!P325","v":0},{"$f":"Calculations!$H325*SUM(Calculations!F$5:F$29)*'Future Practices'!$L141*'Future Practices'!$K141*(Calculations!$G325+(1-Calculations!$G325)*Calculations!E325)-Calculations!Q325","v":0},{"$f":"Calculations!$H325*SUM(Calculations!G$5:G$29)*'Future Practices'!$L141*'Future Practices'!$K141*(Calculations!$G325+(1-Calculations!$G325)*Calculations!F325)-Calculations!R325","v":0},{"$f":"Calculations!$H325*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D141))*'Future Practices'!$L141*'Future Practices'!K141*Calculations!G325-Calculations!S325","v":0},{"$f":"$AA325*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C325)*(1-VLOOKUP('Future Practices'!$H141,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G141=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B141,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T325","v":0},{"$f":"$AA325*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B141,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U325","v":0},{"$f":"$AA325*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F325)*(1-VLOOKUP('Future Practices'!$H141,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G141=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B141,Defaults!B$164:M$183,12,FALSE))-V325","v":0}]
[null,{"$f":"'Future Practices'!B142","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B326,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B142,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B142,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B142,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B326,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G142,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J142/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E142=\"Yes\",'Future Practices'!C142*(0.95*'Future Practices'!D142+(1-'Future Practices'!D142)*VLOOKUP('Future Practices'!G142,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I326>0,VLOOKUP('Future Practices'!$F142,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G142,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I326>0,VLOOKUP('Future Practices'!$F142,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I326>0,VLOOKUP('Future Practices'!$F142,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I326>0,VLOOKUP('Future Practices'!$F142,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I326>0,VLOOKUP('Future Practices'!$F142,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I326*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D142))*(Calculations!$J326+(1-Calculations!$J326)*Calculations!K326)","v":0},{"$f":"Calculations!$I326*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D142))*(Calculations!$J326+(1-Calculations!$J326)*Calculations!L326)","v":0},{"$f":"Calculations!$I326*SUM(Calculations!F$5:F$29)*(Calculations!$J326+(1-Calculations!$J326)*Calculations!M326)","v":0},{"$f":"Calculations!$I326*SUM(Calculations!G$5:G$29)*(Calculations!$J326+(1-Calculations!$J326)*Calculations!N326)","v":0},{"$f":"Calculations!$I326*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D142))*Calculations!$J326","v":0},{"$f":"$S326*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K326)*(1-VLOOKUP('Future Practices'!$H142,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G142=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F142,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S326*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L326)*(1-VLOOKUP('Future Practices'!$H142,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G142=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F142,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S326*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N326)*(1-VLOOKUP('Future Practices'!$H142,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G142=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F142,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H326*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D142))*'Future Practices'!$L142*'Future Practices'!$K142*(Calculations!$G326+(1-Calculations!$G326)*Calculations!C326)-Calculations!O326","v":0},{"$f":"Calculations!$H326*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D142))*'Future Practices'!$L142*'Future Practices'!$K142*(Calculations!$G326+(1-Calculations!$G326)*Calculations!D326)-Calculations!P326","v":0},{"$f":"Calculations!$H326*SUM(Calculations!F$5:F$29)*'Future Practices'!$L142*'Future Practices'!$K142*(Calculations!$G326+(1-Calculations!$G326)*Calculations!E326)-Calculations!Q326","v":0},{"$f":"Calculations!$H326*SUM(Calculations!G$5:G$29)*'Future Practices'!$L142*'Future Practices'!$K142*(Calculations!$G326+(1-Calculations!$G326)*Calculations!F326)-Calculations!R326","v":0},{"$f":"Calculations!$H326*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D142))*'Future Practices'!$L142*'Future Practices'!K142*Calculations!G326-Calculations!S326","v":0},{"$f":"$AA326*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C326)*(1-VLOOKUP('Future Practices'!$H142,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G142=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B142,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T326","v":0},{"$f":"$AA326*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B142,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U326","v":0},{"$f":"$AA326*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F326)*(1-VLOOKUP('Future Practices'!$H142,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G142=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B142,Defaults!B$164:M$183,12,FALSE))-V326","v":0}]
[null,{"$f":"'Future Practices'!B143","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B327,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B143,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B143,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B143,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B327,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G143,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J143/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E143=\"Yes\",'Future Practices'!C143*(0.95*'Future Practices'!D143+(1-'Future Practices'!D143)*VLOOKUP('Future Practices'!G143,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I327>0,VLOOKUP('Future Practices'!$F143,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G143,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I327>0,VLOOKUP('Future Practices'!$F143,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I327>0,VLOOKUP('Future Practices'!$F143,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I327>0,VLOOKUP('Future Practices'!$F143,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I327>0,VLOOKUP('Future Practices'!$F143,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I327*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D143))*(Calculations!$J327+(1-Calculations!$J327)*Calculations!K327)","v":0},{"$f":"Calculations!$I327*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D143))*(Calculations!$J327+(1-Calculations!$J327)*Calculations!L327)","v":0},{"$f":"Calculations!$I327*SUM(Calculations!F$5:F$29)*(Calculations!$J327+(1-Calculations!$J327)*Calculations!M327)","v":0},{"$f":"Calculations!$I327*SUM(Calculations!G$5:G$29)*(Calculations!$J327+(1-Calculations!$J327)*Calculations!N327)","v":0},{"$f":"Calculations!$I327*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D143))*Calculations!$J327","v":0},{"$f":"$S327*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K327)*(1-VLOOKUP('Future Practices'!$H143,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G143=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F143,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S327*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L327)*(1-VLOOKUP('Future Practices'!$H143,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G143=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F143,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S327*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N327)*(1-VLOOKUP('Future Practices'!$H143,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G143=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F143,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H327*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D143))*'Future Practices'!$L143*'Future Practices'!$K143*(Calculations!$G327+(1-Calculations!$G327)*Calculations!C327)-Calculations!O327","v":0},{"$f":"Calculations!$H327*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D143))*'Future Practices'!$L143*'Future Practices'!$K143*(Calculations!$G327+(1-Calculations!$G327)*Calculations!D327)-Calculations!P327","v":0},{"$f":"Calculations!$H327*SUM(Calculations!F$5:F$29)*'Future Practices'!$L143*'Future Practices'!$K143*(Calculations!$G327+(1-Calculations!$G327)*Calculations!E327)-Calculations!Q327","v":0},{"$f":"Calculations!$H327*SUM(Calculations!G$5:G$29)*'Future Practices'!$L143*'Future Practices'!$K143*(Calculations!$G327+(1-Calculations!$G327)*Calculations!F327)-Calculations!R327","v":0},{"$f":"Calculations!$H327*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D143))*'Future Practices'!$L143*'Future Practices'!K143*Calculations!G327-Calculations!S327","v":0},{"$f":"$AA327*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C327)*(1-VLOOKUP('Future Practices'!$H143,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G143=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B143,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T327","v":0},{"$f":"$AA327*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B143,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U327","v":0},{"$f":"$AA327*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F327)*(1-VLOOKUP('Future Practices'!$H143,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G143=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B143,Defaults!B$164:M$183,12,FALSE))-V327","v":0}]
[null,{"$f":"'Future Practices'!B144","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B328,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B144,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B144,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B144,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B328,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G144,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J144/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E144=\"Yes\",'Future Practices'!C144*(0.95*'Future Practices'!D144+(1-'Future Practices'!D144)*VLOOKUP('Future Practices'!G144,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I328>0,VLOOKUP('Future Practices'!$F144,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G144,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I328>0,VLOOKUP('Future Practices'!$F144,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I328>0,VLOOKUP('Future Practices'!$F144,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I328>0,VLOOKUP('Future Practices'!$F144,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I328>0,VLOOKUP('Future Practices'!$F144,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I328*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D144))*(Calculations!$J328+(1-Calculations!$J328)*Calculations!K328)","v":0},{"$f":"Calculations!$I328*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D144))*(Calculations!$J328+(1-Calculations!$J328)*Calculations!L328)","v":0},{"$f":"Calculations!$I328*SUM(Calculations!F$5:F$29)*(Calculations!$J328+(1-Calculations!$J328)*Calculations!M328)","v":0},{"$f":"Calculations!$I328*SUM(Calculations!G$5:G$29)*(Calculations!$J328+(1-Calculations!$J328)*Calculations!N328)","v":0},{"$f":"Calculations!$I328*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D144))*Calculations!$J328","v":0},{"$f":"$S328*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K328)*(1-VLOOKUP('Future Practices'!$H144,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G144=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F144,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S328*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L328)*(1-VLOOKUP('Future Practices'!$H144,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G144=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F144,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S328*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N328)*(1-VLOOKUP('Future Practices'!$H144,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G144=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F144,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H328*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D144))*'Future Practices'!$L144*'Future Practices'!$K144*(Calculations!$G328+(1-Calculations!$G328)*Calculations!C328)-Calculations!O328","v":0},{"$f":"Calculations!$H328*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D144))*'Future Practices'!$L144*'Future Practices'!$K144*(Calculations!$G328+(1-Calculations!$G328)*Calculations!D328)-Calculations!P328","v":0},{"$f":"Calculations!$H328*SUM(Calculations!F$5:F$29)*'Future Practices'!$L144*'Future Practices'!$K144*(Calculations!$G328+(1-Calculations!$G328)*Calculations!E328)-Calculations!Q328","v":0},{"$f":"Calculations!$H328*SUM(Calculations!G$5:G$29)*'Future Practices'!$L144*'Future Practices'!$K144*(Calculations!$G328+(1-Calculations!$G328)*Calculations!F328)-Calculations!R328","v":0},{"$f":"Calculations!$H328*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D144))*'Future Practices'!$L144*'Future Practices'!K144*Calculations!G328-Calculations!S328","v":0},{"$f":"$AA328*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C328)*(1-VLOOKUP('Future Practices'!$H144,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G144=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B144,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T328","v":0},{"$f":"$AA328*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B144,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U328","v":0},{"$f":"$AA328*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F328)*(1-VLOOKUP('Future Practices'!$H144,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G144=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B144,Defaults!B$164:M$183,12,FALSE))-V328","v":0}]
[null,{"$f":"'Future Practices'!B145","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B329,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B145,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B145,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B145,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B329,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G145,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J145/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E145=\"Yes\",'Future Practices'!C145*(0.95*'Future Practices'!D145+(1-'Future Practices'!D145)*VLOOKUP('Future Practices'!G145,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I329>0,VLOOKUP('Future Practices'!$F145,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G145,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I329>0,VLOOKUP('Future Practices'!$F145,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I329>0,VLOOKUP('Future Practices'!$F145,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I329>0,VLOOKUP('Future Practices'!$F145,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I329>0,VLOOKUP('Future Practices'!$F145,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I329*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D145))*(Calculations!$J329+(1-Calculations!$J329)*Calculations!K329)","v":0},{"$f":"Calculations!$I329*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D145))*(Calculations!$J329+(1-Calculations!$J329)*Calculations!L329)","v":0},{"$f":"Calculations!$I329*SUM(Calculations!F$5:F$29)*(Calculations!$J329+(1-Calculations!$J329)*Calculations!M329)","v":0},{"$f":"Calculations!$I329*SUM(Calculations!G$5:G$29)*(Calculations!$J329+(1-Calculations!$J329)*Calculations!N329)","v":0},{"$f":"Calculations!$I329*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D145))*Calculations!$J329","v":0},{"$f":"$S329*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K329)*(1-VLOOKUP('Future Practices'!$H145,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G145=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F145,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S329*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L329)*(1-VLOOKUP('Future Practices'!$H145,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G145=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F145,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S329*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N329)*(1-VLOOKUP('Future Practices'!$H145,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G145=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F145,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H329*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D145))*'Future Practices'!$L145*'Future Practices'!$K145*(Calculations!$G329+(1-Calculations!$G329)*Calculations!C329)-Calculations!O329","v":0},{"$f":"Calculations!$H329*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D145))*'Future Practices'!$L145*'Future Practices'!$K145*(Calculations!$G329+(1-Calculations!$G329)*Calculations!D329)-Calculations!P329","v":0},{"$f":"Calculations!$H329*SUM(Calculations!F$5:F$29)*'Future Practices'!$L145*'Future Practices'!$K145*(Calculations!$G329+(1-Calculations!$G329)*Calculations!E329)-Calculations!Q329","v":0},{"$f":"Calculations!$H329*SUM(Calculations!G$5:G$29)*'Future Practices'!$L145*'Future Practices'!$K145*(Calculations!$G329+(1-Calculations!$G329)*Calculations!F329)-Calculations!R329","v":0},{"$f":"Calculations!$H329*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D145))*'Future Practices'!$L145*'Future Practices'!K145*Calculations!G329-Calculations!S329","v":0},{"$f":"$AA329*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C329)*(1-VLOOKUP('Future Practices'!$H145,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G145=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B145,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T329","v":0},{"$f":"$AA329*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B145,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U329","v":0},{"$f":"$AA329*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F329)*(1-VLOOKUP('Future Practices'!$H145,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G145=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B145,Defaults!B$164:M$183,12,FALSE))-V329","v":0}]
[null,{"$f":"'Future Practices'!B146","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B330,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B146,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B146,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B146,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B330,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G146,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J146/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E146=\"Yes\",'Future Practices'!C146*(0.95*'Future Practices'!D146+(1-'Future Practices'!D146)*VLOOKUP('Future Practices'!G146,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I330>0,VLOOKUP('Future Practices'!$F146,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G146,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I330>0,VLOOKUP('Future Practices'!$F146,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I330>0,VLOOKUP('Future Practices'!$F146,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I330>0,VLOOKUP('Future Practices'!$F146,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I330>0,VLOOKUP('Future Practices'!$F146,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I330*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D146))*(Calculations!$J330+(1-Calculations!$J330)*Calculations!K330)","v":0},{"$f":"Calculations!$I330*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D146))*(Calculations!$J330+(1-Calculations!$J330)*Calculations!L330)","v":0},{"$f":"Calculations!$I330*SUM(Calculations!F$5:F$29)*(Calculations!$J330+(1-Calculations!$J330)*Calculations!M330)","v":0},{"$f":"Calculations!$I330*SUM(Calculations!G$5:G$29)*(Calculations!$J330+(1-Calculations!$J330)*Calculations!N330)","v":0},{"$f":"Calculations!$I330*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D146))*Calculations!$J330","v":0},{"$f":"$S330*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K330)*(1-VLOOKUP('Future Practices'!$H146,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G146=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F146,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S330*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L330)*(1-VLOOKUP('Future Practices'!$H146,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G146=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F146,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S330*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N330)*(1-VLOOKUP('Future Practices'!$H146,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G146=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F146,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H330*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D146))*'Future Practices'!$L146*'Future Practices'!$K146*(Calculations!$G330+(1-Calculations!$G330)*Calculations!C330)-Calculations!O330","v":0},{"$f":"Calculations!$H330*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D146))*'Future Practices'!$L146*'Future Practices'!$K146*(Calculations!$G330+(1-Calculations!$G330)*Calculations!D330)-Calculations!P330","v":0},{"$f":"Calculations!$H330*SUM(Calculations!F$5:F$29)*'Future Practices'!$L146*'Future Practices'!$K146*(Calculations!$G330+(1-Calculations!$G330)*Calculations!E330)-Calculations!Q330","v":0},{"$f":"Calculations!$H330*SUM(Calculations!G$5:G$29)*'Future Practices'!$L146*'Future Practices'!$K146*(Calculations!$G330+(1-Calculations!$G330)*Calculations!F330)-Calculations!R330","v":0},{"$f":"Calculations!$H330*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D146))*'Future Practices'!$L146*'Future Practices'!K146*Calculations!G330-Calculations!S330","v":0},{"$f":"$AA330*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C330)*(1-VLOOKUP('Future Practices'!$H146,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G146=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B146,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T330","v":0},{"$f":"$AA330*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B146,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U330","v":0},{"$f":"$AA330*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F330)*(1-VLOOKUP('Future Practices'!$H146,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G146=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B146,Defaults!B$164:M$183,12,FALSE))-V330","v":0}]
[null,{"$f":"'Future Practices'!B147","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B331,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B147,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B147,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B147,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B331,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G147,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J147/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E147=\"Yes\",'Future Practices'!C147*(0.95*'Future Practices'!D147+(1-'Future Practices'!D147)*VLOOKUP('Future Practices'!G147,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I331>0,VLOOKUP('Future Practices'!$F147,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G147,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I331>0,VLOOKUP('Future Practices'!$F147,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I331>0,VLOOKUP('Future Practices'!$F147,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I331>0,VLOOKUP('Future Practices'!$F147,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I331>0,VLOOKUP('Future Practices'!$F147,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I331*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D147))*(Calculations!$J331+(1-Calculations!$J331)*Calculations!K331)","v":0},{"$f":"Calculations!$I331*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D147))*(Calculations!$J331+(1-Calculations!$J331)*Calculations!L331)","v":0},{"$f":"Calculations!$I331*SUM(Calculations!F$5:F$29)*(Calculations!$J331+(1-Calculations!$J331)*Calculations!M331)","v":0},{"$f":"Calculations!$I331*SUM(Calculations!G$5:G$29)*(Calculations!$J331+(1-Calculations!$J331)*Calculations!N331)","v":0},{"$f":"Calculations!$I331*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D147))*Calculations!$J331","v":0},{"$f":"$S331*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K331)*(1-VLOOKUP('Future Practices'!$H147,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G147=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F147,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S331*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L331)*(1-VLOOKUP('Future Practices'!$H147,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G147=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F147,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S331*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N331)*(1-VLOOKUP('Future Practices'!$H147,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G147=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F147,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H331*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D147))*'Future Practices'!$L147*'Future Practices'!$K147*(Calculations!$G331+(1-Calculations!$G331)*Calculations!C331)-Calculations!O331","v":0},{"$f":"Calculations!$H331*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D147))*'Future Practices'!$L147*'Future Practices'!$K147*(Calculations!$G331+(1-Calculations!$G331)*Calculations!D331)-Calculations!P331","v":0},{"$f":"Calculations!$H331*SUM(Calculations!F$5:F$29)*'Future Practices'!$L147*'Future Practices'!$K147*(Calculations!$G331+(1-Calculations!$G331)*Calculations!E331)-Calculations!Q331","v":0},{"$f":"Calculations!$H331*SUM(Calculations!G$5:G$29)*'Future Practices'!$L147*'Future Practices'!$K147*(Calculations!$G331+(1-Calculations!$G331)*Calculations!F331)-Calculations!R331","v":0},{"$f":"Calculations!$H331*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D147))*'Future Practices'!$L147*'Future Practices'!K147*Calculations!G331-Calculations!S331","v":0},{"$f":"$AA331*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C331)*(1-VLOOKUP('Future Practices'!$H147,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G147=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B147,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T331","v":0},{"$f":"$AA331*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B147,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U331","v":0},{"$f":"$AA331*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F331)*(1-VLOOKUP('Future Practices'!$H147,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G147=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B147,Defaults!B$164:M$183,12,FALSE))-V331","v":0}]
[null,{"$f":"'Future Practices'!B148","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B332,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B148,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B148,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B148,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B332,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G148,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J148/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E148=\"Yes\",'Future Practices'!C148*(0.95*'Future Practices'!D148+(1-'Future Practices'!D148)*VLOOKUP('Future Practices'!G148,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I332>0,VLOOKUP('Future Practices'!$F148,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G148,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I332>0,VLOOKUP('Future Practices'!$F148,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I332>0,VLOOKUP('Future Practices'!$F148,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I332>0,VLOOKUP('Future Practices'!$F148,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I332>0,VLOOKUP('Future Practices'!$F148,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I332*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D148))*(Calculations!$J332+(1-Calculations!$J332)*Calculations!K332)","v":0},{"$f":"Calculations!$I332*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D148))*(Calculations!$J332+(1-Calculations!$J332)*Calculations!L332)","v":0},{"$f":"Calculations!$I332*SUM(Calculations!F$5:F$29)*(Calculations!$J332+(1-Calculations!$J332)*Calculations!M332)","v":0},{"$f":"Calculations!$I332*SUM(Calculations!G$5:G$29)*(Calculations!$J332+(1-Calculations!$J332)*Calculations!N332)","v":0},{"$f":"Calculations!$I332*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D148))*Calculations!$J332","v":0},{"$f":"$S332*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K332)*(1-VLOOKUP('Future Practices'!$H148,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G148=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F148,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S332*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L332)*(1-VLOOKUP('Future Practices'!$H148,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G148=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F148,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S332*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N332)*(1-VLOOKUP('Future Practices'!$H148,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G148=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F148,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H332*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D148))*'Future Practices'!$L148*'Future Practices'!$K148*(Calculations!$G332+(1-Calculations!$G332)*Calculations!C332)-Calculations!O332","v":0},{"$f":"Calculations!$H332*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D148))*'Future Practices'!$L148*'Future Practices'!$K148*(Calculations!$G332+(1-Calculations!$G332)*Calculations!D332)-Calculations!P332","v":0},{"$f":"Calculations!$H332*SUM(Calculations!F$5:F$29)*'Future Practices'!$L148*'Future Practices'!$K148*(Calculations!$G332+(1-Calculations!$G332)*Calculations!E332)-Calculations!Q332","v":0},{"$f":"Calculations!$H332*SUM(Calculations!G$5:G$29)*'Future Practices'!$L148*'Future Practices'!$K148*(Calculations!$G332+(1-Calculations!$G332)*Calculations!F332)-Calculations!R332","v":0},{"$f":"Calculations!$H332*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D148))*'Future Practices'!$L148*'Future Practices'!K148*Calculations!G332-Calculations!S332","v":0},{"$f":"$AA332*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C332)*(1-VLOOKUP('Future Practices'!$H148,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G148=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B148,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T332","v":0},{"$f":"$AA332*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B148,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U332","v":0},{"$f":"$AA332*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F332)*(1-VLOOKUP('Future Practices'!$H148,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G148=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B148,Defaults!B$164:M$183,12,FALSE))-V332","v":0}]
[null,{"$f":"'Future Practices'!B149","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B333,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B149,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B149,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B149,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B333,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G149,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J149/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E149=\"Yes\",'Future Practices'!C149*(0.95*'Future Practices'!D149+(1-'Future Practices'!D149)*VLOOKUP('Future Practices'!G149,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I333>0,VLOOKUP('Future Practices'!$F149,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G149,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I333>0,VLOOKUP('Future Practices'!$F149,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I333>0,VLOOKUP('Future Practices'!$F149,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I333>0,VLOOKUP('Future Practices'!$F149,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I333>0,VLOOKUP('Future Practices'!$F149,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I333*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D149))*(Calculations!$J333+(1-Calculations!$J333)*Calculations!K333)","v":0},{"$f":"Calculations!$I333*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D149))*(Calculations!$J333+(1-Calculations!$J333)*Calculations!L333)","v":0},{"$f":"Calculations!$I333*SUM(Calculations!F$5:F$29)*(Calculations!$J333+(1-Calculations!$J333)*Calculations!M333)","v":0},{"$f":"Calculations!$I333*SUM(Calculations!G$5:G$29)*(Calculations!$J333+(1-Calculations!$J333)*Calculations!N333)","v":0},{"$f":"Calculations!$I333*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D149))*Calculations!$J333","v":0},{"$f":"$S333*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K333)*(1-VLOOKUP('Future Practices'!$H149,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G149=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F149,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S333*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L333)*(1-VLOOKUP('Future Practices'!$H149,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G149=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F149,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S333*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N333)*(1-VLOOKUP('Future Practices'!$H149,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G149=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F149,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H333*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D149))*'Future Practices'!$L149*'Future Practices'!$K149*(Calculations!$G333+(1-Calculations!$G333)*Calculations!C333)-Calculations!O333","v":0},{"$f":"Calculations!$H333*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D149))*'Future Practices'!$L149*'Future Practices'!$K149*(Calculations!$G333+(1-Calculations!$G333)*Calculations!D333)-Calculations!P333","v":0},{"$f":"Calculations!$H333*SUM(Calculations!F$5:F$29)*'Future Practices'!$L149*'Future Practices'!$K149*(Calculations!$G333+(1-Calculations!$G333)*Calculations!E333)-Calculations!Q333","v":0},{"$f":"Calculations!$H333*SUM(Calculations!G$5:G$29)*'Future Practices'!$L149*'Future Practices'!$K149*(Calculations!$G333+(1-Calculations!$G333)*Calculations!F333)-Calculations!R333","v":0},{"$f":"Calculations!$H333*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D149))*'Future Practices'!$L149*'Future Practices'!K149*Calculations!G333-Calculations!S333","v":0},{"$f":"$AA333*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C333)*(1-VLOOKUP('Future Practices'!$H149,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G149=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B149,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T333","v":0},{"$f":"$AA333*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B149,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U333","v":0},{"$f":"$AA333*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F333)*(1-VLOOKUP('Future Practices'!$H149,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G149=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B149,Defaults!B$164:M$183,12,FALSE))-V333","v":0}]
[null,{"$f":"'Future Practices'!B150","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B334,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B150,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B150,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B150,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B334,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G150,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J150/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E150=\"Yes\",'Future Practices'!C150*(0.95*'Future Practices'!D150+(1-'Future Practices'!D150)*VLOOKUP('Future Practices'!G150,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I334>0,VLOOKUP('Future Practices'!$F150,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G150,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I334>0,VLOOKUP('Future Practices'!$F150,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I334>0,VLOOKUP('Future Practices'!$F150,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I334>0,VLOOKUP('Future Practices'!$F150,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I334>0,VLOOKUP('Future Practices'!$F150,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I334*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D150))*(Calculations!$J334+(1-Calculations!$J334)*Calculations!K334)","v":0},{"$f":"Calculations!$I334*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D150))*(Calculations!$J334+(1-Calculations!$J334)*Calculations!L334)","v":0},{"$f":"Calculations!$I334*SUM(Calculations!F$5:F$29)*(Calculations!$J334+(1-Calculations!$J334)*Calculations!M334)","v":0},{"$f":"Calculations!$I334*SUM(Calculations!G$5:G$29)*(Calculations!$J334+(1-Calculations!$J334)*Calculations!N334)","v":0},{"$f":"Calculations!$I334*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D150))*Calculations!$J334","v":0},{"$f":"$S334*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K334)*(1-VLOOKUP('Future Practices'!$H150,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G150=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F150,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S334*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L334)*(1-VLOOKUP('Future Practices'!$H150,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G150=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F150,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S334*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N334)*(1-VLOOKUP('Future Practices'!$H150,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G150=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F150,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H334*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D150))*'Future Practices'!$L150*'Future Practices'!$K150*(Calculations!$G334+(1-Calculations!$G334)*Calculations!C334)-Calculations!O334","v":0},{"$f":"Calculations!$H334*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D150))*'Future Practices'!$L150*'Future Practices'!$K150*(Calculations!$G334+(1-Calculations!$G334)*Calculations!D334)-Calculations!P334","v":0},{"$f":"Calculations!$H334*SUM(Calculations!F$5:F$29)*'Future Practices'!$L150*'Future Practices'!$K150*(Calculations!$G334+(1-Calculations!$G334)*Calculations!E334)-Calculations!Q334","v":0},{"$f":"Calculations!$H334*SUM(Calculations!G$5:G$29)*'Future Practices'!$L150*'Future Practices'!$K150*(Calculations!$G334+(1-Calculations!$G334)*Calculations!F334)-Calculations!R334","v":0},{"$f":"Calculations!$H334*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D150))*'Future Practices'!$L150*'Future Practices'!K150*Calculations!G334-Calculations!S334","v":0},{"$f":"$AA334*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C334)*(1-VLOOKUP('Future Practices'!$H150,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G150=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B150,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T334","v":0},{"$f":"$AA334*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B150,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U334","v":0},{"$f":"$AA334*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F334)*(1-VLOOKUP('Future Practices'!$H150,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G150=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B150,Defaults!B$164:M$183,12,FALSE))-V334","v":0}]
[null,{"$f":"'Future Practices'!B151","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B335,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B151,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B151,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B151,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B335,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G151,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J151/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E151=\"Yes\",'Future Practices'!C151*(0.95*'Future Practices'!D151+(1-'Future Practices'!D151)*VLOOKUP('Future Practices'!G151,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I335>0,VLOOKUP('Future Practices'!$F151,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G151,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I335>0,VLOOKUP('Future Practices'!$F151,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I335>0,VLOOKUP('Future Practices'!$F151,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I335>0,VLOOKUP('Future Practices'!$F151,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I335>0,VLOOKUP('Future Practices'!$F151,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I335*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D151))*(Calculations!$J335+(1-Calculations!$J335)*Calculations!K335)","v":0},{"$f":"Calculations!$I335*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D151))*(Calculations!$J335+(1-Calculations!$J335)*Calculations!L335)","v":0},{"$f":"Calculations!$I335*SUM(Calculations!F$5:F$29)*(Calculations!$J335+(1-Calculations!$J335)*Calculations!M335)","v":0},{"$f":"Calculations!$I335*SUM(Calculations!G$5:G$29)*(Calculations!$J335+(1-Calculations!$J335)*Calculations!N335)","v":0},{"$f":"Calculations!$I335*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D151))*Calculations!$J335","v":0},{"$f":"$S335*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K335)*(1-VLOOKUP('Future Practices'!$H151,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G151=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F151,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S335*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L335)*(1-VLOOKUP('Future Practices'!$H151,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G151=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F151,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S335*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N335)*(1-VLOOKUP('Future Practices'!$H151,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G151=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F151,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H335*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D151))*'Future Practices'!$L151*'Future Practices'!$K151*(Calculations!$G335+(1-Calculations!$G335)*Calculations!C335)-Calculations!O335","v":0},{"$f":"Calculations!$H335*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D151))*'Future Practices'!$L151*'Future Practices'!$K151*(Calculations!$G335+(1-Calculations!$G335)*Calculations!D335)-Calculations!P335","v":0},{"$f":"Calculations!$H335*SUM(Calculations!F$5:F$29)*'Future Practices'!$L151*'Future Practices'!$K151*(Calculations!$G335+(1-Calculations!$G335)*Calculations!E335)-Calculations!Q335","v":0},{"$f":"Calculations!$H335*SUM(Calculations!G$5:G$29)*'Future Practices'!$L151*'Future Practices'!$K151*(Calculations!$G335+(1-Calculations!$G335)*Calculations!F335)-Calculations!R335","v":0},{"$f":"Calculations!$H335*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D151))*'Future Practices'!$L151*'Future Practices'!K151*Calculations!G335-Calculations!S335","v":0},{"$f":"$AA335*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C335)*(1-VLOOKUP('Future Practices'!$H151,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G151=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B151,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T335","v":0},{"$f":"$AA335*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B151,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U335","v":0},{"$f":"$AA335*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F335)*(1-VLOOKUP('Future Practices'!$H151,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G151=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B151,Defaults!B$164:M$183,12,FALSE))-V335","v":0}]
[null,{"$f":"'Future Practices'!B152","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B336,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B152,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B152,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B152,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B336,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G152,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J152/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E152=\"Yes\",'Future Practices'!C152*(0.95*'Future Practices'!D152+(1-'Future Practices'!D152)*VLOOKUP('Future Practices'!G152,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I336>0,VLOOKUP('Future Practices'!$F152,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G152,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I336>0,VLOOKUP('Future Practices'!$F152,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I336>0,VLOOKUP('Future Practices'!$F152,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I336>0,VLOOKUP('Future Practices'!$F152,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I336>0,VLOOKUP('Future Practices'!$F152,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I336*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D152))*(Calculations!$J336+(1-Calculations!$J336)*Calculations!K336)","v":0},{"$f":"Calculations!$I336*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D152))*(Calculations!$J336+(1-Calculations!$J336)*Calculations!L336)","v":0},{"$f":"Calculations!$I336*SUM(Calculations!F$5:F$29)*(Calculations!$J336+(1-Calculations!$J336)*Calculations!M336)","v":0},{"$f":"Calculations!$I336*SUM(Calculations!G$5:G$29)*(Calculations!$J336+(1-Calculations!$J336)*Calculations!N336)","v":0},{"$f":"Calculations!$I336*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D152))*Calculations!$J336","v":0},{"$f":"$S336*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K336)*(1-VLOOKUP('Future Practices'!$H152,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G152=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F152,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S336*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L336)*(1-VLOOKUP('Future Practices'!$H152,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G152=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F152,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S336*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N336)*(1-VLOOKUP('Future Practices'!$H152,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G152=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F152,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H336*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D152))*'Future Practices'!$L152*'Future Practices'!$K152*(Calculations!$G336+(1-Calculations!$G336)*Calculations!C336)-Calculations!O336","v":0},{"$f":"Calculations!$H336*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D152))*'Future Practices'!$L152*'Future Practices'!$K152*(Calculations!$G336+(1-Calculations!$G336)*Calculations!D336)-Calculations!P336","v":0},{"$f":"Calculations!$H336*SUM(Calculations!F$5:F$29)*'Future Practices'!$L152*'Future Practices'!$K152*(Calculations!$G336+(1-Calculations!$G336)*Calculations!E336)-Calculations!Q336","v":0},{"$f":"Calculations!$H336*SUM(Calculations!G$5:G$29)*'Future Practices'!$L152*'Future Practices'!$K152*(Calculations!$G336+(1-Calculations!$G336)*Calculations!F336)-Calculations!R336","v":0},{"$f":"Calculations!$H336*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D152))*'Future Practices'!$L152*'Future Practices'!K152*Calculations!G336-Calculations!S336","v":0},{"$f":"$AA336*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C336)*(1-VLOOKUP('Future Practices'!$H152,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G152=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B152,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T336","v":0},{"$f":"$AA336*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B152,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U336","v":0},{"$f":"$AA336*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F336)*(1-VLOOKUP('Future Practices'!$H152,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G152=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B152,Defaults!B$164:M$183,12,FALSE))-V336","v":0}]
[null,{"$f":"'Future Practices'!B153","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B337,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B153,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B153,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B153,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B337,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G153,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J153/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E153=\"Yes\",'Future Practices'!C153*(0.95*'Future Practices'!D153+(1-'Future Practices'!D153)*VLOOKUP('Future Practices'!G153,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I337>0,VLOOKUP('Future Practices'!$F153,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G153,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I337>0,VLOOKUP('Future Practices'!$F153,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I337>0,VLOOKUP('Future Practices'!$F153,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I337>0,VLOOKUP('Future Practices'!$F153,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I337>0,VLOOKUP('Future Practices'!$F153,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I337*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D153))*(Calculations!$J337+(1-Calculations!$J337)*Calculations!K337)","v":0},{"$f":"Calculations!$I337*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D153))*(Calculations!$J337+(1-Calculations!$J337)*Calculations!L337)","v":0},{"$f":"Calculations!$I337*SUM(Calculations!F$5:F$29)*(Calculations!$J337+(1-Calculations!$J337)*Calculations!M337)","v":0},{"$f":"Calculations!$I337*SUM(Calculations!G$5:G$29)*(Calculations!$J337+(1-Calculations!$J337)*Calculations!N337)","v":0},{"$f":"Calculations!$I337*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D153))*Calculations!$J337","v":0},{"$f":"$S337*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K337)*(1-VLOOKUP('Future Practices'!$H153,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G153=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F153,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S337*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L337)*(1-VLOOKUP('Future Practices'!$H153,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G153=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F153,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S337*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N337)*(1-VLOOKUP('Future Practices'!$H153,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G153=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F153,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H337*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D153))*'Future Practices'!$L153*'Future Practices'!$K153*(Calculations!$G337+(1-Calculations!$G337)*Calculations!C337)-Calculations!O337","v":0},{"$f":"Calculations!$H337*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D153))*'Future Practices'!$L153*'Future Practices'!$K153*(Calculations!$G337+(1-Calculations!$G337)*Calculations!D337)-Calculations!P337","v":0},{"$f":"Calculations!$H337*SUM(Calculations!F$5:F$29)*'Future Practices'!$L153*'Future Practices'!$K153*(Calculations!$G337+(1-Calculations!$G337)*Calculations!E337)-Calculations!Q337","v":0},{"$f":"Calculations!$H337*SUM(Calculations!G$5:G$29)*'Future Practices'!$L153*'Future Practices'!$K153*(Calculations!$G337+(1-Calculations!$G337)*Calculations!F337)-Calculations!R337","v":0},{"$f":"Calculations!$H337*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D153))*'Future Practices'!$L153*'Future Practices'!K153*Calculations!G337-Calculations!S337","v":0},{"$f":"$AA337*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C337)*(1-VLOOKUP('Future Practices'!$H153,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G153=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B153,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T337","v":0},{"$f":"$AA337*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B153,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U337","v":0},{"$f":"$AA337*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F337)*(1-VLOOKUP('Future Practices'!$H153,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G153=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B153,Defaults!B$164:M$183,12,FALSE))-V337","v":0}]
[null,{"$f":"'Future Practices'!B154","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B338,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B154,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B154,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B154,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B338,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G154,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J154/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E154=\"Yes\",'Future Practices'!C154*(0.95*'Future Practices'!D154+(1-'Future Practices'!D154)*VLOOKUP('Future Practices'!G154,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I338>0,VLOOKUP('Future Practices'!$F154,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G154,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I338>0,VLOOKUP('Future Practices'!$F154,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I338>0,VLOOKUP('Future Practices'!$F154,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I338>0,VLOOKUP('Future Practices'!$F154,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I338>0,VLOOKUP('Future Practices'!$F154,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I338*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D154))*(Calculations!$J338+(1-Calculations!$J338)*Calculations!K338)","v":0},{"$f":"Calculations!$I338*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D154))*(Calculations!$J338+(1-Calculations!$J338)*Calculations!L338)","v":0},{"$f":"Calculations!$I338*SUM(Calculations!F$5:F$29)*(Calculations!$J338+(1-Calculations!$J338)*Calculations!M338)","v":0},{"$f":"Calculations!$I338*SUM(Calculations!G$5:G$29)*(Calculations!$J338+(1-Calculations!$J338)*Calculations!N338)","v":0},{"$f":"Calculations!$I338*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D154))*Calculations!$J338","v":0},{"$f":"$S338*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K338)*(1-VLOOKUP('Future Practices'!$H154,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G154=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F154,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S338*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L338)*(1-VLOOKUP('Future Practices'!$H154,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G154=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F154,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S338*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N338)*(1-VLOOKUP('Future Practices'!$H154,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G154=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F154,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H338*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D154))*'Future Practices'!$L154*'Future Practices'!$K154*(Calculations!$G338+(1-Calculations!$G338)*Calculations!C338)-Calculations!O338","v":0},{"$f":"Calculations!$H338*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D154))*'Future Practices'!$L154*'Future Practices'!$K154*(Calculations!$G338+(1-Calculations!$G338)*Calculations!D338)-Calculations!P338","v":0},{"$f":"Calculations!$H338*SUM(Calculations!F$5:F$29)*'Future Practices'!$L154*'Future Practices'!$K154*(Calculations!$G338+(1-Calculations!$G338)*Calculations!E338)-Calculations!Q338","v":0},{"$f":"Calculations!$H338*SUM(Calculations!G$5:G$29)*'Future Practices'!$L154*'Future Practices'!$K154*(Calculations!$G338+(1-Calculations!$G338)*Calculations!F338)-Calculations!R338","v":0},{"$f":"Calculations!$H338*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D154))*'Future Practices'!$L154*'Future Practices'!K154*Calculations!G338-Calculations!S338","v":0},{"$f":"$AA338*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C338)*(1-VLOOKUP('Future Practices'!$H154,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G154=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B154,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T338","v":0},{"$f":"$AA338*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B154,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U338","v":0},{"$f":"$AA338*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F338)*(1-VLOOKUP('Future Practices'!$H154,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G154=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B154,Defaults!B$164:M$183,12,FALSE))-V338","v":0}]
[null,{"$f":"'Future Practices'!B155","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B339,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B155,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B155,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B155,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B339,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G155,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J155/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E155=\"Yes\",'Future Practices'!C155*(0.95*'Future Practices'!D155+(1-'Future Practices'!D155)*VLOOKUP('Future Practices'!G155,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I339>0,VLOOKUP('Future Practices'!$F155,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G155,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I339>0,VLOOKUP('Future Practices'!$F155,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I339>0,VLOOKUP('Future Practices'!$F155,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I339>0,VLOOKUP('Future Practices'!$F155,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I339>0,VLOOKUP('Future Practices'!$F155,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I339*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D155))*(Calculations!$J339+(1-Calculations!$J339)*Calculations!K339)","v":0},{"$f":"Calculations!$I339*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D155))*(Calculations!$J339+(1-Calculations!$J339)*Calculations!L339)","v":0},{"$f":"Calculations!$I339*SUM(Calculations!F$5:F$29)*(Calculations!$J339+(1-Calculations!$J339)*Calculations!M339)","v":0},{"$f":"Calculations!$I339*SUM(Calculations!G$5:G$29)*(Calculations!$J339+(1-Calculations!$J339)*Calculations!N339)","v":0},{"$f":"Calculations!$I339*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D155))*Calculations!$J339","v":0},{"$f":"$S339*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K339)*(1-VLOOKUP('Future Practices'!$H155,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G155=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F155,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S339*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L339)*(1-VLOOKUP('Future Practices'!$H155,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G155=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F155,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S339*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N339)*(1-VLOOKUP('Future Practices'!$H155,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G155=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F155,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H339*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D155))*'Future Practices'!$L155*'Future Practices'!$K155*(Calculations!$G339+(1-Calculations!$G339)*Calculations!C339)-Calculations!O339","v":0},{"$f":"Calculations!$H339*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D155))*'Future Practices'!$L155*'Future Practices'!$K155*(Calculations!$G339+(1-Calculations!$G339)*Calculations!D339)-Calculations!P339","v":0},{"$f":"Calculations!$H339*SUM(Calculations!F$5:F$29)*'Future Practices'!$L155*'Future Practices'!$K155*(Calculations!$G339+(1-Calculations!$G339)*Calculations!E339)-Calculations!Q339","v":0},{"$f":"Calculations!$H339*SUM(Calculations!G$5:G$29)*'Future Practices'!$L155*'Future Practices'!$K155*(Calculations!$G339+(1-Calculations!$G339)*Calculations!F339)-Calculations!R339","v":0},{"$f":"Calculations!$H339*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D155))*'Future Practices'!$L155*'Future Practices'!K155*Calculations!G339-Calculations!S339","v":0},{"$f":"$AA339*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C339)*(1-VLOOKUP('Future Practices'!$H155,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G155=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B155,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T339","v":0},{"$f":"$AA339*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B155,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U339","v":0},{"$f":"$AA339*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F339)*(1-VLOOKUP('Future Practices'!$H155,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G155=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B155,Defaults!B$164:M$183,12,FALSE))-V339","v":0}]
[null,{"$f":"'Future Practices'!B156","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B340,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B156,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B156,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B156,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B340,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G156,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J156/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E156=\"Yes\",'Future Practices'!C156*(0.95*'Future Practices'!D156+(1-'Future Practices'!D156)*VLOOKUP('Future Practices'!G156,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I340>0,VLOOKUP('Future Practices'!$F156,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G156,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I340>0,VLOOKUP('Future Practices'!$F156,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I340>0,VLOOKUP('Future Practices'!$F156,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I340>0,VLOOKUP('Future Practices'!$F156,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I340>0,VLOOKUP('Future Practices'!$F156,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I340*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D156))*(Calculations!$J340+(1-Calculations!$J340)*Calculations!K340)","v":0},{"$f":"Calculations!$I340*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D156))*(Calculations!$J340+(1-Calculations!$J340)*Calculations!L340)","v":0},{"$f":"Calculations!$I340*SUM(Calculations!F$5:F$29)*(Calculations!$J340+(1-Calculations!$J340)*Calculations!M340)","v":0},{"$f":"Calculations!$I340*SUM(Calculations!G$5:G$29)*(Calculations!$J340+(1-Calculations!$J340)*Calculations!N340)","v":0},{"$f":"Calculations!$I340*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D156))*Calculations!$J340","v":0},{"$f":"$S340*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K340)*(1-VLOOKUP('Future Practices'!$H156,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G156=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F156,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S340*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L340)*(1-VLOOKUP('Future Practices'!$H156,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G156=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F156,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S340*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N340)*(1-VLOOKUP('Future Practices'!$H156,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G156=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F156,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H340*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D156))*'Future Practices'!$L156*'Future Practices'!$K156*(Calculations!$G340+(1-Calculations!$G340)*Calculations!C340)-Calculations!O340","v":0},{"$f":"Calculations!$H340*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D156))*'Future Practices'!$L156*'Future Practices'!$K156*(Calculations!$G340+(1-Calculations!$G340)*Calculations!D340)-Calculations!P340","v":0},{"$f":"Calculations!$H340*SUM(Calculations!F$5:F$29)*'Future Practices'!$L156*'Future Practices'!$K156*(Calculations!$G340+(1-Calculations!$G340)*Calculations!E340)-Calculations!Q340","v":0},{"$f":"Calculations!$H340*SUM(Calculations!G$5:G$29)*'Future Practices'!$L156*'Future Practices'!$K156*(Calculations!$G340+(1-Calculations!$G340)*Calculations!F340)-Calculations!R340","v":0},{"$f":"Calculations!$H340*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D156))*'Future Practices'!$L156*'Future Practices'!K156*Calculations!G340-Calculations!S340","v":0},{"$f":"$AA340*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C340)*(1-VLOOKUP('Future Practices'!$H156,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G156=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B156,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T340","v":0},{"$f":"$AA340*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B156,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U340","v":0},{"$f":"$AA340*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F340)*(1-VLOOKUP('Future Practices'!$H156,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G156=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B156,Defaults!B$164:M$183,12,FALSE))-V340","v":0}]
[null,{"$f":"'Future Practices'!B157","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B341,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B157,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B157,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B157,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B341,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G157,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J157/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E157=\"Yes\",'Future Practices'!C157*(0.95*'Future Practices'!D157+(1-'Future Practices'!D157)*VLOOKUP('Future Practices'!G157,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I341>0,VLOOKUP('Future Practices'!$F157,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G157,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I341>0,VLOOKUP('Future Practices'!$F157,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I341>0,VLOOKUP('Future Practices'!$F157,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I341>0,VLOOKUP('Future Practices'!$F157,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I341>0,VLOOKUP('Future Practices'!$F157,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I341*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D157))*(Calculations!$J341+(1-Calculations!$J341)*Calculations!K341)","v":0},{"$f":"Calculations!$I341*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D157))*(Calculations!$J341+(1-Calculations!$J341)*Calculations!L341)","v":0},{"$f":"Calculations!$I341*SUM(Calculations!F$5:F$29)*(Calculations!$J341+(1-Calculations!$J341)*Calculations!M341)","v":0},{"$f":"Calculations!$I341*SUM(Calculations!G$5:G$29)*(Calculations!$J341+(1-Calculations!$J341)*Calculations!N341)","v":0},{"$f":"Calculations!$I341*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D157))*Calculations!$J341","v":0},{"$f":"$S341*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K341)*(1-VLOOKUP('Future Practices'!$H157,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G157=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F157,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S341*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L341)*(1-VLOOKUP('Future Practices'!$H157,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G157=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F157,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S341*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N341)*(1-VLOOKUP('Future Practices'!$H157,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G157=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F157,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H341*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D157))*'Future Practices'!$L157*'Future Practices'!$K157*(Calculations!$G341+(1-Calculations!$G341)*Calculations!C341)-Calculations!O341","v":0},{"$f":"Calculations!$H341*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D157))*'Future Practices'!$L157*'Future Practices'!$K157*(Calculations!$G341+(1-Calculations!$G341)*Calculations!D341)-Calculations!P341","v":0},{"$f":"Calculations!$H341*SUM(Calculations!F$5:F$29)*'Future Practices'!$L157*'Future Practices'!$K157*(Calculations!$G341+(1-Calculations!$G341)*Calculations!E341)-Calculations!Q341","v":0},{"$f":"Calculations!$H341*SUM(Calculations!G$5:G$29)*'Future Practices'!$L157*'Future Practices'!$K157*(Calculations!$G341+(1-Calculations!$G341)*Calculations!F341)-Calculations!R341","v":0},{"$f":"Calculations!$H341*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D157))*'Future Practices'!$L157*'Future Practices'!K157*Calculations!G341-Calculations!S341","v":0},{"$f":"$AA341*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C341)*(1-VLOOKUP('Future Practices'!$H157,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G157=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B157,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T341","v":0},{"$f":"$AA341*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B157,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U341","v":0},{"$f":"$AA341*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F341)*(1-VLOOKUP('Future Practices'!$H157,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G157=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B157,Defaults!B$164:M$183,12,FALSE))-V341","v":0}]
[null,{"$f":"'Future Practices'!B158","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B342,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B158,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B158,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B158,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B342,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G158,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J158/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E158=\"Yes\",'Future Practices'!C158*(0.95*'Future Practices'!D158+(1-'Future Practices'!D158)*VLOOKUP('Future Practices'!G158,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I342>0,VLOOKUP('Future Practices'!$F158,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G158,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I342>0,VLOOKUP('Future Practices'!$F158,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I342>0,VLOOKUP('Future Practices'!$F158,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I342>0,VLOOKUP('Future Practices'!$F158,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I342>0,VLOOKUP('Future Practices'!$F158,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I342*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D158))*(Calculations!$J342+(1-Calculations!$J342)*Calculations!K342)","v":0},{"$f":"Calculations!$I342*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D158))*(Calculations!$J342+(1-Calculations!$J342)*Calculations!L342)","v":0},{"$f":"Calculations!$I342*SUM(Calculations!F$5:F$29)*(Calculations!$J342+(1-Calculations!$J342)*Calculations!M342)","v":0},{"$f":"Calculations!$I342*SUM(Calculations!G$5:G$29)*(Calculations!$J342+(1-Calculations!$J342)*Calculations!N342)","v":0},{"$f":"Calculations!$I342*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D158))*Calculations!$J342","v":0},{"$f":"$S342*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K342)*(1-VLOOKUP('Future Practices'!$H158,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G158=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F158,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S342*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L342)*(1-VLOOKUP('Future Practices'!$H158,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G158=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F158,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S342*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N342)*(1-VLOOKUP('Future Practices'!$H158,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G158=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F158,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H342*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D158))*'Future Practices'!$L158*'Future Practices'!$K158*(Calculations!$G342+(1-Calculations!$G342)*Calculations!C342)-Calculations!O342","v":0},{"$f":"Calculations!$H342*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D158))*'Future Practices'!$L158*'Future Practices'!$K158*(Calculations!$G342+(1-Calculations!$G342)*Calculations!D342)-Calculations!P342","v":0},{"$f":"Calculations!$H342*SUM(Calculations!F$5:F$29)*'Future Practices'!$L158*'Future Practices'!$K158*(Calculations!$G342+(1-Calculations!$G342)*Calculations!E342)-Calculations!Q342","v":0},{"$f":"Calculations!$H342*SUM(Calculations!G$5:G$29)*'Future Practices'!$L158*'Future Practices'!$K158*(Calculations!$G342+(1-Calculations!$G342)*Calculations!F342)-Calculations!R342","v":0},{"$f":"Calculations!$H342*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D158))*'Future Practices'!$L158*'Future Practices'!K158*Calculations!G342-Calculations!S342","v":0},{"$f":"$AA342*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C342)*(1-VLOOKUP('Future Practices'!$H158,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G158=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B158,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T342","v":0},{"$f":"$AA342*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B158,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U342","v":0},{"$f":"$AA342*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F342)*(1-VLOOKUP('Future Practices'!$H158,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G158=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B158,Defaults!B$164:M$183,12,FALSE))-V342","v":0}]
[null,{"$f":"'Future Practices'!B159","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B343,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B159,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B159,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B159,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B343,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G159,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J159/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E159=\"Yes\",'Future Practices'!C159*(0.95*'Future Practices'!D159+(1-'Future Practices'!D159)*VLOOKUP('Future Practices'!G159,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I343>0,VLOOKUP('Future Practices'!$F159,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G159,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I343>0,VLOOKUP('Future Practices'!$F159,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I343>0,VLOOKUP('Future Practices'!$F159,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I343>0,VLOOKUP('Future Practices'!$F159,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I343>0,VLOOKUP('Future Practices'!$F159,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I343*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D159))*(Calculations!$J343+(1-Calculations!$J343)*Calculations!K343)","v":0},{"$f":"Calculations!$I343*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D159))*(Calculations!$J343+(1-Calculations!$J343)*Calculations!L343)","v":0},{"$f":"Calculations!$I343*SUM(Calculations!F$5:F$29)*(Calculations!$J343+(1-Calculations!$J343)*Calculations!M343)","v":0},{"$f":"Calculations!$I343*SUM(Calculations!G$5:G$29)*(Calculations!$J343+(1-Calculations!$J343)*Calculations!N343)","v":0},{"$f":"Calculations!$I343*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D159))*Calculations!$J343","v":0},{"$f":"$S343*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K343)*(1-VLOOKUP('Future Practices'!$H159,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G159=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F159,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S343*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L343)*(1-VLOOKUP('Future Practices'!$H159,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G159=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F159,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S343*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N343)*(1-VLOOKUP('Future Practices'!$H159,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G159=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F159,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H343*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D159))*'Future Practices'!$L159*'Future Practices'!$K159*(Calculations!$G343+(1-Calculations!$G343)*Calculations!C343)-Calculations!O343","v":0},{"$f":"Calculations!$H343*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D159))*'Future Practices'!$L159*'Future Practices'!$K159*(Calculations!$G343+(1-Calculations!$G343)*Calculations!D343)-Calculations!P343","v":0},{"$f":"Calculations!$H343*SUM(Calculations!F$5:F$29)*'Future Practices'!$L159*'Future Practices'!$K159*(Calculations!$G343+(1-Calculations!$G343)*Calculations!E343)-Calculations!Q343","v":0},{"$f":"Calculations!$H343*SUM(Calculations!G$5:G$29)*'Future Practices'!$L159*'Future Practices'!$K159*(Calculations!$G343+(1-Calculations!$G343)*Calculations!F343)-Calculations!R343","v":0},{"$f":"Calculations!$H343*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D159))*'Future Practices'!$L159*'Future Practices'!K159*Calculations!G343-Calculations!S343","v":0},{"$f":"$AA343*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C343)*(1-VLOOKUP('Future Practices'!$H159,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G159=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B159,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T343","v":0},{"$f":"$AA343*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B159,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U343","v":0},{"$f":"$AA343*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F343)*(1-VLOOKUP('Future Practices'!$H159,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G159=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B159,Defaults!B$164:M$183,12,FALSE))-V343","v":0}]
[null,{"$f":"'Future Practices'!B160","v":"Dry Water Quantity Pond"},{"$f":"VLOOKUP($B344,Defaults!$B$163:$F$182,2,FALSE)","v":0.05},{"$f":"VLOOKUP('Future Practices'!$B160,Defaults!$B$163:$F$182,3,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B160,Defaults!$B$163:$F$182,4,FALSE)","v":0.1},{"$f":"VLOOKUP('Future Practices'!$B160,Defaults!$B$163:$F$182,5,FALSE)","v":0},{"$f":"VLOOKUP($B344,Defaults!B$163:J$182,HLOOKUP('Future Practices'!G160,Defaults!B$276:E$277,2,FALSE),FALSE)","v":0},{"$f":"'Future Practices'!J160/MAX(($C$50*0.95+$C$51*$C$163)*'Future Practices'!$C$117,0.001)/3630","v":0},{"$f":"IF('Future Practices'!E160=\"Yes\",'Future Practices'!C160*(0.95*'Future Practices'!D160+(1-'Future Practices'!D160)*VLOOKUP('Future Practices'!G160,Defaults!$B$77:$D$80,3,FALSE)*$C$163/SUMPRODUCT(Sources!$C$78:$C$81,Defaults!$D$77:$D$80))/(0.95*Calculations!$C$50+$C$163*Calculations!$C$51),0)*'Existing Practices'!$C$74*'Existing Practices'!$C$75*'Existing Practices'!$C$76","v":0},{"$f":"IF($I344>0,VLOOKUP('Future Practices'!$F160,Defaults!$B$164:$J$182,HLOOKUP('Future Practices'!$G160,Defaults!$B$276:$E$277,2,FALSE),FALSE),0)","v":0},{"$f":"IF($I344>0,VLOOKUP('Future Practices'!$F160,Defaults!$B$164:$F$182,2,FALSE),0)","v":0},{"$f":"IF($I344>0,VLOOKUP('Future Practices'!$F160,Defaults!$B$164:$F$182,3,FALSE),0)","v":0},{"$f":"IF($I344>0,VLOOKUP('Future Practices'!$F160,Defaults!$B$164:$F$182,4,FALSE),0)","v":0},{"$f":"IF($I344>0,VLOOKUP('Future Practices'!$F160,Defaults!$B$164:$F$182,5,FALSE),0)","v":0},{"$f":"Calculations!$I344*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!C$24+Calculations!C$51)*(1-'Future Practices'!$D160))*(Calculations!$J344+(1-Calculations!$J344)*Calculations!K344)","v":0},{"$f":"Calculations!$I344*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D160))*(Calculations!$J344+(1-Calculations!$J344)*Calculations!L344)","v":0},{"$f":"Calculations!$I344*SUM(Calculations!F$5:F$29)*(Calculations!$J344+(1-Calculations!$J344)*Calculations!M344)","v":0},{"$f":"Calculations!$I344*SUM(Calculations!G$5:G$29)*(Calculations!$J344+(1-Calculations!$J344)*Calculations!N344)","v":0},{"$f":"Calculations!$I344*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!D$24+Calculations!D$51)*(1-'Future Practices'!$D160))*Calculations!$J344","v":0},{"$f":"$S344*(SUM(Calculations!D$5:D$29)-Results!C$111-C$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!K344)*(1-VLOOKUP('Future Practices'!$H160,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G160=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F160,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S344*(SUM(Calculations!E$5:E$29)-Results!D$111-D$192)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!L344)*(1-VLOOKUP('Future Practices'!$H160,Defaults!$B$83:$F$85,3,FALSE)*(1-IF('Future Practices'!$G160=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F160,Defaults!$B$164:$M$183,12,FALSE))","v":0},{"$f":"$S344*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29),0.001)*(1-Calculations!N344)*(1-VLOOKUP('Future Practices'!$H160,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G160=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$F160,Defaults!B$164:M$183,12,FALSE))","v":0},{"$f":"Calculations!$H344*(SUM(Calculations!D$5:D$29)-(Results!C$111+Results!C$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D160))*'Future Practices'!$L160*'Future Practices'!$K160*(Calculations!$G344+(1-Calculations!$G344)*Calculations!C344)-Calculations!O344","v":0},{"$f":"Calculations!$H344*(SUM(Calculations!E$5:E$29)-(Results!D$111+Results!D$160)*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D160))*'Future Practices'!$L160*'Future Practices'!$K160*(Calculations!$G344+(1-Calculations!$G344)*Calculations!D344)-Calculations!P344","v":0},{"$f":"Calculations!$H344*SUM(Calculations!F$5:F$29)*'Future Practices'!$L160*'Future Practices'!$K160*(Calculations!$G344+(1-Calculations!$G344)*Calculations!E344)-Calculations!Q344","v":0},{"$f":"Calculations!$H344*SUM(Calculations!G$5:G$29)*'Future Practices'!$L160*'Future Practices'!$K160*(Calculations!$G344+(1-Calculations!$G344)*Calculations!F344)-Calculations!R344","v":0},{"$f":"Calculations!$H344*(SUM(Calculations!I$5:I$29)-Results!G$111*SUM(Sources!$D$29:$D$53)/('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51)*(1-'Future Practices'!$D160))*'Future Practices'!$L160*'Future Practices'!K160*Calculations!G344-Calculations!S344","v":0},{"$f":"$AA344*(SUM(Calculations!D$5:D$29)-Results!C$111-Results!C$160)/MAX(SUM(Calculations!$I$5:$I$29)-Results!$G$111,0.001)*(1-Calculations!C344)*(1-VLOOKUP('Future Practices'!$H160,Defaults!$B$83:$F$85,2,FALSE)*(1-IF('Future Practices'!$G160=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B160,Defaults!$B$164:$M$183,12,FALSE))-Calculations!T344","v":0},{"$f":"$AA344*(SUM(Calculations!E$5:E$29)-Results!D$111-Results!D$160)*(1-VLOOKUP('Future Practices'!$B160,Defaults!$B$164:$M$183,12,FALSE))-Calculations!U344","v":0},{"$f":"$AA344*SUM(Calculations!G$5:G$29)/MAX(SUM(Calculations!$I$5:$I$29)-Results!G$111-Results!G$160,0.001)*(1-Calculations!F344)*(1-VLOOKUP('Future Practices'!$H160,Defaults!B$83:F$85,4,FALSE)*(1-IF('Future Practices'!$G160=\"A Soils\",0.5,0)))*(1-VLOOKUP('Future Practices'!$B160,Defaults!B$164:M$183,12,FALSE))-V344","v":0}]
[null,{"$f":"'Future Practices'!B161","v":"Totals/averages"},{"$f":"IF('Future Practices'!$J161>0,SUMPRODUCT('Future Practices'!$J115:$J134,C312:C318)/'Future Practices'!$J161,0)","v":0},{"$f":"IF('Future Practices'!$J161>0,SUMPRODUCT('Future Practices'!$J115:$J134,D312:D318)/'Future Practices'!$J161,0)","v":0},{"$f":"IF('Future Practices'!$J161>0,SUMPRODUCT('Future Practices'!$J115:$J134,E312:E318)/'Future Practices'!$J161,0)","v":0},{"$f":"IF('Future Practices'!$J161>0,SUMPRODUCT('Future Practices'!$J115:$J134,F312:F318)/'Future Practices'!$J161,0)","v":0},{"$f":"IF('Future Practices'!$J161>0,SUMPRODUCT('Future Practices'!$J115:$J134,G312:G318)/'Future Practices'!$J161,0)","v":0},null,{"$f":"SUM(I312:I318)","v":0},null,null,null,null,null,{"$f":"IF('Future Practices'!$F161=Defaults!$B$181,\"Enter Value\",Calculations!$I345*SUM(Calculations!D$5:D$29)*(Calculations!$J345+(1-Calculations!$J345)*Calculations!K345))","v":0},{"$f":"IF('Future Practices'!$F161=Defaults!$B$181,\"Enter Value\",Calculations!$I345*SUM(Calculations!E$5:E$29)*(Calculations!$J345+(1-Calculations!$J345)*Calculations!L345))","v":0},{"$f":"IF('Future Practices'!$F161=Defaults!$B$181,\"Enter Value\",Calculations!$I345*SUM(Calculations!F$5:F$29)*(Calculations!$J345+(1-Calculations!$J345)*Calculations!M345))","v":0},{"$f":"IF('Future Practices'!$F161=Defaults!$B$181,\"Enter Value\",Calculations!$I345*SUM(Calculations!G$5:G$29)*(Calculations!$J345+(1-Calculations!$J345)*Calculations!N345))","v":0},{"$f":"IF('Future Practices'!$F161=Defaults!$B$181,\"Enter Value\",Calculations!$I345*SUM(Calculations!I$5:I$29)*(Calculations!$J345+(1-Calculations!$J345)*O345))","v":0},{"$f":"IF('Future Practices'!$F161=Defaults!$B$181,\"Enter Value\",Calculations!$I345*SUM(Calculations!I$5:I$29)*(Calculations!$J345+(1-Calculations!$J345)*P345))","v":0},{"$f":"IF('Future Practices'!$F161=Defaults!$B$181,\"Enter Value\",Calculations!$I345*SUM(Calculations!I$5:I$29)*(Calculations!$J345+(1-Calculations!$J345)*Q345))","v":0},{"$f":"IF('Future Practices'!$F161=Defaults!$B$181,\"Enter Value\",Calculations!$I345*SUM(Calculations!I$5:I$29)*(Calculations!$J345+(1-Calculations!$J345)*R345))","v":0},{"$f":"SUM(W312:W318)","v":0},0,0,0,0,0,0,0]
[]
[null,"Stormwater Retrofits Summary"]
[]
[null,"GW Load from Retrofit Practices",{"$f":"Calculations!AA345","v":0},{"$f":"Calculations!AB345","v":0},{"$f":"Calculations!AC345","v":0},0,{"$f":"Calculations!AD345","v":0}]
[]
[null,"Stream Restoration"]
[null,"Site","Pollutant Removal (lbs)"]
[null,null,"TN","TP","TSS"]
[null,{"$f":"IF('Future Practices'!B201<>\"\",'Future Practices'!B201,\"\")","v":""},{"$f":"'Future Practices'!$C201*'Future Practices'!D201","v":0},{"$f":"'Future Practices'!$C201*'Future Practices'!E201","v":0},{"$f":"'Future Practices'!$C201*'Future Practices'!F201","v":0}]
[null,{"$f":"IF('Future Practices'!B202<>\"\",'Future Practices'!B202,\"\")","v":""},{"$f":"'Future Practices'!$C202*'Future Practices'!D202","v":0},{"$f":"'Future Practices'!$C202*'Future Practices'!E202","v":0},{"$f":"'Future Practices'!$C202*'Future Practices'!F202","v":0}]
[null,{"$f":"IF('Future Practices'!B203<>\"\",'Future Practices'!B203,\"\")","v":""},{"$f":"'Future Practices'!$C203*'Future Practices'!D203","v":0},{"$f":"'Future Practices'!$C203*'Future Practices'!E203","v":0},{"$f":"'Future Practices'!$C203*'Future Practices'!F203","v":0}]
[null,{"$f":"IF('Future Practices'!B204<>\"\",'Future Practices'!B204,\"\")","v":""},{"$f":"'Future Practices'!$C204*'Future Practices'!D204","v":0},{"$f":"'Future Practices'!$C204*'Future Practices'!E204","v":0},{"$f":"'Future Practices'!$C204*'Future Practices'!F204","v":0}]
[null,{"$f":"IF('Future Practices'!B205<>\"\",'Future Practices'!B205,\"\")","v":""},{"$f":"'Future Practices'!$C205*'Future Practices'!D205","v":0},{"$f":"'Future Practices'!$C205*'Future Practices'!E205","v":0},{"$f":"'Future Practices'!$C205*'Future Practices'!F205","v":0}]
[null,"Total",{"$f":"SUM(C354:C358)","v":0},{"$f":"SUM(D354:D358)","v":0},{"$f":"SUM(E354:E358)","v":0}]
[null,"Total Sediment Removal (lbs/year)",{"$f":"Calculations!E359","v":0}]
[null,"Total Phosphorus Removal (lbs/year)",{"$f":"Calculations!D359","v":0}]
[null,"Total Nitrogen Removal (lbs/year)",{"$f":"Calculations!C359","v":0}]
[]
[null,"Septic System Upgrade",null,"Enter Efficiencies if \"Other\""]
[null,null,null,"TN Efficiency","TP Efficiency","TSS Efficiency","Bacteria Log Reduction"]
[null,"Upgrade System?",{"$f":"'Future Practices'!C243","v":"2.Intermittent Sand Filter"},{"$f":"VLOOKUP('Future Practices'!$C$243,Defaults!B108:F112,2,FALSE)","v":0.55000000000000004},{"$f":"VLOOKUP('Future Practices'!$C$243,Defaults!B108:F112,3,FALSE)","v":0.8},{"$f":"VLOOKUP('Future Practices'!$C$243,Defaults!B108:F112,4,FALSE)","v":0.92},{"$f":"VLOOKUP('Future Practices'!$C$243,Defaults!B108:F112,5,FALSE)","v":3.2}]
[]
[null,"Septic System Retirement (Convert to WWTP)"]
[null,null,"TN Load","TP Load","TSS Load","Bacteria Load"]
[null,"Treatment Plant Load",{"$f":"'Future Practices'!$C248*Calculations!C70/MAX(Sources!$C105*Sources!$C96,0.01)*(1-Sources!C93)","v":0},{"$f":"'Future Practices'!$C248*Calculations!D70/MAX(Sources!$C105*Sources!$C96,0.01)*(1-Sources!D93)","v":0},{"$f":"'Future Practices'!$C248*Calculations!E70/MAX(Sources!$C105*Sources!$C96,0.01)*(1-Sources!E93)","v":0},{"$f":"'Future Practices'!$C248*Calculations!F70/MAX(Sources!$C105*Sources!$C96,0.001)*(10^-Sources!F93)","v":0}]
[]
[]
[null,"On-Site Sewage Disposal Systems"]
[null,"Failure Rates",{"$f":"(Sources!C96*Sources!C105*Sources!C107-'Future Practices'!C248*'Future Practices'!C250)*(1-IF('Future Practices'!C227=\"Yes\",'Future Practices'!C228*'Future Practices'!C229,0))*(1-IF('Future Practices'!C233=\"Yes\",'Future Practices'!C234*'Future Practices'!C235,0))*(1-IF('Future Practices'!C240=\"Yes\",'Future Practices'!C241*'Future Practices'!C242,0))/MAX((Sources!C96*Sources!C105-'Future Practices'!C248),0.001)","v":0}]
[null,null,"Normal","Adjacent to Waterway"]
[null,"Bacteria delivery ",{"$f":"Defaults!C104","v":2E-3},{"$f":"Defaults!D104","v":0.13}]
[null,"N/P Delivery ratio",{"$f":"Defaults!C105","v":0.5},{"$f":"Defaults!D105","v":1}]
[]
[]
[null,"% of Septic Systems <100' to waterway",{"$f":"(Sources!C96*Sources!C105*Sources!C106-'Future Practices'!C248*'Future Practices'!C251)/MAX((Sources!C96*Sources!C105-'Future Practices'!C248),0.001)","v":0}]
[null,"Soils",{"$f":"Sources!C108","v":"Sandy"}]
[]
[null,"System Type","% of Systems"]
[null,{"$f":"Defaults!B108","v":"1.Conventional"},{"$f":"1-SUM(C385:C388)","v":1}]
[null,{"$f":"Defaults!B109","v":"2.Intermittent Sand Filter"},{"$f":"IF('Future Practices'!C$240=\"Yes\",'Future Practices'!C$241*'Future Practices'!C$242,0)*IF('Future Practices'!C$243=B385,1,0)+Sources!C112","v":0}]
[null,{"$f":"Defaults!B110","v":"3.Recirculating Sand Filter"},{"$f":"IF('Future Practices'!C$240=\"Yes\",'Future Practices'!C$241*'Future Practices'!C$242,0)*IF('Future Practices'!C$243=B386,1,0)+Sources!C113","v":0}]
[null,{"$f":"Defaults!B111","v":"4.Water Separation System"},{"$f":"IF('Future Practices'!C$240=\"Yes\",'Future Practices'!C$241*'Future Practices'!C$242,0)*IF('Future Practices'!C$243=B387,1,0)+Sources!C114","v":0}]
[null,{"$f":"Defaults!B112","v":"5.Other"},{"$f":"IF('Future Practices'!C$240=\"Yes\",'Future Practices'!C$241*'Future Practices'!C$242,0)*IF('Future Practices'!C$243=B388,1,0)+Sources!C115","v":0}]
[]
[null,"Density  (#/acre)",{"$f":"Sources!C120","v":"<1/acre"}]
[null,null,"TN","TP","TSS","Bacteria"]
[null,"Untreated Sewage Delivered to Septic Systems",{"$f":"Calculations!C70*(1-'Future Practices'!$C248/MAX(Sources!$C105*Sources!$C96,0.001))","v":0},{"$f":"Calculations!D70*(1-'Future Practices'!$C248/MAX(Sources!$C105*Sources!$C96,0.001))","v":0},{"$f":"Calculations!E70*(1-'Future Practices'!$C248/MAX(Sources!$C105*Sources!$C96,0.001))","v":0},{"$f":"Calculations!F70*(1-'Future Practices'!$C248/MAX(Sources!$C105*Sources!$C96,0.001))","v":0}]
[null,"Combined Efficiency",{"$f":"SUMPRODUCT($C384:$C388,Defaults!C108:C112)","v":0.28000000000000003},{"$f":"SUMPRODUCT($C384:$C388,Defaults!D108:D112)","v":0.56999999999999995},{"$f":"SUMPRODUCT($C384:$C388,Defaults!E108:E112)","v":0.72},{"$f":"-LOG(1-SUMPRODUCT(C384:C388,C82:C86))","v":3.5000000000000413}]
[null,"Adjusted Efficiency (density)",{"$f":"IF($C390=Defaults!C115,C393,2/3*C393)","v":0.28000000000000003},{"$f":"IF($C390=Defaults!C115,D393,2/3*D393)","v":0.56999999999999995},{"$f":"IF($C390=Defaults!C115,E393,2/3*E393)","v":0.72},{"$f":"IF($C390=Defaults!C115,F393,F393-1)","v":3.5000000000000413}]
[null,"Removal by soil below the leach field",{"$f":"Calculations!C73","v":0.05},{"$f":"Calculations!D73","v":0.4},{"$f":"Calculations!E73","v":1},{"$f":"Calculations!F73","v":0.5}]
[]
[null,null,"TN","TP","TSS","Bacteria"]
[null,"Load to Surface",{"$f":"Calculations!C392*Calculations!C374*(Calculations!$C377*(1-Calculations!$C380)+Calculations!$D377*Calculations!$C380)","v":0},{"$f":"Calculations!D392*Calculations!$C$374*(Calculations!$C377*(1-Calculations!$C380)+Calculations!$D377*Calculations!$C380)","v":0},{"$f":"Calculations!E392*Calculations!$C$374*(Calculations!$C377*(1-Calculations!$C380)+Calculations!$D377*Calculations!$C380)","v":0},{"$f":"Calculations!F392*Calculations!$C$374*(Calculations!$C377*(1-Calculations!$C380)*Calculations!C376+Calculations!$D377*Calculations!$C380*Calculations!D376)","v":0}]
[null,"Load to Groundwater",{"$f":"Calculations!C392*(1-Calculations!$C374)*(1-Calculations!C394)*(1-Calculations!C395)","v":0},{"$f":"Calculations!D392*(1-Calculations!$C374)*(1-Calculations!D394)*(1-Calculations!D395)","v":0},{"$f":"Calculations!E392*(1-Calculations!$C374)*(1-Calculations!E394)*(1-Calculations!E395)","v":0},{"$f":"Calculations!F392*(1-Calculations!$C374)*(1-Calculations!C90)*(1-Calculations!F395)","v":0}]
[]
[]
[null,"New Development Sheet Calculations"]
[null,"Category","Land Use","Impervious Cover","Turf","Concentrations",null,null,null,"Annual Loading Rates (including adjustment for turf management)",null,null,null,"Runoff","Load (Pre-BMP)",null,null,null,"Runoff (acre-feet)"]
[null,null,null,"%","Cover (%)","TN (mg/l)","TP (mg/l)","TSS (mg/l)","FC (MPN/100 ml)","TN (lb/acre)","TP (lb/acre)","TSS (lb/acre)","FC (# billion/acre)","(in/year)","TN (lb/year)","TP(lb/year)","TSS (lb/year)","FC (# billion/year)"]
[null,{"$f":"'New Development'!B9","v":"Residential"},{"$f":"'New Development'!C9","v":"LDR (<1du/acre)"},{"$f":"Defaults!D25","v":0.12},{"$f":"Defaults!E25","v":0.70400000000000007},{"$f":"Defaults!F25","v":2.1},{"$f":"Defaults!G25","v":0.31},{"$f":"Defaults!H25","v":49},{"$f":"Defaults!I25","v":20000},{"$f":"0.226*F405*$N405-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E405","v":0.42411741935483876},{"$f":"0.226*G405*$N405-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E405","v":0.14633836453201973},{"$f":"0.226*H405*$N405","v":0},{"$f":"0.00103*I405*$N405","v":0},{"$f":"Sources!$C$21*0.9*($D405*$C$57+Calculations!$C$163*$E405+Calculations!$E$57*(1-$E405-$D405))","v":0},{"$f":"'New Development'!$D9*J405","v":0},{"$f":"'New Development'!$D9*K405","v":0},{"$f":"'New Development'!$D9*L405","v":0},{"$f":"M405*'New Development'!D9","v":0},{"$f":"N405*'New Development'!D9/12","v":0}]
[null,{"$f":"'New Development'!B10","v":"Residential"},{"$f":"'New Development'!C10","v":"MDR (1-4 du/acre)"},{"$f":"Defaults!D26","v":0.21},{"$f":"Defaults!E26","v":0.63200000000000012},{"$f":"Defaults!F26","v":2.1},{"$f":"Defaults!G26","v":0.31},{"$f":"Defaults!H26","v":49},{"$f":"Defaults!I26","v":20000},{"$f":"0.226*F406*$N406-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E406","v":0.38074177419354843},{"$f":"0.226*G406*$N406-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E406","v":0.13137194088669954},0,0,{"$f":"Sources!$C$21*0.9*($D406*$C$57+Calculations!$C$163*$E406+Calculations!$E$57*(1-$E406-$D406))","v":0},{"$f":"'New Development'!$D10*J406","v":0},{"$f":"'New Development'!$D10*K406","v":0},{"$f":"'New Development'!$D10*L406","v":0},{"$f":"M406*'New Development'!D10","v":0},{"$f":"N406*'New Development'!D10/12","v":0}]
[null,{"$f":"'New Development'!B11","v":"Residential"},{"$f":"'New Development'!C11","v":"HDR (>4 du/acre)"},{"$f":"Defaults!D27","v":0.33},{"$f":"Defaults!E27","v":0.53599999999999992},{"$f":"Defaults!F27","v":2.1},{"$f":"Defaults!G27","v":0.31},{"$f":"Defaults!H27","v":49},{"$f":"Defaults!I27","v":20000},{"$f":"0.226*F407*$N407-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E407","v":0.32290758064516123},{"$f":"0.226*G407*$N407-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E407","v":0.1114167093596059},0,0,{"$f":"Sources!$C$21*0.9*($D407*$C$57+Calculations!$C$163*$E407+Calculations!$E$57*(1-$E407-$D407))","v":0},{"$f":"'New Development'!$D11*J407","v":0},{"$f":"'New Development'!$D11*K407","v":0},{"$f":"'New Development'!$D11*L407","v":0},{"$f":"M407*'New Development'!D11","v":0},{"$f":"N407*'New Development'!D11/12","v":0}]
[null,{"$f":"'New Development'!B12","v":"Residential"},{"$f":"'New Development'!C12","v":"Multifamily"},{"$f":"Defaults!D28","v":0.44},{"$f":"Defaults!E28","v":0.44800000000000006},{"$f":"Defaults!F28","v":2.1},{"$f":"Defaults!G28","v":0.31},{"$f":"Defaults!H28","v":49},{"$f":"Defaults!I28","v":20000},{"$f":"0.226*F408*$N408-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E408","v":0.2698929032258065},{"$f":"0.226*G408*$N408-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E408","v":9.3124413793103475E-2},0,0,{"$f":"Sources!$C$21*0.9*($D408*$C$57+Calculations!$C$163*$E408+Calculations!$E$57*(1-$E408-$D408))","v":0},{"$f":"'New Development'!$D12*J408","v":0},{"$f":"'New Development'!$D12*K408","v":0},{"$f":"'New Development'!$D12*L408","v":0},{"$f":"M408*'New Development'!D12","v":0},{"$f":"N408*'New Development'!D12/12","v":0}]
[null,{"$f":"'New Development'!B13","v":"Residential"},{"$f":"'New Development'!C13","v":""},{"$f":"Defaults!D29","v":0},{"$f":"Defaults!E29","v":0},{"$f":"Defaults!F29","v":2.1},{"$f":"Defaults!G29","v":0.31},{"$f":"Defaults!H29","v":49},{"$f":"Defaults!I29","v":20000},{"$f":"0.226*F409*$N409-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E409","v":0},{"$f":"0.226*G409*$N409-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E409","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D409*$C$57+Calculations!$C$163*$E409+Calculations!$E$57*(1-$E409-$D409))","v":0},{"$f":"'New Development'!$D13*J409","v":0},{"$f":"'New Development'!$D13*K409","v":0},{"$f":"'New Development'!$D13*L409","v":0},{"$f":"M409*'New Development'!D13","v":0},{"$f":"N409*'New Development'!D13/12","v":0}]
[null,{"$f":"'New Development'!B14","v":"Residential"},{"$f":"'New Development'!C14","v":""},{"$f":"Defaults!D30","v":0},{"$f":"Defaults!E30","v":0},{"$f":"Defaults!F30","v":2.1},{"$f":"Defaults!G30","v":0.31},{"$f":"Defaults!H30","v":49},{"$f":"Defaults!I30","v":20000},{"$f":"0.226*F410*$N410-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E410","v":0},{"$f":"0.226*G410*$N410-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E410","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D410*$C$57+Calculations!$C$163*$E410+Calculations!$E$57*(1-$E410-$D410))","v":0},{"$f":"'New Development'!$D14*J410","v":0},{"$f":"'New Development'!$D14*K410","v":0},{"$f":"'New Development'!$D14*L410","v":0},{"$f":"M410*'New Development'!D14","v":0},{"$f":"N410*'New Development'!D14/12","v":0}]
[null,{"$f":"'New Development'!B15","v":"Residential"},{"$f":"'New Development'!C15","v":""},{"$f":"Defaults!D31","v":0},{"$f":"Defaults!E31","v":0},{"$f":"Defaults!F31","v":2.1},{"$f":"Defaults!G31","v":0.31},{"$f":"Defaults!H31","v":49},{"$f":"Defaults!I31","v":20000},{"$f":"0.226*F411*$N411-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E411","v":0},{"$f":"0.226*G411*$N411-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E411","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D411*$C$57+Calculations!$C$163*$E411+Calculations!$E$57*(1-$E411-$D411))","v":0},{"$f":"'New Development'!$D15*J411","v":0},{"$f":"'New Development'!$D15*K411","v":0},{"$f":"'New Development'!$D15*L411","v":0},{"$f":"M411*'New Development'!D15","v":0},{"$f":"N411*'New Development'!D15/12","v":0}]
[null,{"$f":"'New Development'!B16","v":"Residential"},{"$f":"'New Development'!C16","v":""},{"$f":"Defaults!D32","v":0},{"$f":"Defaults!E32","v":0},{"$f":"Defaults!F32","v":2.1},{"$f":"Defaults!G32","v":0.31},{"$f":"Defaults!H32","v":49},{"$f":"Defaults!I32","v":20000},{"$f":"0.226*F412*$N412-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E412","v":0},{"$f":"0.226*G412*$N412-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E412","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D412*$C$57+Calculations!$C$163*$E412+Calculations!$E$57*(1-$E412-$D412))","v":0},{"$f":"'New Development'!$D16*J412","v":0},{"$f":"'New Development'!$D16*K412","v":0},{"$f":"'New Development'!$D16*L412","v":0},{"$f":"M412*'New Development'!D16","v":0},{"$f":"N412*'New Development'!D16/12","v":0}]
[null,{"$f":"'New Development'!B17","v":"Residential"},{"$f":"'New Development'!C17","v":""},{"$f":"Defaults!D33","v":0},{"$f":"Defaults!E33","v":0},{"$f":"Defaults!F33","v":2.1},{"$f":"Defaults!G33","v":0.31},{"$f":"Defaults!H33","v":49},{"$f":"Defaults!I33","v":20000},{"$f":"0.226*F413*$N413-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E413","v":0},{"$f":"0.226*G413*$N413-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E413","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D413*$C$57+Calculations!$C$163*$E413+Calculations!$E$57*(1-$E413-$D413))","v":0},{"$f":"'New Development'!$D17*J413","v":0},{"$f":"'New Development'!$D17*K413","v":0},{"$f":"'New Development'!$D17*L413","v":0},{"$f":"M413*'New Development'!D17","v":0},{"$f":"N413*'New Development'!D17/12","v":0}]
[null,{"$f":"'New Development'!B18","v":"Residential"},{"$f":"'New Development'!C18","v":""},{"$f":"Defaults!D34","v":0},{"$f":"Defaults!E34","v":0},{"$f":"Defaults!F34","v":2.1},{"$f":"Defaults!G34","v":0.31},{"$f":"Defaults!H34","v":49},{"$f":"Defaults!I34","v":20000},{"$f":"0.226*F414*$N414-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E414","v":0},{"$f":"0.226*G414*$N414-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E414","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D414*$C$57+Calculations!$C$163*$E414+Calculations!$E$57*(1-$E414-$D414))","v":0},{"$f":"'New Development'!$D18*J414","v":0},{"$f":"'New Development'!$D18*K414","v":0},{"$f":"'New Development'!$D18*L414","v":0},{"$f":"M414*'New Development'!D18","v":0},{"$f":"N414*'New Development'!D18/12","v":0}]
[null,{"$f":"'New Development'!B19","v":"Commercial"},{"$f":"'New Development'!C19","v":"Commercial"},{"$f":"Defaults!D35","v":0.72},{"$f":"Defaults!E35","v":0.22400000000000003},{"$f":"Defaults!F35","v":2.1},{"$f":"Defaults!G35","v":0.22},{"$f":"Defaults!H35","v":43},{"$f":"Defaults!I35","v":20000},{"$f":"0.226*F415*$N415-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E415","v":0.13494645161290325},{"$f":"0.226*G415*$N415-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E415","v":4.6562206896551737E-2},0,0,{"$f":"Sources!$C$21*0.9*($D415*$C$57+Calculations!$C$163*$E415+Calculations!$E$57*(1-$E415-$D415))","v":0},{"$f":"'New Development'!$D19*J415","v":0},{"$f":"'New Development'!$D19*K415","v":0},{"$f":"'New Development'!$D19*L415","v":0},{"$f":"M415*'New Development'!D19","v":0},{"$f":"N415*'New Development'!D19/12","v":0}]
[null,{"$f":"'New Development'!B20","v":"Commercial"},{"$f":"'New Development'!C20","v":""},{"$f":"Defaults!D36","v":0},{"$f":"Defaults!E36","v":0},{"$f":"Defaults!F36","v":2.1},{"$f":"Defaults!G36","v":0.22},{"$f":"Defaults!H36","v":43},{"$f":"Defaults!I36","v":20000},{"$f":"0.226*F416*$N416-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E416","v":0},{"$f":"0.226*G416*$N416-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E416","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D416*$C$57+Calculations!$C$163*$E416+Calculations!$E$57*(1-$E416-$D416))","v":0},{"$f":"'New Development'!$D20*J416","v":0},{"$f":"'New Development'!$D20*K416","v":0},{"$f":"'New Development'!$D20*L416","v":0},{"$f":"M416*'New Development'!D20","v":0},{"$f":"N416*'New Development'!D20/12","v":0}]
[null,{"$f":"'New Development'!B21","v":"Commercial"},{"$f":"'New Development'!C21","v":""},{"$f":"Defaults!D37","v":0},{"$f":"Defaults!E37","v":0},{"$f":"Defaults!F37","v":2.1},{"$f":"Defaults!G37","v":0.22},{"$f":"Defaults!H37","v":43},{"$f":"Defaults!I37","v":20000},{"$f":"0.226*F417*$N417-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E417","v":0},{"$f":"0.226*G417*$N417-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E417","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D417*$C$57+Calculations!$C$163*$E417+Calculations!$E$57*(1-$E417-$D417))","v":0},{"$f":"'New Development'!$D21*J417","v":0},{"$f":"'New Development'!$D21*K417","v":0},{"$f":"'New Development'!$D21*L417","v":0},{"$f":"M417*'New Development'!D21","v":0},{"$f":"N417*'New Development'!D21/12","v":0}]
[null,{"$f":"'New Development'!B22","v":"Commercial"},{"$f":"'New Development'!C22","v":""},{"$f":"Defaults!D38","v":0},{"$f":"Defaults!E38","v":0},{"$f":"Defaults!F38","v":2.1},{"$f":"Defaults!G38","v":0.22},{"$f":"Defaults!H38","v":43},{"$f":"Defaults!I38","v":20000},{"$f":"0.226*F418*$N418-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E418","v":0},{"$f":"0.226*G418*$N418-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E418","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D418*$C$57+Calculations!$C$163*$E418+Calculations!$E$57*(1-$E418-$D418))","v":0},{"$f":"'New Development'!$D22*J418","v":0},{"$f":"'New Development'!$D22*K418","v":0},{"$f":"'New Development'!$D22*L418","v":0},{"$f":"M418*'New Development'!D22","v":0},{"$f":"N418*'New Development'!D22/12","v":0}]
[null,{"$f":"'New Development'!B23","v":"Commercial"},{"$f":"'New Development'!C23","v":""},{"$f":"Defaults!D39","v":0},{"$f":"Defaults!E39","v":0},{"$f":"Defaults!F39","v":2.1},{"$f":"Defaults!G39","v":0.22},{"$f":"Defaults!H39","v":43},{"$f":"Defaults!I39","v":20000},{"$f":"0.226*F419*$N419-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E419","v":0},{"$f":"0.226*G419*$N419-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E419","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D419*$C$57+Calculations!$C$163*$E419+Calculations!$E$57*(1-$E419-$D419))","v":0},{"$f":"'New Development'!$D23*J419","v":0},{"$f":"'New Development'!$D23*K419","v":0},{"$f":"'New Development'!$D23*L419","v":0},{"$f":"M419*'New Development'!D23","v":0},{"$f":"N419*'New Development'!D23/12","v":0}]
[null,{"$f":"'New Development'!B24","v":"Roadway"},{"$f":"'New Development'!C24","v":"Roadway"},{"$f":"Defaults!D40","v":0.8},{"$f":"Defaults!E40","v":0.15999999999999998},{"$f":"Defaults!F40","v":2.2999999999999998},{"$f":"Defaults!G40","v":0.25},{"$f":"Defaults!H40","v":134},{"$f":"Defaults!I40","v":20000},{"$f":"0.226*F420*$N420-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E420","v":9.6390322580645144E-2},{"$f":"0.226*G420*$N420-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E420","v":3.3258719211822656E-2},0,0,{"$f":"Sources!$C$21*0.9*($D420*$C$57+Calculations!$C$163*$E420+Calculations!$E$57*(1-$E420-$D420))","v":0},{"$f":"'New Development'!$D24*J420","v":0},{"$f":"'New Development'!$D24*K420","v":0},{"$f":"'New Development'!$D24*L420","v":0},{"$f":"M420*'New Development'!D24","v":0},{"$f":"N420*'New Development'!D24/12","v":0}]
[null,{"$f":"'New Development'!B25","v":"Roadway"},{"$f":"'New Development'!C25","v":""},{"$f":"Defaults!D41","v":0},{"$f":"Defaults!E41","v":0},{"$f":"Defaults!F41","v":2.2999999999999998},{"$f":"Defaults!G41","v":0.25},{"$f":"Defaults!H41","v":134},{"$f":"Defaults!I41","v":20000},{"$f":"0.226*F421*$N421-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E421","v":0},{"$f":"0.226*G421*$N421-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E421","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D421*$C$57+Calculations!$C$163*$E421+Calculations!$E$57*(1-$E421-$D421))","v":0},{"$f":"'New Development'!$D25*J421","v":0},{"$f":"'New Development'!$D25*K421","v":0},{"$f":"'New Development'!$D25*L421","v":0},{"$f":"M421*'New Development'!D25","v":0},{"$f":"N421*'New Development'!D25/12","v":0}]
[null,{"$f":"'New Development'!B26","v":"Roadway"},{"$f":"'New Development'!C26","v":""},{"$f":"Defaults!D42","v":0},{"$f":"Defaults!E42","v":0},{"$f":"Defaults!F42","v":2.2999999999999998},{"$f":"Defaults!G42","v":0.25},{"$f":"Defaults!H42","v":134},{"$f":"Defaults!I42","v":20000},{"$f":"0.226*F422*$N422-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E422","v":0},{"$f":"0.226*G422*$N422-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E422","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D422*$C$57+Calculations!$C$163*$E422+Calculations!$E$57*(1-$E422-$D422))","v":0},{"$f":"'New Development'!$D26*J422","v":0},{"$f":"'New Development'!$D26*K422","v":0},{"$f":"'New Development'!$D26*L422","v":0},{"$f":"M422*'New Development'!D26","v":0},{"$f":"N422*'New Development'!D26/12","v":0}]
[null,{"$f":"'New Development'!B27","v":"Roadway"},{"$f":"'New Development'!C27","v":""},{"$f":"Defaults!D43","v":0},{"$f":"Defaults!E43","v":0},{"$f":"Defaults!F43","v":2.2999999999999998},{"$f":"Defaults!G43","v":0.25},{"$f":"Defaults!H43","v":134},{"$f":"Defaults!I43","v":20000},{"$f":"0.226*F423*$N423-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E423","v":0},{"$f":"0.226*G423*$N423-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E423","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D423*$C$57+Calculations!$C$163*$E423+Calculations!$E$57*(1-$E423-$D423))","v":0},{"$f":"'New Development'!$D27*J423","v":0},{"$f":"'New Development'!$D27*K423","v":0},{"$f":"'New Development'!$D27*L423","v":0},{"$f":"M423*'New Development'!D27","v":0},{"$f":"N423*'New Development'!D27/12","v":0}]
[null,{"$f":"'New Development'!B28","v":"Roadway"},{"$f":"'New Development'!C28","v":""},{"$f":"Defaults!D44","v":0},{"$f":"Defaults!E44","v":0},{"$f":"Defaults!F44","v":2.2999999999999998},{"$f":"Defaults!G44","v":0.25},{"$f":"Defaults!H44","v":134},{"$f":"Defaults!I44","v":20000},{"$f":"0.226*F424*$N424-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E424","v":0},{"$f":"0.226*G424*$N424-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E424","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D424*$C$57+Calculations!$C$163*$E424+Calculations!$E$57*(1-$E424-$D424))","v":0},{"$f":"'New Development'!$D28*J424","v":0},{"$f":"'New Development'!$D28*K424","v":0},{"$f":"'New Development'!$D28*L424","v":0},{"$f":"M424*'New Development'!D28","v":0},{"$f":"N424*'New Development'!D28/12","v":0}]
[null,{"$f":"'New Development'!B29","v":"Industrial"},{"$f":"'New Development'!C29","v":"Industrial"},{"$f":"Defaults!D45","v":0.53},{"$f":"Defaults!E45","v":0.376},{"$f":"Defaults!F45","v":2.2000000000000002},{"$f":"Defaults!G45","v":0.25},{"$f":"Defaults!H45","v":81},{"$f":"Defaults!I45","v":20000},{"$f":"0.226*F425*$N425-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E425","v":0.22651725806451611},{"$f":"0.226*G425*$N425-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E425","v":7.8157990147783254E-2},0,0,{"$f":"Sources!$C$21*0.9*($D425*$C$57+Calculations!$C$163*$E425+Calculations!$E$57*(1-$E425-$D425))","v":0},{"$f":"'New Development'!$D29*J425","v":0},{"$f":"'New Development'!$D29*K425","v":0},{"$f":"'New Development'!$D29*L425","v":0},{"$f":"M425*'New Development'!D29","v":0},{"$f":"N425*'New Development'!D29/12","v":0}]
[null,{"$f":"'New Development'!B30","v":"Industrial"},{"$f":"'New Development'!C30","v":""},{"$f":"Defaults!D46","v":0},{"$f":"Defaults!E46","v":0},{"$f":"Defaults!F46","v":2.2000000000000002},{"$f":"Defaults!G46","v":0.25},{"$f":"Defaults!H46","v":81},{"$f":"Defaults!I46","v":20000},{"$f":"0.226*F426*$N426-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E426","v":0},{"$f":"0.226*G426*$N426-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E426","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D426*$C$57+Calculations!$C$163*$E426+Calculations!$E$57*(1-$E426-$D426))","v":0},{"$f":"'New Development'!$D30*J426","v":0},{"$f":"'New Development'!$D30*K426","v":0},{"$f":"'New Development'!$D30*L426","v":0},{"$f":"M426*'New Development'!D30","v":0},{"$f":"N426*'New Development'!D30/12","v":0}]
[null,{"$f":"'New Development'!B31","v":"Industrial"},{"$f":"'New Development'!C31","v":""},{"$f":"Defaults!D47","v":0},{"$f":"Defaults!E47","v":0},{"$f":"Defaults!F47","v":2.2000000000000002},{"$f":"Defaults!G47","v":0.25},{"$f":"Defaults!H47","v":81},{"$f":"Defaults!I47","v":20000},{"$f":"0.226*F427*$N427-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E427","v":0},{"$f":"0.226*G427*$N427-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E427","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D427*$C$57+Calculations!$C$163*$E427+Calculations!$E$57*(1-$E427-$D427))","v":0},{"$f":"'New Development'!$D31*J427","v":0},{"$f":"'New Development'!$D31*K427","v":0},{"$f":"'New Development'!$D31*L427","v":0},{"$f":"M427*'New Development'!D31","v":0},{"$f":"N427*'New Development'!D31/12","v":0}]
[null,{"$f":"'New Development'!B32","v":"Industrial"},{"$f":"'New Development'!C32","v":""},{"$f":"Defaults!D48","v":0},{"$f":"Defaults!E48","v":0},{"$f":"Defaults!F48","v":2.2000000000000002},{"$f":"Defaults!G48","v":0.25},{"$f":"Defaults!H48","v":81},{"$f":"Defaults!I48","v":20000},{"$f":"0.226*F428*$N428-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E428","v":0},{"$f":"0.226*G428*$N428-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E428","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D428*$C$57+Calculations!$C$163*$E428+Calculations!$E$57*(1-$E428-$D428))","v":0},{"$f":"'New Development'!$D32*J428","v":0},{"$f":"'New Development'!$D32*K428","v":0},{"$f":"'New Development'!$D32*L428","v":0},{"$f":"M428*'New Development'!D32","v":0},{"$f":"N428*'New Development'!D32/12","v":0}]
[null,{"$f":"'New Development'!B33","v":"Industrial"},{"$f":"'New Development'!C33","v":""},{"$f":"Defaults!D49","v":0},{"$f":"Defaults!E49","v":0},{"$f":"Defaults!F49","v":2.2000000000000002},{"$f":"Defaults!G49","v":0.25},{"$f":"Defaults!H49","v":81},{"$f":"Defaults!I49","v":20000},{"$f":"0.226*F429*$N429-(Results!C$111+Results!C$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E429","v":0},{"$f":"0.226*G429*$N429-(Results!D$111+Results!D$160)/MAX('Future Practices'!$C$33-'Existing Practices'!$C$24+Calculations!$C$51,0.01)*$E429","v":0},0,0,{"$f":"Sources!$C$21*0.9*($D429*$C$57+Calculations!$C$163*$E429+Calculations!$E$57*(1-$E429-$D429))","v":0},{"$f":"'New Development'!$D33*J429","v":0},{"$f":"'New Development'!$D33*K429","v":0},{"$f":"'New Development'!$D33*L429","v":0},{"$f":"M429*'New Development'!D33","v":0},{"$f":"N429*'New Development'!D33/12","v":0}]
[null,{"$f":"'New Development'!B34","v":"Forest"},{"$f":"'New Development'!C34","v":"Forest"},null,null,null,null,null,null,{"$f":"Defaults!J50","v":2.5},{"$f":"Defaults!K50","v":0.2},{"$f":"Defaults!L50","v":100},{"$f":"Defaults!M50","v":12},{"$f":"Calculations!J30","v":0},{"$f":"'New Development'!$D34*J430","v":0},{"$f":"'New Development'!$D34*K430","v":0},{"$f":"'New Development'!$D34*L430","v":0},{"$f":"'New Development'!$D34*M430","v":0},{"$f":"N430*'New Development'!D34/12","v":0}]
[null,{"$f":"'New Development'!B35","v":"Forest"},{"$f":"'New Development'!C35","v":""},null,null,null,null,null,null,{"$f":"Defaults!J51","v":2.5},{"$f":"Defaults!K51","v":0.2},{"$f":"Defaults!L51","v":100},{"$f":"Defaults!M51","v":12},{"$f":"Calculations!J31","v":0},{"$f":"'New Development'!$D35*J431","v":0},{"$f":"'New Development'!$D35*K431","v":0},{"$f":"'New Development'!$D35*L431","v":0},{"$f":"'New Development'!$D35*M431","v":0},{"$f":"N431*'New Development'!D35/12","v":0}]
[null,{"$f":"'New Development'!B36","v":"Forest"},{"$f":"'New Development'!C36","v":""},null,null,null,null,null,null,{"$f":"Defaults!J52","v":2.5},{"$f":"Defaults!K52","v":0.2},{"$f":"Defaults!L52","v":100},{"$f":"Defaults!M52","v":12},{"$f":"Calculations!J32","v":0},{"$f":"'New Development'!$D36*J432","v":0},{"$f":"'New Development'!$D36*K432","v":0},{"$f":"'New Development'!$D36*L432","v":0},{"$f":"'New Development'!$D36*M432","v":0},{"$f":"N432*'New Development'!D36/12","v":0}]
[null,{"$f":"'New Development'!B37","v":"Forest"},{"$f":"'New Development'!C37","v":""},null,null,null,null,null,null,{"$f":"Defaults!J53","v":2.5},{"$f":"Defaults!K53","v":0.2},{"$f":"Defaults!L53","v":100},{"$f":"Defaults!M53","v":12},{"$f":"Calculations!J33","v":0},{"$f":"'New Development'!$D37*J433","v":0},{"$f":"'New Development'!$D37*K433","v":0},{"$f":"'New Development'!$D37*L433","v":0},{"$f":"'New Development'!$D37*M433","v":0},{"$f":"N433*'New Development'!D37/12","v":0}]
[null,{"$f":"'New Development'!B38","v":"Forest"},{"$f":"'New Development'!C38","v":""},null,null,null,null,null,null,{"$f":"Defaults!J54","v":2.5},{"$f":"Defaults!K54","v":0.2},{"$f":"Defaults!L54","v":100},{"$f":"Defaults!M54","v":12},{"$f":"Calculations!J34","v":0},{"$f":"'New Development'!$D38*J434","v":0},{"$f":"'New Development'!$D38*K434","v":0},{"$f":"'New Development'!$D38*L434","v":0},{"$f":"'New Development'!$D38*M434","v":0},{"$f":"N434*'New Development'!D38/12","v":0}]
[null,{"$f":"'New Development'!B39","v":"Rural"},{"$f":"'New Development'!C39","v":"Rural"},null,null,null,null,null,null,{"$f":"Defaults!J55","v":4.5999999999999996},{"$f":"Defaults!K55","v":0.7},{"$f":"Defaults!L55","v":100},{"$f":"Defaults!M55","v":39},{"$f":"Calculations!J35","v":0},{"$f":"'New Development'!$D39*J435","v":0},{"$f":"'New Development'!$D39*K435","v":0},{"$f":"'New Development'!$D39*L435","v":0},{"$f":"'New Development'!$D39*M435","v":0},{"$f":"N435*'New Development'!D39/12","v":0}]
[null,{"$f":"'New Development'!B40","v":"Rural"},{"$f":"'New Development'!C40","v":""},null,null,null,null,null,null,{"$f":"Defaults!J56","v":4.5999999999999996},{"$f":"Defaults!K56","v":0.7},{"$f":"Defaults!L56","v":100},{"$f":"Defaults!M56","v":39},{"$f":"Calculations!J36","v":0},{"$f":"'New Development'!$D40*J436","v":0},{"$f":"'New Development'!$D40*K436","v":0},{"$f":"'New Development'!$D40*L436","v":0},{"$f":"'New Development'!$D40*M436","v":0},{"$f":"N436*'New Development'!D40/12","v":0}]
[null,{"$f":"'New Development'!B41","v":"Rural"},{"$f":"'New Development'!C41","v":""},null,null,null,null,null,null,{"$f":"Defaults!J57","v":4.5999999999999996},{"$f":"Defaults!K57","v":0.7},{"$f":"Defaults!L57","v":100},{"$f":"Defaults!M57","v":39},{"$f":"Calculations!J37","v":0},{"$f":"'New Development'!$D41*J437","v":0},{"$f":"'New Development'!$D41*K437","v":0},{"$f":"'New Development'!$D41*L437","v":0},{"$f":"'New Development'!$D41*M437","v":0},{"$f":"N437*'New Development'!D41/12","v":0}]
[null,{"$f":"'New Development'!B42","v":"Rural"},{"$f":"'New Development'!C42","v":""},null,null,null,null,null,null,{"$f":"Defaults!J58","v":4.5999999999999996},{"$f":"Defaults!K58","v":0.7},{"$f":"Defaults!L58","v":100},{"$f":"Defaults!M58","v":39},{"$f":"Calculations!J38","v":0},{"$f":"'New Development'!$D42*J438","v":0},{"$f":"'New Development'!$D42*K438","v":0},{"$f":"'New Development'!$D42*L438","v":0},{"$f":"'New Development'!$D42*M438","v":0},{"$f":"N438*'New Development'!D42/12","v":0}]
[null,{"$f":"'New Development'!B43","v":"Rural"},{"$f":"'New Development'!C43","v":""},null,null,null,null,null,null,{"$f":"Defaults!J59","v":4.5999999999999996},{"$f":"Defaults!K59","v":0.7},{"$f":"Defaults!L59","v":100},{"$f":"Defaults!M59","v":39},{"$f":"Calculations!J39","v":0},{"$f":"'New Development'!$D43*J439","v":0},{"$f":"'New Development'!$D43*K439","v":0},{"$f":"'New Development'!$D43*L439","v":0},{"$f":"'New Development'!$D43*M439","v":0},{"$f":"N439*'New Development'!D43/12","v":0}]
[null,{"$f":"'New Development'!B44","v":"Rural"},{"$f":"'New Development'!C44","v":""},null,null,null,null,null,null,{"$f":"Defaults!J60","v":4.5999999999999996},{"$f":"Defaults!K60","v":0.7},{"$f":"Defaults!L60","v":100},{"$f":"Defaults!M60","v":39},{"$f":"Calculations!J40","v":0},{"$f":"'New Development'!$D44*J440","v":0},{"$f":"'New Development'!$D44*K440","v":0},{"$f":"'New Development'!$D44*L440","v":0},{"$f":"'New Development'!$D44*M440","v":0},{"$f":"N440*'New Development'!D44/12","v":0}]
[null,{"$f":"'New Development'!B45","v":"Rural"},{"$f":"'New Development'!C45","v":""},null,null,null,null,null,null,{"$f":"Defaults!J61","v":4.5999999999999996},{"$f":"Defaults!K61","v":0.7},{"$f":"Defaults!L61","v":100},{"$f":"Defaults!M61","v":39},{"$f":"Calculations!J41","v":0},{"$f":"'New Development'!$D45*J441","v":0},{"$f":"'New Development'!$D45*K441","v":0},{"$f":"'New Development'!$D45*L441","v":0},{"$f":"'New Development'!$D45*M441","v":0},{"$f":"N441*'New Development'!D45/12","v":0}]
[null,{"$f":"'New Development'!B46","v":"Rural"},{"$f":"'New Development'!C46","v":""},null,null,null,null,null,null,{"$f":"Defaults!J62","v":4.5999999999999996},{"$f":"Defaults!K62","v":0.7},{"$f":"Defaults!L62","v":100},{"$f":"Defaults!M62","v":39},{"$f":"Calculations!J42","v":0},{"$f":"'New Development'!$D46*J442","v":0},{"$f":"'New Development'!$D46*K442","v":0},{"$f":"'New Development'!$D46*L442","v":0},{"$f":"'New Development'!$D46*M442","v":0},{"$f":"N442*'New Development'!D46/12","v":0}]
[null,{"$f":"'New Development'!B47","v":"Rural"},{"$f":"'New Development'!C47","v":""},null,null,null,null,null,null,{"$f":"Defaults!J63","v":4.5999999999999996},{"$f":"Defaults!K63","v":0.7},{"$f":"Defaults!L63","v":100},{"$f":"Defaults!M63","v":39},{"$f":"Calculations!J43","v":0},{"$f":"'New Development'!$D47*J443","v":0},{"$f":"'New Development'!$D47*K443","v":0},{"$f":"'New Development'!$D47*L443","v":0},{"$f":"'New Development'!$D47*M443","v":0},{"$f":"N443*'New Development'!D47/12","v":0}]
[null,{"$f":"'New Development'!B48","v":"Rural"},{"$f":"'New Development'!C48","v":""},null,null,null,null,null,null,{"$f":"Defaults!J64","v":4.5999999999999996},{"$f":"Defaults!K64","v":0.7},{"$f":"Defaults!L64","v":100},{"$f":"Defaults!M64","v":39},{"$f":"Calculations!J44","v":0},{"$f":"'New Development'!$D48*J444","v":0},{"$f":"'New Development'!$D48*K444","v":0},{"$f":"'New Development'!$D48*L444","v":0},{"$f":"'New Development'!$D48*M444","v":0},{"$f":"N444*'New Development'!D48/12","v":0}]
[null,{"$f":"'New Development'!B50","v":"Active Construction"},{"$f":"'New Development'!C50","v":"Active Construction"},null,null,null,null,null,null,{"$f":"Defaults!J66","v":0},{"$f":"Defaults!K66","v":0},{"$f":"Defaults!L66","v":0},{"$f":"Defaults!M66","v":0},{"$f":"Calculations!J46","v":0},{"$f":"'New Development'!$D50*J445","v":0},{"$f":"'New Development'!$D50*K445","v":0},{"$f":"'New Development'!$D50*L445","v":0},{"$f":"'New Development'!$D50*M445","v":0},{"$f":"N445*'New Development'!D50/12","v":0}]
[null,null,null,{"$f":"(SUMPRODUCT('New Development'!D9:D33,D405:D429)+Calculations!C50)/Sources!D71","v":10}]
[null,"Watershed % Impervious Cover"]